With a Charisma of 94 and indifferent merchant faction, parts alone cost me 53p to make a non-imbued version today. I have no idea what you can sell it for, but I'd not suspect you'd get your money back.
I was wondering if this is truely usable by druids or not...I have a druid friend who would like this. Actually he wants the imbued version but my smithing skill isnt quite up to that level yet.
I just made one of these yesterday, now I am not sure when they changed it or why the descrepancy but the one I made had the exact same stats as the one listed above but was usable by druids as well as the rest of the classes listed.