🌳

Mimir Plan 175 · Audit

Forecast demand1,058,410 lbs

Orders23

Covered23

Short0

Buy vs forecast105%

Forecast windowAug · Sep · Oct

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 2 69″W × 59.9″OD × 20″ID multi-series rewind

Coil weight48,918 lb

PIW709.0 lb/in

Coils10

Spec OD window38.0–40.0″

Demand489,185 lb

Buy489,185 lb

Buy vs forecast100%

% Scrap1.5%

$/cwt to run$43.50

Reworksnone

Series9 multi

Cut pattern (per coil): 19.250″ + 19.250″ + 1.000″ + 1.000″ + 1.000″ + 9.500″ + 4.600″ + 1.550″ + 1.550″ + 1.550″ +5 more

Strip width	Lbs / master	Finished coils	Each	Finished OD
32.000″	22,687 lb	3×	7,562 lb	38.2″
19.250″	13,648 lb	3×	4,549 lb	38.2″
11.200″	7,940 lb	3×	2,647 lb	38.2″
10.875″	7,710 lb	3×	2,570 lb	38.2″
9.500″	6,735 lb	3×	2,245 lb	38.2″
4.600″	3,261 lb	3×	1,087 lb	38.2″
1.550″	1,099 lb	3×	366 lb	38.2″
1.180″	837 lb	3×	279 lb	38.2″
1.000″	709 lb	3×	236 lb	38.2″

Cluster 4 69″W × 65.4″OD × 20″ID 1 series / strip

Coil weight59,536 lb

PIW862.8 lb/in

Coils5

Spec OD window60.0–70.0″

Demand297,680 lb

Buy297,680 lb

Buy vs forecast100%

% Scrap1.5%

$/cwt to run$43.50

Reworksnone

Series6

Cut pattern (per coil): 10.000″ + 10.000″ + 10.000″ + 7.007″ + 5.252″ + 5.252″ + 5.252″ + 5.252″ + 9.980″

Strip width	Lbs / master	Finished coils	Each	Finished OD
10.000″	8,628 lb	1×	8,628 lb	65.4″
9.980″	8,611 lb	1×	8,611 lb	65.4″
7.200″	6,212 lb	1×	6,212 lb	65.4″
7.007″	6,046 lb	1×	6,046 lb	65.4″
5.252″	4,532 lb	1×	4,532 lb	65.4″
4.450″	3,840 lb	1×	3,840 lb	65.4″

Cluster 1 69″W × 57.6″OD × 20″ID 1 series / strip

Coil weight44,681 lb

PIW647.6 lb/in

Coils5

Spec OD window—–59.3″

Demand223,407 lb

Buy223,407 lb

Buy vs forecast100%

% Scrap1.8%

$/cwt to run$43.50

Reworksnone

Series5

Cut pattern (per coil): 16.875″ + 16.875″ + 16.875″ + 16.875″

Strip width	Lbs / master	Finished coils	Each	Finished OD
36.010″	23,319 lb	1×	23,319 lb	57.6″
18.110″	11,727 lb	1×	11,727 lb	57.6″
16.875″	10,928 lb	1×	10,928 lb	57.6″
15.350″	9,940 lb	1×	9,940 lb	57.6″
3.000″	1,943 lb	1×	1,943 lb	57.6″

Cluster 3 69″W × 60.5″OD × 20″ID multi-series rewind OD-floored

Coil weight50,000 lb

PIW724.6 lb/in

Coils2

Spec OD window45.0–53.0″

Demand48,138 lb

Buy100,000 lb

Buy vs forecast208%

Over-buy51,862 lb

% Scrap2.9%

$/cwt to run$43.50

Reworksnone

Series3 multi

Cut pattern (per coil): 20.180″ + 4.115″ + 4.115″ + 4.115″ + 34.500″

Strip width	Lbs / master	Finished coils	Each	Finished OD
34.500″	25,000 lb	2×	12,500 lb	45.1″
20.180″	14,623 lb	2×	7,312 lb	45.1″
4.115″	2,982 lb	2×	1,491 lb	45.1″

Order	Width	Forecast (Aug · Sep · Oct)	Total	Served by	In pattern	Buy vs Forecast	Cover
426180029	19.250″	151.2k · 151.2k · 0.0k	302,306 lbs	Cluster 2 · 69.00″	2 strips/coil	100% 302,306 lbs buy	✓ covered
424137048	9.980″	71.3k · 32.4k · 0.0k	103,680 lbs	Cluster 4 · 69.00″	4 strips/coil	100% 103,680 lbs buy	✓ covered
425323025	16.875″	36.0k · 18.0k · 36.0k	90,000 lbs	Cluster 1 · 69.00″	4 strips/coil	100% 90,000 lbs buy	✓ covered
418004015	32.000″	40.0k · 40.0k · 0.0k	80,000 lbs	Cluster 2 · 69.00″	via rotation	100% 80,000 lbs buy	✓ covered
426106064	36.010″	36.6k · 36.6k · 0.0k	73,212 lbs	Cluster 1 · 69.00″	via rotation	100% 73,212 lbs buy	✓ covered
426135011	7.007″	33.0k · 33.0k · 0.0k	66,000 lbs	Cluster 4 · 69.00″	1 strip/coil	100% 66,000 lbs buy	✓ covered
422348023	4.450″	25.0k · 0.0k · 25.0k	50,000 lbs	Cluster 4 · 69.00″	via rotation	100% 50,000 lbs buy	✓ covered
418053019	5.252″	0.0k · 0.0k · 40.0k	40,000 lbs	Cluster 4 · 69.00″	4 strips/coil	100% 40,000 lbs buy	✓ covered
418360028	4.600″	10.0k · 13.6k · 13.6k	37,270 lbs	Cluster 2 · 69.00″	1 strip/coil	100% 37,270 lbs buy	✓ covered
424011028	15.350″	12.9k · 7.1k · 14.2k	34,166 lbs	Cluster 1 · 69.00″	via rotation	100% 34,166 lbs buy	✓ covered
425360030	10.000″	10.0k · 10.0k · 10.0k	30,000 lbs	Cluster 4 · 69.00″	4 strips/coil	100% 30,000 lbs buy	✓ covered
424330037	1.550″	10.5k · 7.5k · 7.5k	25,568 lbs	Cluster 2 · 69.00″	8 strips/coil	100% 25,568 lbs buy	✓ covered
425314055	18.110″	12.8k · 12.8k · 0.0k	25,504 lbs	Cluster 1 · 69.00″	via rotation	100% 25,504 lbs buy	✓ covered
425314054	20.180″	12.0k · 10.0k · 0.0k	22,038 lbs	Cluster 3 · 69.00″	1 strip/coil	208% 45,781 lbs buy	✓ covered
417342040	11.200″	7.5k · 7.5k · 5.0k	20,000 lbs	Cluster 2 · 69.00″	via rotation	100% 20,000 lbs buy	✓ covered
421215034	4.115″	7.5k · 7.5k · 0.0k	15,000 lbs	Cluster 3 · 69.00″	3 strips/coil	208% 31,160 lbs buy	✓ covered
426028078	9.500″	5.2k · 0.0k · 7.9k	13,086 lbs	Cluster 2 · 69.00″	1 strip/coil	100% 13,086 lbs buy	✓ covered
413022045	34.500″	0.0k · 0.0k · 11.1k	11,100 lbs	Cluster 3 · 69.00″	1 strip/coil	208% 23,059 lbs buy	✓ covered
418214023	7.200″	0.0k · 4.0k · 4.0k	8,000 lbs	Cluster 4 · 69.00″	via rotation	100% 8,000 lbs buy	✓ covered
420323034	10.875″	2.9k · 0.0k · 2.0k	4,942 lbs	Cluster 2 · 69.00″	via rotation	100% 4,942 lbs buy	✓ covered
423065009	1.000″	3.0k · 0.0k · 0.5k	3,513 lbs	Cluster 2 · 69.00″	3 strips/coil	100% 3,513 lbs buy	✓ covered
424011042	1.180″	1.0k · 1.0k · 0.5k	2,500 lbs	Cluster 2 · 69.00″	via rotation	100% 2,500 lbs buy	✓ covered
423096039	3.000″	0.5k · 0.0k · 0.0k	525 lbs	Cluster 1 · 69.00″	via rotation	100% 525 lbs buy	✓ covered