← 3D5K-R IV - Moon 1
How the floor is calculated
3D5K-R IV - Moon 1 · 3D5K-R · 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 |
1.17B |
−52.4M |
1.12B |
3.35B |
| Jita split (floor basis) |
1.20B |
−52.4M |
1.15B |
3.45B |
| Jita sell |
1.23B |
−52.4M |
1.18B |
3.54B |
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
849.0M above the 300.0M floor
Fuel drag
4.4%
52.4M / mo of Magmatic Gas
Yield density
137 / 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 | 35.8% |
313,897 |
3,139 |
| Bitumens | 23.0% |
201,153 |
2,012 |
| Coesite | 22.4% |
196,170 |
1,962 |
| Vanadinite | 18.8% |
164,780 |
1,648 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Chromite — 647.0M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Hydrocarbons | 28,439 |
443 | 12.6M |
| Chromium | 113,756 |
6k | 634.4M |
Bitumens — 265.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 10,934,667 |
16 | 178.0M |
| Mexallon | 728,978 |
49 | 35.4M |
| Hydrocarbons | 118,459 |
443 | 52.4M |
Coesite — 138.6M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 3,554,598 |
16 | 57.9M |
| Mexallon | 710,920 |
49 | 34.6M |
| Silicates | 115,524 |
400 | 46.2M |
Vanadinite — 149.9M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Silicates | 14,929 |
400 | 6.0M |
| Vanadium | 59,716 |
2k | 143.9M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Chromium | 113,756 | 634.4M |
| Pyerite | 14,489,265 | 235.8M |
| Vanadium | 59,716 | 143.9M |
| Mexallon | 1,439,897 | 70.0M |
| Hydrocarbons | 146,898 | 65.0M |
| Silicates | 130,453 | 52.2M |
| Gross | 1,201,307,537 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,201,307,537 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,148,951,937 ISK / 30 days |
| Floor used by the auction |
1,148,951,937 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,148,951,937 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,446,855,812 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.