Nice write up.
So three LAS's for $98M or about $33M each?
Half a ride to orbit on a F9.Cargo, but more for crew capsule ( about $183M ).
Still would be cheaper with two launches instead of one SLS with greater flexibility.
And with the possible Vulcan why still are we funding SLS for Lunar orbits?