The following cost data are available for a firm from its books for the year ending on 31 December 1995:

Rs

Direct material

9,00,000

Direct wages

7,50,000

Profit

6,09,000

Selling and distribution overheads

5,25,000

Administrative overheads

4,20,000

Factory overheads

4,50,000

Prepare a cost sheet indicating the prime cost, works cost, production cost, cost of sales and sales value.