Venture Capital
Value 14.0 Value 14.0
Other assets 9.0 Your original equity 5.0
Fixed assets 1.0 Equity from 1st stage 5.0
Cash from new equity 4.0 New equity from 2nd stage 4.0
Assets Liabilities and Equity
Second Stage Market Value Balance Sheet ($mil)