Balance Sheet a. Cash Receivables Inventories Total Current Assets Net Fixed Assets Total Assets $77,500 $336,000 $241,500 $655,000 $292,500 $947,500 Using the Dupont Model, calculated each component (profit margin, total asset turnover and equity multiplier well as the return on equity for XYZ Company 1. Profit Margin: 2. Total Asset Turnover: Accounts Payable Notes Payable Other Current Liabilities Total Current Liabilities Long-term Debt Common Equity Total Liabilities & Equity $129,000 $84,000 $117,000 $330,000 $256,500 $361,000 $947,500 3. Equity Multiplier: b. Calculate the Operating Cash Flow Income Statement c. Calculate Net Working Capital (NWC) Sales Cost of Goods Sold Depreciation $1,600,000 $1,200,000 $145,000 d. Calculate Net Operating Working Capital (NOWC) EBIT Interest Expense Taxes Net Income $255,000 $90,000 $165,000 $57,750 $107,250