How the floor is calculated
DS-LO3 IX - Moon 1 · DS-LO3 · F-RA63
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 | 4.13B | −52.4M | 4.08B | 12.24B |
| Jita split (floor basis) | 4.24B | −52.4M | 4.19B | 12.57B |
| Jita sell | 4.36B | −52.4M | 4.30B | 12.91B |
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.
Inputs · from settings
| 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) |
|---|---|---|---|
| Xenotime | 44.7% | 391,796 | 3,918 |
| Cobaltite | 36.9% | 322,949 | 3,229 |
| Vanadinite | 18.4% | 161,255 | 1,613 |
Step 2 & 3 — reprocess each ore, then value the materials
per material: portions × SDE yield × 90.6% × Jita split price
Xenotime — 4.03B / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|---|---|---|
| Atmospheric Gases | 70,993 | 166 | 11.8M |
| Cobalt | 70,993 | 604 | 42.9M |
| Vanadium | 35,497 | 2k | 85.6M |
| Dysprosium | 78,093 | 50k | 3.89B |
Cobaltite — 70.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|---|---|---|
| Cobalt | 117,037 | 604 | 70.7M |
Vanadinite — 146.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|---|---|---|
| Silicates | 14,610 | 400 | 5.8M |
| Vanadium | 58,439 | 2k | 140.9M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|---|---|
| Dysprosium | 78,093 | 3.89B |
| Vanadium | 93,936 | 226.4M |
| Cobalt | 188,030 | 113.6M |
| Atmospheric Gases | 70,993 | 11.8M |
| Silicates | 14,610 | 5.8M |
| Gross | 4,243,916,137 ISK | |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr = 29,200 units × 2k = 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 4,243,916,137 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 4,191,560,537 ISK / 30 days |
| Floor used by the auction | 4,191,560,537 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 4,191,560,537 ISK (the floor) |
| Prepaid to the alliance on winning | bid × 3 — at the floor, 12,574,681,610 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.