Red Rose is a small company that manufactures and sells silk carpets in Abu Dhabi. Hamdan Saeed, the founder of the company, oversees the design and sale of the carpets, but his background is only in making carpets, not business. As a result, the companys financial records are not well maintained.

The initial investment in Red Rose was provided by Hamda and his family. Because the initial investment was relatively small, and the company has made carpets only for its own store, the investors have not required detailed financial statements from Hamdan. However, because the quality of the carpets is very good, sales of the carpets have increased rapidly in the recent months and Hamdan is considering a major expansion. His plans include opening another store in Dubai, as well as selling his carpets to other customers in Saudi Arabia.

Hamdans expansion plans require a significant investment, which he plans to finance with a combination of additional funds from outsiders plus some money borrowed from banks. The new investors and banks require Hamdan to provide them with more organized and detailed financial statements than he has previously prepared. To do that, Hamdan has hired a financial analyst, her name is Maryam Ahmed (she holds a bachelors degree in finance from ADU University). He asked Maryam to evaluate the performance of the company over the past year. After going through all the bank statements, sales receipts, tax returns, and other records, Maryam has assembled the following information:

	2018	2019
Cost of goods sold	$ 224,359	$ 283,281
Cash	32,372	34,394
Depreciation	63,334	71,584
Interest expense	13,783	15,780
Selling & Administrative	44,121	57,586
Accounts payable	57,220	63,479
Fixed assets	279,419	348,508
Sales	440,122	536,483
Accounts receivable	22,939	29,755
Notes payable	26,079	28,474
Long-term debt	141,040	158,368
Inventory	48,272	66,244
New equity	-	27,157

Red Rose currently pays out 50 percent of net income as dividends to Hamdan and other original investors and has a 21 percent tax rate. You are working with Maryam, and she asked you to prepare the followings:

1. Income statement for 2018 and 2019. (4 marks)
2. A balance sheet for 2018 and 2019. (4 marks)
3. Operating cash flow for 2018 and 2019. (2 marks)
4. Cash flow from assets for 2019. (2 marks)
5. Cash flow to creditors for 2019. (2 marks)
6. Cash flow to stockholders for 2019. (2 marks)

In addition to the previous requirements, she asked the following questions:

1. After preparing all these requirements, how would you describe Red Roses cash flow for 2019? Write your opinion. (2 marks)
2. Based on your analysis, what do you think about the expansion decision taken by Hamdan? (2 marks)

NOTE: Submit your answers in Excel Sheet