Mid-grade Hydra Delta

Market detail

Blueprint #54419Build system Jita 0.9 · The ForgeIndex 17.22%Facility tax 0.25%SCC 4%Structure bonus 1Material rig 1ME 10Runs 1Omega cloneJita 30d 1.41B/day

MERunsBuild system

Clone

Illiquid. Mid-grade Hydra 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 job145,169,010

Install fee9,692,119.57

Total cost, whole job154,861,129.57

Cost per unit154,861,129.57

Profit / unit

98,192,795.43

Margin

63.4%

Profit, whole job (1 unit)98,192,795.43

Buy materials with buy orders

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

Materials, whole job136,499,760

Install fee9,692,119.57

Total cost, whole job146,191,879.57

Cost per unit146,191,879.57

Profit / unit

106,862,045.43

Margin

73.1%

Profit, whole job (1 unit)106,862,045.43

Job install fee

Estimated Item Value (EIV)45,142,615.58

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

= 45,142,615.58 × 21.47%

Install fee, whole job9,692,119.57

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 unit262,300,000

Jita buy price, per unit206,500,000

Sales tax (2.02%)-5,311,575

Broker fee (1.50%)-3,934,500

Net revenue, per unit253,053,925

Net revenue, whole job (1 unit)253,053,925

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	532	479	124,500	123,200	59,635,500	59,012,800	35,914.66
Drone Cerebral Fragment	154	139	286,800	260,500	39,865,200	36,209,500	1,865.57
Morphite	94	85	20,110	18,880	1,709,350	1,604,800	19,610.43
Nano-Factory	1	1	1,103,000	1,071,000	1,103,000	1,071,000	469,094.3
Transcranial Microcontrollers	543	489	87,640	78,940	42,855,960	38,601,660	43,160.67
Materials, whole job					145,169,010	136,499,760	45,142,615.58

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: 4.8 trades/day, 5 units/day.