🌕 Cis-Lunar Telecom & Deep Space Infrastructure

Cis-Lunar Orbital Relay Constellation Model

Underwrite cis-lunar Halo & NRHO communication relay satellite constellations (4–12 spacecraft). Model high-throughput optical laser & Ka-band pass contracts for lunar landers & rovers ($14.50/contact-minute), deep space DSN offloading, and constellation EBITDA.

1. Constellation Satellites & Pass Billing

Relay Satellites in Lunar Orbit (Satellites)

Billable Contact Hours / Satellite / Day (Hrs/Day)

Relay Contact Fee ($/Minute)

Sat Build, Launch & Commissioning ($M / Sat)

2. Cash Flow & Constellation Returns

CIS-LUNAR BACKBONE

Annual Net EBITDA

$0 / yr

15-Yr Project IRR

0.0%

Gross Relay Rev

$0 / yr

Constellation CapEx

Ground Segment OpEx

$0 / yr