🌳

Mimir Plan 37 · Audit

Forecast demand716,808 lbs

Orders25

Covered25

Short0

Buy vs forecast114%

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 70″W × 58.2″OD × 20″ID 1 series / strip

Coil weight46,466 lb

PIW663.8 lb/in

Coils11

Spec OD window—–60.0″

Demand511,125 lb

Buy511,125 lb

Buy vs forecast100%

% Scrap1.1%

$/cwt to run$49.79

Reworksnone

Series16

Cut pattern (per coil): 10.039″ + 12.047″ + 12.047″ + 12.047″ + 6.102″ + 6.102″ + 1.811″ + 1.811″ + 1.811″ + 1.811″ +2 more

Strip width	Lbs / master	Finished coils	Each	Finished OD
37.169″	24,673 lb	1×	24,673 lb	58.2″
27.480″	18,241 lb	1×	18,241 lb	58.2″
18.150″	12,048 lb	1×	12,048 lb	58.2″
15.433″	10,244 lb	1×	10,244 lb	58.2″
13.000″	8,629 lb	1×	8,629 lb	58.2″
12.047″	7,997 lb	1×	7,997 lb	58.2″
12.000″	7,966 lb	1×	7,966 lb	58.2″
11.000″	7,302 lb	1×	7,302 lb	58.2″
10.039″	6,664 lb	1×	6,664 lb	58.2″
8.500″	5,642 lb	1×	5,642 lb	58.2″
7.992″	5,305 lb	1×	5,305 lb	58.2″
7.429″	4,931 lb	1×	4,931 lb	58.2″
6.102″	4,050 lb	1×	4,050 lb	58.2″
5.433″	3,606 lb	1×	3,606 lb	58.2″
4.000″	2,655 lb	1×	2,655 lb	58.2″
1.811″	1,202 lb	1×	1,202 lb	58.2″

Cluster 3 70″W × 56.1″OD × 20″ID multi-series rewind OD-floored

Coil weight42,667 lb

PIW609.5 lb/in

Coils3

Spec OD window42.0–52.0″

Demand123,963 lb

Buy128,000 lb

Buy vs forecast103%

Over-buy4,037 lb

% Scrap4.0%

$/cwt to run$49.79

Reworksnone

Series3 multi

Cut pattern (per coil): 14.409″ + 14.409″ + 14.409″ + 12.000″ + 12.000″

Strip width	Lbs / master	Finished coils	Each	Finished OD
31.200″	19,017 lb	2×	9,509 lb	42.1″
14.409″	8,783 lb	2×	4,391 lb	42.1″
12.000″	7,314 lb	2×	3,657 lb	42.1″

Cluster 4 70″W × 59.9″OD × 20″ID multi-series rewind OD-floored

Coil weight49,505 lb

PIW707.2 lb/in

Coils2

Spec OD window35.0–41.4″

Demand49,505 lb

Buy99,010 lb

Buy vs forecast200%

Over-buy49,505 lb

% Scrap4.3%

$/cwt to run$49.79

Reworksnone

Series3 multi

Cut pattern (per coil): 27.834″ + 19.375″ + 19.375″

Strip width	Lbs / master	Finished coils	Each	Finished OD
39.567″	27,982 lb	3×	9,327 lb	38.2″
27.834″	19,685 lb	3×	6,562 lb	38.2″
19.375″	13,702 lb	3×	4,567 lb	38.2″

Cluster 1 70″W × 54.5″OD × 20″ID multi-series rewind OD-floored

Coil weight40,000 lb

PIW571.4 lb/in

Coils2

Spec OD window—–30.4″

Demand32,215 lb

Buy80,000 lb

Buy vs forecast248%

Over-buy47,785 lb

% Scrap5.8%

$/cwt to run$49.79

Reworksnone

Series3 multi

Cut pattern (per coil): 30.236″ + 33.425″

Strip width	Lbs / master	Finished coils	Each	Finished OD
33.425″	19,100 lb	5×	3,820 lb	30.2″
30.236″	17,278 lb	5×	3,456 lb	30.2″
9.500″	5,429 lb	5×	1,086 lb	30.2″

Order	Width	Forecast (Aug · Sep · Oct)	Total	Served by	In pattern	Buy vs Forecast	Cover
422356088	27.480″	42.8k · 45.1k · 43.9k	131,812 lbs	Cluster 2 · 70.00″	via rotation	100% 131,812 lbs buy	✓ covered
418026018	18.150″	53.5k · 40.1k · 33.1k	126,794 lbs	Cluster 2 · 70.00″	via rotation	100% 126,794 lbs buy	✓ covered
422356089	14.409″	41.0k · 38.5k · 35.5k	115,000 lbs	Cluster 3 · 70.00″	3 strips/coil	103% 118,745 lbs buy	✓ covered
422356063	12.047″	30.1k · 27.0k · 25.5k	82,622 lbs	Cluster 2 · 70.00″	3 strips/coil	100% 82,622 lbs buy	✓ covered
425322072	13.000″	16.0k · 11.0k · 5.0k	32,000 lbs	Cluster 2 · 70.00″	via rotation	100% 32,000 lbs buy	✓ covered
425322054	7.992″	8.0k · 15.0k · 8.0k	31,000 lbs	Cluster 2 · 70.00″	via rotation	100% 31,000 lbs buy	✓ covered
422356059	10.039″	4.7k · 9.2k · 9.1k	23,000 lbs	Cluster 2 · 70.00″	1 strip/coil	100% 23,000 lbs buy	✓ covered
420126020	19.375″	8.0k · 7.7k · 6.4k	22,163 lbs	Cluster 4 · 70.00″	2 strips/coil	200% 44,326 lbs buy	✓ covered
423039013	37.169″	18.8k · 0.0k · 3.1k	21,897 lbs	Cluster 2 · 70.00″	via rotation	100% 21,897 lbs buy	✓ covered
424060014	39.567″	7.0k · 4.7k · 2.3k	14,062 lbs	Cluster 4 · 70.00″	via rotation	200% 28,124 lbs buy	✓ covered
425322102	12.000″	0.0k · 7.0k · 7.0k	14,000 lbs	Cluster 2 · 70.00″	via rotation	100% 14,000 lbs buy	✓ covered
424011063	27.834″	0.0k · 6.6k · 6.6k	13,280 lbs	Cluster 4 · 70.00″	1 strip/coil	200% 26,560 lbs buy	✓ covered
424057039	30.236″	5.4k · 3.9k · 3.9k	13,165 lbs	Cluster 1 · 70.00″	1 strip/coil	248% 32,693 lbs buy	✓ covered
425322065	11.000″	3.0k · 6.0k · 3.0k	12,000 lbs	Cluster 2 · 70.00″	via rotation	100% 12,000 lbs buy	✓ covered
425322049	8.500″	4.0k · 5.0k · 2.0k	11,000 lbs	Cluster 2 · 70.00″	via rotation	100% 11,000 lbs buy	✓ covered
424060013	33.425″	2.0k · 4.0k · 4.0k	10,050 lbs	Cluster 1 · 70.00″	1 strip/coil	248% 24,957 lbs buy	✓ covered
415356019	9.500″	3.0k · 3.0k · 3.0k	9,000 lbs	Cluster 1 · 70.00″	via rotation	248% 22,350 lbs buy	✓ covered
425322055	6.102″	2.0k · 3.0k · 3.0k	8,000 lbs	Cluster 2 · 70.00″	2 strips/coil	100% 8,000 lbs buy	✓ covered
423039015	31.200″	0.0k · 7.6k · 0.0k	7,644 lbs	Cluster 3 · 70.00″	via rotation	103% 7,893 lbs buy	✓ covered
425322048	7.429″	0.0k · 3.0k · 3.0k	6,000 lbs	Cluster 2 · 70.00″	via rotation	100% 6,000 lbs buy	✓ covered
425322057	15.433″	0.0k · 0.0k · 6.0k	6,000 lbs	Cluster 2 · 70.00″	via rotation	100% 6,000 lbs buy	✓ covered
415356018	4.000″	1.5k · 0.0k · 1.5k	3,000 lbs	Cluster 2 · 70.00″	via rotation	100% 3,000 lbs buy	✓ covered
420126031	12.000″	0.0k · 0.0k · 1.3k	1,319 lbs	Cluster 3 · 70.00″	2 strips/coil	103% 1,362 lbs buy	✓ covered
424011070	1.811″	0.0k · 0.5k · 0.5k	1,000 lbs	Cluster 2 · 70.00″	6 strips/coil	100% 1,000 lbs buy	✓ covered
425322061	5.433″	0.0k · 0.0k · 1.0k	1,000 lbs	Cluster 2 · 70.00″	via rotation	100% 1,000 lbs buy	✓ covered