🌳

Mimir Plan 199 · Audit

Forecast demand1,734,828 lbs

Orders32

Covered32

Short0

Buy vs forecast104%

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 65″W × 56.6″OD × 20″ID 1 series / strip

Coil weight40,577 lb

PIW624.3 lb/in

Coils32

Spec OD window56.0–57.0″

Demand1,298,473 lb

Buy1,298,473 lb

Buy vs forecast100%

% Scrap1.5%

$/cwt to run$43.50

Reworksnone

Series23

Cut pattern (per coil): 3.300″ + 3.300″ + 3.300″ + 3.300″ + 3.300″ + 3.300″ + 3.300″ + 3.300″ + 9.200″ + 9.200″ +2 more

Strip width	Lbs / master	Finished coils	Each	Finished OD
17.100″	10,675 lb	1×	10,675 lb	56.6″
15.200″	9,489 lb	1×	9,489 lb	56.6″
13.100″	8,178 lb	1×	8,178 lb	56.6″
12.200″	7,616 lb	1×	7,616 lb	56.6″
11.000″	6,867 lb	1×	6,867 lb	56.6″
10.000″	6,243 lb	1×	6,243 lb	56.6″
9.700″	6,055 lb	1×	6,055 lb	56.6″
9.600″	5,993 lb	1×	5,993 lb	56.6″
9.300″	5,806 lb	1×	5,806 lb	56.6″
9.200″	5,743 lb	1×	5,743 lb	56.6″
9.000″	5,618 lb	1×	5,618 lb	56.6″
8.600″	5,369 lb	1×	5,369 lb	56.6″
8.300″	5,181 lb	1×	5,181 lb	56.6″
8.200″	5,119 lb	1×	5,119 lb	56.6″
7.500″	4,682 lb	1×	4,682 lb	56.6″
7.200″	4,495 lb	1×	4,495 lb	56.6″
6.900″	4,307 lb	1×	4,307 lb	56.6″
6.265″	3,911 lb	1×	3,911 lb	56.6″
5.600″	3,496 lb	1×	3,496 lb	56.6″
5.560″	3,471 lb	1×	3,471 lb	56.6″
5.500″	3,433 lb	1×	3,433 lb	56.6″
5.400″	3,371 lb	1×	3,371 lb	56.6″
3.300″	2,060 lb	1×	2,060 lb	56.6″

Cluster 3 65″W × 64.3″OD × 20″ID 1 series / strip

Coil weight54,044 lb

PIW831.5 lb/in

Coils8

Spec OD window64.0–70.1″

Demand432,355 lb

Buy432,355 lb

Buy vs forecast100%

% Scrap1.5%

$/cwt to run$43.50

Reworksnone

Series6

Cut pattern (per coil): 12.510″ + 12.510″ + 3.500″ + 6.338″ + 6.338″ + 7.600″ + 7.600″ + 7.600″

Strip width	Lbs / master	Finished coils	Each	Finished OD
12.510″	10,401 lb	1×	10,401 lb	64.3″
9.671″	8,041 lb	1×	8,041 lb	64.3″
7.600″	6,319 lb	1×	6,319 lb	64.3″
6.338″	5,270 lb	1×	5,270 lb	64.3″
5.800″	4,822 lb	1×	4,822 lb	64.3″
3.500″	2,910 lb	1×	2,910 lb	64.3″

Cluster 1 65″W × 56.3″OD × 20″ID multi-series rewind OD-floored

Coil weight40,000 lb

PIW615.4 lb/in

Coils2

Spec OD window40.0–44.0″

Demand4,000 lb

Buy80,000 lb

Buy vs forecast2000%

Over-buy76,000 lb

% Scrap4.6%

$/cwt to run$43.50

Reworksnone

Series1 multi

Cut pattern (per coil): 3.875″ + 3.875″ + 3.875″ + 3.875″ + 3.875″ + 3.875″ + 3.875″ + 3.875″ + 3.875″ + 3.875″ +6 more

Strip width	Lbs / master	Finished coils	Each	Finished OD
3.875″	2,385 lb	2×	1,192 lb	42.2″

Order	Width	Forecast (Aug · Sep · Oct)	Total	Served by	In pattern	Buy vs Forecast	Cover
426197008	12.510″	0.0k · 330.0k · 0.0k	330,000 lbs	Cluster 3 · 65.00″	2 strips/coil	100% 330,000 lbs buy	✓ covered
418248015	9.200″	106.8k · 102.0k · 54.6k	263,442 lbs	Cluster 2 · 65.00″	3 strips/coil	100% 263,442 lbs buy	✓ covered
416152026	8.200″	50.2k · 58.9k · 71.0k	180,200 lbs	Cluster 2 · 65.00″	via rotation	100% 180,200 lbs buy	✓ covered
419217031	10.000″	59.6k · 64.8k · 30.1k	154,531 lbs	Cluster 2 · 65.00″	1 strip/coil	100% 154,531 lbs buy	✓ covered
416176012	12.200″	44.1k · 44.1k · 48.5k	136,732 lbs	Cluster 2 · 65.00″	via rotation	100% 136,732 lbs buy	✓ covered
418264006	9.600″	36.8k · 26.8k · 26.8k	90,278 lbs	Cluster 2 · 65.00″	via rotation	100% 90,278 lbs buy	✓ covered
418075037	8.300″	27.2k · 44.1k · 15.3k	86,576 lbs	Cluster 2 · 65.00″	via rotation	100% 86,576 lbs buy	✓ covered
417110032	17.100″	21.9k · 38.1k · 21.0k	80,984 lbs	Cluster 2 · 65.00″	via rotation	100% 80,984 lbs buy	✓ covered
423121051	9.300″	14.3k · 17.9k · 21.5k	53,730 lbs	Cluster 2 · 65.00″	via rotation	100% 53,730 lbs buy	✓ covered
416176014	7.600″	13.9k · 36.2k · 0.0k	50,111 lbs	Cluster 3 · 65.00″	3 strips/coil	100% 50,111 lbs buy	✓ covered
423229028	15.200″	18.4k · 15.2k · 9.8k	43,373 lbs	Cluster 2 · 65.00″	via rotation	100% 43,373 lbs buy	✓ covered
422019005	9.700″	9.3k · 14.6k · 14.8k	38,716 lbs	Cluster 2 · 65.00″	via rotation	100% 38,716 lbs buy	✓ covered
420274062	10.000″	0.8k · 21.4k · 9.7k	31,864 lbs	Cluster 2 · 65.00″	1 strip/coil	100% 31,864 lbs buy	✓ covered
421190051	9.000″	7.3k · 8.1k · 14.6k	30,097 lbs	Cluster 2 · 65.00″	via rotation	100% 30,097 lbs buy	✓ covered
423115037	3.300″	11.6k · 11.7k · 5.8k	29,110 lbs	Cluster 2 · 65.00″	8 strips/coil	100% 29,110 lbs buy	✓ covered
423121052	6.900″	8.0k · 8.0k · 12.0k	27,905 lbs	Cluster 2 · 65.00″	via rotation	100% 27,905 lbs buy	✓ covered
419318025	3.500″	6.5k · 6.5k · 6.5k	19,416 lbs	Cluster 3 · 65.00″	1 strip/coil	100% 19,416 lbs buy	✓ covered
415240035	5.800″	0.0k · 7.0k · 7.0k	14,000 lbs	Cluster 3 · 65.00″	via rotation	100% 14,000 lbs buy	✓ covered
425055014	7.500″	4.2k · 4.2k · 4.2k	12,501 lbs	Cluster 2 · 65.00″	via rotation	100% 12,501 lbs buy	✓ covered
423087057	9.671″	6.2k · 3.1k · 3.1k	12,464 lbs	Cluster 3 · 65.00″	via rotation	100% 12,464 lbs buy	✓ covered
417319009	5.400″	3.0k · 3.0k · 3.0k	8,886 lbs	Cluster 2 · 65.00″	via rotation	100% 8,886 lbs buy	✓ covered
423087056	6.338″	3.2k · 0.0k · 3.2k	6,364 lbs	Cluster 3 · 65.00″	2 strips/coil	100% 6,364 lbs buy	✓ covered
416092033	7.200″	2.2k · 3.2k · 0.6k	6,004 lbs	Cluster 2 · 65.00″	via rotation	100% 6,004 lbs buy	✓ covered
424005040	5.500″	1.8k · 1.8k · 1.8k	5,280 lbs	Cluster 2 · 65.00″	via rotation	100% 5,280 lbs buy	✓ covered
422052049	6.265″	0.0k · 5.0k · 0.0k	5,000 lbs	Cluster 2 · 65.00″	via rotation	100% 5,000 lbs buy	✓ covered
421336033	3.875″	0.0k · 0.0k · 4.0k	4,000 lbs	Cluster 1 · 65.00″	16 strips/coil	2000% 80,000 lbs buy	✓ covered
424122032	9.300″	3.5k · 0.0k · 0.0k	3,500 lbs	Cluster 2 · 65.00″	via rotation	100% 3,500 lbs buy	✓ covered
421034021	8.600″	0.0k · 3.5k · 0.0k	3,450 lbs	Cluster 2 · 65.00″	via rotation	100% 3,450 lbs buy	✓ covered
416204007	5.560″	0.6k · 2.4k · 0.0k	3,000 lbs	Cluster 2 · 65.00″	via rotation	100% 3,000 lbs buy	✓ covered
417341037	11.000″	0.0k · 1.9k · 0.0k	1,893 lbs	Cluster 2 · 65.00″	via rotation	100% 1,893 lbs buy	✓ covered
422341010	13.100″	0.0k · 1.0k · 0.0k	959 lbs	Cluster 2 · 65.00″	via rotation	100% 959 lbs buy	✓ covered
423181039	5.600″	0.0k · 0.0k · 0.5k	462 lbs	Cluster 2 · 65.00″	via rotation	100% 462 lbs buy	✓ covered