← P4-3TJ VII - Moon 17
How the floor is calculated
P4-3TJ VII - Moon 17 · P4-3TJ · 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 |
928.8M |
−52.4M |
876.4M |
2.63B |
| Jita split (floor basis) |
954.1M |
−52.4M |
901.7M |
2.71B |
| Jita sell |
979.3M |
−52.4M |
927.0M |
2.78B |
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
601.7M above the 300.0M floor
Fuel drag
5.5%
52.4M / mo of Magmatic Gas
Yield density
109 / 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 | 32.5% |
284,350 |
2,843 |
| Cinnabar | 23.6% |
207,174 |
2,072 |
| Zeolites | 22.3% |
195,611 |
1,956 |
| Cobaltite | 21.6% |
188,866 |
1,889 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Vanadinite — 258.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Silicates | 25,762 |
400 | 10.3M |
| Vanadium | 103,048 |
2k | 248.4M |
Cinnabar — 369.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 28,155 |
204 | 5.8M |
| Tungsten | 18,770 |
1k | 24.1M |
| Mercury | 93,850 |
4k | 339.9M |
Zeolites — 284.3M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 14,177,871 |
16 | 230.7M |
| Mexallon | 708,894 |
49 | 34.5M |
| Atmospheric Gases | 115,195 |
166 | 19.1M |
Cobaltite — 41.4M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Cobalt | 68,445 |
604 | 41.4M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Mercury | 93,850 | 339.9M |
| Vanadium | 103,048 | 248.4M |
| Pyerite | 14,177,871 | 230.7M |
| Cobalt | 68,445 | 41.4M |
| Mexallon | 708,894 | 34.5M |
| Tungsten | 18,770 | 24.1M |
| Atmospheric Gases | 115,195 | 19.1M |
| Silicates | 25,762 | 10.3M |
| Evaporite Deposits | 28,155 | 5.8M |
| Gross | 954,070,033 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 954,070,033 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 901,714,433 ISK / 30 days |
| Floor used by the auction |
901,714,433 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 901,714,433 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 2,705,143,300 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.