Explore

Budget

1. Cost Projections for the First Year

Trackdesk Subscription: Free for the first five months and then $67 per month starting in the sixth month if exceeding $1,000 in monthly revenue.

Months 1–5: Free

Months 6–12: $67 per month

Total Trackdesk Cost for Year: $469

Total Fixed Costs for the Year: $469

2. Revenue Streams and Breakdown of 100 Referrals

Assumptions for Revenue:

Conversion Rate: Estimated 3% conversion rate for all categories.

Commission Rates:

Affiliate Commissions: Average 10%

Event/Retreat Fees: Set at $50 per booking

Membership Subscriptions: Monthly $5 fee (if implemented)

Product Bundles/Upsells: 10% of bundle price

Sponsorships and Promotions: Estimated $200 per sponsor

Table 1

Table 1

Revenue Stream

Referrals Sent

Conversion Rate (%)

Sales Generated

Avg. Purchase Value

Estimated Commission

Affiliate Commissions

30 referrals

0.9

$100

Event/Retreat Affiliate Fees

20 referrals

0.6

$50 booking fee

$30

Membership Subscriptions

10 affiliates

—

$5/month × 12 months

$600 (if applicable)

Product Bundles/Upsells

20 referrals

0.6

$200

$120

Sponsorships and Paid Promotions

—

$200 per sponsor

$200

There are no rows in this table

⁠

Projected Revenue from 100 Referrals:

Affiliate Commissions: $9

Event/Retreat Fees: $30

Membership Subscriptions: $600 (optional if implemented)

Product Bundles/Upsells: $120

Sponsorships and Promotions: $200

Total Potential Income (All Streams): $959

⁠

3. Products and Partnerships Focus

To align with the diversity of your affiliate program, here’s how each product or partnership type might contribute to your goal:

Affiliate Products: High-demand products like wellness supplements, online courses, and tech gadgets, focusing on items that offer strong consumer appeal and high commissions.

Event Partnerships: Retreat centers, workshops, and events offering affiliate access to unique experiences and higher ticket prices.

Web3 Products: DeFi tools, NFT projects, and other crypto-based offerings that pay in cryptocurrency and appeal to a tech-savvy demographic.

Recurring Revenue Programs: Affiliate programs offering subscription-based products and services to build steady, compounding income.

⁠

4. Income Goals for the First Year

Realistic Goal: Achieve $1,500 in revenue by growing and diversifying affiliate sources.

Stretch Goal: With increased conversions or added memberships, aim for $2,500–$3,000 in revenue.

5. Budget Summary for Year 1

Table 2

Table 2

Item

Cost

Trackdesk Subscription

$469

Total Costs

$469

Projected Revenue

$959

Net Income Goal

+$490

Stretch Revenue Goal

$2,500–$3,000

There are no rows in this table

⁠

This setup allows you to leverage each revenue stream and type of partnership for a well-rounded first-year affiliate program. Let me know if you’d like any additional customization!

Want to print your doc?
This is not the way.

Try clicking the ⋯ next to your doc name or using a keyboard shortcut (

CtrlP

) instead.