← 9SBB-9 VII - Moon 20
How the floor is calculated
9SBB-9 VII - Moon 20 · 9SBB-9 · LI-BA0
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 |
1.06B |
−52.4M |
1.01B |
3.03B |
| Jita split (floor basis) |
1.08B |
−52.4M |
1.03B |
3.09B |
| Jita sell |
1.10B |
−52.4M |
1.05B |
3.14B |
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
728.7M above the 300.0M floor
Fuel drag
4.8%
52.4M / mo of Magmatic Gas
Yield density
123 / 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 | 47.2% |
413,513 |
4,135 |
| Sylvite | 25.4% |
222,176 |
2,222 |
| Cinnabar | 16.8% |
147,270 |
1,473 |
| Cobaltite | 10.6% |
93,041 |
930 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Zeolites — 601.0M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 29,971,448 |
16 | 487.8M |
| Mexallon | 1,498,572 |
49 | 72.8M |
| Atmospheric Gases | 243,518 |
166 | 40.3M |
Sylvite — 196.9M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 8,051,652 |
16 | 131.0M |
| Mexallon | 805,165 |
49 | 39.1M |
| Evaporite Deposits | 130,839 |
204 | 26.7M |
Cinnabar — 262.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 20,014 |
204 | 4.1M |
| Tungsten | 13,343 |
1k | 17.1M |
| Mercury | 66,713 |
4k | 241.6M |
Cobaltite — 20.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Cobalt | 33,718 |
604 | 20.4M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Pyerite | 38,023,099 | 618.8M |
| Mercury | 66,713 | 241.6M |
| Mexallon | 2,303,738 | 112.0M |
| Atmospheric Gases | 243,518 | 40.3M |
| Evaporite Deposits | 150,853 | 30.8M |
| Cobalt | 33,718 | 20.4M |
| Tungsten | 13,343 | 17.1M |
| Gross | 1,081,089,274 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,081,089,274 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,028,733,674 ISK / 30 days |
| Floor used by the auction |
1,028,733,674 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,028,733,674 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,086,201,022 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.