How the floor is calculated
KEJY-U VII - Moon 5 · KEJY-U · 8ET-D1
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 | 689.7M | −52.4M | 637.3M | 1.91B |
| Jita split (floor basis) | 965.2M | −52.4M | 912.9M | 2.74B |
| Jita sell | 1.24B | −52.4M | 1.19B | 3.57B |
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) |
|---|---|---|---|
| Cinnabar | 41.4% | 363,053 | 3,631 |
| Cobaltite | 29.6% | 259,393 | 2,594 |
| Otavite | 28.9% | 253,553 | 2,536 |
Step 2 & 3 — reprocess each ore, then value the materials
per material: portions × SDE yield × 90.6% × Jita split price
Cinnabar — 647.9M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|---|---|---|
| Evaporite Deposits | 49,339 | 204 | 10.1M |
| Tungsten | 32,893 | 1k | 42.2M |
| Mercury | 164,463 | 4k | 595.7M |
Cobaltite — 56.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|---|---|---|
| Cobalt | 94,004 | 604 | 56.8M |
Otavite — 260.5M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|---|---|---|
| Atmospheric Gases | 22,972 | 166 | 3.8M |
| Cadmium | 91,888 | 3k | 256.7M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|---|---|
| Mercury | 164,463 | 595.7M |
| Cadmium | 91,888 | 256.7M |
| Cobalt | 94,004 | 56.8M |
| Tungsten | 32,893 | 42.2M |
| Evaporite Deposits | 49,339 | 10.1M |
| Atmospheric Gases | 22,972 | 3.8M |
| Gross | 965,213,681 ISK | |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr = 29,200 units × 2k = 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 965,213,681 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 912,858,081 ISK / 30 days |
| Floor used by the auction | 912,858,081 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 912,858,081 ISK (the floor) |
| Prepaid to the alliance on winning | bid × 3 — at the floor, 2,738,574,242 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.