This break-even analysis uses first-year US launch assumptions for pricing, visit volume, fixed monthly overhead, and per-visit variable expenses The model shows $35,742 in fixed monthly costs, 19% variable expenses, and an 81% contribution margin It excludes clinical protocols, tax planning, legal advice, debt service, and one-time startup spend