Kokomochi is considering the launch of an advertising campaign for its latest dessert$$ product, the Mini Mochi Munch. Kokomochi plans to spend $ $4\mathrm{.}5$ million on$$ TV$,$ radio and print advertising this year for the campaign. The ads are expected to boost sales of the Mini Mochi Munch by $ $9\mathrm{.}5$ million this year and $ $7\mathrm{.}5$ 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 $ $1\mathrm{.}9$ million each year.

$$Kokomochi$\text{'}$s gross profit margin for the Mini Mochi Munch is $36\%,$ and its gross profit margin averages $22\%$ for all other products. The$$ company's marginal corporate tax rate is $30\%$ both this year and next year. What are the incremental earnings associated with the advertising$$ campaign?

Question content area bottom

Part $1$

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

$