← 0TKF-6 XII - Moon 14
How the floor is calculated
0TKF-6 XII - Moon 14 · 0TKF-6 · YB7B-8
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 |
922.3M |
−52.4M |
869.9M |
2.61B |
| Jita split (floor basis) |
944.1M |
−52.4M |
891.7M |
2.68B |
| Jita sell |
965.8M |
−52.4M |
913.5M |
2.74B |
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
591.7M above the 300.0M floor
Fuel drag
5.5%
52.4M / mo of Magmatic Gas
Yield density
108 / 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 | 36.1% |
316,236 |
3,162 |
| Bitumens | 27.5% |
240,900 |
2,409 |
| Zeolites | 24.8% |
217,248 |
2,172 |
| Cobaltite | 11.6% |
101,616 |
1,016 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Vanadinite — 287.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Silicates | 28,651 |
400 | 11.5M |
| Vanadium | 114,604 |
2k | 276.3M |
Bitumens — 318.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 13,095,324 |
16 | 213.1M |
| Mexallon | 873,022 |
49 | 42.4M |
| Hydrocarbons | 141,866 |
443 | 62.8M |
Zeolites — 315.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 15,746,135 |
16 | 256.3M |
| Mexallon | 787,307 |
49 | 38.3M |
| Atmospheric Gases | 127,937 |
166 | 21.2M |
Cobaltite — 22.2M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Cobalt | 36,826 |
604 | 22.2M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Pyerite | 28,841,459 | 469.4M |
| Vanadium | 114,604 | 276.3M |
| Mexallon | 1,660,328 | 80.7M |
| Hydrocarbons | 141,866 | 62.8M |
| Cobalt | 36,826 | 22.2M |
| Atmospheric Gases | 127,937 | 21.2M |
| Silicates | 28,651 | 11.5M |
| Gross | 944,051,620 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 944,051,620 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 891,696,020 ISK / 30 days |
| Floor used by the auction |
891,696,020 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 891,696,020 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 2,675,088,059 ISK |
| Viability floor |
300,000,000 ISK / month —
clears it
|
From ~8,760,000 m³ of moon ore over 30 days. Prices are Jita,
15 min ago. Every input is on the settings page.
No auction open right now.