Just a Tuesday

JAT — Cost & Revenue Simulator

Adjust base rates on the fly. Model real scenarios. The chart projects 12-month growth at current subscriber mix.

✎ Editable base rates — change any price and the simulator updates live
$ /mo
$ /mo
$ /mo
$ /district
Small <3k: $499 · Mid 3k–10k: $999
Large 10k–25k: $1,999 · Research 25k+: $3,500
Enrollment-based · not editable · retired $699/dept Jul 10
$ /mo
% off monthly rate → Starter annual: $3,232/yr · Growth: $7,549/yr · Enterprise: $21,600/yr

What each tier actually includes

Starter

$299/mo · $3,232/yr

1 recruiter seat. Up to 5 active roles. Full candidate pool access — same as every tier. Basic match reports. Pause anytime. Best for: small contractors, single hiring funnel.

Growth

$699/mo · $7,549/yr

Up to 5 recruiter seats. Unlimited active roles. Full candidate pool access. Candidate demand signals. Batch role import. Best for: mid-market teams dividing roles by specialty.

Enterprise

$2,000/mo · $21,600/yr

Unlimited seats. ATS API integration. VEVRAA compliance reporting. Custom analytics. Dedicated support. Best for: large TA teams with high-volume, multi-location hiring.

High School District

$99/district · CoSer rate

Unlimited counselor seats. All students grades 9–12. GC-driven intake. Convergence reports. 3S1 export for Perkins compliance. Parent access included — not an add-on.

Colleges & Universities

Enrollment-based · $499–$3,500/mo

Small (<3k): $499 · Mid (3k–10k): $999 · Large (10k–25k): $1,999 · Research (25k+): $3,500. Unlimited departments, career services seats scale with tier. Replaces $699/dept model (retired Jul 10, 2026).

Up to 5 career services seats per department. Student + alumni profiles. Employer-match visibility. Placement outcome data for accreditation reporting.

Professional Talent

$15/mo · premium access

For professionals not entering through a school pipeline. Premium discoverability. Verified profile badge. Direct employer match notifications. Rate TBD — placeholder only.

Subscribers Count × monthly rate
Starter employers $299/mo $299 $0
Growth employers $699/mo $699 $0
Enterprise $2,000/mo $2,000 $0
High school districts $99/district $99 $0
College — Small $499/mo
Under 3,000 students $499 $0
College — Mid-size $999/mo
3,000–10,000 students $999 $0
University — Large $1,999/mo
10,000–25,000 students $1,999 $0
University — Research $3,500/mo
25,000+ students (e.g. UB) $3,500 $0
Professional talent $15/mo $15 $0
Parent access — included with school tier auto Included
Total MRR 0 subs $0
Platform scale Drives AI processing cost
Candidates in poolProfile parse runs once at intake
Active roles postedMatch engine runs per role
Match runs per role/monthHow often matches refresh
High school students (9–12)Intake + convergence report
College students / staffHigher interaction rate than high school
MOS translations/monthMilitary intake — conditional in intake form
Growth assumptions For 12-month projection chart
Monthly new employer subsNet new paying accounts
Monthly new school districtsCoSer rate
Monthly new college deptsFull business rate
Monthly new professional talentPremium discovery tier
Avg new employer rateWeighted by Starter/Growth/Enterprise mix
Monthly churn rate %% of subscribers who leave
Projected MRR — Month 12
$0

Monthly Revenue (MRR)

$0

Total Monthly Cost

$0.00

Gross Margin

—

Annual Run Rate (ARR)

$0

12-month revenue projection

Load a scenario or enter subscribers to see the projection.

Projected MRR
Estimated costs
Freedom number ($8,500)
AI processing breakdown Haiku model · per month
Profile parser—$0.00
Match engine—$0.00
MOS translator—$0.00
Student intake—$0.00
Quality scorer (10% of pool)—$0.00
Total AI cost—$0.00
Revenue vs total expenses —
Revenue: $0
AI: $0
Infrastructure: $0
Stripe: $0

NET PROFIT / LOSS

Add subscribers to see net result

—

Infrastructure breakdown
Neon PostgreSQL$0
Backend hosting$0
Netlify frontendFree
Domain$1.25
Stripe fees$0
Total infrastructure$1.25

Subscribers

0

current count

$8,500/mo target · Exit from Moog · JAT full time

Enter subscribers above to see progress toward freedom number.

0%

of the way there

Simulator insight

Add subscribers to see revenue and margin calculations. Start with the Erie County launch scenario.