| K (元/吨) | Θ (元/万/吨2) | Cm (元/吨) | Cs (元/吨) | R (元/吨) | 联盟前利润(百万元) | 联盟后利润(百万元) | |
| 钢企1 | 10000 | 1 | 6000 | 600 | 3400 | 7225 | 10,365↑ |
| 钢企2 | 6500 | 1.5 | 3000 | 600 | 2900 | 3504 | 3933↑ |
| 钢企3 | 6500 | 1 | 3000 | 600 | 2900 | 5256 | 5900↑ |
| 钢企4 | 4500 | 2 | 3000 | 600 | 900 | 253 | 0↓ |
| 钢企5 | 6000 | 3 | 3000 | 600 | 2400 | 1200 | 895↓ |
| 钢企6 | 6500 | 3 | 3000 | 600 | 2900 | 1752 | 1967↑ |
| 钢企7 | 6000 | 3 | 3000 | 600 | 2400 | 1200 | 895↓ |
| 钢企8 | 6500 | 1.5 | 3000 | 600 | 2900 | 3504 | 3933↑ |
| 总计 | 23,895 | 27,888↑ |