Pharoah Electronics Inc. produces and sells two models of pocket calculators, Deluxe and Standard. The calculators sell for $$7$ and $$5,$ respectively. Because of the intense competition Pharoah faces, management budgets sales annually. Its projections for the four quarters of $2022$ are as follows:

Product

Unit Sales

Quarter $1$

Quarter $2$

Quarter $3$

Quarter $4$

Deluxe

$9,800$

$15,100$

$29,400$

$25,200$

Standard

$15,200$

$19,800$

$25,000$

$29,700$

Prepare a sales budget for the four quarters ending December $31,2022.$ For each quarter and for the $12$ months, indicate the number of units, selling price, and total sales for each product and in total.

PHAROAH ELECTRONICS INC.

Sales Budget

For the year ending December $31,2022$

Quarter

$1$

$2$