← F2OY-X III - Moon 1
How the floor is calculated
F2OY-X III - Moon 1 · F2OY-X · 3B-IWE
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 |
4.83B |
−52.4M |
4.78B |
14.33B |
| Jita split (floor basis) |
5.16B |
−52.4M |
5.11B |
15.32B |
| Jita sell |
5.49B |
−52.4M |
5.43B |
16.30B |
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
4.81B above the 300.0M floor
Fuel drag
1.0%
52.4M / mo of Magmatic Gas
Yield density
589 / 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) |
|---|
| Otavite | 28.4% |
248,521 |
2,485 |
| Chromite | 28.2% |
247,470 |
2,475 |
| Xenotime | 24.2% |
212,167 |
2,122 |
| Monazite | 19.2% |
167,842 |
1,678 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Otavite — 255.3M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Atmospheric Gases | 22,516 |
166 | 3.7M |
| Cadmium | 90,064 |
3k | 251.6M |
Chromite — 510.0M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Hydrocarbons | 22,421 |
443 | 9.9M |
| Chromium | 89,683 |
6k | 500.1M |
Xenotime — 2.18B / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Atmospheric Gases | 38,445 |
166 | 6.4M |
| Cobalt | 38,445 |
604 | 23.2M |
| Vanadium | 19,222 |
2k | 46.3M |
| Dysprosium | 42,289 |
50k | 2.10B |
Monazite — 2.21B / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 30,413 |
204 | 6.2M |
| Tungsten | 30,413 |
1k | 39.0M |
| Chromium | 15,206 |
6k | 84.8M |
| Neodymium | 33,454 |
62k | 2.08B |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Dysprosium | 42,289 | 2.10B |
| Neodymium | 33,454 | 2.08B |
| Chromium | 104,890 | 584.9M |
| Cadmium | 90,064 | 251.6M |
| Vanadium | 19,222 | 46.3M |
| Tungsten | 30,413 | 39.0M |
| Cobalt | 38,445 | 23.2M |
| Atmospheric Gases | 60,961 | 10.1M |
| Hydrocarbons | 22,421 | 9.9M |
| Evaporite Deposits | 30,413 | 6.2M |
| Gross | 5,157,999,760 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 5,157,999,760 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 5,105,644,160 ISK / 30 days |
| Floor used by the auction |
5,105,644,160 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 5,105,644,160 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 15,316,932,481 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.