Decision Variable Initial Scenario C1 C2

Input_Coal 1305020 1305020 1305020

Input_Ore_1 343138 343138 343138
Input_Ore_2 1572480 1572480 1572480
Input_PigIron_Hearth 243600 435000 243600
Input_PigIron_OxyFurnace 2023230 2024480 2024480
Input_PigIron_Purchased 862827 1055480 864082
Input_Scrap_1 1879200 1653000 1879200
Input_Scrap_2 799299 799795 799795
Input_Slab_to_StripMill 3558730 3560000 3560000
Input_Total_Scrap 2678500 2452800 2679000
Output_Coke_1 912600 912600 912600
Output_Ingot 3406480 3408000 3408000
Output_Ingot_Sold 0 0 0
Output_Ingot_to_Mill 3406480 3408000 3408000
Output_PigIron_1 1404000 1404000 1404000
Output_Sinter_1 659880 659880 659880
Output_Slab_Sold 0 0 0
Output_Slab_from_Caster 720000 720000 720000
Output_Slab_from_Mill 2838730 2840000 2840000
Output_Steel_Hearth 1740000 1740000 1740000
Output_Steel_OxyFurnace 2497810 2499360 2499360
Output_Steel_OxyFurnace_Caster 763200 763200 763200
Output_Steel_OxyFurnace_Ingot 1734610 1736160 1736160
Output_StripMill 3421860 3423080 3423080
LP Profit (in USD) 85042275.1 79444703 85044684.8
Net Profit (including USD 9 Mn stack cost) 85042275.1 70444703 76044684.8
 C3 C4 C5 C6 C7 C8
1305020 1305020 1305020 1305020 1305020 1305020
343138 343138 343138 343138 343138 343138
1572480 1572480 1572480 1572480 1572480 1572480
435000 243600 435000 243600 435000 243600
2024480 2024480 2024480 2024480 1706680 1559600
1055480 864082 1055480 864082 737681 399202
1653000 1879200 1653000 1879200 1653000 1879200
799795 799795 799795 799795 674244 616139
3560000 3560000 3560000 3560000 3239460 3091110
2452800 2679000 2452800 2679000 2327240 2495340
912600 912600 912600 912600 912600 912600
3408000 3408000 3408000 3408000 3023350 2845330
0 0 0 0 0 0
3408000 3408000 3408000 3408000 3023350 2845330
1404000 1404000 1404000 1404000 1404000 1404000
659880 659880 659880 659880 659880 659880
0 0 0 0 0 0
720000 720000 720000 720000 720000 720000
2840000 2840000 2840000 2840000 2519460 2371110
1740000 1740000 1740000 1740000 1740000 1740000
2499360 2499360 2499360 2499360 2107010 1925430
763200 763200 763200 763200 763200 763200
1736160 1736160 1736160 1736160 1343810 1162230
3423080 3423080 3423080 3423080 3114860 2972220
79444703 85044684.8 79444703 85044684.8 78920708.8 84279321.6
70444703 76044684.8 79444703 85044684.8 78920708.8 84279321.6