01 / 29
Confidential · prepared for partners and investors

Chairside: what cold outreach actually returns

A scenario model priced off published benchmarks and our own measured data. The only input is how many emails we send a day.

$866base case, 12 months, at today's ceiling of 100 emails a day: about 1.8 websites sold
$124kupside at 1,000 a day, 236 sites, where review capacity rather than demand becomes the limit
-$181the conservative case at 500 a day: sending and review cost more than the sales they produce. That is the downside, stated plainly

Rates are published benchmarks, each cited with the population it was measured on; the two rates nobody publishes are flagged as assumptions. Every number below is generated by deck/lib/model.mjs from deck/inputs.json: change an assumption, re-run, and the deck updates. The product itself is built and running: 25 pages, 49/49 server checks, 36/36 browser checks against a live stack.

GREA Technologies · 16 September 2026 · chairside-5et.pages.devevery figure generated from deck/inputs.json
02 / 29
The offer
Sell the website by showing it first

A practice pays $25 for a working preview built from its own public listing. Real reviews, real hours, real name. Pass on it and the $25 is refunded the same day.

WhatPriceWhat it is
Working preview$25once, refunded same day if they pass
Stub A$250the files, they host it
Stub B$400we host it, set up the domain
Stub C$500 + $25/mohosted, one change a month, cancel anytime

Why the $25 matters to the model

It converts a cold email into a paying customer before any sales call, and it pays for the preview at the same moment it delivers it. It also makes the funnel measurable: an order is a fact, an "opened" email is not.

internal

Built from their own listing

Real name, real hours, real reviews, pulled from what the practice already publishes. Every claim on a preview is tagged with where it came from, and a block with no source is omitted rather than invented. A thin public listing produces a thin preview: we do not fill the gaps with decoration.

Watermarked and noindexed

An unpaid preview never competes with the practice's real site in search. Publishing without a paid tier is refused in the database, not merely discouraged, and there is deliberately no shareable public preview URL.

No patient information, ever

Nothing in Chairside holds PHI. A patient who wants an appointment is pointed at the practice's own phone number. This is a product constraint we designed around, not a policy we promise to keep, and it is the reason we can sell to a practice without a business associate agreement.

The price is published rather than quoted, computed by the checkout from a single table, and the refund is automatic on request. No contract, no lock-in, no discovery call to learn what it costs.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
03 / 29
The input variable
Volume is the only dial. Everything else is a rate.

The model takes one input: cold emails sent per day. Revenue is then a product of rates we can measure and rates we have to assume.

Today's real ceiling

100/day

Resend free tier is 100 emails/day; the workflow cap is 150, so 100 binds until a paid tier or a second provider

Our own policy cap

150/day

WF-03-outbound.json guardrail CAPS.daily_sends = 150, one contact per domain, max 3 touches, freemail excluded

One domain per

~100/day

one warmed domain per ~100 sends/day, per our own WF-03 policy of one contact per domain and standard warm-up guidance. Above this the honest answer is another warmed domain, not more throughput on the first.

VolumeWhat it takesSending costDomains
50/dayProvider free tierfree1
100/dayProvider free tierfree1
250/dayWarmed mailboxes on one paid domain$20/mo1
500/dayWarmed mailboxes on one paid domain$20/mo1
1000/day10 warmed mailboxes across 3 domains$39/mo3
Sending cost is trivial next to the licence to send at all: the ceiling is a buying decision, not a technical one. Published sender pricing is verified on the next three pages.every figure generated from deck/inputs.json
04 / 29
Sending, part one
What it costs to be allowed to send

Published list prices, read off each provider's own pages, with the policy language that decides whether the volume is usable at all.

ProviderPublished priceSending limits that matterCold outreach
Amazon SES $0.10 / 1,000 (a la carte); Essentials $0.16, Pro $0.22 per 1,000 Sandbox: 200 messages a day, 1 a second. Production volume is set per account on request. Dedicated IP $24.95 a month (managed $15 a month + $0.08 / 1,000). prohibited
Oracle Cloud Infrastructure Email Delivery $0 for the first 3,000 emails a month, then $0.085 / 1,000 Free-trial accounts 200 a day, 10 a minute. Enterprise accounts 50,000 a day, 18,000 a minute, up to 10,000 approved senders. not stated
Google Workspace $7 a user a month (Starter), $14 (Standard), annual commitment 2,000 messages a user a day, 3,000 external recipients a day, 30 aliases a user at no extra cost. prohibited
Hostinger Mail (Titan) $0.39-$1.99 a mailbox a month on a 48-month term, renewing at $2.99-$5.99; one mailbox per plan Every plan includes exactly one mailbox; you buy mailboxes one at a time at the same rate. 5 to 30 aliases depending on tier. No numeric per-mailbox sending limit is published. prohibited
Resend (where we send today) Free: 3,000 a month, 100 a day, 3 domains. Pro $20 a month for 50,000 with no daily cap. Scale $90 for 100,000. Dedicated IP $30 a month, only available above 3,000 sends a day on Scale. permitted
Postmark, Mailgun, Brevo (for reference) Postmark $15 for 10,000 and $1.80 / 1,000 over. Mailgun $15 for 10,000, $90 for 100,000. Brevo free 300 a day after approval, then $9 for 5,000. Postmark and Mailgun: no daily cap on paid plans. Dedicated IPs from $50 a month at Postmark and 300,000 sends a month. permitted
The finding that matters: every provider the team named prohibits unsolicited commercial email or never grants it. The cheap-volume path sits outside all four terms.
Prices are published list prices as at 16 September 2026 and change often. Policy language is quoted from each provider's own terms.every figure generated from deck/inputs.json
05 / 29
Sending, part two
The 100-mailbox plan, priced honestly

What the Hostinger route actually buys, and how much of it is usable for cold outreach.

There is no 100-mailbox tier

1 per plan

Hostinger includes exactly one mailbox on every plan and sells each additional one at the same per-mailbox price. A hundred mailboxes is a hundred purchases: $39 a month at the promotional rate, $199 at the top tier, rising to $299-$599 on renewal.

What a hundred mailboxes would carry

3,000-5,000/day

At the published per-mailbox figure of 30-50 a day while new, and 10,000-15,000 a day once fully warmed at 100-150 each. Spread across domains at the published ceiling of about 500 a domain, that is 35 to 50 domains, each with its own records and warm-up.

And every mailbox is inside a ban

s.12

Hostinger's terms ban unsolicited commercial or bulk messages sent without prior recipient consent, and ban anything that gets their IPs blacklisted. The same is true of Workspace, SES and Oracle. Cheap capacity we are not permitted to use is not capacity.

$39a month, 100 mailboxes at the promotional rate
$599a month at renewal, top tier
7-10warmed mailboxes actually needed per 1,000 emails a day
2-3domains for that 1,000 a day, at the published per-domain ceiling

What we would buy instead

Ten warmed mailboxes across three domains carries 1,000 emails a day for about $39 a month in list price: a fifth of the hundred-mailbox bundle, and a tenth of the blast radius if one domain burns.

Domains we own, not shared IPs

Every domain carries its own SPF, DKIM and DMARC, its own warm-up curve and its own reputation. A burned domain costs one domain of capacity, not the campaign.

The brake that matters

Suppression and opt-out enforced in code before a message leaves, three touches maximum, one contact per domain, and a kill switch. Deliverability is the asset; the guardrails are what keep it.

One-mailbox-per-plan and the alias counts are from Hostinger's own product page; the cold-email ban is section 12 of their terms. Per-mailbox and per-domain volumes are Smartlead's published guidance.every figure generated from deck/inputs.json
06 / 29
Sending, part three
The stack we would actually run

Two separate jobs, two separate pieces of infrastructure, because they have opposite rules.

Transactional: order receipts, magic links, preview delivery

Permission-based by definition — the practice asked for it by ordering. This is exactly what SES and Oracle are built and priced for, and the volume is tiny: one order produces a handful of messages.

Cheapest credible options: Oracle, 3,000 emails a month free then $0.085 a thousand; Amazon SES, $0.10 a thousand. Both require SPF and DKIM, both allow suspension for policy breaches, and neither is what carries outreach.

Outreach: the part that has to earn replies

Deliberately small: a few warmed mailboxes per domain, 30-50 sends a day while warming and 100-150 once warm, under 500 a domain, real personalisation, one click to opt out, and a suppression list enforced before anything leaves.

This is the only lane where the volume actually matters, and it is the lane with a terms risk attached to every provider named. The honest mitigation is fewer, better-targeted sends from domains we own, not more mailboxes.

$468sending cost for a year at 1,000 emails a day, base case
$8,222net revenue in the same year
4.4%of gross revenue spent on being allowed to send

Infrastructure is not the constraint and never will be at this scale: it is 4.4% of gross at a thousand emails a day, and it stays under a tenth of gross at every volume in this model. Every dollar of outcome comes from the two rates at the end of the funnel, which no provider can sell us and no price list can improve.

AUP positions and prices are cited on the preceding page. The requirement of SPF, DKIM and DMARC alignment above 5,000 messages a day is Google's sender guideline, in force since February 2024.every figure generated from deck/inputs.json
07 / 29
What we already own
The list is the moat
274,895active individual dentists, federal NPPES file, Aug 2026
106,903sole proprietors, the people who can actually decide
54,446licence-verified active after matching state boards
112,354practice organisations, for group and DSO work
The gate is not the list, it is the addresses. No verified email exists for a single record today. Free-method enrichment resolves a website for about 9% and an email for about 2.5% of practices (Colorado pilot, 1,495 practices). Our own enrichment floor before a run is allowed to continue is 8% coverage at 60% verified.

Source: NPPES full data dissemination file, Aug 2026 (npidata_pfile_20050523-20260809), CMS public domain · 12 state licence boards matched to the federal spine; 76.4% of the sampled 12-state set; 17.4% of federally-active dentists are not licensed to practise · the gate: no verified address exists for any record yet. Free-method enrichment resolves a website for ~9% and an email for ~2.5% of practices (Colorado pilot, 1,495 practices)

Free methods resolve about a third

Open registry and listing sources return a website for roughly 9% of eligible practices and an email for about 2.5%. Guessing the obvious domain pattern reaches about 30%. Everything past that is paid enrichment, which is why coverage, not volume, is the gate.

The gate before any run continues

A campaign does not proceed until the list clears 8% coverage and 60% verification. Below that, sending burns the domain to buy information we do not have. Today's verified-email count is zero.

One contact per domain

Three touches maximum, weekday mornings, no freemail, suppression enforced in code before a message leaves, and a kill switch. The daily cap is a policy choice of 150, well under what the provider would allow.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
08 / 29
The market, in official numbers
Who we are selling to, and what they already spend
135,665dental practice locations in the US (Census, via ADA)
72.7%of dentists work in a single-location practice: a decision made locally
72.5%are practice owners, the people who sign
16.1%DSO-affiliated in 2024, up from 7.2% in 2015: the trend runs against us
What the practice earns and spendsFigure
Gross billings per owner GP dentist (2025)$965,660
Same, solo owner$1,062,180
Net income, GP owner, average$228,980
Advertising as a share of revenue1.4%
That is, per practice, per year~$13,500
Practices spending under $500 a month on marketing51.5%

$965,660 is gross billings per dentist, not per practice. Source: ADA HPI 2026 Survey of Dental Practice, 2025 results: average gross billings PER OWNER GP DENTIST $965,660; solo GP owners $1,062,180. ADA publishes per dentist, not per practice, so it must not be labelled 'average practice revenue'.

What the incumbents charge: nobody will say

Every large dental website vendor reviewed — ProSites, Officite, PBHS, TNT Dental, Great Dental Websites, Smile Marketing — gates pricing behind a sales conversation. Verified by fetching each pricing page: no dollar figure is published.

The self-serve challengers do publish: $299 a month on a 12-month term, $99 plus $99 a year, $599-$999 a month.

Chairside publishes $250 once, $400 once, or $500 and $25 a month, no contract. Against the $200-$600 a month most practices are already paying, the offer is legible without a call, which is a differentiator we did not have to invent.

ProSites, Officite, PBHS, TNT Dental, Great Dental Websites and Smile Marketing all gate website pricing behind a sales conversation — verified by fetching each pricing page. Self-serve challengers do publish: $299 a month on a 12-month term (WebHaus), $99 build plus $99 a year (99Websites), $599-999 a month (Buzzy Branding).

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
09 / 29
How the model works
Seven steps, each labelled honestly
StepWhere the rate comes fromWhat it is
Emails sentinternalvolume/day x 21.7 working days
Reach an inboxbenchmarkbounce rate, then inbox placement
Repliesbenchmarkthe reply rate, the single most powerful factor
Interested repliesassumptionshare of replies that are interested, not objections
Paid previewsassumptiona $25 order, paid before we build
Sites soldassumptionpreview to tier purchase — the product hypothesis
Recurringassumption$25/mo on Stub C, less monthly churn

Two of the three most powerful steps are assumptions, not benchmarks. That is the honest state of this business: the reply rate is measured across the industry, but nobody publishes a rate for selling a $25 preview to a dental practice, because nobody else does it. Those are the numbers this model exists to test, and the first 25 orders will price them.

5,425emails sent in month one at 250 a day
67replies, including the automatic ones
3.35paid previews ordered
4.42sites sold across the year, the number that has to grow

That column is the whole model: twelve months of it is $1,930 net in the base case. Every assumption behind it carries its own tag, and the two unmeasured ones sit at the end of the line.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
10 / 29
Inputs
Benchmarks, and where each one comes from
RateConservativeBaseOptimisticProvenanceSource
Cold email reply rate0.45%2.1%4%benchmark0.45% = Belkins 2026 study of 7,530,489 agency cold emails to net-new contacts (34,393 replies) — the strictest credible figure and the right anchor for true cold outreach. 2.09% = Sales.co 2026, replies per unique contact across 2,000,000+…
Interested share of replies14%25%34%assumptionSales.co classified every one of 34,269 and 61,770 replies by type: 14.1% of ALL replies express genuine interest; 34.0% of HUMAN replies do. The gap is the automated share: 53.7% of replies are machi…
Bounce rate2.0%benchmarkindustry guidance floor for a verified list; Google's bulk-sender rules set the spam-complaint bar at 0.3% (0.10% recommended) rather than a bounce bar.
Inbox placementNaN%benchmark49.0% = GlockApps deliverability benchmark H1 2026, seed-test placement across AOL/Gmail/Hotmail/Outlook/Yahoo for all sender tiers (up 6.0 points from 43.0% in H1 2025). 83.5% = Validity 2025 benchmark, but that population is permission-based marketing mail, not cold outreach, so it is a ceiling for a well-managed domain rather than an input.
Inbox placement, cold49.0% / 60% / 75%benchmark49.0% = GlockApps deliverability benchmark H1 2026, seed-test placement across AOL/Gmail/Hotmail/Outlook/Yahoo for all sender tiers (up 6.0 points from 43.0% in H1 2025). 83.5% = Validity 2025 benchma…
Gmail spam-rate ceiling0.3% required, 0.10% recommendedbenchmarkGoogle Gmail sender guidelines: bulk senders (over 5,000 a day) must keep spam rates under 0.3% in Postmaster Tools, with 0.10% recommended. Gmail delivery policy, not law, and applies to personal Gmail accounts rather than Workspace domains.
Open ratenot modelledbenchmarkGoogle states it does not track open rates and cannot verify third-party figures; Belkins stopped reporting them in 2025. Apple Mail Privacy Protection and pre-scanning i…
measured in our systems published benchmark, cited our assumption, flagged

Most-quoted cold-email figures come from companies that sell cold-email software: treated as ranges, not measurements.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
11 / 29
Scenarios
What conservative, base and optimistic actually mean
FactorConservativeBaseOptimisticProvenance
Reply rate0.45%2.1%4%benchmark
Reply to paid preview10%20%40%assumption
Preview to purchase10%20%35%assumption
$25 refunded60%45%30%assumption
Monthly churn, Stub C5%3.0%2%assumption
Tier mix (A / B / C)30% / 40% / 30%20% / 35% / 45%15% / 30% / 55%assumption

The conservative case is deliberately unpleasant: it is the industry's average reply rate applied to a list we have not verified yet, with the lowest plausible willingness to buy.

List quality moves it most: 10x to 30x

Hand-researched lists reply at 5-15%; scraped or purchased lists at 0.1-1%. That is a bigger lever than any copy change, and it is the one we control by holding licence-verified records rather than bought lists. Coldops, directional ranges.

Personalisation: about 2x

Personalised campaigns reply at nearly twice the rate of non-personalised ones, measured across 26,000+ campaigns. Woodpecker. The working preview is the strongest personalisation available to us, and it is already the offer.

Batch size: 2x reply, 4.4x positive

Campaigns under 200 prospects beat campaigns over 1,000 by roughly twice on replies and 4.4 times on positive replies. Saleshandy, 53.1M emails. This argues for many small, specific batches over one large sweep.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
12 / 29
Outcome
Twelve-month net revenue against daily volume
Revenue against daily outreach volume net revenue, 12 months (log scale) $3 $10 $30 $100 $300 $1k $3k $10k $30k $100k at or below zero: a loss free tier ends501002505001000cold emails sent per day-$212-$181-$347 Conservative Base OptimisticConservative turns to a loss from 250 emails a day: sending and review cost more than the sales they produce. Those points are labelled with the loss, not plotted at the bottom of the scale.
Emails/dayConservativeBaseOptimisticSites sold (base)Exit MRR (base)
50$3$431$6,2060.9$8
100$9$866$12,4161.8$17
250-$212$1,930$30,8064.4$42
500-$181$4,103$61,8558.8$85
1000-$347$8,222$123,72617.7$169

Net of Stripe, sending and review labour. Twelve months from a standing start, no trial or pilot pull-forward.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
13 / 29
The attrition
Where the volume goes, at 100 emails a day
Funnel from emails sent to sites sold bar length is logarithmic Emails sent 21.7 working days 2,170 one month Reached an inbox after bounces and placement 1,276 59% of the step above Replies the industry's measured average reply rate 27 2.1% of the step above Interested replies not objections, not opt-outs 7 25% of the step above Paid previews each one is $25 received and a site to build 1.3 20% of the step above Sites sold per month. This is the number the whole model turns on 0.15 11% of the step above Same funnel at 250/day: 0.4 sites a month. At 1,000/day: 1.5.
Read this slide as the risk. At the ceiling the free tier allows, the modelled base case is 0.1 websites a month, because a real cold email to a stranger is answered about two times in a hundred. The investment case does not rest on volume: it rests on the last two steps beating the cold-outreach benchmarks, which is exactly what the first 25 orders will tell us.
Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
14 / 29
Build-up
Twelve months at 250 emails a day (base case)
Monthly revenue, one-time against recurring one-time (preview + site) recurring ($25/mo line) month $0 $100 $200 $300 1 2 3 4 5 6 7 8 9 10 11 12
$NaNone-time revenue over the year
$42recurring revenue in month twelve
1.6%of the year's gross is recurring at the end

The recurring line is small by design: no contract, cancel anytime, and only the top tier carries a monthly fee.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
15 / 29
Sensitivity
Which assumption actually decides the outcome
What moves the twelve-month number $3k $5k $8k 12-month net revenue at 500 emails a day base case $4kReply rate$688$7kReply → paid preview$2k$8kPreview → purchase$2k$7kPositive share of replies$2k$6kRefund rate on the $25$3k$6kMonthly churn (tier C) no material effect (base case $4k)

Each bar moves one factor between its conservative and optimistic value while everything else stays at base, at 500 emails a day. The reply rate and the preview-to-purchase rate dominate; churn on the $25/mo line is almost irrelevant by comparison, because the monthly line is a small share of revenue. Argue about the top two, not the rest.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
16 / 29
The real constraint
Past a point, growth is limited by review time, not by demand
Preview demand against review capacity review capacity: 130 previews a month Conservative 0 previews/mo wanted all shippable Base 7 previews/mo wanted all shippable Optimistic 40 previews/mo wanted all shippable
6/daypreviews one operator can review to our standard
201 hrsreview time the optimistic case at 500/day demands in a year
$5,018that review costs at $25/hour

The renderer itself is free and fast; the bottleneck is a human checking every claim before a practice sees it, which is deliberate, because the pitch collapses the moment a preview claims something the practice never said. The optimistic case at 1,000 emails a day returns exactly the same money as at 500, because capacity eats the rest.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
17 / 29
Unit economics
Where one $400 sale goes
Where one sale goes Stripe (2.9% + 30c) $11.90 Review, 25 min $10.42 Hosting and sending $0.00 Contribution $377.68
94.4%contribution margin on a Stub B sale

Cash in, cash out. Because every piece of the stack sits on a free tier, the only real cost of goods is the human minute that checks a claim before it ships.

Infrastructure is verified zero-cost: Cloudflare Pages, Supabase free tier, the local stack, and $0.00 marginal cost per generated preview. The first paid cost appears at warmed mailboxes on one paid domain.

17.68sites sold in a year at 1,000 emails a day, base case
67hours of claim review that year, at 25 minutes a preview
$10,711gross revenue, before the three cost lines
$8,222net, after Stripe, sending and review labour

Read those together: 67 hours a year is a part-time job created by volume. The margin stays high, but the business stops being passive long before it stops being profitable.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
18 / 29
Risks specific to this product
Three legal exposures and one unproven assumption
ExposureWhat it actually saysWhat we do about it
CAN-SPAM covers B2B
law
There is no business-to-business exemption. Each email in violation carries a statutory maximum of $53,088. A valid postal address, honest subject lines, ad identification and a working opt-out are required, and opt-outs must be honoured within 10 business days. Liability cannot be contracted away to the sending platform. Address and one-click opt-out in every send; suppression list enforced in code before a message leaves; three touches maximum.
California $1,000 per email
law
Business and Professions Code 17529.5: liquidated damages of $1,000 per unsolicited commercial email, up to $1,000,000 per incident, and a private right of action for a single recipient. The due-care provision cuts that to $100 per email and $100,000 per incident where the sender had documented procedures. Documented procedures are the cheapest insurance available. California is 39,535 dentists, the largest single-state pool we hold.
Claims need a basis first
law
An objective claim such as "your website is outdated" must have a reasonable basis before the email is sent, and misleading claims inside commercial email are also actionable under FTC Act Section 5. Telling a practice something false about its own website is the fastest way to lose the room. This is why the pipeline says "no website found by free methods" and never "you have no website", and why every claim on a preview is tagged with where it came from.

Not a risk: TCPA

47 U.S.C. 227 reaches calls, texts and faxes only. It does not cover email. If SMS follow-up is added later, this analysis is void and must be redone.

The unproven assumption

No payment platform, Stripe included, publishes a measured conversion lift for a paid trial. The $25 preview is an unbenchmarked hypothesis — which is precisely why the first 25 orders are the test, not the forecast.

Deliverability is the asset at risk

Google Gmail sender guidelines: bulk senders (over 5,000 a day) must keep spam rates under 0.3% in Postmaster Tools, with 0.10% recommended. Gmail delivery policy, not law, and applies to personal Gmail accounts rather than Workspace domains.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
19 / 29
Capacity
One hundred a day, against everything else on the table

The technical ceiling is what the provider allows. Usable for cold is what the policy position and the warm-up practice allow. They are not the same number.

OptionTechnical ceilingSteady a daySends in 90 daysSites in 90 daysCost a monthCold
Resend free (where we send today) 100 emails a day, 3,000 a month, 3 domains. 100 9,000 0.61 free permitted
Resend Pro 50,000 emails a month, no daily limit, 10 domains; overage $0.90 a thousand. 1,666 149,940 10.18 $20 permitted
Amazon SES Sandbox 200 a day at 1 a second; production quota set per account on request. $0.10 a thousand. 200 18,000 1.22 $9 prohibited
Oracle Cloud Email Delivery Free 3,000 a month; enterprise accounts 50,000 a day at 18,000 a minute. 50,000 4,500,000 305.61 $0-$8 prohibited
Google Workspace mailboxes 2,000 messages a user a day, 3,000 external recipients; $7 a user a month. 10,000 767,000 52.09 $700 prohibited
Hostinger, 100 mailboxes One mailbox a plan at $0.39-$1.99 a month; no published per-mailbox limit. 10,000 767,000 52.09 $39-$199 prohibited
Read the last two columns together. The two biggest quotas here — Oracle at 50,000 a day and a 100-mailbox estate at 10,000 — are both prohibited for cold. The only permitted upgrade from today is Resend Pro, $20 a month.
Sites are the base-case funnel applied to each option's own calendar. Technical ceilings are cited on the sending pages; the warm-up ramp is Smartlead's published per-mailbox practice.every figure generated from deck/inputs.json
20 / 29
Capacity
Why a quota is not a capacity

A mailbox estate cannot spend its quota on day one: mailboxes warm, and a domain has a ceiling no matter how many mailboxes sit on it.

Cumulative sends across a warm-up calendar emails sent, cumulative (log scale) 100 1.0k 10k 100k 1.0M warming steady1142845607590days since the first send Oracle Cloud Email Delivery 4.5M · cold prohibited A 100-mailbox estate (Google or Hostinger,) 767k · cold prohibited Resend Pro 150k · permitted Amazon SES 18k · cold prohibited Resend free (where we send today) 9.0k · permittedRamp: 30 sends a mailbox a day for days 1-14, 75 for 15-28, 125 thereafter, capped at 500 a day a domain.

The dashed lines are the two phases of the published warm-up. The flat line is today. Everything above it is either paid for in money or paid for in terms.

Per-mailbox and per-domain practice: Smartlead. Provider ceilings and prices: the sending pages earlier in this deck.every figure generated from deck/inputs.json
21 / 29
Generating the most sales
What to actually do, in order of effect

Ranked by sales per dollar and per unit of effort, using the model rather than an opinion.

MoveWhat it is worthCostEvidence
Upgrade the sender to Resend Pro1.8 sites a year to 29.5 at the same conversion rates: $866 to $13,051 net$20 a monthPlan limits: 100 a day now, 50,000 a month with no daily cap
Price the care plan at marketNet at the upgraded volume goes to $29,955, recurring revenue $2,819 a month by month twelve$0Published vendor prices, 10 to 20 times our $25 line
Raise the touch cap from three to fiveThe majority of positive replies arrive after the first email: 58.6% at steps 2-6$0Saleshandy 53.1M emails, Belkins 2025
Switch channel when email goes silent7.95% on LinkedIn, 12.22% on Messenger, 18.6% on a connected call, against 0.45% for a fourth emailtimeBelkins 2025, same dataset
Use the free weekly NPI feedA dated trigger for new practices and closures, at no cost$0CMS NPPES weekly incremental file
1.77sites a year today
29.46sites a year on the permitted upgrade
35xnet revenue, from $20 a month and a price change

Two of those moves cost nothing and one costs twenty dollars a month. The order matters: buy the volume first, because it multiplies everything else, and fix the price second, because it is what each of those sites is worth.

Everything here is arithmetic on published limits, prices and funnel rates. The channel-switch and touch-cap effects are the two figures not yet measured on our own list.every figure generated from deck/inputs.json
22 / 29
Re-engagement, part one
The first email is not the campaign

Measured across two large cold-email datasets: most of the interest arrives after the first message, and we currently stop before it.

44.5%of all positive replies come from follow-ups, not the first email
58.6%of replies arrive at steps two through six
53.5%of email-sourced meetings come from steps three to five
0.28%added by step six — where a sequence stops being worth sending

Our own guardrail is the constraint

The outbound workflow caps a prospect at three touches. The published sweet spot is three to five steps, with the first follow-up alone producing 26.4% of all positive replies. Moving the cap from three to five is the cheapest change in this deck: no new list, no new domain, no new spend.

Spacing beats volume

Three to four days between touches, deliberately irregular rather than fixed-interval, so the sequence does not read as a machine. Campaigns with four to seven follow-ups are claimed to reply at about three times the rate of one to three, though that is the vendor's own figure.

Then stop

If three emails produce nothing, the evidence says change channel rather than send a fourth. Step six adds 0.28% — it is the point where more email buys nothing but reputation risk.

The change, concretely

Raise the touch cap from three to five, keep one contact per domain, space the touches three to four days apart and vary the interval. Nothing else in the workflow changes: same list, same domains, same guardrails, same kill switch.

What it is worth

If follow-ups carry the share these datasets show, three touches forfeit the majority of the interest the same emails would otherwise produce. Applied to the base case at 250 emails a day, that is the difference between 4.42 sites a year and materially more, for no additional spend.

How we would know

Send the same batch at three touches and at five, split down the middle, and compare replies per prospect rather than replies per email. Ten days and no cost, and it either refutes the published figure or replaces it with our own.

Follow-up shares from Saleshandy (53.1M emails, 2026) and Belkins (2025 US campaigns). Both are vendors' own platform data, cited as such.every figure generated from deck/inputs.json
23 / 29
Re-engagement, part two
Change channel, and let free data time the touch

The same dataset shows email is the weakest channel and the strongest trigger source is already free.

ChannelResponse rate
Messenger to an existing connection12.22%
Cold call, prospect reached18.6%
LinkedIn request referencing the earlier email7.95%
Cold email to a net-new contact0.45%

A channel switch is not a small optimisation: the same silent prospect answers at 17 to 40 times the rate of a fourth email.

The trigger feed is free and weekly

CMS publishes a weekly incremental NPI file of about 6 MB, a monthly full replacement, and a monthly deactivation file. A new NPI is a new practice or a new owner; a deactivation is a practice to drop. The registry API also returns the enumeration date and the licence taxonomy.

That gives a dated, free trigger for "new practice needs a website" and "practice closed" without buying a signal product. It is also where the growth is moving against us: DSO and group affiliation is 28.5% among the newest dentists against 13.8% overall, and groups price per location.

What is not proven, stated plainly: no published study measures a second, different offer to a previously silent B2B prospect or to a refunded buyer, and no dental study shows that a new NPI, a new registration or an expiring domain predicts a purchase. The 20-40% win-back figure in circulation is ecommerce retention, not B2B cold outreach. These are tests for us, not benchmarks to quote.
Channel rates: Belkins 2025. NPI files: CMS NPPES download page. DSO share: ADA Health Policy Institute, 2023.every figure generated from deck/inputs.json
24 / 29
Where the money is
Practices already pay for this. We are ten to twenty times under the market.

Published list prices from named dental vendors, read off their own pricing pages.

What a practice already buysPublished priceNamed source
Dental marketing retainer, named vendor$899-$2,499 a month; bundles at $799 (Gold) and $1,399 (Platinum)PatientGain published pricing
Retainer ladder, dental-only agency$750 / $1,250 / $1,500 / $2,000 a monthLassoMD published pricing
SEO retainer benchmarksSEO $1,000-$5,000 a month, most commonly $2,500. Local SEO $500-$3,000.WebFX pricing guides
Website plus monthly care plan, the direct comparableWebsite $2,790-$4,997 once, then $497 / $997 / $1,997 a month, month to month, client owns everythingDentx published pricing
Google Business Profile and listings management$1,299 a month managed; $40 a location a month for the software version; citations from $2 eachBrightLocal and GatherUp published pricing
Review generation and reputation$250 a month as a dental add-on; $60-$80 a location a month for reputation softwareLassoMD, GatherUp and Reputation.com published pricing
Paid-ads managementAd budget plus 25%, or 10-20% of ad spend, or $1,000-$3,000 a month flatLassoMD and WebFX published pricing
Additional location$500 a month per extra location for SEO; $60-$80 a location for reputationLassoMD published pricing
Public-company proxy for revenue a location will bearabout $560 a location a month, derived from Weave's quarterly revenue divided by its customer locations; includes non-dental verticalsWeave Communications Q2 2026 earnings release, figure derived not published
The gap in one line: the closest comparable ladder in the market charges $497 to $1,997 a month for care after the site is built, dental retainers run $750 to $2,500 a month, and we charge $25. The ceiling is not the practice's willingness: they already spend 4% of collections on marketing, about $3,300 to $5,800 a month at a million dollars of collections.
All prices are vendor-published list prices as at 16 September 2026. Several large incumbents publish nothing at all, which is noted on the market page.every figure generated from deck/inputs.json
25 / 29
Where the money is
What a real care plan does to the model

Same outreach, same conversion rates, one line changed: the monthly fee. Nothing else in this deck moves the numbers this much.

Monthly care planNet, 12 months at 250/dayNet, 12 months at 1,000/dayRecurring revenue in month 12
today's $25 a month$1,930$8,222$169
$250 a month, mid-market care plan$4,466$18,368$1,692
$500 a month, full care plan$7,285$29,642$3,384
$29,642net at 1,000 emails a day on a $500 care plan
20xthe recurring revenue of the $25 line at the same volume
1 to 2new patients a month a $250-$500 plan has to produce to pay for itself

At 150-400 dollars a patient a new patient, the pay-for-itself test is one new patient a month for a $250 plan and two for a $500 plan. That is the entire sales argument, and it is a stronger argument than the website ever was, because it is measured against what the practice already spends.

What goes in the plan

The line items the market already prices separately: listings and hours synced across directories (a $40 a location product), review requests after each visit (a $250 a month product), citations at $2 each, one change a month, and the hosting we already run.

What it costs us

Hosting and sending stay at $0.00 on free tiers. The real cost is the same human minute that reviews a preview, applied monthly: the 25-minute check becomes a 25-minute monthly check, not a new job.

The honest risk

We have no client on a care plan today. Every number on this page is a published market price, not our own realised revenue, and the practice of charging $250 a month for reviews and listings is a hypothesis until the first ten clients are on it.

Care-plan prices are the published mid-market rates cited on the previous page, not our own assumption. Cost per new patient: Dentx industry benchmarks, 2026.every figure generated from deck/inputs.json
26 / 29
What would prove this wrong
The cheap tests, in the order they should run
QuestionTestCostKill criterion
Do the addresses exist?enrich 2,000 records, measure verified coveragea few hundred $below 8% coverage at 60% verified, per our own floor
Does the reply rate hold?two variants, 500 sends each, one domainfreeunder 2% replies
Will they pay $25 for a preview?the first 25 ordersfreeunder 10% of interested replies order
Will they buy the site?the first 25 previews deliveredreview timeunder 10% purchase, or refunds above 60%
Does it retain?the first three months of Stub Cmonthly churn above 5%
The first two tests cost almost nothing and can retire most of the uncertainty in this deck. Until they run, treat every scenario here as a range to be narrowed, not a forecast to be met.

Test one: the offer line

40 sends, two subject lines, 20 recipients each. Cost: $0.00, inside the free tier, about an hour of writing. Decision: whether the offer line earns replies at all before we touch a real list.

Test two: the conversion rate

25 delivers of the $25 preview. Cost: $260 in review time, nothing in cash. Decision: the one rate the entire model turns on — and 25 previews is enough to separate 10% from 35%.

Test three: retention

Three months of the Stub C monthly line. Cost: hosting, which is $0.00 on the free tier. Decision: whether recurring revenue compounds, or the business is one-time sales with a monthly footnote.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
27 / 29
Second product, same outreach
One email can sell a licence instead of a website

The same 274,895-record asset can be licensed by territory rather than sold site by site. Our own pricing rule puts a territory licence at $1,500-$6,000 a year, with national and DSO licences at $10,000+.

Per 1,000 emailsConservativeBaseOptimistic
Website sales (Chairside)$0$33$477
Territory licence, one sale per 200 interested replies$0$1,250$3,000

The licence line is illustrative and flagged as an assumption: one territory sale per 200 interested replies, at a $2,500 average licence. It is here because it changes what the same outreach is worth, and because the two products do not compete for the same buyer's attention in the same email only if we decide not to put them there.

Strategic point for the discussion: at the volumes the free tier allows, a single territory licence is worth more than a year of website sales. The website product is the wedge that proves we can be useful to a practice; the list may be the business.

Per record, the licence is cheap

Across the 54,446 licence-verified records we hold, a $1,500 licence prices at $0.028 a record and a $6,000 licence at $0.110. The buyer is paying for the verification and the state coverage, not the data.

Same outreach, two products

Five licences at $3,000 is $15,000. The whole website business at 250 emails a day nets $1,930 in its first year. That gap is the strategic fact in this deck, and it does not require a single extra email to be sent.

What is not proven here

Licence pricing is our assumption, from the $1.5k-$6k a year range in our own pricing rule — not a market benchmark. The research pass into what dental lead lists actually sell for is running, and this slide will be corrected when it lands.

Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
28 / 29
Appendix 1 of 2
What we own, and what one operator can do
InputValueProvenanceWhere it comes from
Dentists, active individuals274,895internalNPPES full data dissemination file, Aug 2026 (npidata_pfile_20050523-20260809), CMS public domain
All dental records408,300internalsame file, all dental taxonomy codes
Practice organisations112,354internalsame file, organisation NPIs
Owner-operators, the decision makers106,903internalsame file, sole-proprietor flag = Y
Licence-verified active54,446internal12 state licence boards matched to the federal spine; 76.4% of the sampled 12-state set; 17.4% of federally-active dentists are not licensed to practise
Verified emails held today0internalthe gate: no verified address exists for any record yet. Free-method enrichment resolves a website for ~9% and an email for ~2.5% of practices (Colorado pilot, 1,495 practices)
Our sending policy cap150 a dayinternalWF-03-outbound.json guardrail CAPS.daily_sends = 150, one contact per domain, max 3 touches, freemail excluded
Binding ceiling today100 a dayinternalResend free tier is 100 emails/day; the workflow cap is 150, so 100 binds until a paid tier or a second provider
Warmed domains needed1 per ~100 a dayassumptionone warmed domain per ~100 sends/day, per our own WF-03 policy of one contact per domain and standard warm-up guidance
Previews one operator reviews6 a dayassumptionoperator-reviewed builds. The renderer itself takes seconds; the constraint is human review of every claim before a practice sees it. This is the number to challenge
Enrichment floor before a run continues8% coverage, 60% verifiedinternalWF-02-enrichment.json floor: coverage >= 8% and verified >= 60%, below which the run alerts a human instead of continuing
Chairside scenario model · GREA Technologies · 16 September 2026every figure generated from deck/inputs.json
29 / 29
Appendix 2 of 2
Rates, prices and costs
InputValueProvenanceWhere it comes from
Working days a month21.7assumption5 days a week
Cold email reply rate0.45% / 2.1% / 4%benchmark0.45% = Belkins 2026 study of 7,530,489 agency cold emails to net-new contacts (34,393 replies) — the strictest credible figure and the right anchor for true cold outreach. 2.09% = Sales.co 2026, replies per unique contact across 2,000,000+ emails. 3.7% = Saleshandy 2026 platform average across 53.1M emails, which includes follow-up replies, out-of-office and unsubscribes, and only users of one to…
Interested share of replies14.1% / 25% / 34%benchmarkSales.co classified every one of 34,269 and 61,770 replies by type: 14.1% of ALL replies express genuine interest; 34.0% of HUMAN replies do. The gap is the automated share: 53.7% of replies are machine-generated (out-of-office, bounces, autoresponders).
Bounce and inbox placement2.0% / NaN%benchmarkindustry guidance floor for a verified list; Google's bulk-sender rules set the spam-complaint bar at 0.3% (0.10% recommended) rather than a bounce bar.
Interested reply to paid preview10% / 20% / 40%assumptionNo published benchmark exists for a paid $25 preview, so this is modelled. Its calibration anchor: Belkins observed 1,200+ appointments from 34,393 replies, i.e. 3.5% of replies became meetings, and that reconciles with the independent chain 14.1% interested x 25-40% booking a meeting = 3.5-5.6%. Base case here yields 25% x 20% = 5% of replies converting to a paid order, at the top of that band; conservative yields 2%, below it.
Preview to purchase10% / 20% / 35%assumptionTHE core hypothesis of the product and the number investors should attack. Falsifiable cheaply: refund rate and preview-to-purchase rate are visible from the first 25 orders
Refunded on request60% / 45% / 30%assumptionthe $25 is refunded same day on request, so this is a straight revenue reversal on the preview line
Monthly churn on the $25/mo line5% / 3.0% / 2%assumptionmonthly churn on the $25/mo line only. No contract, so churn is the risk; no measured cohort yet
Prices: preview, A, B, C$25 / $250 / $400 / $500 + $25 a monthinternalpublished on the site, and rendered by the checkout from the same table
Review labour25 minutes a preview at $25 an hourassumptionhuman review of every claim before it is shown
Payment processing2.9% + 30c a chargebenchmarkStripe published US card pricing 2.9% + 30c
Model deck/lib/model.mjs · inputs deck/inputs.json · charts deck/lib/charts.mjs · rebuild: node deck/build-deck.mjs --pdfevery figure generated from deck/inputs.json