Coal to Solid Fuel Converter : r/factorio Reddit
Also, you forgot about the power cost of 50 units of steam which is 1/8th of a brick of solid fuel or half a unit of coal (one unit of steam is 30KJ or, it takes 50 units of steam or to run a coal liquefaction cycle, which is /12 = units of solid fuel or /3 = units of coal).