← G-3BOG VI - Moon 1
How the floor is calculated
G-3BOG VI - Moon 1 · G-3BOG · PUB-0R
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 |
692.8M |
−52.4M |
640.5M |
1.92B |
| Jita split (floor basis) |
876.6M |
−52.4M |
824.2M |
2.47B |
| Jita sell |
1.06B |
−52.4M |
1.01B |
3.02B |
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
524.2M above the 300.0M floor
Fuel drag
6.0%
52.4M / mo of Magmatic Gas
Yield density
100 / 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 | 40.9% |
358,145 |
3,581 |
| Coesite | 20.3% |
178,021 |
1,780 |
| Zeolites | 20.3% |
178,021 |
1,780 |
| Otavite | 18.5% |
161,813 |
1,618 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Vanadinite — 325.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Silicates | 32,448 |
400 | 13.0M |
| Vanadium | 129,792 |
2k | 312.9M |
Coesite — 125.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 3,225,741 |
16 | 52.5M |
| Mexallon | 645,148 |
49 | 31.4M |
| Silicates | 104,837 |
400 | 41.9M |
Zeolites — 258.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 12,902,962 |
16 | 210.0M |
| Mexallon | 645,148 |
49 | 31.4M |
| Atmospheric Gases | 104,837 |
166 | 17.4M |
Otavite — 166.2M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Atmospheric Gases | 14,660 |
166 | 2.4M |
| Cadmium | 58,641 |
3k | 163.8M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Vanadium | 129,792 | 312.9M |
| Pyerite | 16,128,703 | 262.5M |
| Cadmium | 58,641 | 163.8M |
| Mexallon | 1,290,296 | 62.7M |
| Silicates | 137,284 | 54.9M |
| Atmospheric Gases | 119,497 | 19.8M |
| Gross | 876,590,656 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 876,590,656 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 824,235,056 ISK / 30 days |
| Floor used by the auction |
824,235,056 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 824,235,056 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 2,472,705,167 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.