← A-5F4A VII - Moon 13
How the floor is calculated
A-5F4A VII - Moon 13 · A-5F4A · 9NP-KR
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 |
961.0M |
−52.4M |
908.7M |
2.73B |
| Jita split (floor basis) |
980.2M |
−52.4M |
927.8M |
2.78B |
| Jita sell |
999.3M |
−52.4M |
946.9M |
2.84B |
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
627.8M above the 300.0M floor
Fuel drag
5.3%
52.4M / mo of Magmatic Gas
Yield density
112 / 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) |
|---|
| Sylvite | 42.2% |
370,110 |
3,701 |
| Bitumens | 28.6% |
250,186 |
2,502 |
| Cinnabar | 17.5% |
153,563 |
1,536 |
| Scheelite | 11.7% |
102,142 |
1,021 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Sylvite — 328.0M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 13,412,786 |
16 | 218.3M |
| Mexallon | 1,341,279 |
49 | 65.2M |
| Evaporite Deposits | 217,958 |
204 | 44.6M |
Bitumens — 330.6M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 13,600,089 |
16 | 221.3M |
| Mexallon | 906,673 |
49 | 44.1M |
| Hydrocarbons | 147,334 |
443 | 65.2M |
Cinnabar — 274.1M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 20,869 |
204 | 4.3M |
| Tungsten | 13,913 |
1k | 17.8M |
| Mercury | 69,564 |
4k | 252.0M |
Scheelite — 47.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Tungsten | 37,016 |
1k | 47.4M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Pyerite | 27,012,876 | 439.6M |
| Mercury | 69,564 | 252.0M |
| Mexallon | 2,247,951 | 109.3M |
| Tungsten | 50,929 | 65.3M |
| Hydrocarbons | 147,334 | 65.2M |
| Evaporite Deposits | 238,827 | 48.8M |
| Gross | 980,167,234 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 980,167,234 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 927,811,634 ISK / 30 days |
| Floor used by the auction |
927,811,634 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 927,811,634 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 2,783,434,901 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.