🌳

Mimir Plan 194 · Audit

Forecast demand916,783 lbs

Orders28

Covered28

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 72″W × 65.0″OD × 24″ID 1 series / strip OD-floored

Coil weight58,396 lb

PIW811.1 lb/in

Coils11

Spec OD window65.0–68.0″

Demand617,127 lb

Buy642,355 lb

Buy vs forecast104%

Over-buy25,228 lb

% Scrap1.4%

$/cwt to run$41.45

Reworksnone

Series10

Cut pattern (per coil): 4.025″ + 4.025″ + 4.025″ + 4.025″ + 4.025″ + 4.134″ + 4.134″ + 8.334″ + 8.334″ + 8.334″ +5 more

Strip width	Lbs / master	Finished coils	Each	Finished OD
13.000″	10,544 lb	1×	10,544 lb	65.0″
10.500″	8,516 lb	1×	8,516 lb	65.0″
8.875″	7,198 lb	1×	7,198 lb	65.0″
8.334″	6,759 lb	1×	6,759 lb	65.0″
6.000″	4,866 lb	1×	4,866 lb	65.0″
4.134″	3,353 lb	1×	3,353 lb	65.0″
4.025″	3,264 lb	1×	3,264 lb	65.0″
4.005″	3,248 lb	1×	3,248 lb	65.0″
3.400″	2,758 lb	1×	2,758 lb	65.0″
1.456″	1,181 lb	1×	1,181 lb	65.0″

Cluster 3 72″W × 58.2″OD × 20″ID multi-series rewind

Coil weight47,803 lb

PIW663.9 lb/in

Coils5

Spec OD window—–53.1″

Demand239,016 lb

Buy239,016 lb

Buy vs forecast100%

% Scrap1.4%

$/cwt to run$41.45

Reworksnone

Series9 multi

Cut pattern (per coil): 6.350″ + 6.350″ + 12.000″ + 27.937″ + 7.110″ + 11.250″

Strip width	Lbs / master	Finished coils	Each	Finished OD
27.937″	18,548 lb	2×	9,274 lb	43.5″
19.000″	12,615 lb	2×	6,307 lb	43.5″
16.125″	10,706 lb	2×	5,353 lb	43.5″
13.875″	9,212 lb	2×	4,606 lb	43.5″
12.602″	8,367 lb	2×	4,184 lb	43.5″
12.000″	7,967 lb	2×	3,984 lb	43.5″
11.250″	7,469 lb	2×	3,735 lb	43.5″
7.110″	4,721 lb	2×	2,360 lb	43.5″
6.350″	4,216 lb	2×	2,108 lb	43.5″

Cluster 1 72″W × 53.9″OD × 20″ID multi-series rewind OD-floored

Coil weight40,000 lb

PIW555.6 lb/in

Coils2

Spec OD window31.0–43.2″

Demand60,640 lb

Buy80,000 lb

Buy vs forecast132%

Over-buy19,360 lb

% Scrap1.4%

$/cwt to run$41.45

Reworksnone

Series8 multi

Cut pattern (per coil): 10.500″ + 10.500″ + 3.500″ + 15.375″ + 2.880″ + 2.880″ + 2.880″ + 2.880″ + 4.900″ + 4.900″ +2 more

Strip width	Lbs / master	Finished coils	Each	Finished OD
49.750″	27,639 lb	2×	13,819 lb	40.6″
15.375″	8,542 lb	2×	4,271 lb	40.6″
10.500″	5,833 lb	2×	2,917 lb	40.6″
6.000″	3,333 lb	2×	1,667 lb	40.6″
4.900″	2,722 lb	2×	1,361 lb	40.6″
3.500″	1,944 lb	2×	972 lb	40.6″
2.880″	1,600 lb	2×	800 lb	40.6″
2.750″	1,528 lb	2×	764 lb	40.6″

Order	Width	Forecast (Aug · Sep · Oct)	Total	Served by	In pattern	Buy vs Forecast	Cover
423044026	4.134″	83.0k · 45.4k · 36.4k	164,800 lbs	Cluster 2 · 72.00″	2 strips/coil	104% 171,537 lbs buy	✓ covered
422348003	4.025″	80.0k · 40.0k · 40.0k	160,000 lbs	Cluster 2 · 72.00″	5 strips/coil	104% 166,541 lbs buy	✓ covered
426135096	4.005″	135.0k · 0.0k · 0.0k	135,000 lbs	Cluster 2 · 72.00″	1 strip/coil	104% 140,519 lbs buy	✓ covered
426187018	8.334″	39.6k · 40.4k · 0.0k	80,000 lbs	Cluster 2 · 72.00″	3 strips/coil	104% 83,270 lbs buy	✓ covered
426140064	27.937″	40.0k · 40.0k · 0.0k	80,000 lbs	Cluster 3 · 72.00″	1 strip/coil	100% 80,000 lbs buy	✓ covered
426118027	27.937″	47.7k · 0.0k · 0.0k	47,729 lbs	Cluster 3 · 72.00″	1 strip/coil	100% 47,729 lbs buy	✓ covered
412096021	3.400″	14.6k · 14.6k · 14.6k	43,827 lbs	Cluster 2 · 72.00″	4 strips/coil	104% 45,619 lbs buy	✓ covered
418319008	7.110″	13.0k · 18.0k · 12.0k	43,000 lbs	Cluster 3 · 72.00″	1 strip/coil	100% 43,000 lbs buy	✓ covered
421336024	10.500″	0.0k · 0.0k · 20.0k	20,000 lbs	Cluster 1 · 72.00″	2 strips/coil	132% 26,385 lbs buy	✓ covered
416126022	12.000″	8.0k · 5.5k · 5.5k	19,022 lbs	Cluster 3 · 72.00″	1 strip/coil	100% 19,022 lbs buy	✓ covered
426146076	16.125″	14.0k · 0.0k · 0.0k	14,000 lbs	Cluster 3 · 72.00″	via rotation	100% 14,000 lbs buy	✓ covered
426183073	15.375″	12.0k · 0.0k · 0.0k	12,000 lbs	Cluster 1 · 72.00″	1 strip/coil	132% 15,831 lbs buy	✓ covered
420274045	13.000″	12.0k · 0.0k · 0.0k	12,000 lbs	Cluster 2 · 72.00″	via rotation	104% 12,491 lbs buy	✓ covered
426146073	13.875″	12.0k · 0.0k · 0.0k	12,000 lbs	Cluster 3 · 72.00″	via rotation	100% 12,000 lbs buy	✓ covered
426118028	49.750″	11.3k · 0.0k · 0.0k	11,299 lbs	Cluster 1 · 72.00″	via rotation	132% 14,906 lbs buy	✓ covered
410326124	19.000″	0.0k · 3.8k · 6.2k	10,038 lbs	Cluster 3 · 72.00″	via rotation	100% 10,038 lbs buy	✓ covered
417172003	6.000″	10.0k · 0.0k · 0.0k	10,000 lbs	Cluster 2 · 72.00″	via rotation	104% 10,409 lbs buy	✓ covered
416144011	8.875″	0.0k · 5.0k · 4.0k	9,000 lbs	Cluster 2 · 72.00″	via rotation	104% 9,368 lbs buy	✓ covered
410326120	4.900″	2.0k · 2.0k · 2.0k	6,000 lbs	Cluster 1 · 72.00″	4 strips/coil	132% 7,916 lbs buy	✓ covered
426146072	11.250″	5.4k · 0.0k · 0.0k	5,414 lbs	Cluster 3 · 72.00″	1 strip/coil	100% 5,414 lbs buy	✓ covered
407128024	2.880″	1.8k · 1.8k · 1.8k	5,400 lbs	Cluster 1 · 72.00″	4 strips/coil	132% 7,124 lbs buy	✓ covered
416126024	12.602″	0.0k · 0.0k · 5.3k	5,313 lbs	Cluster 3 · 72.00″	via rotation	100% 5,313 lbs buy	✓ covered
420322037	6.000″	0.0k · 1.5k · 1.5k	2,941 lbs	Cluster 1 · 72.00″	via rotation	132% 3,880 lbs buy	✓ covered
416126020	6.350″	0.0k · 0.0k · 2.5k	2,500 lbs	Cluster 3 · 72.00″	2 strips/coil	100% 2,500 lbs buy	✓ covered
420323033	2.750″	1.0k · 0.0k · 1.0k	2,000 lbs	Cluster 1 · 72.00″	via rotation	132% 2,639 lbs buy	✓ covered
423044039	1.456″	0.0k · 1.9k · 0.0k	1,900 lbs	Cluster 2 · 72.00″	via rotation	104% 1,978 lbs buy	✓ covered
420323029	3.500″	0.0k · 0.0k · 1.0k	1,000 lbs	Cluster 1 · 72.00″	1 strip/coil	132% 1,319 lbs buy	✓ covered
413178053	10.500″	0.0k · 0.0k · 0.6k	600 lbs	Cluster 2 · 72.00″	via rotation	104% 625 lbs buy	✓ covered