← 9-HM04 IV - Moon 14
How the floor is calculated
9-HM04 IV - Moon 14 · 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 |
561.0M |
−52.4M |
508.6M |
1.53B |
| Jita split (floor basis) |
900.6M |
−52.4M |
848.3M |
2.54B |
| Jita sell |
1.24B |
−52.4M |
1.19B |
3.56B |
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
548.3M above the 300.0M floor
Fuel drag
5.8%
52.4M / mo of Magmatic Gas
Yield density
103 / 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 | 37.2% |
325,872 |
3,259 |
| Zeolites | 22.6% |
197,976 |
1,980 |
| Coesite | 21.6% |
189,216 |
1,892 |
| Sylvite | 18.6% |
162,936 |
1,629 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Otavite — 334.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Atmospheric Gases | 29,524 |
166 | 4.9M |
| Cadmium | 118,096 |
3k | 329.9M |
Zeolites — 287.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 14,349,300 |
16 | 233.5M |
| Mexallon | 717,465 |
49 | 34.9M |
| Atmospheric Gases | 116,588 |
166 | 19.3M |
Coesite — 133.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 3,428,594 |
16 | 55.8M |
| Mexallon | 685,719 |
49 | 33.3M |
| Silicates | 111,429 |
400 | 44.6M |
Sylvite — 144.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 5,904,801 |
16 | 96.1M |
| Mexallon | 590,480 |
49 | 28.7M |
| Evaporite Deposits | 95,953 |
204 | 19.6M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Pyerite | 23,682,695 | 385.4M |
| Cadmium | 118,096 | 329.9M |
| Mexallon | 1,993,664 | 96.9M |
| Silicates | 111,429 | 44.6M |
| Atmospheric Gases | 146,112 | 24.2M |
| Evaporite Deposits | 95,953 | 19.6M |
| Gross | 900,632,407 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 900,632,407 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 848,276,807 ISK / 30 days |
| Floor used by the auction |
848,276,807 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 848,276,807 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 2,544,830,422 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.