ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
5
6
7
JustworksModel by Sacra
8
9
10
Don't request access to this Sheet: to make changes, go to "File" → "Make a copy"
11
12
Disclaimers
13
14
This is a working model provided to you, based on the understanding that you are aware of its limitations.
15
This model is for informational purposes only. This is not investment advice.
16
We cannot assure you that any data contained in this model will prove to be accurate.
17
The output should not be relied upon to make an investment decision.
18
19
Note
20
21
Users of the model are welcome to adjust key assumptions according to your understanding of the business.
22
23
Related reading
24
25
Dan Westgarth, COO of Deel: $425M Series D from Coatue to build an all-in-one global payroll platform
26
Matt Redler, CEO of Panther: $2.5M Seed from Tribe Capital to build the Stripe for modern employer of record services
27
Jeremy Zhang, CEO of Finch: $3.5M Seed from General Catalyst to build a universal API for HR and payroll
28
Anthony Mironov, Co-Founder and CEO of Wingspan: $3.5M Seed from Grand Central Tech to solve mass contractor payments
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100