* Fixed variables that depend on the Industry * Fixed Costs (kr ? $) * Revenues per unit (kr ? $) * Cost of inputs per unit (kr ? $) * Carbon released per unit (g ?)usually used 1000 tonn units. * Module independent fixed variables * Production capacity (Units) What is the definition if Unit? * Nr of units sold /Not carbon (Number) Assume everything gets sold. * Global variable (in the beginning) * Cost of Carbon (kr ? $) (€22-25 pr tonn CO2eq. on the europian market(2700-3000 isk))[[http://www.europeanclimateexchange.com/default_flash.asp]] * Orginal equations * Profit = (Revenues per unit - Cost per unit) * Nr of units sold - Fixed costs (kr ? $) * Cost per unit = Cost of inputs per unit + Carbon release per unit * Cost of Carbon (kr ? $) * Other equations * Cost of Carbon = (Cost of Carbon * Carbon units owned + Cost of bought Carbon * unit bought)/(Carbon units owned + units bought) * Max Units Produced with owned Carbon = owned Carbon / Carbon released per unit * Max Carbon usage = Carbon release per unit * Production capacity * Nr of units sold = min(Max Units Produced with owned Carbon , Production capacity, demand) * Buy/Sell * If (Max Carbon usage > Owned carbon) Buy difference (Units) * If (Max Carbon usage < Owned carbon) Sell difference (Units) * If (Carbon release per unit * Cost of Carbon > Revenues per unit - Cost per unit) Sell * Pays better off to sell the quota than to produse units. ------------------------------------------------- ------------------------------------------------- * Carbon release by sectors in Iceland 2004 (Does not include international transportation).[[http://www.ust.is/Mengunarvarnir/Hnattraenmengun/Grodurhusaahrifin/Utstreymisbokhald/]] * Fish = __841__ * Road = __667__ * Air/boat = __43__ * Heavy = __1.309__ * Agriculture = __500__ Units 1000 tons of CO2 equivalent values. * Definition of units by sectors * Fish = Tons (of fish!) * Road = number of cars * Air = number of seats * Heavy = Tons of production * Agriculture = Tons of produced things. * Fixed revenue curve !!!!! (x + b(a - y)/y) * random !!!!!! tweek this around * x = fixed number for each industry. * y = number of units sold. * a = turning value * b = number to make the number of units matter more. {{public:i-700-abms-08-1:revenuecurve.jpg|}}. * Revenues per unit by sectors * Fish = 67.277.674.000/ 1.885.989 = __35.672 kr.__ * Road = **__111.147 kr.__** (!!MIÐAÐ VIÐ HÖFÐATÖLU!!) * Air = __15.140 kr. __ [[http://www.kbbanki.is/Uploads/FileGallery/Greiningar/IAIR_BI0403.pdf]] * Heavy = 41.648.700.000 /286.022 = __145.613 kr __ * Agriculture = __248.162 kr __ (2003 per tonn) -- (Estimated from table 8.11 in "framleiðsla búvara" and 12,5 in "rekstrar og efnahagsyfirlit" on hag.is) * Fixed Costs ( for the profit calculations) ??How can we find this?? * Fish = __20.482.000.000__ * Road = **__12.476.173.500__** (!!AVERAGE!!X2) * Air = __1.220.000.000__ * Heavy = __24.220.000.000__ ??? (Assummption 36% of revenue) * Agriculture = __3.982.694.000__ (Have only found numbers about cattle and sheep production) * Inputcost per unit ( for the profit calculations) Operational cost/production * Fish = 15.748.000.000/1.885.989 tons = __8.349__ [[http://www.fiskistofa.is/get_page.php?page=63]] * Road = 170.831.700.000 /189.813 = __900.000__ [[http://www.ruv.is/heim/frettir/frett/store64/item194344/]] * Air = __9.266 kr__ * Heavy = 33.638.837.000 / 286.022 tons = __117.609__ ??? (Assumption 50% of revenue) * Agriculture = 22.393.700.000 kr/ 178.589 tons = __125.392__ Operational cost/production * Carbon release per unit ( Calculate this when we have found the units!!) * Fish = 841.000/1.885.989 = __0,45__ [[http://www.fiskistofa.is/get_page.php?page=63]] * Road = 667.000/189.813 = __3,51__ * Air = 43.000/373.728 = __0,11__ * Heavy = 1.309.000/286.022 = __4,6__ tonn. [[http://www.sa.is/files/Orkulindin%20-%20%C3%9E%C3%B3r%C3%B0ur%20Fri%C3%B0j%C3%B3nsson_5390004.ppt]] - [[http://www.skipulag.is/focal/webguard.nsf/5ed2a07393fec5fa002569b300397c5a/294dca95579c75e80025736b003269a0/$FILE/Matssk%C3%BDrsla_2007-08-31_low%20res.pdf]] * Agriculture = 500.000/178.589 = __2,8__ -- ( The estimated total amount calculated from table 8.11 in "framleiðsla búvara" on hag.is) [[http://www.landbunadur.is/landbunadur/wgbi.nsf/Attachment/Hagtölur2007-vefur/$file/Hagtölur2007-vefur.pdf]] [[http://hag.is/hagskyrslugerd.asp]] [[http://www.hagstofa.is]] * Production (2003-2004) * Fish = __1.885.989__ tons * Road = __189.813__ number of cars * Air = __373.728__ number of passengers * Heavy = __286.022__ tons * Agriculture = __178.589__ tons