Summary of Fundraising Investment Options

                                                                Initial    Net Income 5th Year
                                      IRR          NPV          Investment in Year 5  ROI

Telephone Upgrade of regular donors         213%       10,134        -1,675       2,257     14.40
Telephone conversion of cash donors          85%       35,081       -16,114       9,687     14.40
Telephone conversion of eventers             85%       31,925       -14,664       8,815     14.40
Telephone conversion to £1000 gifts         -40%       -5,310       -11,727       6,867      1.27
Tribute pages                               123%       80,480       -20,000      25,000      2.00
30 New Branches                             150%      188,537       -17,500     120,000      2.50
Mass-participation event                    122%      230,612       -40,000     145,000      2.38
Donor Acquisition
                                                              Initial       Net Income 5th Year
                                      IRR          NPV        Investment in Year 5       ROI
Direct Mail                           Negative       -474,276      -140,088      -54,299      0.77
Door to door fundraising                   33%        404,964      -448,204      559,059      1.72
Door drops                            Negative       -245,847       -46,642      -41,794      0.58
Telerecruitment                             9%         13,612      -105,237      107,997      1.46
Advertising                                29%        133,800      -112,000      144,320      1.49
Inserts                               Negative       -503,116      -191,936      -27,656      0.91
Raffle                                     48%         51,219       -56,620      111,365      1.46
DRTV                                  Negative        -35,606       -80,000        8,824     10.00
Recruitment to £1,000 gifts               471%        108,274       -10,250       47,250      4.71
Text to committed                         199%      £400,770        -28,370      178,184      5.43
Text to Committed

Assumptions


Audience                        20,000
Initial text                      20%
Set-up costs                £10,000.00                         Internal Rate of Return:           199%
Average gift                        £3
Fulfilment                     £100.00 per thousand            Net Present Value:          £400,770
Conversion contact rate           75%
Conversion DD rate                35%
Conversion Cost                  £5.99 per call                Discount Rate:                      6%
Average DD gift                  £4.00 per month
Attrition                         10% per year

                                                Year 0         Year 1      Year 2        Year 3          Year 4      Year 5


Donors Acquired                                                    4,000         4,000         4,000         4,000       4,000
Cumulative Net Donors                                              4,000         7,600        10,840        13,756      16,380

Initial Gift Income                                               12,000        12,000       12,000         12,000      12,000
Regular Giving Conversion                                         50,400        95,760      136,584        173,326     206,393

Total Income                                              0       62,400      107,760       148,584        185,326     218,393


Set-up costs                                          10,000
Fulfilment                                                 0         400           400           400           400         400
DD Conversion Programme                                           17,970        17,970        17,970        17,970      17,970
Management Costs                                          0        6,240        10,776        14,858        18,533      21,839

Total Expenditure                                     28,370      24,610        29,146        33,228        36,903      40,209


Net Income                                        -28,370        37,790         78,614      115,356       148,423     178,184

Cost Benefit Analysis

  • 1.
    Summary of FundraisingInvestment Options Initial Net Income 5th Year IRR NPV Investment in Year 5 ROI Telephone Upgrade of regular donors 213% 10,134 -1,675 2,257 14.40 Telephone conversion of cash donors 85% 35,081 -16,114 9,687 14.40 Telephone conversion of eventers 85% 31,925 -14,664 8,815 14.40 Telephone conversion to £1000 gifts -40% -5,310 -11,727 6,867 1.27 Tribute pages 123% 80,480 -20,000 25,000 2.00 30 New Branches 150% 188,537 -17,500 120,000 2.50 Mass-participation event 122% 230,612 -40,000 145,000 2.38 Donor Acquisition Initial Net Income 5th Year IRR NPV Investment in Year 5 ROI Direct Mail Negative -474,276 -140,088 -54,299 0.77 Door to door fundraising 33% 404,964 -448,204 559,059 1.72 Door drops Negative -245,847 -46,642 -41,794 0.58 Telerecruitment 9% 13,612 -105,237 107,997 1.46 Advertising 29% 133,800 -112,000 144,320 1.49 Inserts Negative -503,116 -191,936 -27,656 0.91 Raffle 48% 51,219 -56,620 111,365 1.46 DRTV Negative -35,606 -80,000 8,824 10.00 Recruitment to £1,000 gifts 471% 108,274 -10,250 47,250 4.71 Text to committed 199% £400,770 -28,370 178,184 5.43
  • 2.
    Text to Committed Assumptions Audience 20,000 Initial text 20% Set-up costs £10,000.00 Internal Rate of Return: 199% Average gift £3 Fulfilment £100.00 per thousand Net Present Value: £400,770 Conversion contact rate 75% Conversion DD rate 35% Conversion Cost £5.99 per call Discount Rate: 6% Average DD gift £4.00 per month Attrition 10% per year Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Donors Acquired 4,000 4,000 4,000 4,000 4,000 Cumulative Net Donors 4,000 7,600 10,840 13,756 16,380 Initial Gift Income 12,000 12,000 12,000 12,000 12,000 Regular Giving Conversion 50,400 95,760 136,584 173,326 206,393 Total Income 0 62,400 107,760 148,584 185,326 218,393 Set-up costs 10,000 Fulfilment 0 400 400 400 400 400 DD Conversion Programme 17,970 17,970 17,970 17,970 17,970 Management Costs 0 6,240 10,776 14,858 18,533 21,839 Total Expenditure 28,370 24,610 29,146 33,228 36,903 40,209 Net Income -28,370 37,790 78,614 115,356 148,423 178,184