Forecast financial statements for Cadbury for Year $3$ using the assumptions$$ below, and answer the questions that follow. You can also find the data in the file "AGB$311$ HW$5$ template.xlsx$".$

Sales growth of $18\%.$

The cost of debt is $2\mathrm{.}98\%$ of last$$ period's long$-$term debt.

The tax rate is $30\%.$

The depreciation rate is $15\%.$

CAPEX is $290$ million.

The following accounts are held$$ constant: Intangible Assets and Common Stock.

$$ Long$-$term debt is the PLUG variable.

No dividends.

Cost of Goods Sold$/$Sales

$0\mathrm{.}569135$

SG&A$/$Sales

$0\mathrm{.}257552$

Current Assets$/$Sales

$0\mathrm{.}499741$

Current Liabilities$/$Sales

$0\mathrm{.}586397$

Past financial statements for Cadbury are shown here:

Cadbury Income Statement and Balance Sheet

As of December $31,$ Year $1$ & $2$

$($ millions$)$

Year $2$

Revenue

$5793$

Cost of Goods Sold

$3297$

SG&A

$1492$

Depreciation Expense

$186$

EBIT

$818$

Interest expenses

$55$

Earnings before taxes

$763$

Income taxes

$34$

Net Income

$729$

ASSETS

Year $1$

Year $2$

Total current assets

$2665$

$2895$

Property, plant and equipment

$1900$

$1753$

Intangible assets

$6764$

$4220$

Total Assets

$11329$

$8868$

LIABILITIES & STOCKHOLDERS' EQUITY

Total current liabilities

$4616$

$3397$

Long$-$term debt

$2535$

$1927$

Total Liabilities

$7151$

$5324$

Stockholders' Equity

Common Stock

$1495$

$1043$

Retained earnings

$2683$

$2501$

Total Stockholders' Equity

$4178$

$3544$

Total Liabilities & Stockholders' Equity

$11329$

$8868$

From the forecasted financial$$ statements, the additional funds needed$($AFN$)$ in Year$3$ are$\_\_\_\_\_\_\_\_\_$millions. $($The AFN is the change in the plug account from Year $2$ to Year$3.)($Round to the whole number.$)$ Using the equation$$ approach, the AFN in Year$3$ are $\_\_\_\_\_\_\_$ million. $($Round to the whole number.$)$ Hint: A$*$ refers to total current assets and PPE; L$*$ refers to total current liabilities. The maximum internal growth rate for$$ Cadbury is $\_\_\_\_\_\_\_\_$ percent. $($Round to two decimal places.$)$ Hint: use numbers from year $2.$ The maximum sustainable growth rate for$$ Cadbury is $\_\_\_\_\_\_\_\_$ percent. $($Round to two decimal places.$)$ Hint: use numbers from year $2.$