Kokomochi is considering the launch of an advertising campaign for its latest dessert product, the Mini Mochi Munch. Kokomochi plans to spend $4.31 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 $11.43 million this year and $9.43 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 $2.46 million each year.Kokomochi's gross profit margin for the Mini Mochi Munch is 34%, and its gross profit margin averages 24% for all other products. The company's marginal corporate tax rate is 45% both this year and next year. What are the unlevered net incomes associated with the advertising campaign?

Note: Assume that the company has adequate positive income to take advantage of the tax benefits provided by any net losses associated with this campaign.

Calculate the unlevered net income for year 1 below:(Round to three decimal places.)

		Year 1
Incremental Earnings Forecast ($ million)
Sales of Mini Mochi Munch	$
Other Sales	$
Cost of Goods Sold	$
Gross Profit	$
Selling, General, and Administrative	$
Depreciation	$
EBIT	$
Income Tax at 45%	$
Unlevered Net Income	$

Calculate the unlevered net income for year 2 below: (Round to three decimal places.)

		Year 2
Incremental Earnings Forecast ($ million)
Sales of Mini Mochi Munch	$
Other Sales	$
Cost of Goods Sold	$
Gross Profit	$
Selling, General, and Administrative	$
Depreciation	$
EBIT	$
Income Tax at 45%	$
Unlevered Net Income	$