Kokomochi is considering the launch of an advertising campaign for its latest dessert product, the Mini Mochi Munch. Kokomochi plans to spend $$6\mathrm{.}2$ million on TV$,$ radio, and print advertising this year for the campaign. The ads are expected to boost sales of the Mini Mochi Munch by $$10\mathrm{.}3$ million this year and $$8\mathrm{.}3$ million next year. In addition, the company expects that new consumers who try the Mini Mochi Munch will be more likely to try Kokomochi's other products. As a result, sales of other products are expected to rise by $$1\mathrm{.}7$ million each year.

Kokomochi's gross profit margin for the Mini Mochi Munch is $33\%,$ and its gross profit margin averages $21\%$ for all other products. The company's marginal corporate tax rate is $21\%$ both this year and next year. What are the incremental earnings associated with the advertising campaign?

Complete the table below: $($Round to the nearest dollar.$)$

Incremental Earnings Forecast

Sales of Mini Mochi Munch

Other Sales

Cost of Goods Sold

Gross Profit

Selling, General, and Admin. Expenses

Depreciation

EBIT

Income tax at $21\%$

Unlevered Net Income

Year $1$