Fee Structure & Revenue Model

Example Scenario 1 (Phase 1 - MVP completed)

2 drones + 4 charging stations

Assumptions

• Cost per minute of flight: 1$ /minute

• Number of flights in a month (all drones): 600 flights /month

• Average flight duration: 30m

• Recharge time: 1 hour

• Charging Station Cost: $ 5,000

• Miner ROI: 12 Months

Calculations

• Total flight time in a month: 18,000 minutes

• Revenue from flights: $ 18,000$ /month

• Miner uptime incentive: $ 417 (to respect the ROI time)

• Miner estimated charging cost: 8$ /month (estimated 150 recharges /month )

  • Total miner incentives: 4 x $ 417 = $ 1668 /month

Annual Revenue: 216,000 $ /year (Profit: ~196,000 $)

Example Scenario 2 (Phase 2 - 1st smart city in production)

7 drones + 20 charging stations

• Cost per minute of flight: 1$ /minute

• Number of flights in a month (all drones): 2100 flights /month

• Average flight duration: 30m

• Recharge time: 1 hour

• Charging Station Cost: $ 5,000

• Miner ROI: 12 Months

Calculations

• Total flight time in a month: 63,000 minutes

• Revenue from flights: 63,000$ /month

• Miner uptime incentive: $ 417 (to respect the ROI time)

• 650$ (1 station uptime)

• Miner estimated charging cost: 8$ /month (estimated 150 recharges /month )

• Total miner incentives: 20 x $ 417 = $ 8,340 /month

Annual Revenue: 756,000$ /year (Business Profit: ~656,000 $)