← UVHO-F VIII - Moon 3
How the floor is calculated
UVHO-F VIII - Moon 3 · UVHO-F · K-JO26
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 |
1.09B |
−52.4M |
1.03B |
3.10B |
| Jita split (floor basis) |
1.11B |
−52.4M |
1.06B |
3.19B |
| Jita sell |
1.14B |
−52.4M |
1.09B |
3.27B |
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
762.4M above the 300.0M floor
Fuel drag
4.7%
52.4M / mo of Magmatic Gas
Yield density
127 / 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) |
|---|
| Vanadinite | 40.5% |
354,692 |
3,547 |
| Zeolites | 32.5% |
284,963 |
2,850 |
| Cinnabar | 16.2% |
141,562 |
1,416 |
| Bitumens | 10.8% |
94,783 |
948 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Vanadinite — 322.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Silicates | 32,135 |
400 | 12.9M |
| Vanadium | 128,541 |
2k | 309.8M |
Zeolites — 414.1M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 20,654,104 |
16 | 336.1M |
| Mexallon | 1,032,705 |
49 | 50.2M |
| Atmospheric Gases | 167,815 |
166 | 27.8M |
Cinnabar — 252.6M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 19,238 |
204 | 3.9M |
| Tungsten | 12,825 |
1k | 16.4M |
| Mercury | 64,127 |
4k | 232.3M |
Bitumens — 125.3M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 5,152,415 |
16 | 83.9M |
| Mexallon | 343,494 |
49 | 16.7M |
| Hydrocarbons | 55,818 |
443 | 24.7M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Pyerite | 25,806,518 | 420.0M |
| Vanadium | 128,541 | 309.8M |
| Mercury | 64,127 | 232.3M |
| Mexallon | 1,376,200 | 66.9M |
| Atmospheric Gases | 167,815 | 27.8M |
| Hydrocarbons | 55,818 | 24.7M |
| Tungsten | 12,825 | 16.4M |
| Silicates | 32,135 | 12.9M |
| Evaporite Deposits | 19,238 | 3.9M |
| Gross | 1,114,739,778 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,114,739,778 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,062,384,178 ISK / 30 days |
| Floor used by the auction |
1,062,384,178 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,062,384,178 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,187,152,533 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.