Mid-grade Mimesis Delta

Market detail

Blueprint #52793Build system Jita 0.9 · The ForgeIndex 17.22%Facility tax 0.25%SCC 4%Structure bonus 1Material rig 1ME 10Runs 1Omega cloneJita 30d 373.6M/day

MERunsBuild system

Clone

Illiquid. Mid-grade Mimesis Delta trades under 5 times a day; under 10 units traded a day. Any profit below is arithmetic on a book that barely moves — it is not a business you could run at size.

Buy materials at the Jita ask

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

Materials, whole job31,281,150

Install fee3,431,694.16

Total cost, whole job34,712,844.16

Cost per unit34,712,844.16

Profit / unit

66,585,905.84

Margin

191.8%

Profit, whole job (1 unit)66,585,905.84

Buy materials with buy orders

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

Materials, whole job30,497,680

Install fee3,431,694.16

Total cost, whole job33,929,374.16

Cost per unit33,929,374.16

Profit / unit

67,369,375.84

Margin

198.6%

Profit, whole job (1 unit)67,369,375.84

Job install fee

Estimated Item Value (EIV)15,983,670.99

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

= 15,983,670.99 × 21.47%

Install fee, whole job3,431,694.16

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 unit105,000,000

Jita buy price, per unit59,720,000

Sales tax (2.02%)-2,126,250

Broker fee (1.50%)-1,575,000

Net revenue, per unit101,298,750

Net revenue, whole job (1 unit)101,298,750

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
Cryoprotectant Solution	149	135	124,500	123,200	16,807,500	16,632,000	35,914.66
Lattice Locked Dekaisogen	18	17	79,740	66,140	1,355,580	1,124,380	29,230.63
Morphite	20	18	20,110	18,880	361,980	339,840	19,610.43
Synthetic Synapses	136	123	90,980	88,020	11,190,540	10,826,460	61,911.76
Trinary State Processor	50	45	34,790	35,000	1,565,550	1,575,000	25,880.56
Materials, whole job					31,281,150	30,497,680	15,983,670.99

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: 2.2 trades/day, 3 units/day.