← UVHO-F VII - Moon 8
How the floor is calculated
UVHO-F VII - Moon 8 · UVHO-F · K-JO26
The floor is what the alliance would earn by dropping a Metenox
on this moon — the passive income active miners have to beat. The chain:
monthly ore units → split by composition → reprocess (× refine yield)
→ value materials at Jita split → gross
− Magmatic Gas fuel = floor
Value at each Jita price
| Basis | Mined value / mo | − fuel |
Net / mo | Per 3-mo term |
|---|
| Jita buy |
656.4M |
−52.4M |
604.0M |
1.81B |
| Jita split (floor basis) |
1.07B |
−52.4M |
1.02B |
3.05B |
| Jita sell |
1.48B |
−52.4M |
1.43B |
4.29B |
Jita sell is the optimistic ceiling (you fill your own sell orders);
Jita buy the floor (dump everything to buy orders); split
the midpoint the auction floor uses.
Viability
viable
717.4M above the 300.0M floor
Fuel drag
4.9%
52.4M / mo of Magmatic Gas
Yield density
122 / m³
8,760,000 m³ mined / 30 days
| Base moon extraction | 30,000 | m³ / hour (game constant) |
| Metenox efficiency | 40% | of a manually worked Athanor/Tatara |
| Hours / month | 730 | 730 = 365 × 24 ÷ 12 |
| Moon ore volume | 10 | m³ / unit |
| Refine yield (max skills + structure) | 90.6% | of the theoretical 100% reprocessing result |
| Magmatic Gas burn | 40 | units / hour → 29,200 / 30 days |
| Material prices | Jita split | buy/sell midpoint if "split" |
| Magmatic Gas price | 2k | Jita sell, per unit |
Step 0 — how much a Metenox pulls in 30 days
30,000 m³/hr × 40% × 730 hr
= 8,760,000 m³ of moon ore
÷ 10 m³/unit = 876,000 units of moon ore / 30 days
Step 1 — split the monthly ore by composition
| Ore | Share | Units / 30 days | = portions (÷100) |
|---|
| Otavite | 45.0% |
393,937 |
3,939 |
| Bitumens | 28.0% |
245,368 |
2,454 |
| Cinnabar | 18.4% |
160,921 |
1,609 |
| Coesite | 8.6% |
75,774 |
758 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Otavite — 404.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Atmospheric Gases | 35,691 |
166 | 5.9M |
| Cadmium | 142,763 |
3k | 398.8M |
Bitumens — 324.3M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 13,338,183 |
16 | 217.1M |
| Mexallon | 889,212 |
49 | 43.2M |
| Hydrocarbons | 144,497 |
443 | 64.0M |
Cinnabar — 287.2M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 21,869 |
204 | 4.5M |
| Tungsten | 14,579 |
1k | 18.7M |
| Mercury | 72,897 |
4k | 264.0M |
Coesite — 53.5M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 1,373,025 |
16 | 22.3M |
| Mexallon | 274,605 |
49 | 13.3M |
| Silicates | 44,623 |
400 | 17.8M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Cadmium | 142,763 | 398.8M |
| Mercury | 72,897 | 264.0M |
| Pyerite | 14,711,208 | 239.4M |
| Hydrocarbons | 144,497 | 64.0M |
| Mexallon | 1,163,817 | 56.6M |
| Tungsten | 14,579 | 18.7M |
| Silicates | 44,623 | 17.8M |
| Atmospheric Gases | 35,691 | 5.9M |
| Evaporite Deposits | 21,869 | 4.5M |
| Gross | 1,069,720,196 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,069,720,196 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,017,364,596 ISK / 30 days |
| Floor used by the auction |
1,017,364,596 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,017,364,596 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,052,093,787 ISK |
| Viability floor |
300,000,000 ISK / month —
clears it
|
From ~8,760,000 m³ of moon ore over 30 days. Prices are Jita,
16 min ago. Every input is on the settings page.
No auction open right now.