Mimir — Plan 1232

Each order's forecast over the next 3 months and how the recommended cut pattern serves it. In pattern = strips of this order's width in the cluster's sample cut pattern (per coil). The slitter rotates several patterns across the coils, so a width not in the sample is still cut “via rotation.” Mimir buys enough cluster tonnage; the exact per-order pounds are the slitter's post-delivery allocation — so this is fulfillment evidence, not a per-order guarantee. Buy vs forecast = the master tonnage recommended for this order's cluster, proportioned to the order, as a % of its forecast. Over 100% is the over-buy needed to hit mill-minimums, the liquidity floor, and pattern/coil rounding — capital that lands as master-form inventory, not a shortfall. Rows in red are left short.

Master coil layout map

Each cluster's real master coil from PIW geometry (OD² = ID² + 4·W ÷ (ρ·π·width), ρ = 0.283 lb/in³) — width × OD × ID, the geometry-bound coil weight, and how every strip rewinds into finished coils (“series”) at the spec OD. Buy % is whole-coil buy ÷ forecast; over 100% is real coil-rounding / OD-class over-buy (capital as master-form inventory), not a shortfall. Each card also shows the chosen cut pattern's % scrap, predicted $/cwt to run (hover for the basis), and reworks (lbs of narrow strips needing a repass).

Cluster 1 72″W × 57.5″OD × 20″ID 1 series / strip

Coil weight46,583 lb

PIW647.0 lb/in

Coils14

Spec OD window—–65.3″

Demand652,164 lb

Buy652,164 lb

Buy vs forecast100%

% Scrap1.4%

$/cwt to run$41.45

Reworksnone

Series5

Cut pattern (per coil): 9.579″ + 9.579″ + 9.579″ + 9.579″ + 9.579″ + 2.362″ + 2.362″ + 6.125″ + 6.125″ + 6.125″

Strip width	Lbs / master	Finished coils	Each	Finished OD
17.716″	11,462 lb	1×	11,462 lb	57.5″
9.579″	6,197 lb	1×	6,197 lb	57.5″
9.060″	5,862 lb	1×	5,862 lb	57.5″
6.125″	3,963 lb	1×	3,963 lb	57.5″
2.362″	1,528 lb	1×	1,528 lb	57.5″

Cluster 2 72″W × 58.5″OD × 20″ID multi-series rewind ⚠ spec risk

Coil weight48,442 lb

PIW672.8 lb/in

Coils9

Spec OD window50.0–50.5″

Demand435,977 lb

Buy435,977 lb

Buy vs forecast100%

% Scrap1.5%

$/cwt to run$41.45

Reworksnone

Series4 multi

Cut pattern (per coil): 14.803″ + 14.040″ + 14.040″ + 14.040″ + 14.040″

Strip width	Lbs / master	Finished coils	Each	Finished OD
14.803″	9,960 lb	2×	4,980 lb	43.7″
14.040″	9,446 lb	2×	4,723 lb	43.7″ ⚠ below spec min-OD
10.500″	7,064 lb	2×	3,532 lb	43.7″
5.500″	3,700 lb	2×	1,850 lb	43.7″

⚠ 1 strip width(s) can't rewind into the OD/weight window cleanly at this buy — relax the min-OD / MNCLWT, narrow the master, or split into more coils.

Cluster 3 72″W × 53.9″OD × 20″ID multi-series rewind OD-floored

Coil weight40,000 lb

PIW555.6 lb/in

Coils2

Spec OD window—–40.3″

Demand17,551 lb

Buy80,000 lb

Buy vs forecast456%

Over-buy62,449 lb

% Scrap2.0%

$/cwt to run$41.45

Reworksnone

Series3 multi

Cut pattern (per coil): 16.188″ + 16.188″ + 5.500″ + 5.500″ + 5.500″ + 5.500″ + 5.500″ + 5.500″ + 5.500″

Strip width	Lbs / master	Finished coils	Each	Finished OD
16.188″	8,993 lb	3×	2,998 lb	35.1″
9.250″	5,139 lb	3×	1,713 lb	35.1″
5.500″	3,056 lb	3×	1,019 lb	35.1″

Order	Width	Forecast (Aug · Sep · Oct)	Total	Served by	In pattern	Buy vs Forecast	Cover
425227077	9.579″	280.5k · 124.1k · 185.3k	589,869 lbs	Cluster 1 · 72.00″	5 strips/coil	100% 589,869 lbs buy	✓ covered
423354089	14.040″	134.3k · 140.0k · 97.7k	371,977 lbs	Cluster 2 · 72.00″	4 strips/coil	100% 371,977 lbs buy	✓ covered
425360026	10.500″	20.0k · 20.0k · 8.0k	48,000 lbs	Cluster 2 · 72.00″	via rotation	100% 48,000 lbs buy	✓ covered
424130022	9.060″	14.5k · 10.9k · 11.9k	37,295 lbs	Cluster 1 · 72.00″	via rotation	100% 37,295 lbs buy	✓ covered
425360027	6.125″	10.0k · 0.0k · 5.0k	15,000 lbs	Cluster 1 · 72.00″	3 strips/coil	100% 15,000 lbs buy	✓ covered
422217030	14.803″	6.0k · 3.0k · 6.0k	15,000 lbs	Cluster 2 · 72.00″	1 strip/coil	100% 15,000 lbs buy	✓ covered
420350016	16.188″	3.7k · 3.7k · 3.7k	11,205 lbs	Cluster 3 · 72.00″	2 strips/coil	456% 51,074 lbs buy	✓ covered
423200025	17.716″	0.0k · 8.0k · 0.0k	8,000 lbs	Cluster 1 · 72.00″	via rotation	100% 8,000 lbs buy	✓ covered
420350032	9.250″	1.3k · 1.3k · 1.3k	3,846 lbs	Cluster 3 · 72.00″	via rotation	456% 17,531 lbs buy	✓ covered
411046025	5.500″	0.0k · 2.5k · 0.0k	2,500 lbs	Cluster 3 · 72.00″	7 strips/coil	456% 11,395 lbs buy	✓ covered
418214018	2.362″	0.0k · 0.0k · 2.0k	2,000 lbs	Cluster 1 · 72.00″	2 strips/coil	100% 2,000 lbs buy	✓ covered
420325044	5.500″	0.0k · 1.0k · 0.0k	1,000 lbs	Cluster 2 · 72.00″	via rotation	100% 1,000 lbs buy	✓ covered