The waterfall team with average productivity (page 2)

This is a good software team producing 100 story points with typically 20% of “always used” software features that are worth $100,000 of value per “always used point” with a team of 10 at $100,000/year.  It will take this team 12 months to run through all the waterfall phases to ship this product.  In addition,  four people working for 3 months will pull together the business case and high level-requirements necessary to prove the business case and get through the first stage gate of development.  For simplicity, these folks also cost $100,000/year.

As a result, the cash flows for this waterfall team looks as follows:

good-waterfall





Waterfall – Not Agile
Q0 Q1 Q2 Q3 Q4 Q5 Total
Value
Producing
Throughput
(income)
$0 $0 $0 $0 $0 $2,000,000 $2,000,000
Operating
Expense
(costs)
$100,000 $250,000 $250,000 $250,000 $250,000 $0 $1,100,000
Net Profit
(per period)
($100,000) ($250,000) ($250,000) ($250,000) ($250,000) $2,000,000 $900,000
Cumulative
Net Profit
($100,000) ($350,000) ($600,000) ($850,000) ($1,100,000) $900,000

As a result of these cash flows, the project would have the follow business impact:

Net profit over 6 quarters     $900,000
ROI over 6 quarters                0.8
Net Present Value @ 10%    $317,614.80
Self funding date                  ~17 months from start of business case
Break even  date                   ~ 21 months from start of business case