🌳

Mimir Plan 2243 · Audit

Forecast demand756,356 lbs

Orders25

Covered25

Short0

Buy vs forecast119%

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 3 61″W × 60.6″OD × 20″ID multi-series rewind

Coil weight44,311 lb

PIW726.4 lb/in

Coils10

Spec OD window—–60.0″

Demand443,113 lb

Buy443,113 lb

Buy vs forecast100%

% Scrap1.2%

$/cwt to run$49.79

Reworksnone

Series16 multi

Cut pattern (per coil): 18.618″ + 18.618″ + 13.583″ + 9.420″

Strip width	Lbs / master	Finished coils	Each	Finished OD
26.968″	19,590 lb	2×	9,795 lb	45.1″
23.701″	17,217 lb	2×	8,608 lb	45.1″
23.313″	16,935 lb	2×	8,467 lb	45.1″
22.205″	16,130 lb	2×	8,065 lb	45.1″
21.496″	15,615 lb	2×	7,808 lb	45.1″
20.450″	14,855 lb	2×	7,428 lb	45.1″
18.618″	13,524 lb	2×	6,762 lb	45.1″
18.164″	13,195 lb	2×	6,597 lb	45.1″
17.350″	12,603 lb	2×	6,302 lb	45.1″
16.614″	12,069 lb	2×	6,034 lb	45.1″
14.016″	10,181 lb	2×	5,091 lb	45.1″
13.583″	9,867 lb	2×	4,933 lb	45.1″
11.969″	8,694 lb	2×	4,347 lb	45.1″
10.866″	7,893 lb	2×	3,947 lb	45.1″
9.420″	6,843 lb	2×	3,421 lb	45.1″
5.700″	4,141 lb	2×	2,070 lb	45.1″

Cluster 2 61″W × 65.8″OD × 20″ID multi-series rewind

Coil weight53,260 lb

PIW873.1 lb/in

Coils3

Spec OD window41.0–42.0″

Demand159,780 lb

Buy159,780 lb

Buy vs forecast100%

% Scrap1.4%

$/cwt to run$49.79

Reworksnone

Series6 multi

Cut pattern (per coil): 4.750″ + 4.750″ + 4.750″ + 4.750″ + 8.250″ + 8.250″ + 8.250″ + 8.250″ + 8.250″

Strip width	Lbs / master	Finished coils	Each	Finished OD
26.126″	22,811 lb	3×	7,604 lb	41.3″
23.750″	20,736 lb	3×	6,912 lb	41.3″
18.190″	15,882 lb	3×	5,294 lb	41.3″
13.875″	12,114 lb	3×	4,038 lb	41.3″
8.250″	7,203 lb	3×	2,401 lb	41.3″
4.750″	4,147 lb	3×	1,382 lb	41.3″

Cluster 5 61″W × 63.1″OD × 24″ID 1 series / strip

Coil weight46,134 lb

PIW756.3 lb/in

Coils3

Spec OD window62.0–72.0″

Demand138,403 lb

Buy138,403 lb

Buy vs forecast100%

% Scrap4.3%

$/cwt to run$49.79

Reworksnone

Series1

Cut pattern (per coil): 14.600″ + 14.600″ + 14.600″ + 14.600″

Strip width	Lbs / master	Finished coils	Each	Finished OD
14.600″	11,042 lb	1×	11,042 lb	63.1″

Cluster 4 61″W × 57.9″OD × 20″ID multi-series rewind OD-floored

Coil weight40,000 lb

PIW655.7 lb/in

Coils2

Spec OD window—–52.7″

Demand8,000 lb

Buy80,000 lb

Buy vs forecast1000%

Over-buy72,000 lb

% Scrap6.4%

$/cwt to run$49.79

Reworksnone

Series1 multi

Cut pattern (per coil): 28.543″ + 28.543″

Strip width	Lbs / master	Finished coils	Each	Finished OD
28.543″	18,717 lb	2×	9,358 lb	43.3″

Cluster 1 55″W × 62.0″OD × 24″ID multi-series rewind OD-floored

Coil weight40,000 lb

PIW727.3 lb/in

Coils2

Spec OD window—–34.0″

Demand7,060 lb

Buy80,000 lb

Buy vs forecast1133%

Over-buy72,940 lb

% Scrap1.9%

$/cwt to run$49.08

Reworksnone

Series1 multi

Cut pattern (per coil): 26.968″ + 26.968″

Strip width	Lbs / master	Finished coils	Each	Finished OD
26.968″	19,613 lb	6×	3,269 lb	33.5″

Order	Width	Forecast (Aug · Sep · Oct)	Total	Served by	In pattern	Buy vs Forecast	Cover
422236053	14.600″	55.0k · 42.6k · 40.8k	138,403 lbs	Cluster 5 · 61.00″	4 strips/coil	100% 138,403 lbs buy	✓ covered
422356061	21.496″	23.5k · 27.8k · 27.5k	78,765 lbs	Cluster 3 · 61.00″	via rotation	100% 78,765 lbs buy	✓ covered
422356087	17.350″	14.5k · 33.0k · 29.5k	77,000 lbs	Cluster 3 · 61.00″	via rotation	100% 77,000 lbs buy	✓ covered
425322038	20.450″	28.0k · 18.0k · 19.0k	65,000 lbs	Cluster 3 · 61.00″	via rotation	100% 65,000 lbs buy	✓ covered
419212023	23.750″	25.0k · 0.0k · 30.0k	55,000 lbs	Cluster 2 · 61.00″	via rotation	100% 55,000 lbs buy	✓ covered
425322040	18.618″	18.0k · 27.0k · 9.0k	54,000 lbs	Cluster 3 · 61.00″	2 strips/coil	100% 54,000 lbs buy	✓ covered
421267026	16.614″	17.0k · 16.6k · 16.6k	50,284 lbs	Cluster 3 · 61.00″	via rotation	100% 50,284 lbs buy	✓ covered
422237013	4.750″	11.3k · 11.3k · 22.6k	45,280 lbs	Cluster 2 · 61.00″	4 strips/coil	100% 45,280 lbs buy	✓ covered
425322041	18.164″	15.0k · 14.0k · 15.0k	44,000 lbs	Cluster 3 · 61.00″	via rotation	100% 44,000 lbs buy	✓ covered
425322043	23.313″	14.0k · 13.0k · 6.0k	33,000 lbs	Cluster 3 · 61.00″	via rotation	100% 33,000 lbs buy	✓ covered
425360029	8.250″	28.0k · 0.0k · 0.0k	28,000 lbs	Cluster 2 · 61.00″	5 strips/coil	100% 28,000 lbs buy	✓ covered
421006014	26.126″	0.0k · 0.0k · 15.0k	15,000 lbs	Cluster 2 · 61.00″	via rotation	100% 15,000 lbs buy	✓ covered
418116084	10.866″	5.2k · 0.0k · 5.2k	10,400 lbs	Cluster 3 · 61.00″	via rotation	100% 10,400 lbs buy	✓ covered
420336062	18.190″	10.0k · 0.0k · 0.0k	10,000 lbs	Cluster 2 · 61.00″	via rotation	100% 10,000 lbs buy	✓ covered
422238026	5.700″	3.0k · 3.0k · 4.0k	10,000 lbs	Cluster 3 · 61.00″	via rotation	100% 10,000 lbs buy	✓ covered
416062023	28.543″	0.0k · 8.0k · 0.0k	8,000 lbs	Cluster 4 · 61.00″	2 strips/coil	1000% 80,000 lbs buy	✓ covered
422356123	26.968″	4.5k · 1.1k · 1.4k	7,060 lbs	Cluster 1 · 55.00″	2 strips/coil	1133% 80,000 lbs buy	✓ covered
420282010	13.875″	6.5k · 0.0k · 0.0k	6,500 lbs	Cluster 2 · 61.00″	via rotation	100% 6,500 lbs buy	✓ covered
424005021	22.205″	1.0k · 2.1k · 1.0k	4,184 lbs	Cluster 3 · 61.00″	via rotation	100% 4,184 lbs buy	✓ covered
425322079	13.583″	0.0k · 0.0k · 4.0k	4,000 lbs	Cluster 3 · 61.00″	1 strip/coil	100% 4,000 lbs buy	✓ covered
425322080	9.420″	0.0k · 0.0k · 4.0k	4,000 lbs	Cluster 3 · 61.00″	1 strip/coil	100% 4,000 lbs buy	✓ covered
423332026	26.968″	0.4k · 2.6k · 0.0k	3,000 lbs	Cluster 3 · 61.00″	via rotation	100% 3,000 lbs buy	✓ covered
423194037	23.701″	0.0k · 0.0k · 2.5k	2,480 lbs	Cluster 3 · 61.00″	via rotation	100% 2,480 lbs buy	✓ covered
422180021	11.969″	0.0k · 1.0k · 1.0k	2,000 lbs	Cluster 3 · 61.00″	via rotation	100% 2,000 lbs buy	✓ covered
425322082	14.016″	1.0k · 0.0k · 0.0k	1,000 lbs	Cluster 3 · 61.00″	via rotation	100% 1,000 lbs buy	✓ covered