Prepare a reconciliation statement from the following figures so as to ascertain the profit as per the financial accounts:

Loss as per cost accounts

5,000

Closing stock undervalued in cost accounts

2,500

Goodwill written off

10,000

Profit on sale of machinery

60,000

Interest on bank loan

6,075

Works overheads over-recovered in cost accounts

11,075