Available in
Consulting, Advertising & Marketing

Affiliate Marketing Business Plan Example: MakerBench Reviews

Vinay Kevadia
Vinay KevadiaUpmetrics Team

You’ve been earning commissions through affiliate marketing, but now you want to grow your business. Maybe you want to create better content, test more products, or reach more people.

Before investing more money, you need a plan that shows where your income comes from, what it costs to earn commissions, and how you’ll cover expenses while waiting for payouts.

To help you get started, I’ve put together a sample business plan for MakerBench Reviews, a fictional business that tests and reviews crafting machines. After two years of earning commissions, the owner is seeking an $18,000 SBA microloan to expand.

The plan covers revenue forecasts, cash flow, and loan repayments. Use it as a guide for your own affiliate marketing business, whatever your niche.

Executive Summary

For two years, MakerBench Reviews has helped crafters choose cutting machines, heat presses, and sewing machines. Owner Marisol Bennett buys or borrows each machine, tests it for two to four weeks in her garage studio in Brier Creek, Raleigh, North Carolina, and publishes what she finds.

MakerBench’s mission is to help makers choose the right machine based on how it performs in a real home workshop. Its readers are home crafters choosing their next machine: upgrading cutting-machine owners, home-based sellers, and home sewers and quilters.

How MakerBench Earns

Readers pay nothing for the reviews, buying guides, YouTube videos, or weekly newsletter. MakerBench earns its income from four merchant groups and YouTube:

  • Amazon Associates
  • Machine brands’ own affiliate programs
  • Sewing-machine dealers
  • Big-box and craft retailers, through the Impact and Awin networks
  • YouTube, which shares the ad revenue on its videos

Financial Results & Outlook

Merchants keep paying publishers that send them buyers. U.S. advertisers will spend $13.81 billion on affiliate marketing in 2026, up 11.3% from 2025. This growth gives MakerBench more brand and retail programs to join, which lowers its reliance on Amazon.

Revenue grew from $31,900 in 2025 to about $51,613 in 2026. By the end of 2026, MakerBench will have 80 reviews, 38 buying guides, 60 long-form videos, and 11,450 newsletter subscribers.

MakerBench expects revenue of $70,044 in 2027, $84,770 in 2028, and $97,130 in 2029, while Amazon’s share of commissions falls from 50% to 33%.

Financial results and outlook chart showing actual and projected revenue from 2025 to 2029

After paying Marisol a salary, it expects a pre-tax profit of $1,934, $8,411, and $9,795 in those years.

Merchants pay about two months after each sale, and the business keeps cash for that gap. Its lowest month-end cash in 2027 is $14,463.

Microloan & Repayment

We are asking for an $18,000, 5-year SBA microloan from Wrenfield Community Loan Fund at 10.5% interest, or $386.89 per month.

Marisol won’t add new money because the business already holds $22,690 of its own cash, commissions owed, and gear.

The loan pays for $6,000 of test and video equipment, a website rebuild and legal review, six months of freelance writing and video editing, and a small cash reserve. Earnings before interest, taxes, depreciation, and amortization (EBITDA) cover the loan payments 1.29 times in 2027 and 2.84 times by 2029.

Writing business plans takes weeks?

Let AI write your first draft in minutes

Write Your First Draft

AI writing

Business Overview

MakerBench Reviews published its first machine review in October 2024.

Marisol Bennett formed the business a month earlier as a North Carolina single-member limited liability company (LLC), which keeps business debts apart from her family’s assets. She owns 100% of it and will personally guarantee the loan.

From January 2027, MakerBench will be taxed as an S corporation, and Marisol will move onto payroll. Its mailing address is Lindenhall Business Center, 8841 Brier Creek Parkway, Suite 204, Raleigh, NC 27617, and the test studio is in her home garage in Brier Creek.

Marisol’s vision is to make MakerBench the review site crafters trust most for cutting machines, heat presses, and sewing machines. These results from its books and affiliate dashboards show how far it has come:

Item Q4 2024 (Launch) 2025 2026 (Jan–Sep Actual, Oct–Dec Estimate)
Average monthly website sessions — 63,800 110,365
Average monthly YouTube views — 41,000 98,089
Newsletter subscribers at year-end — 5,100 11,450
Merchant clicks — 108,400 161,087
Commissioned orders — 6,610 9,559
Commissions after returns $1,850 $28,300 $45,492
YouTube ad revenue $0 $3,600 $6,121
Total revenue $1,850 $31,900 $51,613
Returns and cancellations (share of commissions) — 8.6% 8.7%
Amazon share of commissions — 64% 50%
Profit before owner pay ($1,600) $12,600 $22,265
Owner draws $0 $0 $14,575

Revenue grew by about 62% from 2025 to 2026, and returns stayed under 9% of commissions. Amazon’s share fell from 64% to 50% as MakerBench joined brand and dealer programs.

Part of that change came from Joann. Its affiliate program ended when the chain closed all its stores by May 2025, and MakerBench then added sewing-machine dealers and big-box retailers.

Marisol’s Background

Marisol, aged 41, spent 11 years at a sewing-machine dealer as a service technician and class instructor. She repaired the machines customers brought back, and she learned which models failed early and which ones lasted.

Customers often asked her what to buy, and many online reviews only repeated the spec sheet. Marisol started MakerBench to answer that question with real tests. She ran it on nights and weekends through 2025 and has worked on it full-time since January 2026.

Her spouse’s salary covers the household. This is why MakerBench has kept most of its profits in the business.

3-Year Goals

Marisol has set these goals for the loan years:

Year 1 (2027)

  • New equipment in use by February
  • Rebuilt comparison pages live by April
  • Publish 48 reviews and 52 videos
  • Reduce Amazon’s share of commissions to below 42%

Year 2 (2028)

  • Publish 54 reviews and 60 videos
  • Reach 22,850 newsletter subscribers
  • Reduce Amazon’s share of commissions to below 38%

Year 3 (2029)

  • Publish 60 reviews and 66 videos
  • Bring Amazon’s share of commissions to 33%
  • Reduce the outstanding loan balance to $8,343

Industry Analysis and Target Market

Most MakerBench readers already craft. They are choosing their next machine, often a $200 to $1,200 purchase, and they read reviews and watch videos before they buy.

How Buyers Research a Machine

Many crafters start with a Google search, but search now sends fewer clicks to review pages.

In a February 2026 study of 300,000 keywords, an AI Overview at the top of the results came with a 58% lower average click-through rate for the first-ranked page.

How buyers research a machine chart showing AI Overviews cut position 1 CTR by 58%

This is why MakerBench plans slower website growth than it saw in 2026. It also films a video for most reviews and grows its newsletter. Both bring readers to its links without a search.

Buyers who reach a review page are close to buying. Before they order, they want to know:

  • Whether the machine handles the material they work with
  • How loud it is in a small room
  • What wears out or breaks first

MakerBench’s tests answer these questions directly, with photos and timed results.

As mentioned earlier, U.S. affiliate spending is growing 11.3% in 2026, and brands and retailers keep opening programs that MakerBench can join.

Reader Groups

MakerBench writes and films for three groups of readers, and each one needs something different from a review.

Upgrading cutting-machine owners

As of December 31, 2025, nearly 5.9 million Cricut users had cut on a connected machine in the past year. Many people shopping for a cutting machine already own one.

These owners compare two or three models before spending $300 to $600. They want to know:

  • Whether a new machine cuts wood veneer, leather, and bigger vinyl jobs
  • Whether their old mats and blades still fit
  • Which blades and materials work best with it

MakerBench’s cutting-machine reviews answer all three, and its guides cover upgrades and second machines.

Home-based sellers

At the end of 2025, Etsy had 5.6 million active sellers worldwide. In its seller census, 97% run their businesses from home, and 89% are businesses of one.

These sellers make shirts, tumblers, and decals, and they treat a heat press as work equipment:

  • They spend $200 to $500 on the press
  • They buy blanks and heat-transfer vinyl every month
  • They need even heat through a full order, not just one shirt

Every MakerBench heat-press review includes a 50-shirt production run for this reason.

Home sewers and quilters

Many lost their local fabric store when Joann closed in 2025. Asked where they would shop instead, 74% of Joann shoppers named Michaels or Hobby Lobby, and 44% named other online retailers.

Many are moving up from a basic machine to a dealer model and spend $400 to $1,200 on it. They look for:

  • Even stitches on thick and thin fabrics
  • A machine that runs for years with little repair
  • A dealer nearby who can service it

This is why MakerBench now links its sewing reviews to dealer and big-box programs. Marisol’s repair background helps here, since each sewing review notes which parts wear first.

MakerBench’s own analytics show that about 92% of its readers are in the U.S. Most are women aged 30 to 60, and most read a review on their phone first, then watch the video before they buy.

A few changes in how crafters shop shape MakerBench’s plans.

Buyers want proof of testing. The FTC’s rule against fake and paid-for reviews took effect in October 2024, and shoppers now look for real test results. MakerBench publishes its test photos and data with every review.

More shoppers watch before they buy. Crafters want to see a machine cut, press, or sew before they order it, and most MakerBench reviews come with a long-form video and short clips.

Brands now run their own affiliate programs. Machine makers pay publishers directly, often at a higher commission than Amazon, and MakerBench links to the brand when its price matches.

November is the busiest month. Many crafters wait for November deals on machines, and MakerBench’s November alerts list only tested machines at prices it has checked.

Competitive Analysis

Before they buy, MakerBench’s readers can check large review sites, craft YouTube channels, deal sites, brand pages, and AI chatbots.

Its direct competitors are the sites and channels that review crafting machines for a commission. Its indirect competitors are the other places buyers go for advice: brand and retailer sites, AI answers, and local dealers.

Direct Competitors

GearVerdict

GearVerdict is a large review site with a team of writers and strong Google rankings across hundreds of product types.

It is MakerBench’s strongest competitor in search, and it ranks first for many “best cutting machine” searches. Its name is well known, and brands quote its awards in their ads.

Its craft reviews are short, though. Most run a few days of testing, and none of its writers has repaired sewing machines. It also covers heat presses only in a single buying guide.

Bobbin & Blade

Bobbin & Blade is a craft YouTube channel with about 400,000 subscribers who follow its projects closely. It wins viewers who want project ideas as much as a review, and its videos often rank above written reviews on YouTube and Google.

Most of its machines arrive free from brands, and each video tests something different. Viewers can’t compare machines side by side, and the channel rarely covers sewing machines.

Craftdeal Daily (Deals Website)

Craftdeal Daily posts craft deals and coupons every day and sends large numbers of buyers to merchants around Black Friday. It is fast and covers every brand.

It promotes machines without testing them, though, and its posts disappear from view once a deal ends.

Indirect Competitors

Buyers also turn to sources that don’t review machines for a commission:

  • Brand and retailer sites: Full specs, customer ratings, and the best deals, but no comparison with a rival’s machine
  • AI chatbots: Quick summaries of other people’s reviews, with no testing of their own
  • Local dealers: A chance to try a machine and get it serviced, though fewer remain after 2025 and each sells only the brands it carries

They offer product information, quick answers, or in-person demonstrations, but may not provide consistent testing across competing brands.

How MakerBench Stands Out

MakerBench runs the same timed tests on every machine and publishes the results, including test cuts, temperature readings, and stitch samples.

Marisol’s years as a service technician help her spot problems that a few days of use won’t show, such as a weak motor or a loose bobbin case. So readers can compare actual performance.

GearVerdict will keep ranking above MakerBench for broad searches. MakerBench focuses on the three machine types it can test well and on readers comparing two or three specific models, where its test data helps the most.

Creating your own competitor list? Use Upmetrics’ AI research assistant to find the sites, channels, and brands chasing the same buyers, then note where each one falls short.

Reviews, Guides & Videos

Everything MakerBench publishes is free to read and watch. It makes four kinds of content, and each one helps readers at a different point before they buy:

Content What’s Included 2027 Output
Hands-on product reviews Hands-on tests, photos, scores, and buying advice 48 reviews
Buying guides Comparisons of tested machines by price and purpose 24 guides updated
YouTube videos Machine demonstrations, tests, and recommendations 52 long-form videos
Email newsletter Weekly testing updates and seasonal deals 64 sends

The business earns commissions when readers buy products through its affiliate links. Every review page follows the same layout, so readers can compare machines quickly.

Here’s an example of what a MakerBench review page looks like:

Reviews, guides and videos example of a MakerBench review page

Marisol uses AI tools for simple tasks such as video transcripts, caption drafts, and checking links. Every test, score, and verdict comes from her bench and her notes.

How Every Machine Is Tested

MakerBench follows the same process for each type of machine so readers can compare results fairly.

  • Machines are bought at retail or borrowed from the brand, and the review says which at the top
  • No brand sees a review before it goes live, and no brand pays for coverage
  • Cutting machines cut 12 materials, heat presses get a 9-point temperature map and a 50-shirt run, and sewing machines stitch 6 fabrics
  • A freelance writer-tester repeats the main tests at her own home, so a second person checks each result
Describing your own content and how it earns can take a few drafts. The Upmetrics’ AI business plan generator gives you a first version of this section to edit.

Marketing & Audience Growth

MakerBench reaches readers through Google search, YouTube, Pinterest, and its weekly newsletter. Its paid budget is $1,600 in 2027, because ads aimed at review pages would cost more than the commissions they bring in.

Search & YouTube

The website brings most merchant clicks: about 164,145 of the 206,299 expected in 2027. Three steps will keep it growing:

  1. Rebuilt comparison pages

From April 2027, they will show test data side by side and let readers compare machines on one page

  1. Detailed searches

Each review targets a search such as a comparison of two named models, where large review sites rarely run their own tests

  1. Guide updates

Marisol will re-test and update 24 buying guides a year, since an outdated guide quickly loses its place in search results

YouTube brings about 22,198 merchant clicks in 2027. A new long-form video goes up every Tuesday, and Marisol cuts two or three Shorts from each test to bring new viewers to the full video.

Each review also gets Pinterest pins that link to the matching buying guide, where readers can compare several tested machines at once. The $1,600 budget pays for a small Pinterest promotion and two maker-group giveaways of tested machines.

Newsletter Growth

Search sends fewer clicks each year, and the newsletter is the channel MakerBench depends on most for repeat readers. Every review and every video description has a sign-up box, and new subscribers get a free pack of cut files.

The list should grow from 11,450 subscribers at the end of 2026 to 17,450, 22,850, and 27,650 by the end of 2027, 2028, and 2029. The newsletter should bring about 19,956 merchant clicks in 2027.

November brings the most clicks. Marisol checks prices on Saturday mornings from October to December, and the deal alerts list only machines MakerBench has tested, with the price it found that week.

Reader Trust

MakerBench earns money only when readers trust its verdicts enough to click its links. Marisol protects that trust in four ways:

  • A disclosure at the top of every review, in every video, and in every email
  • Loaned machines go back to the brand after testing
  • No paid placements and no brand previews
  • A “what we’d buy instead” box, even when the other machine pays a lower commission

Operations Plan

MakerBench runs from Marisol’s home office and a converted two-car garage that serves as its test studio. One owner and two freelancers make all of its content on a fixed weekly schedule.

Studio & Weekly Schedule

The garage holds a test bench, an overhead camera rig, two LED panels, ventilation for heat-press tests, and shelves for machines in test and machines waiting to be resold. The loan adds a second camera, new lights and microphones, an editing computer, and test instruments.

Here’s how the studio is set up:

Studio and weekly schedule showing how the MakerBench garage studio is set up

MakerBench operates as a home-based business in Raleigh, North Carolina. Marisol will confirm that the garage studio meets local zoning and building requirements before installing the new equipment. Both freelancers work from their own homes, and machines travel between them.

Marisol works in the studio Monday through Friday. Videos go live on Tuesdays, and the newsletter goes out on Thursday mornings.

Each review runs on a three-week cycle:

  • Week 1: Setup and first tests
  • Week 2: The full timed tests and the freelancer’s second run
  • Week 3: Writing, filming, and editing

Up to four machines are in test at once, which keeps output between three and five reviews a month.

Team

MakerBench has one owner and two freelancers, with no hires planned through 2029. Marisol is the lead tester, writer, and video host, and she will earn a $24,000 salary in 2027 through S-corporation payroll.

A freelance writer-tester in Cary, North Carolina, repeats the main tests at her home, checks specs, and drafts each review’s setup section for $100 per review. A remote freelance video editor edits each long-form video and cuts its Shorts within five days for $150 per video.

At the planned 2027 output, these freelancers will cost $12,600 for the year, excluding any additional assignments.

If output passes 60 reviews a year, Marisol will add a second freelance tester before she hires anyone.

Merchant Programs & Payouts

Amazon brings MakerBench the most clicks and orders, but it pays the least per order. Brand and dealer programs turn fewer clicks into orders, yet they pay about twice as much for the same cutting machine or heat press. This is why MakerBench links to the brand first when its price matches Amazon’s.

Most affiliate commissions take about two months to reach MakerBench’s bank account. This means the business may earn a commission in one month but receive the money much later.

Each income source follows a different payment schedule. MakerBench uses these timelines to plan its cash flow.

Income Source Payment Schedule
Amazon Associates About 60 days after the end of the month in which the sale is earned
Brand programs & dealers Usually around 60 days, after a 30–45-day return window
Affiliate networks (Impact & Awin retailers) Usually around 60 days, after a 30–60-day approval period
YouTube Usually the following month

The business is always owed about two months of income, and it books each commission after expected returns.

Reviews also take time to pay back. In 2027, an average review costs about $443 in cash, counting the machine after resale, test materials, and freelance work. Commissions build slowly once a review starts ranking. A cutting-machine review takes about nine months to repay its cash cost.

Marisol checks every merchant dashboard each week for broken links, changed rates, and held payments.

Licenses, Disclosures & Insurance

MakerBench keeps the business filings, taxes, and affiliate disclosures up to date. Her main requirements include:

  • North Carolina Secretary of State: An annual report for the company, due each April 15
  • IRS and North Carolina Department of Revenue: S-corporation payroll filings through a payroll service, W-9s for each merchant, and 1099s for both freelancers
  • FTC Endorsement Guides: A commission disclosure on every review, video, and email, naming any loaned machine
  • Local requirements: Compliance with Raleigh’s home-business rules and any applicable garage building or equipment permits

General and media liability insurance costs $780 per year. Marisol will also confirm that the policy covers product testing, stored equipment, and the studio’s activities.

Merchant & Platform Risks

Three outside risks could hurt MakerBench’s income, and Marisol has a response to each one.

A merchant cuts its rates

Merchants can lower commissions with little notice, as Amazon did for several product categories in 2020. MakerBench limits this risk by bringing Amazon’s share of commissions down to 33% by 2029.

A program closes

Joann’s program ended when its stores closed. MakerBench links every review to at least two merchants and keeps a written contingency plan to relink affected pages within a week.

Payouts arrive late, or search traffic falls

Networks can hold commissions longer, and a Google update can cut traffic. YouTube and the newsletter bring a growing share of clicks, and the cash reserve covers a slow payout month.

Marisol also tested 2027 against a 25% cut in every commission and a 30-day delay in every payout, both starting in April. With both at once and no changes, month-end cash would fall to $3,270 by December.

To protect the business, Marisol would make the following changes starting in July:

  • Edit the videos herself and pause freelance editing
  • Make three reviews a month instead of four
  • Pause paid marketing and cut her salary by $500 per month

Under this revised forecast, month-end cash stays at $10,999 or more, and MakerBench can continue making its $386.89 monthly loan payments.

Financial Plan

MakerBench’s only new money is the loan from Wrenfield Community Loan Fund, and Year 1 of the plan is 2027.

The cash, commissions owed, and gear the business already holds, $22,690 in all, appear on the opening balance sheet as Marisol’s equity. MakerBench earns a pre-tax profit in each of the three years.

Use of Funds

Category Amount
Equipment
Second camera body and macro lens $1,850
Overhead camera rig, LED panels, and wireless microphones $1,050
Editing computer and color-accurate monitor $2,100
Test instruments, fixtures, and shelving $1,000
One-Time Costs
Website rebuild (comparison tables and test-data pages) $2,600
Legal review of disclosures and loaner policy $400
Working Capital
Freelance video editing, first six months $3,900
Freelance writer-tester, first six months $2,400
Review-unit fund and payout reserve $2,700
Total Use of Funds $18,000

Use of funds pie chart showing how the microloan is split across equipment, editing and reserves

Financial Assumptions

Category Year 1 Year 2 Year 3
Average monthly website sessions 128,765 139,739 148,080
Website sessions that click to a merchant 10.8% from April (10.0% before) 11.2% 11.5%
Average monthly YouTube views 123,320 139,369 153,055
YouTube views that click a link 1.5% 1.5% 1.5%
YouTube ad revenue per 1,000 views $5.40 $5.60 $5.80
Newsletter subscribers at year-end 17,450 22,850 27,650
Subscribers who click to a merchant per send 2.1% 2.1% 2.1%
Merchant clicks 206,299 240,459 266,264
Amazon share of clicks 52% 47% 43%
Brand program share of clicks 25% 28% 30%
Sewing-machine dealer share of clicks 12% 13% 14%
Big-box and craft retailer share of clicks 11% 12% 13%
Average order value growth Base year 2% 2%
Clicks that become orders 5.44% 5.14% 4.90%
Commissioned orders 11,218 12,352 13,052
Net earnings per click $0.301 $0.314 $0.325
Returns and cancellations (share of commissions) 9.1% 9.4% 9.6%
Hands-on reviews 48 54 60
Long-form videos 52 60 66
Growth in content costs per review and video Base year 3% 3%
Owner salary $24,000 $30,000 $36,000
Payroll tax rate on owner salary 8.8% 8.8% 8.8%
Days of revenue owed by merchants at year-end 88 86 85
Depreciation (straight line) $2,300 $2,300 $2,300
Loan payment per month $386.89 $386.89 $386.89
Income tax Not shown (S corporation) Not shown (S corporation) Not shown (S corporation)

Revenue by Merchant Group

Category 2026 (Estimate) Year 1 Year 2 Year 3
Commissions After Returns
Amazon Associates $22,688 $25,646 $27,530 $28,437
Brand programs $14,252 $23,236 $30,907 $37,388
Sewing-machine dealers $6,912 $10,818 $13,918 $16,923
Big-box and craft retailers $1,640 $2,353 $3,049 $3,729
Total Commissions $45,492 $62,053 $75,404 $86,477
YouTube ad revenue $6,121 $7,991 $9,366 $10,653
Total Revenue $51,613 $70,044 $84,770 $97,130
Amazon share of commissions 50% 41% 37% 33%

Revenue by merchant group chart comparing Amazon, brand programs, dealers and retailers by year

Projected Profit & Loss

Category Year 1 Year 2 Year 3
Revenue
Commissions after returns $62,053 $75,404 $86,477
YouTube ad revenue $7,991 $9,366 $10,653
Total Revenue $70,044 $84,770 $97,130
Cost of Content
Review units after resale $6,384 $7,397 $8,459
Test materials $3,480 $3,955 $4,452
Freelance writer-tester and video editor $12,600 $14,832 $16,854
Total Cost of Content $22,464 $26,184 $29,765
Gross Profit $47,580 $58,586 $67,365
Gross Margin 67.9% 69.1% 69.4%
Operating Expenses
Owner salary $24,000 $30,000 $36,000
Payroll taxes on owner salary $2,112 $2,640 $3,168
Software (SEO, email, editing, and link tools) $4,200 $4,700 $5,100
Accounting, payroll service, and legal $1,900 $2,000 $2,100
Marketing (giveaways and Pinterest) $1,600 $2,000 $2,400
Website hosting $1,320 $1,440 $1,560
Phone and internet (business share) $960 $990 $1,020
Insurance $780 $820 $860
Home studio utilities (business share) $720 $750 $780
Studio supplies and props $600 $650 $700
Equipment repairs $400 $450 $500
Website rebuild (one-time) $2,600 $0 $0
Legal review (one-time) $400 $0 $0
Total Operating Expenses $41,592 $46,440 $54,188
EBITDA $5,988 $12,146 $13,177
Depreciation $2,300 $2,300 $2,300
Interest expense $1,754 $1,435 $1,082
Net Income (Pre-Tax) $1,934 $8,411 $9,795
Net Margin 2.8% 9.9% 10.1%

Projected profit and loss chart showing total revenue and pre-tax net income for years 1 to 3

Projected Balance Sheet

Category Opening (Jan 1, 2027) Year 1 Year 2 Year 3
Assets
Cash $18,400 $15,817 $20,195 $26,021
Commissions owed by merchants $12,990 $16,918 $20,044 $22,752
Equipment, net of depreciation $9,300 $7,000 $4,700 $2,400
Total Assets $40,690 $39,735 $44,939 $51,173
Liabilities
SBA microloan $18,000 $15,111 $11,904 $8,343
Total Liabilities $18,000 $15,111 $11,904 $8,343
Equity
Paid-in capital $4,000 $4,000 $4,000 $4,000
Retained earnings $18,690 $20,624 $29,035 $38,830
Owner’s Equity $22,690 $24,624 $33,035 $42,830
Total Liabilities & Equity $40,690 $39,735 $44,939 $51,173
Want projections that start from clicks and commissions? The Upmetrics financial forecasting tool turns your traffic, conversion, and commission rates into a profit and loss, cash flow, and balance sheet.

Projected Cash Flow

Category Year 1 Year 2 Year 3
Beginning Cash $18,400 $15,817 $20,195
Operating Activities
Net income (pre-tax) $1,934 $8,411 $9,795
Depreciation $2,300 $2,300 $2,300
Increase in commissions owed ($3,928) ($3,126) ($2,708)
Net Cash from Operations $306 $7,585 $9,387
Financing Activities
Loan principal repaid ($2,889) ($3,207) ($3,561)
Net Cash from Financing ($2,889) ($3,207) ($3,561)
Net Change in Cash ($2,583) $4,378 $5,826
Ending Cash $15,817 $20,195 $26,021

Break-Even Analysis

Category Value
Average revenue per commissioned order (Year 2) $6.86
Content cost per order (Year 2) $2.12
Margin per order (Year 2) $4.743
Yearly fixed costs, including owner salary (Year 2) $46,440
Break-even orders per year (Year 2) 9,791
Break-even orders per month (Year 2) 816
Break-even revenue (Year 2) $67,196
Planned orders per month (Year 2) 1,029

Break-even analysis chart showing break-even at 9,791 commissioned orders and $67,196 revenue

Loan Repayment & Debt Coverage

Category Year 1 Year 2 Year 3
Interest paid $1,754 $1,435 $1,082
Principal repaid $2,889 $3,207 $3,561
Loan balance at year-end $15,111 $11,904 $8,343
EBITDA $5,988 $12,146 $13,177
Debt coverage (EBITDA ÷ $4,643 of yearly payments) 1.29x 2.62x 2.84x
Debt coverage before one-time costs 1.94x 2.62x 2.84x

The Quickest Way to turn a Business Idea into a Business Plan

Fill-in-the-blanks and automatic financials make it easy.

View the full example:PDFWord

Vinay Kevadia
Written by

Vinay Kevadia

Vinay Kevadiya is the founder and CEO of Upmetrics, the #1 business planning software. His ultimate goal with Upmetrics is to revolutionize how entrepreneurs create, manage, and execute their business plans. He enjoys sharing his insights on business planning and other relevant topics through his articles and blog posts. Read more