| Propellant | Estimated ISP (s) | Exhaust Velocity (m/s) | Price ($/kg) |
|---|---|---|---|
| Xenon | 4,500 | 44,145 | $3,000 |
| Krypton | 3,600 | 35,316 | $300 |
| Argon | 3,000 | 29,430 | $3 |
| Propellant | Mass Ratio | Propellant Mass (kg) |
|---|---|---|
| Xenon | 1.0748 | 261 |
| Krypton | 1.0944 | 337 |
| Argon | 1.1147 | 423 |
| Propellant | Mass Ratio | Propellant Mass (kg) |
|---|---|---|
| Xenon | 1.0207 | 17 |
| Krypton | 1.0259 | 21 |
| Argon | 1.0312 | 26 |
| Component | Xenon (kg) | Krypton (kg) | Argon (kg) | Unit Cost |
|---|---|---|---|---|
| Thrusters (4 units) | 92 | 92 | 92 | $600,000 |
| Solar Arrays (8 kW) | 80 | 80 | 80 | $400,000 |
| Power System & Structure | 150 | 150 | 150 | $300,000 |
| Propellant Tank (disposable) | 35 | 45 | 56 | $50,000 |
| Propellant (outbound + return) | 278 | 358 | 449 | Varies |
| Payload | 1,000 | 1,000 | 1,000 | - |
| Total Initial Mass (LEO) | 1,635 | 1,725 | 1,827 | - |
| Dry Tug Mass (reusable) | 322 | 322 | 322 | - |
| Tank + Propellant Mass | 313 | 403 | 505 | - |
| Cost Category | High Launch Cost ($1000/kg) | Low Launch Cost ($200/kg) |
|---|---|---|
| Tug Hardware | $1,300,000 | $1,300,000 |
| Propellant (278 kg @ $3000/kg) | $834,000 | $834,000 |
| Tank | $50,000 | $50,000 |
| Launch Cost (1,635 kg) | $1,635,000 | $327,000 |
| Total Cost | $3,819,000 | $2,511,000 |
| Cost per kg Payload | $3,819 | $2,511 |
| Cost Category | High Launch Cost ($1000/kg) | Low Launch Cost ($200/kg) |
|---|---|---|
| Tug Hardware | $1,300,000 | $1,300,000 |
| Propellant (358 kg @ $300/kg) | $107,400 | $107,400 |
| Tank | $50,000 | $50,000 |
| Launch Cost (1,725 kg) | $1,725,000 | $345,000 |
| Total Cost | $3,182,400 | $1,802,400 |
| Cost per kg Payload | $3,182 | $1,802 |
| Cost Category | High Launch Cost ($1000/kg) | Low Launch Cost ($200/kg) |
|---|---|---|
| Tug Hardware | $1,300,000 | $1,300,000 |
| Propellant (449 kg @ $3/kg) | $1,347 | $1,347 |
| Tank | $50,000 | $50,000 |
| Launch Cost (1,827 kg) | $1,827,000 | $365,400 |
| Total Cost | $3,178,347 | $1,716,747 |
| Cost per kg Payload | $3,178 | $1,717 |
| Cost Category | High Launch Cost ($1000/kg) | Low Launch Cost ($200/kg) |
|---|---|---|
| Tank + Propellant (313 kg) | $884,000 | $884,000 |
| Launch: Tank + Propellant | $313,000 | $62,600 |
| Launch: Payload (1,000 kg) | $1,000,000 | $200,000 |
| Total Cost per Mission | $2,197,000 | $1,146,600 |
| Cost per kg Payload | $2,197 | $1,147 |
| Cost Category | High Launch Cost ($1000/kg) | Low Launch Cost ($200/kg) |
|---|---|---|
| Tank + Propellant (403 kg) | $157,400 | $157,400 |
| Launch: Tank + Propellant | $403,000 | $80,600 |
| Launch: Payload (1,000 kg) | $1,000,000 | $200,000 |
| Total Cost per Mission | $1,560,400 | $438,000 |
| Cost per kg Payload | $1,560 | $438 |
| Cost Category | High Launch Cost ($1000/kg) | Low Launch Cost ($200/kg) |
|---|---|---|
| Tank + Propellant (505 kg) | $51,347 | $51,347 |
| Launch: Tank + Propellant | $505,000 | $101,000 |
| Launch: Payload (1,000 kg) | $1,000,000 | $200,000 |
| Total Cost per Mission | $1,556,347 | $352,347 |
| Cost per kg Payload | $1,556 | $352 |
| Scenario | Xenon ($/kg) | Krypton ($/kg) | Argon ($/kg) |
|---|---|---|---|
| Disposable Tug - High Launch Cost | $3,819 | $3,182 | $3,178 |
| Disposable Tug - Low Launch Cost | $2,511 | $1,802 | $1,717 |
| Reusable Tug - High Launch Cost | $2,197 | $1,560 | $1,556 |
| Reusable Tug - Low Launch Cost | $1,147 | $438 | $352 |