This break-even analysis covers service pricing, technician labor, kit-related variable spending, mobile overhead, marketing, and the model period from launch through the mature years The Year 1 planning case uses $415,000 annual revenue, 290% variable expenses, and about $17,000 in monthly fixed costs It excludes tax advice, lender approval, debt service, owner distributions, and any guarantee that demand will arrive on schedule