🛰️ Cis-Lunar International Docking & Propellant Node

Lunar Gateway Autonomous Docking Node Model

Underwrite commercial pressurized docking and fluid refueling adapters attached to the Lunar Orbital Gateway (berthing lunar landers, cargo vehicles, and Mars transports). Model space agency docking tolls ($8.5M/berthing), and project EBITDA.

1. Capacity & Unit Economics

Annual Spacecraft Berthings (Dockings / Yr)

Commercial Docking & Fuel Toll ($M / Berthing)

Avionics Telemetry & ECLSS OpEx ($M / Yr)

Pressurized Module & IDSS Mechanism CapEx ($M)

2. Financial Returns & Yield

IDSS STANDARD DOCKING NODE

Annual Net EBITDA

$0 / yr

Unlevered Cap Rate

0.0%

Gross Revenue

$0 / yr

Total CapEx

Annual OpEx

$0 / yr