🌳

Mimir Plan 5465 · Audit

Forecast demand819,967 lbs

Orders22

Covered22

Short0

Buy vs forecast107%

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 59″W × 66.4″OD × 20″ID multi-series rewind

Coil weight52,613 lb

PIW891.7 lb/in

Coils8

Spec OD window—–59.1″

Demand420,902 lb

Buy420,902 lb

Buy vs forecast100%

% Scrap2.8%

$/cwt to run$49.05

Reworksnone

Series2 multi

Cut pattern (per coil): 17.519″ + 17.519″ + 17.519″ + 1.600″ + 1.600″ + 1.600″

Strip width	Lbs / master	Finished coils	Each	Finished OD
17.519″	15,622 lb	2×	7,811 lb	49.0″
1.600″	1,427 lb	2×	713 lb	49.0″

Cluster 1 59″W × 61.6″OD × 20″ID multi-series rewind

Coil weight44,590 lb

PIW755.8 lb/in

Coils5

Spec OD window37.0–49.3″

Demand222,950 lb

Buy222,950 lb

Buy vs forecast100%

% Scrap1.3%

$/cwt to run$49.05

Reworksnone

Series15 multi

Cut pattern (per coil): 2.430″ + 2.430″ + 2.430″ + 2.430″ + 2.430″ + 2.430″ + 2.430″ + 2.430″ + 2.430″ + 2.430″ +4 more

Strip width	Lbs / master	Finished coils	Each	Finished OD
18.670″	14,110 lb	2×	7,055 lb	45.8″
17.520″	13,241 lb	2×	6,620 lb	45.8″
16.750″	12,659 lb	2×	6,330 lb	45.8″
10.340″	7,815 lb	2×	3,907 lb	45.8″
9.055″	6,843 lb	2×	3,422 lb	45.8″
8.189″	6,189 lb	2×	3,094 lb	45.8″
7.000″	5,290 lb	2×	2,645 lb	45.8″
5.710″	4,315 lb	2×	2,158 lb	45.8″
5.669″	4,285 lb	2×	2,142 lb	45.8″
5.315″	4,017 lb	2×	2,008 lb	45.8″
4.920″	3,718 lb	2×	1,859 lb	45.8″
4.646″	3,511 lb	2×	1,756 lb	45.8″
4.409″	3,332 lb	2×	1,666 lb	45.8″
3.071″	2,321 lb	2×	1,160 lb	45.8″
2.430″	1,837 lb	2×	918 lb	45.8″

Cluster 3 59″W × 65.2″OD × 20″ID multi-series rewind

Coil weight50,592 lb

PIW857.5 lb/in

Coils3

Spec OD window25.0–35.8″

Demand151,777 lb

Buy151,777 lb

Buy vs forecast100%

% Scrap17.6%

$/cwt to run$49.05

Reworksnone

Series3 multi

Cut pattern (per coil): 23.504″ + 25.591″

Strip width	Lbs / master	Finished coils	Each	Finished OD
25.591″	21,944 lb	5×	4,389 lb	34.2″
23.504″	20,155 lb	5×	4,031 lb	34.2″
22.323″	19,142 lb	5×	3,828 lb	34.2″

Cluster 4 59″W × 60.0″OD × 20″ID 1 series / strip OD-floored

Coil weight41,964 lb

PIW711.3 lb/in

Coils2

Spec OD window60.0–72.0″

Demand24,338 lb

Buy83,928 lb

Buy vs forecast345%

Over-buy59,590 lb

% Scrap2.6%

$/cwt to run$49.05

Reworksnone

Series1

Cut pattern (per coil): 2.395″ + 2.395″ + 2.395″ + 2.395″ + 2.395″ + 2.395″ + 2.395″ + 2.395″ + 2.395″ + 2.395″ +14 more

Strip width	Lbs / master	Finished coils	Each	Finished OD
2.395″	1,703 lb	1×	1,703 lb	60.0″

Order	Width	Forecast (Aug · Sep · Oct)	Total	Served by	In pattern	Buy vs Forecast	Cover
422105042	17.519″	150.0k · 150.0k · 120.0k	420,000 lbs	Cluster 2 · 59.00″	3 strips/coil	100% 420,000 lbs buy	✓ covered
423097009	17.520″	31.0k · 34.0k · 28.0k	93,000 lbs	Cluster 1 · 59.00″	1 strip/coil	100% 93,000 lbs buy	✓ covered
425167010	23.504″	21.6k · 21.6k · 20.5k	63,713 lbs	Cluster 3 · 59.00″	1 strip/coil	100% 63,713 lbs buy	✓ covered
425167008	22.323″	13.7k · 15.9k · 15.2k	44,754 lbs	Cluster 3 · 59.00″	via rotation	100% 44,754 lbs buy	✓ covered
425230024	25.591″	17.7k · 8.0k · 17.7k	43,310 lbs	Cluster 3 · 59.00″	1 strip/coil	100% 43,310 lbs buy	✓ covered
423334081	18.670″	12.0k · 13.0k · 11.0k	36,000 lbs	Cluster 1 · 59.00″	via rotation	100% 36,000 lbs buy	✓ covered
423334064	16.750″	9.0k · 10.0k · 9.0k	28,000 lbs	Cluster 1 · 59.00″	via rotation	100% 28,000 lbs buy	✓ covered
421025021	7.000″	8.7k · 8.7k · 8.7k	26,223 lbs	Cluster 1 · 59.00″	2 strips/coil	100% 26,223 lbs buy	✓ covered
426156020	2.395″	24.3k · 0.0k · 0.0k	24,338 lbs	Cluster 4 · 59.00″	24 strips/coil	345% 83,928 lbs buy	✓ covered
426011046	5.669″	7.1k · 5.7k · 0.0k	12,825 lbs	Cluster 1 · 59.00″	via rotation	100% 12,825 lbs buy	✓ covered
426011047	4.409″	4.3k · 3.4k · 0.0k	7,695 lbs	Cluster 1 · 59.00″	via rotation	100% 7,695 lbs buy	✓ covered
426011028	8.189″	3.5k · 3.5k · 0.0k	6,998 lbs	Cluster 1 · 59.00″	via rotation	100% 6,998 lbs buy	✓ covered
418316056	4.920″	2.0k · 2.0k · 2.0k	6,000 lbs	Cluster 1 · 59.00″	via rotation	100% 6,000 lbs buy	✓ covered
423052056	10.340″	0.0k · 0.5k · 1.5k	2,000 lbs	Cluster 1 · 59.00″	via rotation	100% 2,000 lbs buy	✓ covered
426011029	4.646″	0.9k · 0.9k · 0.0k	1,890 lbs	Cluster 1 · 59.00″	via rotation	100% 1,890 lbs buy	✓ covered
418316055	5.710″	0.4k · 0.3k · 1.0k	1,740 lbs	Cluster 1 · 59.00″	via rotation	100% 1,740 lbs buy	✓ covered
423010010	1.600″	0.5k · 0.5k · 0.0k	902 lbs	Cluster 2 · 59.00″	3 strips/coil	100% 902 lbs buy	✓ covered
426011034	5.315″	0.1k · 0.1k · 0.0k	260 lbs	Cluster 1 · 59.00″	via rotation	100% 260 lbs buy	✓ covered
415023039	2.430″	0.0k · 0.0k · 0.1k	123 lbs	Cluster 1 · 59.00″	11 strips/coil	100% 123 lbs buy	✓ covered
426011031	4.646″	0.1k · 0.0k · 0.0k	95 lbs	Cluster 1 · 59.00″	via rotation	100% 95 lbs buy	✓ covered
423066037	9.055″	0.0k · 0.0k · 0.0k	82 lbs	Cluster 1 · 59.00″	via rotation	100% 82 lbs buy	✓ covered
426011017	3.071″	0.0k · 0.0k · 0.0k	19 lbs	Cluster 1 · 59.00″	via rotation	100% 19 lbs buy	✓ covered