Low-grade Hydra Delta

Market detail

Blueprint #54425Build system Jita 0.9 · The ForgeIndex 17.22%Facility tax 0.25%SCC 4%Structure bonus 1Material rig 1ME 10Runs 1Omega cloneJita 30d 284.0M/day

MERunsBuild system

Clone

Illiquid. Low-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 job81,819,170

Install fee5,845,212.49

Total cost, whole job87,664,382.49

Cost per unit87,664,382.49

Profit / unit

46,339,392.51

Margin

52.9%

Profit, whole job (1 unit)46,339,392.51

Buy materials with buy orders

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

Materials, whole job77,135,340

Install fee5,845,212.49

Total cost, whole job82,980,552.49

Cost per unit82,980,552.49

Profit / unit

51,023,222.51

Margin

61.5%

Profit, whole job (1 unit)51,023,222.51

Job install fee

Estimated Item Value (EIV)27,225,023.26

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

= 27,225,023.26 × 21.47%

Install fee, whole job5,845,212.49

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 unit138,900,000

Jita buy price, per unit50,370,000

Sales tax (2.02%)-2,812,725

Broker fee (1.50%)-2,083,500

Net revenue, per unit134,003,775

Net revenue, whole job (1 unit)134,003,775

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	319	288	124,500	123,200	35,856,000	35,481,600	35,914.66
Drone Cerebral Fragment	70	63	286,800	260,500	18,068,400	16,411,500	1,865.57
Morphite	56	51	20,110	18,880	1,025,610	962,880	19,610.43
Nano-Factory	1	1	1,103,000	1,071,000	1,103,000	1,071,000	469,094.3
Transcranial Microcontrollers	326	294	87,640	78,940	25,766,160	23,208,360	43,160.67
Materials, whole job					81,819,170	77,135,340	27,225,023.26

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 trades/day, 2 units/day.