Gross Revenue Vehicle(sNet Profit w/o Tax
$ 67,500.00 1
$ 202,500.00 3
$ 303,750.00 4
$ 438,750.00 6
641,250.00 9
$ 945,000.00 12
$ 1,350,000.00 18
$ 1,957,500.00 24
$ 2,548,125.00 29
$ 3,071,250.00 35
$ 4,016,250.00 49
$ 5,467,500.00 63
$ 6,935,625.00 75
$ 8,268,750.00 91
$ 10,698,750.00 127
$ 14,546,250.00 164
$ 18,258,750.00 195
$ 21,870,000.00 237
$ 49,494,375.00 531
$ 59,096,250.00 642
$ 106,059,375.00 1,206
$ 133,582,500.00 1,434
Net Profit w/ Tax Salary (20%) Year(s)
$ 29,722.16 $ 24,416.00 $ 4,883.20 1
$ 116,954.16 $ 81,743.00 $ 16,348.60 4
$ 182,378.16 $ 124,500.00 $ 24,900.00 5
$ 283,504.00 $ 181,974.00 $ 36,394.80 6
$ 414,352.00 $ 244,496.00 $ 48,899.20 7
$ 610,624.00 $ 342,760.00 $ 68,552.00 8
$ 872,320.00 $ 469,290.00 $ 93,858.00 9
$ 1,264,864.00 $ 659,085.00 $ 139,017.00 10
$               
$ 1,646,504.00 843608  $ 168,721.60 11
$ 1,984,528.00 $ 1,007,043.00 $ 201,408.60 12
$ 2,595,152.00 $ 1,302,280.00 $ 260,456.00 13
$ 3,532,896.00 $ 1,755,679.00 $ 351,135.80 14
$ 4,481,544.00 $ 2,214,350.00 $ 442,870.00 15
$ 5,342,960.00 $ 2,630,845.00 $ 526,169.00 16
$ 6,913,136.00 $ 3,390,025.00 $ 678,005.00 17
$ 9,399,248.00 $ 4,592,060.00 $ 918,412.00 18
$ 11,798,128.00 $ 5,751,918.00 $ 1,150,383.60 19
$ 14,131,584.00 $ 6,880,144.00 $ 1,376,028.80 20
31,981,432 $ 15,510,546.00 $ 3,102,109.20 23
$ 38,185,808.00 $ 18,510,362.00 $ 3,702,072.40 24
$ 68,531,640.00 $ 33,182,571.00 $ 6,636,514.20 26
$ 86,316,064.00 $ 41,803,098.00 $ 8,360,619.60 27
$ 209,671,875.00 2496
$ 286,959,375.00 3265
564,553,125 6,723
772,875,000 8,755
$ 1,100,790,000.00 12033
962,769,375 10,234
$ 1,495,513,125.00 17,968
$ 2,092,854,375.00 23,602
$ 2,687,107,500.00 28518
$ 67,500.00 1
$ 135,000.00 2
$ 930,993,750.00 9,922
$ 28,687,500.00 341
$ 159,924,375.00 1,739
$ 39,335,625.00 447
$ 361,243,125.00 3,879
$ 430,920,000.00 4,684
$ 77,490,000.00 922
135,482,200 $ 65,553,167.00 $ 13,110,633.40 29
185,422,520 $ 89,699,312.00 $ 17,939,862.40 30
$ 364,793,320.00 $ 176,425,094.00 $ 35,285,018.80 33
499,403,200 $ 241,508,971.00 $ 48,301,794.20 34
$ 816,877,008.00 $ 395,007,557.00 $ 79,001,511.40 37
$ 622,105,912.00 $ 300,835,732.00 $ 100,835,732.00 35
$ 1,147,800,784.50 $ 555,009,203.00 $ 111,001,840.60 38
$ 1,606,257,981.50 $ 776,673,257.00 $ 155,334,651.40 39
$ 2,062,345,054.00 $ 997,191,357.00 $ 199,438,271.40 40
$ 29,722.16 $ 24,416.00 2
$ 73,338.16 $ 54,386.00 $ 10,877.20 3
601,573,680 $ 290,908,398.00 $ 58,181,679.6 36
$ 18,536,800.00 $ 9,010,066.00 1,802,013.2 21
$ 103,337,208.00 $ 50,011,064.00 10,002,212.8 28
25,417,224 $ 12,336,751.00 2,467,350.2 22
$ 233,421,928.00 $ 112,907,026.00 22,581,405.2 31
$ 278,444,544.00 $ 134,675,461.00 26,935,092.2 32
$ 50,071,168.00 $ 24,256,933.00 4,851,386.6 25
Particular Vehicles Within Fleet
1(3) Over The Course of High School $5,000 will be Saved so that a $2500 downpayment Loan for 4 years on a Standar
3(3) With Red Multi-Coat Painting Exterior & Sport Wheels with Full Self-Driving Costing $1,157.82 Per Month
3(3) 1(Y) to Function as a RoboTaxi Full-Time or 23 hours each day with the other hour going to Charging/Maintaince
5(3) 1(Y) EachVehicle Drives Annually on Average 90,000 passenger carrying miles each year ( 2 pickup and drop offs eac
8(3) 1(Y) This Includes the Vehicle(s) differing Costs Per Mile & Annual Gross Revenue Including Tesla's Takeaway
8(3) 4(Y) Model S - $1.25 {$84,375}
14(3) 4(Y) Model 3 - $1.00 {$67,500}
14(3) 10(Y) Model X - $1.75 {$118,125}
14(3) 10(Y) 5(X)
Model Y - $1.50 {$101,250}
13(3) 10(Y) 5(X) 7(S) By the age of 26 I would move out to California so higher taxes will have to be accounted for.
27(3) 10(Y) 5(X) 7(S) With 50% of the time on the road being dead legs(not carrying passengers) so now that's 180,000 miles travel

26(3) 25(Y) 5(X) 7(S) These Payments include on Average Annually-

25(3) 25(Y) 18(X) 7(S) Washing exterior & interior at $40 each week - $2,080 (However fees will be added if passengers deliberately
25(3) 24(Y) 18(X) 24(S) Vehicle & Rideshare Insurance - $4,614
61(3) 24(Y) 18(X) 24(S) Maintaince & Repairs - $9,000
58(3) 64(Y) 18(X) 24(S) Charging costs - $8,190
58(3) 61(Y) 52(X) 24(S) Tesla Takeaway- 25%-30%
54(3) 61(Y) 52(X) 70(S) Since These Vehicles will have a lifetime of 11 years this leads to a profitable busniess venture
164(3) 166(Y) 138(X) 63(S)
150(3) 166(Y) 138(X) 188(S $ 35,515.00 - Net Profit on Vehicles w/Tax Overall Beginning Profit Margi
444(3) 449(Y) 125(X) 188(S $ 43,616.00 - Net Profit on Vehicles Pre Tax
444(3) 448(Y) 371(X) 171(S $ 51,806.00 - Net Profit on Vehicles Pre Tax Eliminating Charging COverall Profit Afterward Margi
1205(3) 408(Y) 371(X) 512(S)
1205(3) 1211(Y) 337(X) 512(S)
3246(3) 1094(Y) 996(X) 1387(S)
3232(3) 3265(Y) 996(X) 1262(S)
2936(3) 2951(Y) 2526(X) 3620(S)
2937(3) 3250(Y) 2785(X) 1262(S)
9220(3) 2951(Y) 2526(X) 3271(S)
8423(3) 9382(Y) 2526(X) 3271(S)
8423(3) 8579(Y) 8245(X) 3271(S)
1(3)
2(3)
2936(3) 2952(Y) 2772(X) 1262(S)
164(3) 55(Y) 52(X) 70(S) -> According to these numbers by Year 35 /Year 2057 enough money can be put together
408(3) 448(Y) 371(X) 512(S) & Solar City to setup a full private supercharger station near the most ridehailing
164(3) 166(Y) 47(X) 70(S) can charge fully autonomously using Tesla's snake charger Tech and be fully self sus
1201(3) 1211(Y) 1001(X) 466(S) Since, However this is many years into the future many components will change in pri
1091(3) 1205(Y) 1001(X) 1387(S) So taking some statistics and educated guesses we assume that the average effeciency
445(3) 151(Y) 138(X) 188(S) and the price per watt goes down from $1 -> $0.08 We also assume that superchargers
$25,000 for supercharger electronics cost & $25,000 for site preperation (concrete
but are much faster at charging capable of charging 288 cars each day charging each
This means if on average each car needs 100KWh of charge then more than 10,512,000
This will require a 3.636 Megawatt solar power plant using 14.545 acres of land w/ a
So putting together land costs in California($100-$10,000 an acre) and Solar Farm c
100,000 cars a day or so will be a total of $169,252,963.64 so budgeting about $200
Within a a year an area of 5,409.66 acres of land will be used for this Solar power
or 4 years on a Standard Range Model 3
,157.82 Per Month
Charging/Maintaince
ickup and drop offs each traveling 5.36 Miles on Average each hour)
Tesla's Takeaway

's 180,000 miles traveled by The RoboTaxi each year this will add up on many costs.

assengers deliberately damage a Vehicle)

ess venture

Beginning Profit Margin - 31%

Profit Afterward Margin- 37%

y can be put together to plan a project w/Tesla
the most ridehailing hotspots which these robotaxis
and be fully self sustainable during the day powered by Solar Panels
ts will change in price,effeciency,etc
he average effeciency of solar panels is 33%
e that superchargers remain at $50,000
eperation (concrete pads, wiring cabinets etc)
ch day charging each car near full every 5 mins.
ore than 10,512,000 KWh each year of of energy.
45 acres of land w/ accessories (assuming 4 acres of land per 1 megawatt)
cre) and Solar Farm construction costs will total around $486,359.09 in order to charge
budgeting about $200 million is important for other costs undetermined.
for this Solar power plant and 348 of these superchargers.
Gross Revenue Vehicle(s)Net Profit Pre TNet Profit w/ TSalary (20%) Year(s)
$ 67,500.00 1 $ 30,878.60 $ 25,272.00 $ 5,054.40 1
$ 67,500.00 1 $ 30,878.60 $ 25,272.00 $5,054.40 2
$ 135,000.00 2 $ 74,494.60 $ 55,124.00 $ 11,024.80 3
$202,500.00 3 $118,110.60 $ 82,456.00 $ 16,491.20 4
$303,750.00 4 $ 183,534.60 $ 125,193.00 $ 25,038.60 5
$ 438,750.00 6 $ 270,766.60 $ 174,817.00 $ 34,963.40 6
$ 641,250.00 9 $ 401,614.60 $ 237,955.00 $ 47,591.00 7
$ 911,250.00 13 $ 576,078.00 $ 325,867.00 $ 65,173.40 8
$ 1,316,250.00 17 $ 837,774.00 $ 452,587.00 $ 90,517.40 9
$ 1,721,250.00 21 $ 1,099,470.00 $ 579,117.00 $ 115,823.40 10
$ 2,430,000.00 29 $1,557,438.00 $ 800,545.00 $ 160,109.00 11
$ 3,240,000.00 41 $2,080,830.00 $ 1,053,605.00 $ 210,721.00 12
$ 4,201,875.00 50 $2,702,358.00 $ 1,354,114.00 $ 270,822.80 13
$ 5,551,875.00 70 $ 3,574,678.00 $ 1,775,880.00 $ 355,176.00 14
$ 7,087,500.00 85 $ 4,566,942.00 $ 2,255,640.00 $ 451,128.00 15
$ 9,787,500.00 112 $ 6,311,582.00 $ 3,099,173.00 $ 619,834.60 16
$ 12,960,000.00 159 $ 8,361,534.00 $ 4,090,325.00 $ 818,065.00 17
$ 17,820,000.00 206 $ 11,501,886.00 $ 5,608,685.00 $ 1,121,737.00 18
$ 23,625,000.00 292 $ 15,252,862.00 $ 7,422,282.00 $1,484,456.40 19
$ 29,198,960.00 339 $ 19,298,246.00 $ 9,378,225.00 $ 1,875,645.00 20