How do I complete this Chart?

CVP Home Run Practice: Three Product

Example:

The SHIIM's Fancy Company sells $3$ different belts: Gold, Silver and Leather. Dan Shim foresees sales of $200,000$ units in the coming period consisting of $20,000$ units of Gold, $100,000$ units of Silver and $80,000$ units of Leather. The company common fixed costs for the period are $$2,550,000$ which can't be separated to any belt. The followings are additional information:

$\backslash$table$[[,$Gold,$\backslash$table$[[$Silver$],[100,000]],\backslash$table$[[$Unit$],[$Cost$]],,\backslash$table$[[$Leather$],[80,000]],\backslash$table$[[$Unit$],[$Cost$]],$Total$],[$Total Unit,$20,000,\backslash$table$[[$Unit$],[$Cost$]],,],[$Sales$,,$$$150,100\%,,$$$65,100\%,,$$$50,$#VALUE!$],[$Var$.$ exp.,,$120,$#VALUE!,,$45,$#VALUE!,,$$40,$#VALUE!$],[\backslash$table$[[$Contrib$.],[$margin$]],,,$#VALUE!,,,#VALUE!,,,#VALUE!$],[$Fixed exp,,,,,,,,,$2,550,000$