Please help, I need to create contribution margin income statement at breakeven:

Requirement 3 Schedule:

Input Data
Applicable to the company as a whole:
Net income earned during most recent period:				$ 65,000
Contribution margin ratio:				15%
Fixed costs incurred during most recent period:				$ 175,000
Statutory tax rate:				37%
Operating income generated at breakeven:				$ -
Applicable to the Football Division
Selling price per football				$ 18.00
Total variable cost dollars incurred by Football Division				$ 952,088
Quantity of footballs sold during most recent period:				64,000
Applicable to the Baseball Division
Variable cost per baseball:				$ 3.24

Footballs

Baseballs

Total

Total $

$ per Unit

Sales Ratios

Total $

$ per Unit

Sales Ratios

Total $

Sales Ratios*

Revenues

$ 1,152,000

$ 18.00

62%

$ 702,497

$ 3.65

38%

$ 1,854,497.35

100%

Variable Costs

$ 952,088

$ 14.88

60%

$ 624,235

$ 3.24

40%

$ 1,576,323

100%

Contribution Margin

$ 199,912

$ 3.12

72%

$ 78,263

$ 0.41

28%

$ 278,175

100%

Fixed Costs

$ 175,000

Operating income

$ 103,175

Income Tax

$ 38,174.60

Net income

$ 65,000