Every calculation is shown. Every assumption is stated. Every source is cited.
3.1 The Payroll Problem
10,000 workers × $90,000 = $900,000,000 / year
+ 30% benefits burden = $1,170,000,000 / year total labor cost
Verified Navy OTA: $392M ÷ 6 years = $65,333,333 / year
Revenue gap: $1,170M − $65.3M = $1,104,700,000 / year UNFUNDED
FINDING
The company needs over $2 billion in annual revenue to sustain the promised payroll. It has not demonstrated a single dollar of that revenue is secured. The entire projection depends on future government contracts that do not yet exist, in a competition it is not guaranteed to win.
3.2 The Workforce That Cannot Be Hired
Net hires needed: 10,000 − 271 = 9,729 people
Over 10 years: 9,729 ÷ 10 = 973 new workers / year
Monthly: 973 ÷ 12 = 81 new hires / month for a decade
Scale factor: 10,000 ÷ 271 = 36.9× workforce growth
RGV labor supply: ~1,600 qualified workers/year across ALL employers
Required share: 973 ÷ 1,600 = 61% of every qualified worker in the region
FINDING
No American shipyard has ever expanded its workforce by a factor of 10 in a decade. The company has not disclosed any training program, educational partnership, or plan to recruit workers from outside the region.
3.3 The Average Wage Illusion
An average is not the typical wage. Example: 100 executives at $500,000 + 9,900 workers at $52,000 = average of $56,480. Nine of ten workers earn the floor. The company's reported average shifted 19% — from $75,500 to $90,000 — between initial press coverage and the formal presentation, with no explanation. No wage distribution has been disclosed.
3.4 The True Subsidy
$2.7B × 1.75% tax rate × 95% abatement × 19 years = $852,862,500
Per realistic Phase 1 job (1,500 jobs): $568,575 per job
Bartik academic benchmark for fiscal soundness: $50,000 per job
This deal is 11× above the threshold at best. 34× above in the pessimistic scenario.
3.5 The Hidden Water Cost
A major shipyard consumes millions of gallons of water per day. Brownsville PUB CEO stated publicly: "large industrial users seeking guaranteed water capacity may need agreements that help fund new water sources." Independent estimates: $150M–$400M in required water infrastructure — entirely separate from the tax abatement. No disclosure from the company.
3.6 The Five-Leg Parlay
For Port Alpha to deliver all promised value, five independent conditions must be simultaneously true:
| # |
Condition |
Est. Probability |
| 1 | Navy autonomous vessel contracts scale from $65M/yr to $2B+/yr | 30% |
| 2 | Saronic wins large MUSV share vs. 6 competitors including HII and Leidos | 25% |
| 3 | 10,000 jobs materialize at a true $90,000 average wage | 20% |
| 4 | Majority of jobs filled by Cameron County residents | 50% |
| 5 | No clawback failure or renegotiation over 19 years | 55% |
P = 0.30 × 0.25 × 0.20 × 0.50 × 0.55
P = 0.4125% ≈ 0.4%
FINDING
Cameron County is being asked to commit $853 million — nearly one billion dollars of public revenue — on a deal with a 0.4% probability of full success. Even if individual probabilities are doubled, the joint probability remains under 7%.