Budget Against Estimate · Ardenwood v. Palliser, quarterly report four
Twenty percent over plan, and every dollar of it names a cause
| Phase | Plan to date | Actual | Variance | You asked for | Imposed on us | Our estimate |
|---|---|---|---|---|---|---|
| L100 Case assessment | 36,000 | 37,300 | +1,300 | 4,900 | 0 | -3,600 |
| L200 Pre-trial motions | 52,000 | 62,600 | +10,600 | 0 | 4,600 | +6,000 |
| L300 Discovery | 96,000 | 120,900 | +24,900 | 9,300 | 15,100 | +500 |
| L600 ADR and settlement | 8,000 | 9,600 | +1,600 | 0 | 0 | +1,600 |
| Total | 192,000 | 230,400 | +38,400 | 14,200 | 19,700 | +4,500 |
The last column is a residual, so it cannot be talked down
Variance less what the client instructed less what the docket forced. A row leaves it only when somebody produces the date or the docket number that moves it.
| What everyone assumed | What the attribution says |
|---|---|
| Discovery ran away with the budget | Residual of 500 on a 96,000 plan. 98.0 percent of that phase’s 24,900 traces to one instruction and four docket entries |
| Motions were fine | 6,000 of estimating error on 52,000, and the only phase the firm got wrong |
37.0 percent instructed, 51.3 percent imposed, 11.7 percent ours.