← 9-HM04 IV - Moon 18
How the floor is calculated
9-HM04 IV - Moon 18 · 9-HM04 · YB7B-8
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 |
871.0M |
−52.4M |
818.6M |
2.46B |
| Jita split (floor basis) |
1.12B |
−52.4M |
1.07B |
3.22B |
| Jita sell |
1.38B |
−52.4M |
1.33B |
3.98B |
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
771.9M above the 300.0M floor
Fuel drag
4.7%
52.4M / mo of Magmatic Gas
Yield density
128 / 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) |
|---|
| Coesite | 36.8% |
322,368 |
3,224 |
| Sperrylite | 26.6% |
233,016 |
2,330 |
| Otavite | 26.1% |
228,636 |
2,286 |
| Cobaltite | 10.5% |
91,980 |
920 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Coesite — 227.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 5,841,308 |
16 | 95.1M |
| Mexallon | 1,168,262 |
49 | 56.8M |
| Silicates | 189,843 |
400 | 75.9M |
Sperrylite — 641.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 21,111 |
204 | 4.3M |
| Platinum | 84,445 |
8k | 637.1M |
Otavite — 234.9M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Atmospheric Gases | 20,714 |
166 | 3.4M |
| Cadmium | 82,858 |
3k | 231.5M |
Cobaltite — 20.1M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Cobalt | 33,334 |
604 | 20.1M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Platinum | 84,445 | 637.1M |
| Cadmium | 82,858 | 231.5M |
| Pyerite | 5,841,308 | 95.1M |
| Silicates | 189,843 | 75.9M |
| Mexallon | 1,168,262 | 56.8M |
| Cobalt | 33,334 | 20.1M |
| Evaporite Deposits | 21,111 | 4.3M |
| Atmospheric Gases | 20,714 | 3.4M |
| Gross | 1,124,222,253 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,124,222,253 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,071,866,653 ISK / 30 days |
| Floor used by the auction |
1,071,866,653 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,071,866,653 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,215,599,960 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.