What is a better ScrumMaster worth


What is a better ScrumMaster worth? 

 

This subject is discussed here: http://agileconsortium.blogspot.com/2008/03/whats-scrummaster-worth.html

 

Here is the XLS file to revise the calculation with different assumptions:

 

What is a ScrumMaster worth ver3.xls