| | | PV | EV | AC | | | BAC | CV | SV | CPI | SPI | EAC | ETC |
| Comments From the PM's Diary | Status Date | Planned Value | Earned Value | Actual Cost | Schedule Performance | Cost Performance | Budget at Completion | Cost Variance | Schedule Variance | Cost Performance Index | Schedule Performance Index | Estimate at Completion | Estimate to Complete |
| So excited to get started! | 12-Jul | $0 | $0 | $0 | On Schedule | On Budget | $251,335 | $0 | $0 | 0.0 | 0.0 | $0 | $0 |
| Wow, work went quicker than anticipated, finished 3 days early! | 26-Jul | $15,055 | $21,260 | $17,595 | | | $251,335 |
| Uh-Oh, new Customer Requirements, added 3 days! | 2-Aug | $27,580 | $32,473 | $33,875 | | | $251,335 |
| Uh-Oh (again), need 4 more days for Design Specs! | 30-Aug | $71,580 | $68,720 | $70,655 | | | $251,335 |
| Uh-Oh (sigh), it will take a little longer (1 week) for coding the extra requirements! | 8-Nov | $203,330 | $186,170 | $200,905 | | | $251,335 |
| Hey! Unit and System Tests went very well, finished 6 days early! | 30-Nov | $251,335 | $251,335 | $248,460 | | | $251,335 |