Balance Sheet ABC in $: Cash & cash equivalents 120,000, Debtors ?, Inventory ?, Current Assets ?, Land, Plant & Equipment 205,000, Noncurrent Assets ?, Total Assets ?, Liabilities & Stockholders Equity Creditors ?, Other short-term liabilities ?, Total Current Liabilities ?, Long-term debt ?, Total Noncurrent Liabilities ?, Total Liabilities ?, Common stock ?, Retained earnings ?, Stockholders Equity ?, Total Liabilities & Stockholders Equity 575,000.

Income statement ABC in $: Total revenue ?, Cost of sales ?, Gross profit 145,000, SG&A ?, EBIT ?, Interest revenue 0, Interest expense 15,000, EBT ?, Taxes ?, Net income ? .

There is also the following information : Stockholders equity to Total liabilities ratio = 1.5, Creditors are 4 times greater in value to Other short-term liabilities, Inventory turnover = sales / inventory = 46, Interest coverage = 6, Inventory turnover (calculating with cost of sales) = cost of sales / inventory = 17, Current ratio = 4.

Given that there is no taxation and dividends: a) Calculate the missing values in question marks and fill in the above balance sheet and income statement, b) Calculate Altman s Z score for the company.