← AO-N1P VI - Moon 1
How the floor is calculated
AO-N1P VI - Moon 1 · AO-N1P · MPJW-6
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 |
1.49B |
−52.4M |
1.44B |
4.32B |
| Jita split (floor basis) |
1.52B |
−52.4M |
1.47B |
4.41B |
| Jita sell |
1.55B |
−52.4M |
1.50B |
4.50B |
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
1.17B above the 300.0M floor
Fuel drag
3.4%
52.4M / mo of Magmatic Gas
Yield density
174 / 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) |
|---|
| Sperrylite | 33.6% |
294,073 |
2,941 |
| Bitumens | 28.8% |
252,551 |
2,526 |
| Zeolites | 28.4% |
248,784 |
2,488 |
| Cobaltite | 9.2% |
80,592 |
806 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Sperrylite — 809.5M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 26,643 |
204 | 5.4M |
| Platinum | 106,572 |
8k | 804.0M |
Bitumens — 333.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 13,728,661 |
16 | 223.4M |
| Mexallon | 915,244 |
49 | 44.5M |
| Hydrocarbons | 148,727 |
443 | 65.8M |
Zeolites — 361.6M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 18,031,864 |
16 | 293.5M |
| Mexallon | 901,593 |
49 | 43.8M |
| Atmospheric Gases | 146,509 |
166 | 24.3M |
Cobaltite — 17.6M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Cobalt | 29,207 |
604 | 17.6M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Platinum | 106,572 | 804.0M |
| Pyerite | 31,760,526 | 516.9M |
| Mexallon | 1,816,837 | 88.3M |
| Hydrocarbons | 148,727 | 65.8M |
| Atmospheric Gases | 146,509 | 24.3M |
| Cobalt | 29,207 | 17.6M |
| Evaporite Deposits | 26,643 | 5.4M |
| Gross | 1,522,446,683 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,522,446,683 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,470,091,083 ISK / 30 days |
| Floor used by the auction |
1,470,091,083 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,470,091,083 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 4,410,273,249 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.