Mid-grade Nirvana Beta

Market detail

Blueprint #53723Build system Jita 0.9 · The ForgeIndex 17.21%Facility tax 0.25%SCC 4%Structure bonus 1Material rig 1ME 10Runs 1Omega cloneJita 30d 3.90B/day

MERunsBuild system

Clone

Buy materials at the Jita ask

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

Materials, whole job99,176,910

Install fee12,280,438.85

Total cost, whole job111,457,348.85

Cost per unit111,457,348.85

Profit / unit

37,982,426.15

Margin

34.1%

Profit, whole job (1 unit)37,982,426.15

Buy materials with buy orders

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

Materials, whole job95,576,140

Install fee12,280,438.85

Total cost, whole job107,856,578.85

Cost per unit107,856,578.85

Profit / unit

41,583,196.15

Margin

38.6%

Profit, whole job (1 unit)41,583,196.15

Job install fee

Estimated Item Value (EIV)57,224,784.93

fee = EIV × ( index 17.21% + facility 0.25% + SCC 4% )

= 57,224,784.93 × 21.46%

Install fee, whole job12,280,438.85

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 unit154,900,000

Jita buy price, per unit141,000,000

Sales tax (2.02%)-3,136,725

Broker fee (1.50%)-2,323,500

Net revenue, per unit149,439,775

Net revenue, whole job (1 unit)149,439,775

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	326	294	124,500	123,200	36,603,000	36,220,800	35,914.66
Gel-Matrix Biopaste	372	335	126,600	119,400	42,411,000	39,999,000	92,204.7
Morphite	69	63	20,110	18,900	1,266,930	1,190,700	19,610.43
Nano-Factory	1	1	1,103,000	1,071,000	1,103,000	1,071,000	469,094.3
Ukomi Superconductors	251	226	78,730	75,640	17,792,980	17,094,640	37,427.26
Materials, whole job					99,176,910	95,576,140	57,224,784.93

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 17.21%. 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: 20.6 trades/day, 26 units/day.