'Augmented' Wasp

Market detail

Blueprint #28309Build system Jita 0.9 · The ForgeIndex 17.23%Facility tax 0.25%SCC 4%Structure bonus 1Material rig 1ME 10Runs 1Omega cloneJita 30d 1.36B/day

MERunsBuild system

Clone

Buy materials at the Jita ask

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

Materials, whole job20,601,321

Install fee150,307.78

Total cost, whole job20,751,628.78

Cost per unit20,751,628.78

Profit / unit

463,223.72

Margin

2.2%

Profit, whole job (1 unit)463,223.72

Buy materials with buy orders

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

Materials, whole job20,034,490

Install fee150,307.78

Total cost, whole job20,184,797.78

Cost per unit20,184,797.78

Profit / unit

1,030,054.72

Margin

5.1%

Profit, whole job (1 unit)1,030,054.72

Job install fee

Estimated Item Value (EIV)699,756.9

fee = EIV × ( index 17.23% + facility 0.25% + SCC 4% )

= 699,756.9 × 21.48%

Install fee, whole job150,307.78

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 unit21,990,000

Jita buy price, per unit21,600,000

Sales tax (2.02%)-445,297.5

Broker fee (1.50%)-329,850

Net revenue, per unit21,214,852.5

Net revenue, whole job (1 unit)21,214,852.5

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
Drone Capillary Fluid	27	25	9,301	9,300	232,525	232,500	983.9
Drone Cerebral Fragment	21	19	286,900	260,600	5,451,100	4,951,400	1,865.57
Drone Coronary Unit	5	5	29,010	29,000	145,050	145,000	2,183.73
Drone Epidermal Shielding Chunk	11	10	2,700	2,699	27,000	26,990	384.32
Drone Synaptic Relay Wiring	32	29	2,001	2,000	58,029	58,000	1,750.05
Drone Tactical Limb	18	17	8,801	8,800	149,617	149,600	606.11
Elite Drone AI	5	5	2,601,000	2,600,000	13,005,000	13,000,000	901.71
Wasp II	1	1	1,533,000	1,471,000	1,533,000	1,471,000	547,448.44
Materials, whole job					20,601,321	20,034,490	699,756.9

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 17.23%. 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: 11.3 trades/day, 61 units/day.