← 0-WT2D VII - Moon 11
How the floor is calculated
0-WT2D VII - Moon 11 · 0-WT2D · H-6HGD
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 |
3.57B |
−52.4M |
3.52B |
10.56B |
| Jita split (floor basis) |
3.96B |
−52.4M |
3.91B |
11.72B |
| Jita sell |
4.35B |
−52.4M |
4.30B |
12.89B |
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
3.61B above the 300.0M floor
Fuel drag
1.3%
52.4M / mo of Magmatic Gas
Yield density
452 / 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 | 34.1% |
298,628 |
2,986 |
| Sperrylite | 31.0% |
271,560 |
2,716 |
| Ytterbite | 17.9% |
156,454 |
1,565 |
| Monazite | 17.1% |
149,358 |
1,494 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Otavite — 306.8M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Atmospheric Gases | 27,056 |
166 | 4.5M |
| Cadmium | 108,223 |
3k | 302.3M |
Sperrylite — 747.5M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 24,603 |
204 | 5.0M |
| Platinum | 98,413 |
8k | 742.5M |
Ytterbite — 937.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Silicates | 28,349 |
400 | 11.3M |
| Titanium | 28,349 |
628 | 17.8M |
| Cadmium | 14,175 |
3k | 39.6M |
| Thulium | 31,184 |
28k | 869.0M |
Monazite — 1.97B / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 27,064 |
204 | 5.5M |
| Tungsten | 27,064 |
1k | 34.7M |
| Chromium | 13,532 |
6k | 75.5M |
| Neodymium | 29,770 |
62k | 1.85B |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Neodymium | 29,770 | 1.85B |
| Thulium | 31,184 | 869.0M |
| Platinum | 98,413 | 742.5M |
| Cadmium | 122,398 | 341.9M |
| Chromium | 13,532 | 75.5M |
| Tungsten | 27,064 | 34.7M |
| Titanium | 28,349 | 17.8M |
| Silicates | 28,349 | 11.3M |
| Evaporite Deposits | 51,667 | 10.6M |
| Atmospheric Gases | 27,056 | 4.5M |
| Gross | 3,960,560,595 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 3,960,560,595 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 3,908,204,995 ISK / 30 days |
| Floor used by the auction |
3,908,204,995 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 3,908,204,995 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 11,724,614,985 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.