Bihaizong's income and expenses [Hu compiled version 0.1]

Style: Heros Author: spinach real vegetableWords: 1946Update Time: 24/01/18 18:28:33
"

I found that the current situation of Bihaizong was not clearly written.

Just make it up here.

Write at the front:

The data are all compiled randomly and cannot withstand careful scrutiny [the price of the elixir was not recorded].

So it just seems reasonable.

Regarding resources:

The reason why the protagonist has unlimited resources is that he can refine elixirs through the secret formation of creation.

The Secret Formation of Creation and elixir refining can ignore the yearly demand for elixirs. [emphasis added]

This will avoid the scarcity of resources caused by other Nascent Souls that require thousands of years of elixirs to refine elixirs.

The protagonist invested nearly a hundred years in the Secret Formation of Creation before the Western Alliance developed the spiritual energy transformation technology. Moreover, they are still investing nearly 10 million spiritual stones every year, almost supporting the Western Territory Alliance. @ESSENTIAL\/SHUKEG·No mistake first release~~

expenditure:

Protagonist expenditure: 10 million

The cost of refining the fourth-level elixir [applicable to the early stage of Nascent Soul] is as follows:

Using the Secret Formation of Creation to refine elixirs, the previous conversion rate was 20%, which meant that it would take five times as many elixirs to make a normal batch of elixirs. Ideally, one year's elixir would be converted into a thousand-year elixir, and one thousand corresponding elixirs would be needed. If you want to add various unexpected impacts and labor costs, you need to multiply by a factor of 1.2

So, for the protagonist to refine a furnace of fourth-level elixirs, five thousand first-level elixirs are needed.

According to the market price, a yearly elixir is one spirit stone, so the cost is 5000*1.2=6000 spirit stones.

The protagonist is an alchemy master who has a very high elixir-making rate. Based on the calculation of 60%, the cost of refining a batch of elixirs is probably just over 10,000 spiritual stones. A batch of 3 elixirs, each pill is about a little more than a thousand spiritual stones. [The cost of making elixirs yourself is low, otherwise outsourcing and the scarcity of resources would cost at least 10,000 spirit stones, so other Nascent Souls would be poor]

The protagonist is refining small pills. Calculated as one pill per hour, the dosage ranges from three to nine pills per day. The median is six, which is the consumption per year: (10000)/3*6*365= 7.3 million.

The cultivation resources are large, plus the protagonist's food and clothing expenses, which is basically 10 million spiritual stones per year.

Yu Feng'er's treatment is similar to that of the protagonist, but the support is provided by the Chengde Chamber of Commerce, which covers about 60% of the cost. The rest is made up by the Bihai Sect as a benefit of being the supreme elder, which is an expenditure of 4 million.

Expenses for elders and disciples:

Regardless of whether the salary is high or low, it is a rough estimate based on the apprentice's corresponding cultivation level.

1.68 million for forming pills + 1.78 million for foundation building + 870,000 for refining Qi = 4.33 million

Pill-forming benefits: 10,000 spiritual stones per month, plus a bottle of third-level elixir.

According to the setting of this book, third-level elixirs are scarce and hard to find, so the price of third-level elixirs is estimated at three hundred and one pills, and a bottle of nine pills is 2,700 spirit stones. Therefore, in terms of forming pills, the expenditure per person is: 12,700 spirit stones. The latest chapter mentioned the total number of people, and there are eleven people who are directly related to forming pills [Wukeqing].

The sect only pays the direct line fees, which is 12,700*12*11, about 1.68 million.

Foundation building benefits: one thousand spirit stones per month [super high sect benefits, as mentioned before, ordinary casual cultivators only get one thousand spiritual stones per year], plus three bottles of second-level elixirs.

According to the fact that there is only one pill in a hundred, the setting is that there are more than 900 foundation builders in the three major factions [Jia Ke Qing, the direct lineage], and the second-level elixir is worth thirty for one pill, and twenty-seven pills for three bottles.

Foundation building expenditure: (27*30+1000)*985, about 1.78 million

Benefits during Qi refining period:

Thirty spirit stones per month for the inner sect, plus six bottles of first-level elixirs

The outer gate receives ten spiritual stones per month, plus two bottles of first-level elixirs.

Three thousand for the inner gate and thirty thousand for the outer gate. ….

This chapter is not finished, please click on the next page to continue

First-order elixirs range from two to a dozen spirit stones, and the median number is eight spirit stones for rough calculation.

That is (8*6+30)*3000+(8*1+10)*30000=234,000+540,000=874,000

The above is the personnel expenditure. Comparing the monks of the three realms, it is indeed the Nascent Soul Ancestor that accounts for the majority. The Dan Formation, Foundation Building, and Qi Refining all added together are not enough for the protagonist.

Total personnel expenditure: 1400+433=18.33 million

In addition, there are other expenses of the sect. [Simple compilation]. (This chapter is not finished yet!)

Bihaizong's income and expenses [Hu compiled version 0.1]

Support the research of the Western Territory Alliance, 10 million yuan per year

[Most of the materials are self-produced at cost price, and the remaining small amount is purchased from outside].

Support the development of Mingyuan Continent, 10 million yuan per year

[There is no labor cost, mainly the cost of material consumption and various accident compensation, and as the development progress increases in the later period, a surplus can be achieved]

Other miscellaneous items: repairs of sect facilities, spiritual vein cultivation expenses, spiritual field expenses, monk breakthrough subsidy rewards, rations for Weiying monsters, daily celebration expenses, appeasement and suppression of sect vassals, etc., etc., which is roughly 10 million.

Adding everything up, Bihaizong spends 48.33 million spiritual stones every year.

Source of income::-M..COM-For the fastest updates, please enter in your browser to view

The sect’s farming output [income of 25 million] includes but is not limited to the output of elixirs, the output of spiritual honey, spiritual stone mineral veins, spiritual medicine planting, spiritual rice planting, spiritual beast domestication, flying boat sales, magic Magical weapons for sale and so on. Among them, elixirs and spiritual honey accounted for 40%, and the rest was simply divided equally.

Vassals [within the Blue Sea Territory, vassals pay 25% of their annual income], come from various Jindan families and a small number of Jindan sects, totaling more than a hundred families, with a total of tens of millions of spiritual stones. [The average score is one hundred thousand, which is equivalent to supporting one less Alchemy Ancestor every year. This reflects the Yuanying Sect’s oppression and control of the lower classes]

Taxation [Ten Taxes and One System] Business forces in the Bihai area must pay taxes, which is 10 million a year.

Western trade, various spiritual mines, a small amount of magic weapons, rare spiritual objects [busy with research and no time for other things, so the output is very small] annual income of two million.

In addition, there are miscellaneous income of nearly one million.

The protagonist's extra allowance: killing the Nascent Soul, etc., which averages to one million a year. @精品\/书馆*First update~~

Therefore, total income = 2500+1000+1000+200+100+100=49 million. The reason why the balance of payments is balanced is because of the development expenditure of Abyss Continent.

Personal property: Confiscated property will not be returned to the public

To sum it up, the protagonist is very rich.

Spinach Real Dishes reminds you: Remember to bookmark [] after reading it. I will update it next time so that you can continue reading. I look forward to the exciting continuation! .

Bihaizong's income and expenses [Hu compiled version 0.1]