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
50 share maximum
PV Solar Manufactures
Electric Car Manufactures
Franchise Project Sample
LA to Los Vegas
Roadway & Stations Cost $7.2 Billion
Estimates based on 81,00 trips per day %30 of current traffic
User cost of $0.48 per mile
Trip cost per vehicle for 228 miles $108.37 including car rental
Family of 4 cost per person $27.09
Trip cost per vehicle without car rental $80.35
Investor % Cost/millions Annual Return
Freedom Transit International 20% $1,431 $176
Federal, State and Local GOV. 30% $2,146 $264
Institutional Investors 30% $2,146 $264
Small Investors $10k shares 20% $1,431 $176
TOTAL Roadway Investment $7,154 $880
Small Investor $10k share 12.3 % return
Pays $1230 annually after payback period
Total 228 mile System Cost-Revenue in Billions
Business Cost Annual Revenue Payback
Roadway $7.2 $1.2 8.1
Solar $1.7 $0.7 2.6
Vehicles $1.2 $0.8 1.5
Total $10.1 $2.4 4.2
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 $571 million
Excise Tax 20% $114 million
Energy Services 10% $57 million
Education tax $400 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 30% of available current traffic loads or 81,000 trips per day
Note: The Energy Bonus is created from the 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
50 share maximum
PV Solar Manufactures
Electric Car Manufactures
Franchise Project Sample
LA to Los Vegas
Roadway & Stations Cost $7.2 Billion
Estimates based on 81,00 trips per day %30 of current traffic
User cost of $0.48 per mile
Trip cost per vehicle for 228 miles $108.37 including car rental
Family of 4 cost per person $27.09
Trip cost per vehicle without car rental $80.35
Investor % Cost/millions Annual Return
Freedom Transit International 20% $1,431 $176
Federal, State and Local GOV. 30% $2,146 $264
Institutional Investors 30% $2,146 $264
Small Investors $10k shares 20% $1,431 $176
TOTAL Roadway Investment $7,154 $880
Small Investor $10k share 12.3 % return
Pays $1230 annually after payback period
Total 228 mile System Cost-Revenue in Billions
Business Cost Annual Revenue Payback
Roadway $7.2 $1.2 8.1
Solar $1.7 $0.7 2.6
Vehicles $1.2 $0.8 1.5
Total $10.1 $2.4 4.2
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 $571 million
Excise Tax 20% $114 million
Energy Services 10% $57 million
Education tax $400 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 30% of available current traffic loads or 81,000 trips per day
Note: The Energy Bonus is created from the difference between gas cost per mile
and electric cost per mile. Users are charged the cost of gas per mile for their trip.