← ES-Q0W II - Moon 1
How the floor is calculated
ES-Q0W II - Moon 1 · ES-Q0W · XLL-Z7
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 |
822.5M |
−52.4M |
770.1M |
2.31B |
| Jita split (floor basis) |
842.9M |
−52.4M |
790.5M |
2.37B |
| Jita sell |
863.3M |
−52.4M |
810.9M |
2.43B |
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
490.5M above the 300.0M floor
Fuel drag
6.2%
52.4M / mo of Magmatic Gas
Yield density
96 / 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) |
|---|
| Zeolites | 31.4% |
274,917 |
2,749 |
| Coesite | 31.1% |
272,299 |
2,723 |
| Vanadinite | 29.6% |
259,022 |
2,590 |
| Cobaltite | 8.0% |
69,761 |
698 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Zeolites — 399.5M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 19,926,006 |
16 | 324.3M |
| Mexallon | 996,300 |
49 | 48.4M |
| Atmospheric Gases | 161,899 |
166 | 26.8M |
Coesite — 192.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 4,934,066 |
16 | 80.3M |
| Mexallon | 986,813 |
49 | 48.0M |
| Silicates | 160,357 |
400 | 64.1M |
Vanadinite — 235.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Silicates | 23,467 |
400 | 9.4M |
| Vanadium | 93,869 |
2k | 226.3M |
Cobaltite — 15.3M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Cobalt | 25,282 |
604 | 15.3M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Pyerite | 24,860,071 | 404.6M |
| Vanadium | 93,869 | 226.3M |
| Mexallon | 1,983,113 | 96.4M |
| Silicates | 183,825 | 73.5M |
| Atmospheric Gases | 161,899 | 26.8M |
| Cobalt | 25,282 | 15.3M |
| Gross | 842,873,032 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 842,873,032 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 790,517,432 ISK / 30 days |
| Floor used by the auction |
790,517,432 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 790,517,432 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 2,371,552,296 ISK |
| Viability floor |
300,000,000 ISK / month —
clears it
|
From ~8,760,000 m³ of moon ore over 30 days. Prices are Jita,
18 min ago. Every input is on the settings page.
No auction open right now.