Based on your 2012 to 2016 (including pro forma financial statement) data of Sonic Master Supplies Inc., construct the 2017 pro forma financial statements using the following assumptions: Cost of Goods Soldet sales is 86% Operating expenseset sales is 11% Long-term debt is 560 . Current portion of long term-debt is 100 Interest expenseet sales is at 10% Tax rate @ 45% Dividends/eamings is 50% Current Assetset sales is 29% Net fixed assets is 270 Current liabilitieset sales is 14.4% use SPC to forecast 2017 sales. NOTE: The values of a, b, and in the formula Yc= a + bx + cx should be rounded off to TWO DECIMAL PLACES the same applies to the accounts found on the proforma financial statements of Sonic Master for 2017. Question 1 10 pts Worksheet for Sales computation using SPC: Year Sales (in thousands) X x2 x X2Y XY 2012 11,190 2013 13,764 2014 16.104 2015 20,613 2016 25,766 = = NOTE: Answers here should have comma as separators, remove the decimals and use "-" for negative answers. For example: Year Sales (in thousands) X x2 X X2Y XY 1998 10.000 -1 2 4 20.000 - 10,000