An advanced Agile team with the ability to stop delivering and end early (page 4)

In this scenario, the Agile team has attained “innovate” and is finding innovation internally and can effectively determine when to stop working on less valuable efforts.  Not only did they end early, they also spend 1/2 as much time in upfront business case development.  To learn more about the discipline of brutal prioritization, see Brutal Prioritization in Agile: cuts costs by not building the fluff,” and to learn about the ability to focus and have the whole team know why you building what you build, see “Why do you develop and operate software?”

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

innovate-team







Delivery Only Right Features and Stop Early with 25% Productivity
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)
$50,000 $187,500 $187,500 $0 $0 $0 $425,000
Net Profit
(per period)
($50,000) $112,500 $362,500 $750,000 $750,000 $750,000 $2,675,000
Cumulative
Net Profit
($50,000) $62,500 $425,000 $1,175,000 $1,925,000 $2,675,000

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

Net profit over 6 quarters     $2,675,000   (290% better than waterfall)
ROI over 6 quarters                6.3 (7.7 times better than waterfall)
Net Present Value @ 10%    $1,721,179    ($1,403,000 better than waterfall)
Self funding date                  ~5 months from start of business case  (12 months better than waterfall)
Break even  date                    ~ 6 months from start of business case (15 months better than waterfall)