Kokomochi is considering the launch of an advertising campaign for its latest dessert$$ product, the Mini Mochi Munch. Kokomochi plans to spend

$$6\mathrm{.}1$ million on$$ 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{.}6$ million this year and

$$7\mathrm{.}6$ million next year. In$$ 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{.}6$ million each year.

$$Kokomochi$\text{'}$s gross profit margin for the Mini Mochi Munch is

$36\%,$ and its gross profit margin averages

$20\%$ for all other products. The$$ company's marginal corporate tax rate is

$35\%$ 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$$ below:$($Round to the nearest$$ 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 $35\%$

$

Unlevered Net Income

$