← F-NXLQ VI - Moon 9
How the floor is calculated
F-NXLQ VI - Moon 9 · F-NXLQ · XLL-Z7
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 |
922.7M |
−52.4M |
870.3M |
2.61B |
| Jita split (floor basis) |
1.22B |
−52.4M |
1.16B |
3.49B |
| Jita sell |
1.51B |
−52.4M |
1.46B |
4.38B |
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
864.5M above the 300.0M floor
Fuel drag
4.3%
52.4M / mo of Magmatic Gas
Yield density
139 / 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) |
|---|
| Coesite | 30.9% |
270,611 |
2,706 |
| Otavite | 30.6% |
267,952 |
2,680 |
| Sperrylite | 30.5% |
267,000 |
2,670 |
| Cobaltite | 8.0% |
70,438 |
704 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Coesite — 191.2M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 4,903,464 |
16 | 79.8M |
| Mexallon | 980,693 |
49 | 47.7M |
| Silicates | 159,363 |
400 | 63.7M |
Otavite — 275.3M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Atmospheric Gases | 24,276 |
166 | 4.0M |
| Cadmium | 97,106 |
3k | 271.3M |
Sperrylite — 735.0M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 24,190 |
204 | 4.9M |
| Platinum | 96,761 |
8k | 730.0M |
Cobaltite — 15.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Cobalt | 25,527 |
604 | 15.4M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Platinum | 96,761 | 730.0M |
| Cadmium | 97,106 | 271.3M |
| Pyerite | 4,903,464 | 79.8M |
| Silicates | 159,363 | 63.7M |
| Mexallon | 980,693 | 47.7M |
| Cobalt | 25,527 | 15.4M |
| Evaporite Deposits | 24,190 | 4.9M |
| Atmospheric Gases | 24,276 | 4.0M |
| Gross | 1,216,873,563 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,216,873,563 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,164,517,963 ISK / 30 days |
| Floor used by the auction |
1,164,517,963 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,164,517,963 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 3,493,553,889 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.