← RF-CN3 V - Moon 12
How the floor is calculated
RF-CN3 V - Moon 12 · RF-CN3 · F-RA63
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 |
803.1M |
−52.4M |
750.8M |
2.25B |
| Jita split (floor basis) |
1.13B |
−52.4M |
1.07B |
3.22B |
| Jita sell |
1.45B |
−52.4M |
1.39B |
4.18B |
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
772.7M 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) |
|---|
| Otavite | 33.9% |
296,614 |
2,966 |
| Cinnabar | 29.2% |
256,230 |
2,562 |
| Bitumens | 19.1% |
167,754 |
1,678 |
| Vanadinite | 17.7% |
155,402 |
1,554 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Otavite — 304.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Atmospheric Gases | 26,873 |
166 | 4.5M |
| Cadmium | 107,493 |
3k | 300.3M |
Cinnabar — 457.3M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 34,822 |
204 | 7.1M |
| Tungsten | 23,214 |
1k | 29.7M |
| Mercury | 116,072 |
4k | 420.4M |
Bitumens — 221.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 9,119,107 |
16 | 148.4M |
| Mexallon | 607,940 |
49 | 29.6M |
| Hydrocarbons | 98,790 |
443 | 43.7M |
Vanadinite — 141.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Silicates | 14,079 |
400 | 5.6M |
| Vanadium | 56,318 |
2k | 135.8M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Mercury | 116,072 | 420.4M |
| Cadmium | 107,493 | 300.3M |
| Pyerite | 9,119,107 | 148.4M |
| Vanadium | 56,318 | 135.8M |
| Hydrocarbons | 98,790 | 43.7M |
| Tungsten | 23,214 | 29.7M |
| Mexallon | 607,940 | 29.6M |
| Evaporite Deposits | 34,822 | 7.1M |
| Silicates | 14,079 | 5.6M |
| Atmospheric Gases | 26,873 | 4.5M |
| Gross | 1,125,098,331 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,125,098,331 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,072,742,731 ISK / 30 days |
| Floor used by the auction |
1,072,742,731 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,072,742,731 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,218,228,194 ISK |
| Viability floor |
300,000,000 ISK / month —
clears it
|
From ~8,760,000 m³ of moon ore over 30 days. Prices are Jita,
17 min ago. Every input is on the settings page.
No auction open right now.