The following is the profit and loss account of a firm

Particulars

Particulars

To materials

To wages

To work overhead To administration overhead

To selling overheads To net profit c./d

1,00,000

50,000 30,000 9,000

6,000
5,000

By sales (50,000 units)

2,00,000

2,00,000

2,00,000

The normal output of the firm is 75,000 units. Works overhead is fixed to the extent of Rs. 18,000 and selling overhead is 50% variable. Administration overhead is fully fixed.

You are required to prepare a cost sheet and reconcile the profit there in units that shown by the financial accounts.