A beginning Agile team with a 25% productivity improvement (page 3)

In this scenario, the Agile team has begun to get “flow” and work in time boxes that allow them to increase their productivity through decreases in task switching and closing well.  To learn more about these types of savings, see “Agile Cuts Costs Through Productivity Improvements.”

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

flow-team






25% More Productive than Waterfall
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 $187,500 $187,500 $187,500 $187,500 $0 $850,000
Net Profit (per period) ($100,000) ($187,500) ($187,500) ($187,500) ($187,500) $2,000,000 $1,150,000
Cumulative Net Profit ($100,000) ($287,500) ($475,000) ($662,500) ($850,000) $1,150,000

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

Net profit over 6 quarters     $1,150,000 (127% better than waterfall)
ROI over 6 quarters                1.4 (1.6 times better than waterfall)
Net Present Value @ 10%    $497,721  ($180,000 better than waterfall)
Self funding date                  ~17 months from start of business case 
Break even  date                    ~ 21 months from start of business case