← Agile/Scrum Suite 25 · Governance & Stakeholder

Team Resource Plan

Delivery LeadC. Tyrrell
Program18.5 wks · Jan 5 – May 15, 2026
StatusClosed — Fully Reconciled
Download Excel
Overview

Team at a Glance

Staffing correction (DEC-06): the original 13-person, $1,850,000 estimate staffed leads and one developer per platform but no real delivery bench — no UX/UI design, no dedicated Provider Console frontend developer, no data migration owner, no QA test bench, no Business Analyst, no cross-team Solutions Architect. Corrected to the 28-person, $3,713,000 team below before Sprint 1 Planning. See RAIDD DEC-06.
Named Team Members
28
Onshore / Offshore
26 / 2
Total Delivery Labor
$2,990,000
Budget Variance
$0
Roster

Program Leadership & SMEs (6)

C. Tyrrell leads delivery across both teams; the Architect, BA, and Clinical/UAT SME support both teams rather than sitting inside either.
NameRoleLocationFTE %Blended RateProgram Cost
C. TyrrellAgile Delivery LeadOnshore (US)100%$170.27$126,000
J. MarshScrum Master — Team FalconOnshore (US)100%$114.86$85,000
R. OkaforScrum Master — Team AnchorOnshore (US)100%$112.16$83,000
H. Solomon ConsultingSolutions Architect — cross-team architecture reviewOnshore (US)5 days$275.00$11,000
F. DelgadoBusiness AnalystOnshore (US)100%$135.14$100,000
E. FaulknerClinical/UAT SME (RN Informaticist)Onshore (US)25%$145.95$27,000
Subtotal (Program Leadership & SMEs, reconciles to Program Budget)$432,000

The Product Owner (D. Ashworth, Director — Member Digital Experience) is not in this table. The role is accountable for product value and is funded by the business, not by the program, at about 50% allocation. That is deliberate: a Product Owner paid for by the delivery budget answers to delivery, which is the mechanism by which the role quietly becomes a proxy. The consequence for this plan is that the 28-person roster and the $3,713,000 total below cover the delivery team only — they are not the full cost of the product.

H. Solomon's engagement is a 5-day architecture review (video SDK integration, data migration approach, Provider Console architecture), billed as a fixed consulting fee — not an FTE allocation. E. Faulkner supports UAT execution and clinical sign-off at 25% allocation alongside Dr. L. Nguyen's advisory role (see Org Chart).

Roster

Team Falcon — Mobile (11 FTE)

NameRoleLocationFTE %Blended RateProgram Cost
D. WhitfieldEngineering LeadOnshore (US)100%$240.54$178,000
K. AlvareziOS DeveloperOnshore (US)100%$151.35$112,000
J. FerreiraiOS DeveloperOnshore (US)100%$151.35$112,000
S. ParkAndroid DeveloperOnshore (US)100%$151.35$112,000
C. AdeyemiAndroid DeveloperOnshore (US)100%$151.35$112,000
T. NguyenBackend DeveloperOnshore (US)100%$183.78$136,000
L. BianchiUX/UI Designer (Mobile)Onshore (US)100%$145.95$108,000
E. MarchettiQA Lead — FalconOnshore (US)100%$113.51$84,000
R. SatoQA Automation Engineer — FalconOnshore (US)100%$151.35$112,000
A. NovakQA Tester (Manual) — FalconOnshore (US)100%$114.86$85,000
K. LarsenMobile DevOps / CI EngineerOnshore (US)100%$172.97$128,000
Subtotal — Team Falcon (11 FTE)$1,279,000
Roster

Team Anchor — Platform (11 FTE)

Anchor is the program's only team with offshore capacity — both manual QA analysts are based in India.
NameRoleLocationFTE %Blended RateProgram Cost
A. SinghEngineering LeadOnshore (US)100%$267.57$198,000
R. KimBackend DeveloperOnshore (US)100%$218.92$162,000
S. KowalskiBackend DeveloperOnshore (US)100%$151.35$112,000
M. AbaraFrontend Developer — Provider ConsoleOnshore (US)100%$151.35$112,000
D. ReyesIntegration Developer — Video SDKOnshore (US)100%$182.43$135,000
P. HaddadData Migration SpecialistOnshore (US)100%$167.57$124,000
N. OseiQA Lead (Onshore)Onshore (US)100%$154.05$114,000
V. TranQA Automation Engineer — AnchorOnshore (US)100%$151.35$112,000
M. Chen OffshoreQA Analyst (Manual)Offshore (India)100%$55.41$41,000
P. Kumar OffshoreQA Analyst (Manual)Offshore (India)100%$55.41$41,000
B. OkonjoPlatform DevOps EngineerOnshore (US)100%$172.97$128,000
Subtotal — Team Anchor (11 FTE)$1,279,000
Reconciliation

Reconciliation to Program Budget

Every delivery labor line in the Program Budget traces exactly to this roster, with zero unexplained variance.
Budget LineResource Plan TotalProgram Budget ActualVariance
Program Leadership & SMEs (6)$432,000$432,000$0
Team Falcon (11 FTE)$1,279,000$1,279,000$0
Team Anchor (11 FTE)$1,279,000$1,279,000$0
Total Reconciled Delivery Labor$2,990,000$2,990,000$0

Blended Hourly Rate is a fully loaded internal cost-recovery rate (salary, benefits, overhead allocation, and program margin) — the same convention used in the Program Budget's Internal Labor lines, not a raw take-home wage. Figures are illustrative for portfolio demonstration purposes.

See the Sprint Backlogs and Jira Board for how each developer and QA analyst's time maps to specific, named story assignments — Agile programs track work at the story/sprint level rather than a Gantt WBS, by design (see the Methodology Guide for why).