The original z-score formula intended for public manufacturing companies is shown below: Altman Z-Score =(1.2X1)+(1.4X2)+(3.3X3)+(0.6X4)+(0.99 X5) The inputs for our z-score calculation are the following: - X1= Working Capital Total Asset - X2= Retained Earnings Total Assets - X3=EBIT Total Assets - X4= Market Capitalization Total Liabilities - X5= Sales Total Assets The following assumptions will be used for our modeling exercise. - Current Assets = $60 million - Current Liabilities =$40 million - Fixed Assets = $100 million - Net Income =$10 million - Dividends =$2 million - Sales =$60 million - COGS and SG\&A = $40 million - P/E Multiple =8.0x - Total Liabilities =$120 million What is the Z-score