Investors Example
Sample project between
Los Angles and Las Vegas
Cost and Investment Estimate
Primary Investors
Freedom Transit International 20%
Federal State and Local GOV. 30%
Institutional Investors 30%
Small Investors 20%
$10k shares
30 share maximum
PV Solar Manufactures
Electric Car Manufactures
Franchise Project Sample
LA to Los Vegas
Roadway & Stations Cost $7.2 Billion
Estimates based on 189,00 trips per day %70 of current traffic
Investor % Cost/millions Annual Return
Freedom Transit International 20% $1,431 $417
Federal, State and Local GOV. 30% $2,146 $625
Institutional Investors 30% $2,146 $625
Small Investors $10k shares 20% $1,431 $417
TOTAL Roadway Investment $7,154 $2,084
Small Investor $10k share
Pays $2913 annually after payback period
Total 228 mile System Cost-Revenue
Business Cost (billions) Annual Revenue Payback
Roadway $7.1 $2.1 3.4
Solar $2.6 $1.4 1.8
Vehicles $1.2 $1.9 0.6
Total $10.9 $5.4 1.8
Note: Solar payback in 2.2 years
Electric car profits immediately
Solar revenue includes net metering
Annual Energy Bonus Based on gas at $3.50 gal and average mpg of 20.3
Energy bonus $1.3 billion
Excise Tax 20% $257 million
Energy Services 10% $133 million
Education tax $933 million
The energy bonus is not included in the payback numbers
This is just for the one 228 mile project between AL & Las Vegas
Based on 70% of available current traffic loads or 189,000 trips per day
Note: The Energy Bonus is created from the difference difference between gas cost per mile
and electric cost per mile. Users are charged the cost of gas per mile for their trip.
Los Angles and Las Vegas
Cost and Investment Estimate
Primary Investors
Freedom Transit International 20%
Federal State and Local GOV. 30%
Institutional Investors 30%
Small Investors 20%
$10k shares
30 share maximum
PV Solar Manufactures
Electric Car Manufactures
Franchise Project Sample
LA to Los Vegas
Roadway & Stations Cost $7.2 Billion
Estimates based on 189,00 trips per day %70 of current traffic
Investor % Cost/millions Annual Return
Freedom Transit International 20% $1,431 $417
Federal, State and Local GOV. 30% $2,146 $625
Institutional Investors 30% $2,146 $625
Small Investors $10k shares 20% $1,431 $417
TOTAL Roadway Investment $7,154 $2,084
Small Investor $10k share
Pays $2913 annually after payback period
Total 228 mile System Cost-Revenue
Business Cost (billions) Annual Revenue Payback
Roadway $7.1 $2.1 3.4
Solar $2.6 $1.4 1.8
Vehicles $1.2 $1.9 0.6
Total $10.9 $5.4 1.8
Note: Solar payback in 2.2 years
Electric car profits immediately
Solar revenue includes net metering
Annual Energy Bonus Based on gas at $3.50 gal and average mpg of 20.3
Energy bonus $1.3 billion
Excise Tax 20% $257 million
Energy Services 10% $133 million
Education tax $933 million
The energy bonus is not included in the payback numbers
This is just for the one 228 mile project between AL & Las Vegas
Based on 70% of available current traffic loads or 189,000 trips per day
Note: The Energy Bonus is created from the difference difference between gas cost per mile
and electric cost per mile. Users are charged the cost of gas per mile for their trip.