Creta$$s makes all sales on account, subject to the following collection pattern: $22\%$ in the month of sales, $23\%$ in the first month after sales, $44\%$ in the second month after sales, and $10\%$ in the third month after sales. $(1\%$ is not collected$).$ If sales were $65000,75000,$ and $85000$ respectively for the month of July, August and September. Calculate the budgeted collection for August and budgeted receivables outstanding on $30$ September?

Note: Show the detailed calculations in excel.