Kokomochi is considering the launch of an advertising campaign for its latest dessert product, the Mini Mochi Munch. Kokomochi plans to spend $4.8 million on TV, radio and print advertising this year for the campaign. The ads are expected to boost sales of the Mini Mochi Munch by $9.9 million this year and $7.9 million next year. In addition, the company expects that new consumers who try the Mini Mochi Munch will be more likely to try Kokomochi's other products. As a result, sales of other products are expected to rise by $1.8 million each year. Kokomochi's gross profit margin for the Mini Mochi Munch is 31%, and its gross profit margin averages 23% for all other products. The company's marginal corporate tax rate is 30% both this year and next year. What are the incremental earnings associated with the advertising campaign?

Complete the table for year 1 below:(Round to the nearest dollar.)

Incremental earnings forecast	Year 1
Sales of Mini Mochi Munch	$
Other sales
Cost of goods sold
Gross profit	$
Selling, general and admin. expenses
Depreciation		0
EBIT	$
Income tax at 30%
Unlevered net profit	$

Part 2

Complete the table for year 2 below:(Round to the nearest dollar.)

Incremental earnings forecast	Year 2
Sales of Mini Mochi Munch	$
Other sales
Cost of goods sold
Gross profit	$
Selling, general and admin. expenses
Depreciation		0
EBIT	$
Income tax at 30%
Unlevered net profit	$