Lucido Products markets two computer games: Claimjumper and Makeover. A contribution format income statement for a recent month for the two games appears below:

Claimjumper Makeover TotalSales

$116,000 $58,000 $174,000

Variable expenses 35,800 7,700 43,500

Contribution margin $80,200 $50,300 130,500

Fixed expenses 84,375

Net operating income $46,125

Required:

1. What is the overall contribution margin (CM) ratio for the company?

2. What is the company's overall break-even point in dollar sales?

3. Show a contribution format income statement at the company's break-even point that shows the appropriate levels of sales for the two products.

I know the answers for #1 and #2 but I'm having a problem with #3. I have the table set up correctly but the #'s aren't right.

CM is 75% break-even $ 112,500