Cash	1		AP	2
Receivables	15		NP	11
Inv	11		LOC	0
Total CA	27		Acc	5
NFA	24		Total CL	18
Total Assets	51		Long-term Debt	12
			Common stock	15
			RE	6
			Total L + CE	51

Current Sales	100
Net income	5
Sales Growth 15%
Dividends	1

Using % of sales basis forecasting, how could I project next year's current assets?

Can you please assist with a step by step guidance, thank you.