Mobile Small Warp Disruptor I

Market detail

Blueprint #12297Build system Jita 0.9 · The ForgeIndex 17.22%Facility tax 0.25%SCC 4%Structure bonus 1Material rig 1ME 10Runs 1Omega cloneJita 30d 241.5M/day

MERunsBuild system

Clone

Buy materials at the Jita ask

Instant. You clear the sell orders and start the job today.

Materials, whole job1,048,726.29

Install fee175,603.38

Total cost, whole job1,224,329.67

Cost per unit1,224,329.67

Profit / unit

-40,581.42

Margin

-3.3%

Profit, whole job (1 unit)-40,581.42

Buy materials with buy orders

Cheaper, but you wait for the fills — and the bid can move while you do.

Materials, whole job955,279.95

Install fee175,603.38

Total cost, whole job1,130,883.33

Cost per unit1,130,883.33

Profit / unit

52,864.92

Margin

4.7%

Profit, whole job (1 unit)52,864.92

Job install fee

Estimated Item Value (EIV)817,901.17

fee = EIV × ( index 17.22% + facility 0.25% + SCC 4% )

= 817,901.17 × 21.47%

Install fee, whole job175,603.38

The fee is charged on the job’s Estimated Item Value — the blueprint’s ME0 quantities priced at CCP’s adjusted prices — not on what the materials cost you. A researched blueprint cuts your material bill and leaves this number completely unchanged. Where you install the job is the lever that moves it.

Sale in Jita

Jita sell price, per unit1,227,000

Jita buy price, per unit1,015,000

Sales tax (2.02%)-24,846.75

Broker fee (1.50%)-18,405

Net revenue, per unit1,183,748.25

Net revenue, whole job (1 unit)1,183,748.25

Fee profile: Omega trader. Sales tax always applies; the broker fee is charged because the realistic exit is a sell order at the ask, not dumping the run into buy orders.

Bill of materials

ME 10Runs 1Yields 1

Material	Base / run	Units / job	Jita ask	Jita bid	Line @ ask	Line @ bid	EIV basis
Electronic Parts	11	10	795	706.5	7,950	7,065	529.14
Isogen	260	234	198	185.2	46,332	43,336.8	194.75
Megacyte	44	40	2,825	2,818	113,000	112,720	1,819.8
Mexallon	2,237	2,014	54.66	52.24	110,085.24	105,211.36	38.42
Nocxium	197	178	750.9	734.8	133,660.2	130,794.4	621.25
Pyerite	4,923	4,431	18.41	17.08	81,574.71	75,681.48	11.81
Tritanium	15,992	14,393	3.98	3.87	57,284.14	55,700.91	3.14
Warp Scrambler I	3	3	98,980	76,290	296,940	228,870	44,029.23
Zydrine	166	150	1,346	1,306	201,900	195,900	1,401.2
Materials, whole job					1,048,726.29	955,279.95	817,901.17

EIV basis is CCP’s published adjusted price. It exists to compute the install fee and nothing else — nobody sells at it, so it is never used as a cost here.

Assumptions behind every number above

Material efficiency 10 and 1 run. ME is applied to the whole job and rounded once, never per run, and no material ever drops below one unit per run.
Installed in Jita, manufacturing cost index 17.22%. Facility tax 0.25%, SCC surcharge 4%.
Materials and the finished item are priced from the live Jita book (The Forge). The install fee is computed from CCP’s adjusted prices, which are an index, not a quote.
Sale assumes a sell order at the current Jita ask, paying 2.02% sales tax and 1.50% broker fee (Omega trader). No hauling, no time cost, no blueprint cost.
30-day Jita context: 25.2 trades/day, 179 units/day.