← H74-B0 VI - Moon 3
How the floor is calculated
H74-B0 VI - Moon 3 · H74-B0 · 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 |
1.27B |
−52.4M |
1.22B |
3.66B |
| Jita split (floor basis) |
1.30B |
−52.4M |
1.25B |
3.75B |
| Jita sell |
1.33B |
−52.4M |
1.28B |
3.84B |
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
949.6M above the 300.0M floor
Fuel drag
4.0%
52.4M / mo of Magmatic Gas
Yield density
149 / 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) |
|---|
| Cinnabar | 29.1% |
254,939 |
2,549 |
| Sperrylite | 26.9% |
236,021 |
2,360 |
| Cobaltite | 24.6% |
215,754 |
2,158 |
| Sylvite | 19.3% |
169,286 |
1,693 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Cinnabar — 455.0M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 34,646 |
204 | 7.1M |
| Tungsten | 23,097 |
1k | 29.6M |
| Mercury | 115,487 |
4k | 418.3M |
Sperrylite — 649.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 21,383 |
204 | 4.4M |
| Platinum | 85,534 |
8k | 645.3M |
Cobaltite — 47.2M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Cobalt | 78,189 |
604 | 47.2M |
Sylvite — 150.0M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 6,134,934 |
16 | 99.8M |
| Mexallon | 613,493 |
49 | 29.8M |
| Evaporite Deposits | 99,693 |
204 | 20.4M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Platinum | 85,534 | 645.3M |
| Mercury | 115,487 | 418.3M |
| Pyerite | 6,134,934 | 99.8M |
| Cobalt | 78,189 | 47.2M |
| Evaporite Deposits | 155,722 | 31.8M |
| Mexallon | 613,493 | 29.8M |
| Tungsten | 23,097 | 29.6M |
| Gross | 1,301,940,879 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,301,940,879 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,249,585,279 ISK / 30 days |
| Floor used by the auction |
1,249,585,279 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,249,585,279 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,748,755,836 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.