← L-FVHR IV - Moon 1
How the floor is calculated
L-FVHR IV - Moon 1 · L-FVHR · 3B-IWE
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 |
1.12B |
−52.4M |
1.06B |
3.19B |
| Jita split (floor basis) |
1.14B |
−52.4M |
1.08B |
3.25B |
| Jita sell |
1.16B |
−52.4M |
1.11B |
3.32B |
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
784.7M above the 300.0M floor
Fuel drag
4.6%
52.4M / mo of Magmatic Gas
Yield density
130 / 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 | 43.1% |
377,819 |
3,778 |
| Coesite | 27.5% |
240,812 |
2,408 |
| Cinnabar | 19.1% |
167,754 |
1,678 |
| Bitumens | 10.2% |
89,615 |
896 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Zeolites — 549.1M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 27,384,307 |
16 | 445.7M |
| Mexallon | 1,369,215 |
49 | 66.6M |
| Atmospheric Gases | 222,497 |
166 | 36.9M |
Coesite — 170.2M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 4,363,521 |
16 | 71.0M |
| Mexallon | 872,704 |
49 | 42.4M |
| Silicates | 141,814 |
400 | 56.7M |
Cinnabar — 299.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 22,798 |
204 | 4.7M |
| Tungsten | 15,199 |
1k | 19.5M |
| Mercury | 75,993 |
4k | 275.2M |
Bitumens — 118.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 4,871,461 |
16 | 79.3M |
| Mexallon | 324,764 |
49 | 15.8M |
| Hydrocarbons | 52,774 |
443 | 23.4M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Pyerite | 36,619,288 | 596.0M |
| Mercury | 75,993 | 275.2M |
| Mexallon | 2,566,684 | 124.8M |
| Silicates | 141,814 | 56.7M |
| Atmospheric Gases | 222,497 | 36.9M |
| Hydrocarbons | 52,774 | 23.4M |
| Tungsten | 15,199 | 19.5M |
| Evaporite Deposits | 22,798 | 4.7M |
| Gross | 1,137,055,989 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,137,055,989 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,084,700,389 ISK / 30 days |
| Floor used by the auction |
1,084,700,389 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,084,700,389 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,254,101,166 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.