Mathers Co. manufactures tote bags. The forecasted income statement for the year before any special orders included sales of $3,200,000 (sales price is $10 per unit.) Manufacturing cost of goods sold is anticipated to be $2,500,000. Selling expenses are expected to be $300,000, and operating income is projected at $400,000. Fixed costs included in these forecasted amounts are $1,300,000 for manufacturing cost of goods sold. ProCo is offering a special order to buy 30,000 tote bags for $6.00 each. There will be no additional selling expenses, and sufficient capacity exists to manufacture the extra tote bags.

Requirements: Create an incremental analysis schedule to demonstrate what amount operating income would increase or decrease as a result of accepting the special order.