Low-grade Nirvana Omega

Market detail

Blueprint #53864Build system Jita 0.9 · The ForgeIndex 17.22%Facility tax 0.25%SCC 4%Structure bonus 1Material rig 1ME 10Runs 1Omega cloneJita 30d 647.2M/day

MERunsBuild system

Clone

Illiquid. Low-grade Nirvana Omega 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 job84,923,680

Install fee11,058,539.37

Total cost, whole job95,982,219.37

Cost per unit95,982,219.37

Profit / unit

109,316,580.63

Margin

113.9%

Profit, whole job (1 unit)109,316,580.63

Buy materials with buy orders

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

Materials, whole job82,028,800

Install fee11,058,539.37

Total cost, whole job93,087,339.37

Cost per unit93,087,339.37

Profit / unit

112,211,460.63

Margin

120.5%

Profit, whole job (1 unit)112,211,460.63

Job install fee

Estimated Item Value (EIV)51,506,936.96

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

= 51,506,936.96 × 21.47%

Install fee, whole job11,058,539.37

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 unit212,800,000

Jita buy price, per unit174,200,000

Sales tax (2.02%)-4,309,200

Broker fee (1.50%)-3,192,000

Net revenue, per unit205,298,800

Net revenue, whole job (1 unit)205,298,800

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	235	212	124,500	123,200	26,394,000	26,118,400	35,914.66
Gel-Matrix Biopaste	220	198	126,600	119,400	25,066,800	23,641,200	92,204.7
Morphite	66	60	20,110	18,880	1,206,600	1,132,800	19,610.43
Nano-Factory	1	1	1,103,000	1,071,000	1,103,000	1,071,000	469,094.3
Synthetic Synapses	247	223	90,980	88,020	20,288,540	19,628,460	61,911.76
Ukomi Superconductors	153	138	78,730	75,630	10,864,740	10,436,940	37,427.26
Materials, whole job					84,923,680	82,028,800	51,506,936.96

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: 3.1 trades/day, 3 units/day.