Scale 1
25 patients
The guarantee floor. Your first cohort.
- First orders25 × $180 = $4,500
- Retained at 75%~19 patients
- Monthly recurring19 × $250 = $4,750 MRR
Month one brings the frontend revenue. Ongoing refill from retained patients is the recurring base.