| Item | Amount | Information Source |
| Money Raised by PUC | $100,000,000 | Verified by John Collins |
| Airport Sale | ($27,000,000) | St. Helena Star |
| . | $73,000,000 | Needed from Triad |
| Infrastructure | $40,000,000 | Wild guess |
| Total cost with houses | $120,650,000 | 10 year run rate |
| Acres contracted with Triad | 885 | Verified by John Collins |
| Developed acres (housing) | 300 | Pick a number you think |
| Housing Density | 6 | Pick a number you think |
| Average Size square feet | 2700 | Too big, Too small |
| Construction Cost per foot | $225 | Insurance single home |
| Sale price per foot | $275 | Guess |
| Average price (net) | $742,500 | Pick a number you think |
| Houses built | 1800 | Housing acres * density |
| Profit for Triad | $130,000,000 | 11% simple |
| Profit per House | $72,222 |