Course contents
Practitioner · Course 2: Open-to-Buy and WSSI · Lesson 3 of 5

Adjusting an open-to-buy plan when actual sales beat or miss forecast

Level: PractitionerTime: 50 minutesOrder used: A (the T-shirt, an equivalent-value domestic reorder lot for Cedar & Co.)Tool: Open-to-buy and WSSI worksheet
For a domestic retail buyer who must react to real sales data against a plan already approved. You need lesson T20-C02-L02. Figures are teaching examples in US dollars.
RetailerCedar & Co., 12 shops, Make to Stock
Domestic orderEquivalent-value reorder lot from Delta Garments, own forecast
Season open-to-buy before this reorderUSD 18,000, illustrative for this lesson
Actual sales, weeks 1-2950 pieces per week against a forecast of 700 pieces per week
BuyerOmar, owner of Cedar & Co.
What this lesson measuresHow much open-to-buy a beaten forecast leaves once a reorder is placed
02Opening

This page explains how a retailer adjusts its own open-to-buy plan once real sales come in above or below forecast

This page is for a domestic retail buyer who has to react to real sales data once a season's own plan is already running. At work, a buyer who leaves a WSSI untouched after sales beat forecast can run out of stock before the season ends, while a buyer who leaves it untouched after sales miss forecast can end the season holding stock nobody planned to keep. This lesson mainly teaches the decision flow: it shows how a buyer measures the size of a forecast variance, then decides whether the remaining open-to-buy can cover the reorder that variance calls for.

Cedar & Co., a local domestic brand that reorders its own T-shirt category from Delta Garments on 60-day open account, forecast 700 pieces of sales per week for the season's first two weeks. Actual sales came in at 950 pieces per week instead. Without this skill, Omar, the owner, might leave the original reorder plan unchanged, only to find the shops running low on stock well before the next planned delivery.

03Before you start

What you need, and what this lesson does not cover

You need: lesson T20-C02-L02, which shows how a season's own targets become a week-by-week WSSI.

By the end of this lesson you can:

  • calculate a forecast variance as actual sales minus planned sales;
  • decide when a variance is large enough to justify an extra reorder;
  • check a reorder's own cost against the open-to-buy that remains;
  • explain why a beaten forecast still has to be checked against open-to-buy, not reordered automatically;
  • state what happens to a WSSI's own future weeks once a variance is confirmed.

Not covered here: committing new stock against open-to-buy without overbuying (lesson T20-C02-L04) and assembling a complete open-to-buy and WSSI worksheet (lesson T20-C02-L05).

04Key terms

Words you will meet in this lesson

TermMeaning
Open-to-buyA retailer's season budget minus its committed spend: the amount still available to commit to any range.
Sell-through rateThe share of stock actually sold within a planned period, used to judge whether a forecast was right.
Stock coverThe number of weeks a retailer's current stock is expected to last before it runs out, given its normal sales rate.
ReorderA repeat purchase order placed against a style the retailer has already sold before, based on its own forecast rather than a new buyer commitment.
Committed spendThe value of purchase orders a retailer has already confirmed against its season budget.
Season budgetThe total amount a retailer plans to spend buying stock for one season, set before it sees every brand's final range.
05Teaching
The rule

A forecast variance is only acted on once it is checked against the open-to-buy that remains, in either direction

A retailer compares actual sales against its own forecast every week, and any gap between the two is a variance, whether sales beat forecast or missed it. A variance in either direction changes how much stock cover the retailer actually has left, but it never changes the season budget itself. Before placing an extra reorder to chase strong sales, or cancelling a planned reorder because sales are weak, a buyer checks whether the remaining open-to-buy can still support the new decision.

Cedar & Co.'s own two-week sales variance: (950 - 700) x 2 = 500 pieces above forecast
What you meet in real life

A retailer meets a forecast variance in either direction, and each shape calls for a different response

A buyer meets several shapes of variance across a normal working year, and reading the shape correctly stops a reaction that fits one direction being applied wrongly to the other.

What can differThe shapes you will meetWhy it matters
Sales beating forecast, stock running low faster than plannedCedar & Co.'s shops sell 950 pieces per week against a forecast of 700, so stock cover shrinks faster than the original WSSI assumed.A buyer who does nothing can run out of stock before the next planned delivery, losing sales the forecast expected to make later in the season.
Sales missing forecast, stock building up faster than plannedA different style at Cedar & Co. sells only 500 pieces per week against a forecast of 700, so stock cover grows beyond what the WSSI assumed.A buyer who does nothing can end the season holding stock that must eventually be marked down, tying up open-to-buy that could have gone to a better-selling style.
A variance checked against open-to-buy before actingOmar checks whether Cedar & Co.'s remaining open-to-buy can cover an extra reorder before placing it, whichever direction the variance runs.A beaten forecast does not create extra open-to-buy on its own; the reorder it calls for still has to fit inside what remains of the season budget.
An export Make to Order order with a long lead timeNorthline Apparel cannot react to a variance in Order A's own export sales as quickly, since Delta Garments needs about sixteen weeks to produce a fresh batch.A long lead time means an export variance is often absorbed by adjusting later season phases, rather than by an immediate extra reorder.
The case we follow

Omar checks whether Cedar & Co.'s remaining open-to-buy can cover the reorder a strong first two weeks call for

Cedar & Co. forecast 700 pieces of sales per week for the season's first two weeks, worth 1,400 pieces planned. Actual sales came in at 950 pieces per week, 1,900 pieces actual, a variance of 500 pieces above forecast. Reordering those 500 extra pieces from Delta Garments, at Cedar & Co.'s own buying cost of USD 8.00 per piece, would cost USD 4,000. Cedar & Co.'s season budget for this category is USD 40,000, with USD 22,000 already committed, leaving USD 18,000 of open-to-buy before this reorder.

Cedar & Co.: planned against actual sales, first two weeks (pieces)Planned, 1,400Actual, 1,900+500 above plan
Actual sales of 1,900 pieces are 500 pieces above the 1,400 planned for the first two weeks. This variance shrinks Cedar & Co.'s own stock cover faster than the original WSSI assumed.
The worked number

The reorder a beaten forecast calls for still fits inside Cedar & Co.'s own remaining open-to-buy

Two-week sales variance: (950 - 700) x 2 = 500 pieces above forecast
Cost of reordering the variance at USD 8.00 per piece: 500 x 8.00 = USD 4,000
Cedar & Co.'s own open-to-buy before this reorder: 40,000 - 22,000 = USD 18,000
Cedar & Co.'s own open-to-buy remaining after this reorder: 18,000 - 4,000 = USD 14,000

The USD 4,000 reorder comfortably fits inside the USD 18,000 open-to-buy Cedar & Co. has left, leaving USD 14,000 still free to commit to other styles later in the season. Omar can place the reorder without a season budget increase, but the remaining open-to-buy for any further reorders this season is now USD 14,000, not the original USD 18,000.

The method

Five steps a buyer follows once real sales data starts coming in against a WSSI

  1. Compare actual sales against planned sales for the period just completed, in either direction.
  2. Calculate the variance as actual minus planned, keeping the sign so a beat and a miss are never confused.
  3. Judge whether the variance is large enough to justify a reorder or a reduction, not every small variance calls for action.
  4. Check the reorder's own cost against the open-to-buy that remains before placing it with the factory.
  5. Update the WSSI's own future weeks so later decisions start from the corrected stock position, not the original forecast.
The trap

A common mistake is reordering to match strong sales without first checking the reorder's own cost against open-to-buy

A common mistake is a buyer reordering enough stock to match a beaten forecast exactly, without first checking whether that reorder's own cost fits inside the open-to-buy that remains. A strong two weeks of sales does not create extra season budget on its own; it only shows that stock is moving faster than planned. What this costs a retailer that gets it wrong is real: a buyer who reorders first and checks the budget afterward can discover the reorder itself has used up open-to-buy a later, better-timed style needed, turning one style's own strong sales into a shortage somewhere else in the season.

Two reorder approaches compared against Cedar & Co.'s own USD 18,000 open-to-buyReorder first, check budget after: risk of overcommitting later stylesCheck open-to-buy first: reorder confirmed within the 18,000 remainingUses 4,000 of 18,000
Checking open-to-buy before reordering shows the USD 4,000 reorder uses only part of Cedar & Co.'s own remaining budget. Reordering first risks committing spend a later style needed, discovered only once the season budget is checked.
06In plain words

Actual sales are compared against a forecast every week, and any gap between the two, in either direction, is a variance. A variance that beats forecast means stock is running low faster than planned; a variance that misses forecast means stock is building up faster than planned. Neither variance creates extra season budget on its own. A buyer checks a reorder's own cost against the open-to-buy that remains before placing it, so a strong first two weeks does not accidentally use up money a later style in the season needed.

07Quick check
  • A variance is actual sales minus planned sales, kept with its sign.
  • A variance that beats forecast shrinks stock cover faster than the WSSI assumed; a variance that misses forecast builds stock cover beyond it.
  • A beaten forecast does not create extra open-to-buy; the reorder it calls for still has to fit inside what remains.
  • A reorder's own cost is checked against remaining open-to-buy before it is placed with the factory.
  • An export Make to Order order often absorbs a variance in a later season phase, rather than an immediate extra reorder.
  • Updating the WSSI's own future weeks after a variance keeps later decisions based on the corrected stock position.
08Workplace scenario

Omar must decide whether to reorder against Cedar & Co.'s own strong first two weeks of sales

Cedar & Co. forecast 700 pieces of sales per week for the season's first two weeks and actually sold 950 pieces per week. Reordering the 500-piece variance from Delta Garments would cost USD 4,000 at Cedar & Co.'s own buying cost of USD 8.00 per piece. Cedar & Co.'s season budget for this category is USD 40,000, with USD 22,000 already committed elsewhere.

Here is the note Omar actually wrote to his own buying team:

Mid-season variance review. Forecast: 700 pieces per week, weeks 1-2. Actual: 950 pieces per week, weeks 1-2. Variance: 500 pieces above forecast. Reorder cost at USD 8.00 per piece: USD 4,000. Season budget: USD 40,000. Committed spend to date: USD 22,000.

Can Omar place the 500-piece reorder without a season budget increase? Decide before opening the answer.

Show decision

Yes, the reorder can be placed without a season budget increase. Two figures in Omar's own note decide this.

First, Cedar & Co.'s own open-to-buy is USD 18,000. That is the season budget of USD 40,000 minus the committed spend of USD 22,000, calculated before this reorder is added.

Second, the reorder itself costs USD 4,000. That fits comfortably inside the USD 18,000 open-to-buy, leaving USD 14,000 still free for the rest of the season.

Omar can place the 500-piece reorder with Delta Garments now. The one thing he must not do is treat the strong first two weeks as proof there is more open-to-buy than USD 18,000 shows; the remaining USD 14,000, not the original USD 18,000, is what any further reorder this season must now fit inside.

09What it costs

What reordering without checking open-to-buy first could have cost Cedar & Co.

Using this lesson's own illustrative figures:

Cedar & Co.'s own open-to-buy before this reorder: USD 18,000
Cost of the 500-piece reorder: USD 4,000
Cedar & Co.'s own open-to-buy remaining after this reorder: 18,000 - 4,000 = USD 14,000

This reorder alone leaves USD 14,000 of open-to-buy for the rest of the season, a 22% reduction from the USD 18,000 available before it. A buyer who reorders repeatedly every time sales beat forecast, without tracking this reduction each time, can discover far later in the season that open-to-buy has run out well before the season budget was ever formally increased.

10Working template

Open-to-buy and WSSI worksheet: check a reorder's own cost against remaining open-to-buy once real sales come in

Open the course workbook's "Open-to-buy" sheet. Enter the reorder's own required spend once a variance is confirmed; the sheet calculates whether it fits inside the open-to-buy that remains and shows the updated balance for any further reorder later in the season.

[Download the Open-to-buy and WSSI worksheet](../../templates/T20-C02-open-to-buy-and-wssi-worksheet.xlsx)

Download the Open-to-buy and WSSI worksheet (Excel)

11Check yourself

1. A style is forecast to sell 500 pieces this week and actually sells 650. What is the variance?

2. A retailer has USD 10,000 of open-to-buy remaining. A beaten forecast calls for a reorder costing USD 12,000. What should the buyer do?

12Glossary
ENARFRTRMeaning
Open-to-buyالرصيد المتاح للشراءBudget disponible (open-to-buy)Alıma açık bütçe (open-to-buy)A retailer's season budget minus its committed spend: the amount still available to commit to any range.
Sell-through rateمعدل البيع الفعليTaux d'écoulementSatış oranıThe share of stock actually sold within a planned period, used to judge whether a forecast was right.
Stock coverتغطية المخزونCouverture de stockStok kapsama süresiThe number of weeks a retailer's current stock is expected to last before it runs out, given its normal sales rate.
Reorderإعادة الطلبRéassortYeniden siparişA repeat purchase order placed against a style the retailer has already sold before, based on its own forecast rather than a new buyer commitment.
Committed spendالإنفاق الملتزم بهDépenses engagéesTaahhüt edilen harcamaThe value of purchase orders a retailer has already confirmed against its season budget.
Season budgetميزانية الموسمBudget de saisonSezon bütçesiThe total amount a retailer plans to spend buying stock for one season, set before it sees every brand's final range.
13Next

Lesson 2.4: Committing new stock against open-to-buy without overbuying

You now know how to adjust an open-to-buy plan once real sales beat or miss forecast. The next lesson shows how to commit new stock against the open-to-buy that remains, without overbuying beyond it. Back to the course map

14Ladder

RecognizeTell a sales variance apart from a permanent change to the season budget.
ConnectSee how a beaten or missed forecast changes stock cover in opposite directions.
CompareWeigh a reorder's own cost against the open-to-buy that remains before placing it.
DecideJudge whether a variance can be acted on within open-to-buy, or needs a budget change.