← 0-WT2D VIII - Moon 2
How the floor is calculated
0-WT2D VIII - Moon 2 · 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 |
1.64B |
−52.4M |
1.58B |
4.75B |
| Jita split (floor basis) |
1.68B |
−52.4M |
1.62B |
4.87B |
| Jita sell |
1.71B |
−52.4M |
1.66B |
4.98B |
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
1.32B above the 300.0M floor
Fuel drag
3.1%
52.4M / mo of Magmatic Gas
Yield density
191 / 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) |
|---|
| Zeolites | 32.0% |
280,495 |
2,805 |
| Chromite | 29.9% |
262,099 |
2,621 |
| Sperrylite | 29.5% |
258,245 |
2,582 |
| Cobaltite | 8.6% |
75,161 |
752 |
Step 2 & 3 — reprocess each ore, then value the materials
per material:
portions × SDE yield × 90.6% × Jita split price
Zeolites — 407.7M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Pyerite | 20,330,292 |
16 | 330.9M |
| Mexallon | 1,016,515 |
49 | 49.4M |
| Atmospheric Gases | 165,184 |
166 | 27.4M |
Chromite — 540.2M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Hydrocarbons | 23,746 |
443 | 10.5M |
| Chromium | 94,985 |
6k | 529.7M |
Sperrylite — 710.9M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Evaporite Deposits | 23,397 |
204 | 4.8M |
| Platinum | 93,588 |
8k | 706.1M |
Cobaltite — 16.5M / 30 days
| Material | Units / 30 days | Jita split | ISK / 30 days |
|---|
| Cobalt | 27,238 |
604 | 16.5M |
Step 4 — gross
| Refined material (all ores) | Units / 30 days | ISK / 30 days |
|---|
| Platinum | 93,588 | 706.1M |
| Chromium | 94,985 | 529.7M |
| Pyerite | 20,330,292 | 330.9M |
| Mexallon | 1,016,515 | 49.4M |
| Atmospheric Gases | 165,184 | 27.4M |
| Cobalt | 27,238 | 16.5M |
| Hydrocarbons | 23,746 | 10.5M |
| Evaporite Deposits | 23,397 | 4.8M |
| Gross | 1,675,157,029 ISK |
Step 5 — Magmatic Gas fuel
40 / hr × 730 hr
= 29,200 units × 2k
= 52,355,600 ISK / 30 days
Step 6 — floor
| Gross | 1,675,157,029 ISK |
| − Magmatic Gas fuel | −52,355,600 ISK |
| Model floor | 1,622,801,429 ISK / 30 days |
| Floor used by the auction |
1,622,801,429 ISK / month |
Step 7 — what a bidder pays
| Term length | 3 months |
| Minimum monthly bid | 1,622,801,429 ISK (the floor) |
| Prepaid to the alliance on winning |
bid × 3 — at the floor, 4,868,404,287 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.