← U-HYZN VI - Moon 17
How the floor is calculated
U-HYZN VI - Moon 17 · U-HYZN · LI-BA0
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 |
1.31B |
−52.4M |
1.26B |
3.77B |
| Jita split (floor basis) |
1.34B |
−52.4M |
1.29B |
3.88B |
| 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
992.6M above the 300.0M floor
Fuel drag
3.9%
52.4M / mo of Magmatic Gas
Yield density
154 / 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) |
|---|
| Chromite | 42.6% |
373,489 |
3,735 |
| Sylvite | 30.5% |
267,241 |
2,672 |
| Cinnabar | 18.2% |
159,591 |
1,596 |
| Coesite | 8.6% |
75,679 |
757 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Chromite — 769.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Hydrocarbons | 33,838 |
443 | 15.0M |
| Chromium | 135,352 |
6k | 754.8M |
Sylvite — 236.9M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 9,684,809 |
16 | 157.6M |
| Mexallon | 968,481 |
49 | 47.1M |
| Evaporite Deposits | 157,378 |
204 | 32.2M |
Cinnabar — 284.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 21,688 |
204 | 4.4M |
| Tungsten | 14,459 |
1k | 18.5M |
| Mercury | 72,295 |
4k | 261.9M |
Coesite — 53.5M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 1,371,300 |
16 | 22.3M |
| Mexallon | 274,260 |
49 | 13.3M |
| Silicates | 44,567 |
400 | 17.8M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Chromium | 135,352 | 754.8M |
| Mercury | 72,295 | 261.9M |
| Pyerite | 11,056,110 | 179.9M |
| Mexallon | 1,242,741 | 60.4M |
| Evaporite Deposits | 179,067 | 36.6M |
| Tungsten | 14,459 | 18.5M |
| Silicates | 44,567 | 17.8M |
| Hydrocarbons | 33,838 | 15.0M |
| Gross | 1,344,923,814 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,344,923,814 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,292,568,214 ISK / 30 days |
| Floor used by the auction |
1,292,568,214 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,292,568,214 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,877,704,641 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.