An intermediate Agile team with the ability to deliver value incrementally (page 4)

In this scenario, the Agile team has attained “pull” and increased their ability to release incrementally and thus deliver value in an incremental model.  The discipline of shortening your time-to-market has a significant impact on software development teams.  To learn more about these types of savings, see “Agile Cuts Costs Through Time to Market Improvements.”

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

pull-team







Incremental Delivery of Value and 25% More Productive
Q0 Q1 Q2 Q3 Q4 Q5 Total
Value
Producing
Throughput
(income)
$0 $300,000 $550,000 $750,000 $750,000 $750,000 $3,100,000
Operating
Expense
(costs)
$100,000 $187,500 $187,500 $187,500 $187,500 $0 $850,000
Net Profit
(per period)
($100,000) $112,500 $362,500 $562,500 $562,500 $750,000 $2,250,000
Cumulative
Net Profit
($100,000) $12,500 $375,000 $937,500 $1,500,000 $2,250,000

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

Net profit over 6 quarters     $2,250,000  (250% better than waterfall)
ROI over 6 quarters                2.6 (3.4 times better than waterfall)
Net Present Value @ 10%    $1,431,236   ($1,113,000 better than waterfall)
Self funding date                  ~7 months from start of business case  (10 months better than waterfall)
Break even  date                    ~ 10 months from start of business case (11 months better than waterfall)