X Ltd. provides the following profit and loss A/c for the year 2009.

Profit and Loss A/c of X Ltd for the Year Ended 31.12.2009

Particulars

Particulars

To materials

50,000

By sales

1,20,000

To wages

20,000

By closing stock of finished goods

10,000

To works expenses

15,000

By work-In-progress

To office expenses

10,000

Material 1,500

To provision for

20,000

Wages 1,000

Income tax

To net profit

18,000

Work expenses 500

3,000

1,33,000

1,33,000

The production was 10,000 units of which 9,000 units were sold. Absorption of overhead in cost accounts was on unit basis. The pre-determined rates were works overhead at Rs. 2 per unit and the office overhead Rs. 1.50 per Unit.

Prepare: (1) Cost sheet and (2) Reconciliation statement