Section 3: Trial balance
ACTIVITY1:
To draw up a trial balance
[LO 3.3]
Once the ledger accounts have been completed, the accounts are closed and transferred to a Trial Balance.
Accounts that have entries only on the debit or credit side, are simply added up to obtain a total.
In the case of accounts that have entries on the debit as well as the credit side, the balance is calculated. This means a balance that is the difference between the two sides is calculated. For example:
| Bank Account | |||||||||||
| 2003 | 2003 | ||||||||||
| Nov. | 30 | Total received | CRJ | 20 698 | 00 | Nov. | 30 | Total payments | CPJ | 15 633 | 00 |
| 30 | Balance | b/f | 5 065 | 00 | |||||||
| 20 698 | 00 | 20 698 | 00 | ||||||||
| Des. | 1 | Balance | c/f | 5 065 | 00 | ||||||
The balances carried forward and the totals are transferred to the Trial Balance.
Although the Trial Balance indicates that a credit entry was done for every debit entry, certain errors will not be shown up by the Trial Balance. Thererfore a Trial Balance that balances cannot always be accepted as proof of correctness.
TRIAL BALANCE OF RANDOM STORES AS AT 30 JUNE 2003
| Dt. | Cr. | ||
| Balance sheet section | |||
| Capital | B1 | 199 322 | |
| Withdrawals | B2 | 15 000 | |
| Land and Buildings | B3 | 105 000 | |
| Vehicles | B4 | 28 000 | |
| Equipment | B5 | 32 125 | |
| Trading inventory | B6 | 45 310 | |
| Debtors control | B7 | 12 180 | |
| Bank | B8 | 11 754 | |
| Change | B9 | 600 | |
| Petty cash | B10 | 250 | |
| Creditors control | B11 | 15 994 | |
| Nominal Account section | |||
| Sales | N1 | 350 000 | |
| Selling costs | N2 | 250 000 | |
| Rates and Taxes | N3 | 4 210 | |
| Insurance | N4 | 3 850 | |
| Water and Electricity | N5 | 4 952 | |
| Telephone | N6 | 4 810 | |
| Stationery | N7 | 2 750 | |
| Repairs | N8 | 5 325 | |
| Wages | N9 | 18 000 | |
| Salaries | N10 | 26 000 | |
| Rental income | N11 | 4 800 | |
| Totals | 570 116 | 570 116 | |
ASSIGNMENT 1: Trial Balance
ASSIGNMENT 2: Auxiliary Journals, Ledger and Trial Balance
1. Record the transactions for April in the following auxiliary journals: CRJ 3.7.1, CPJ 3.7.1, DJ 3.7.1 and CJ 3.7.1
2. Close the journals at the end of the month
3. Transfer to the ledger accounts and indicate folio numbers
4. Calculate the balances, or totals where necessary
5. Draw up a trial balance at the end of April
| DATE | TO WHOM ISSUED, FOR | AMOUNT |
| 2003 | ||
| April 1 | P. Hatting, for capital contribution | R105 000 |
| 7 | V. Jansen, to pay his debt | R 660 |
| Blommie Bloemiste, for rental income | R 500 | |
| 14 | D. Coetzee, payment on account | R 300 |
| 21 | G. Ferreira, payment on account | R 200 |
| 28 | V. Jansen, to pay the amount of the invoice issued on 17 April | R 246 |
| DATE | SALES | SELLING COSTS |
| 2003 | ||
| April 7 | R5 800 | R4 600 |
| 17 | R3 820 | R2 440 |
| 21 | R7 620 | R5 740 |
| 28 | R1 944 | R1 406 |
| DATE | AMOUNT |
| 2003 | |
| April 5 | R2 160 |
| 17 | R3 220 |
| 25 | R1 736 |
| DATE | AMOUNT |
| 2003 | |
| April 1 | R105 000 |
| 5 | R 2 160 |
| 7 | R 6 960 |
| 14 | R 300 |
| 17 | R 7 040 |
| 21 | R 7 820 |
| 25 | R 1 736 |
| 28 | R 2 190 |
| DATE | PAYEE | REASON FOR PAYMENT | AMOUNT |
| 2003 | |||
| April 2 | Perfectum Builders | Building purchased | R80 000 |
| 3 | Stylish Equipment | Equipment purchased | R 4 500 |
| 4 | Cash | For change | R 180 |
| Caro Ltd. | For materials purchased | R 2 675 | |
| 7 | Cash | For wages | R 560 |
| 10 | Trust Brokers | For insurance premium | R 600 |
| 14 | Cash | For wages | R 560 |
| Zy Wholesalers | Goods purchased for cash | R 5 950 | |
| Stationery purchased for cash | R 180 | ||
| 16 | Larnie Furnishers | Paid amount owing | R 3 760 |
| 17 | Caro Ltd. | Materials purchased | R 2 896 |
| Cash | For wages | R 560 | |
| Wesco Distributors | For goods purchased | R 3 875 | |
| 28 | Cash | For wages | R 560 |
| 30 | J Henning | Manager’s salary | R 2 110 |
| Bengo Wholesalers | Amount owing to date |
| DATE | PURCHASED FROM | ITEMS/SERVICES | AMOUNT |
| 2003 | |||
| April 3 | Larnie Furnishers | Equipment | R 3 760 |
| 5 | Bengo Wholesalers | Goods | R 8 844 |
| 6 | Willow Suppliers | Materials | R 2 500 |
| 7 | Pen and Paper | Stationery | R 228 |
| 9 | Bengo Wholesalers | Goods | R 4 750 |
| 15 | Toledo Motors | Delivery vehicle | R28 660 |
| 17 | Willow Suppliers | Materials | R 420 |
| Goods | R 3 000 | ||
| 19 | Pen and Paper | Stationery | R 106 |
| 26 | Bengo Wholesalers | Trading stock | R 1 400 |
| DATE | SOLD TO | AMOUNT | COST PRICE |
| 2003 | |||
| April 4 | V Jansen | R660 | R495 |
| 10 | D Coetzee | R890 | R712 |
| 13 | G Ferreira | R260 | R128 |
| 16 | D Coetzee | R106 | R 84 |
| 17 | V Jansen | R246 | R184 |
| 26 | G Ferreira | R340 | R272 |
DEBTORS JOURNAL OF HATTING DEALERS – APRIL 2003 DJ 3.7.1
| In-voice | Day | Debtors | Fol. | Sales | Selling costs |
CASH RECEIPTS JOURNAL OF HATTING DEALERS - APRIL 2003 CRJ 3.7.1
| Doc. | Day | Details | Fol. | Analysis | Bank | Sales | Selling costs | Current income | Debtors Control |
|
|||||||||||||||
CREDITORS JOURNAL OF HATTING DEALERS – APRIL 2003 CJ 3.7.1
| In-voice | Day | Creditors | Creditors control | Trading inventory | Stationery | Cost of materials |
|
|||||||||||||||
CASH PAYMENTS JOURNAL OF HATTING DEALERS - APRIL 2003 CPJ 3.7.1
| Doc. | Day | Name of beneficiary | Fol. | Bank | Trading inventory | Cost of materials | Wages | Creditors control |
|
||||||||||||||
| Learning Outcomes(LOs) |
| LO 3 |
| MANAGERIAL, Consumer and Financial Knowledge and SkillsThe learner will be able to demonstrate knowledge and the ability to apply responsibly a range of managerial, consumer and financial skills. |
| Assessment Standards(ASs) |
| We know this if the learner : |
| 3.1 completes a basic income statement and balance sheet for a service and retail business; |
| 3.2 investigates the public relations, social responsibility and environmental responsibility strategies and actions of different businesses and organisations; |
| 3.3 completes cash and credit transactions in the books of service and retail businesses; |
| 3.4 uses keyboard skills and function keys in developing, storing, retrieving and editing business documentation; |
| 3.5 analyses financial statements for decision-making at a basic level; |
| 3.6 differentiates between the forms of credit purchases. |
ACTIVITY 1
ASSIGNMENT 1
TRIAL BALANCE OF ENSLIN DEALERS AS AT 30 NOVEMBER 2003
| Dt. | Cr. | ||
| Balance Sheet section | |||
| Capital | B1 | 30 000 | |
| Withdrawals | B2 | 100 | |
| Vehicles | B3 | 7 800 | |
| Equipment | B4 | 4 640 | |
| Trading inventory | B5 | 2 710 | |
| Debtors control | B6 | 2 750 | |
| Bank | B7 | 21 345 | |
| Creditors control | B8 | 11 253 | |
| Nominal Accounts section | |||
| Sales | N1 | 6 500 | |
| Cost price of sales | N2 | 4 960 | |
| Wages | N3 | 300 | |
| Stationery | N4 | 652 | |
| Telephone | N5 | 135 | |
| Packaging material | N6 | 1 740 | |
| Repairs | N7 | 621 | |
| Totals | 47 753 | 47 753 | |
ACTIVITY1
ASSIGNMENT 2
CASH PAYMENTS JOURNAL OF HATTING DEALERS - APRIL 2003 CPJ 3.7.1
| Doc | Day | Name of payee | Fol | Bank | Trading inventory | Cost of materials | Wages | Creditors control |
|
||||||||||||||
| 200 | 2 | Perfectum Builders | 80 000 | - | 80 000 | - | B2 | Land and Buildings | |||||||||||||||
| 201 | 3 | Stylish Equipment | 4 500 | - | 4 500 | - | B3 | Equipment | |||||||||||||||
| 202 | 4 | Cash | 180 | - | 180 | - | B8 | Change | |||||||||||||||
| 203 | Caro Ltd. | 2 675 | - | 2 675 | - | ||||||||||||||||||
| 204 | 7 | Cash | 560 | - | 560 | - | |||||||||||||||||
| 205 | 10 | Trust Brokers | 600 | - | 600 | - | N5 | Insurance | |||||||||||||||
| 206 | 14 | Cash | 560 | - | 560 | - | |||||||||||||||||
| 207 | ZY Wholesalers | 6 130 | - | 5 950 | - | 180 | - | N6 | Stationery | ||||||||||||||
| 208 | 16 | Larnie Furnishers | 3 760 | - | 3 760 | - | |||||||||||||||||
| 209 | 17 | Caro Ltd. | 2 896 | - | 2 896 | - | |||||||||||||||||
| 210 | Cash | 560 | - | 560 | - | ||||||||||||||||||
| 211 | Wesco Distributors | 3 875 | - | 3 875 | - | ||||||||||||||||||
| 212 | 28 | Cash | 560 | - | 560 | - | |||||||||||||||||
| 213 | 30 | J Henning | 2 110 | - | 2 110 | - | N7 | Salary | |||||||||||||||
| 214 | Bengo Wholesalers | 14 994 | - | 14 994 | - | ||||||||||||||||||
| 123 960 | - | 9 825 | - | 5 571 | - | 2 240 | - | 18 754 | - | 87 570 | - | ||||||||||||
| B7 | B5 | N8 | N9 | B9 | |||||||||||||||||||
ACTIVITY1
ASSIGNMENT 2
CASH RECEIPTS JOURNAL OF HATTING DEALERS - APRIL 2003 CRJ 3.7.1
| Doc | Day | Details | Fol | Analysis | Bank | Sales | Selling costs | Current income | Debtors control |
|
|||||||||||||||
| 01 | 1 | P. Hatting | 105 000 | - | 105 000 | - | 105 000 | - | B1 | Capital | |||||||||||||||
| KR | 5 | Services provided | 2 160 | - | 2 160 | - | 2 160 | - | |||||||||||||||||
| 02 | 7 | V. Jansen | 660 | - | 660 | - | |||||||||||||||||||
| Blommie Florists | 500 | - | 500 | - | N4 | Rental income | |||||||||||||||||||
| KP | 7 | Sales | 5 800 | - | 6 960 | - | 5 800 | - | 4 600 | - | |||||||||||||||
| 03 | 14 | D. Coetzee | 300 | - | 300 | - | 300 | - | |||||||||||||||||
| KR | 17 | Sales | 3 820 | - | 3 820 | - | 2 440 | - | |||||||||||||||||
| KR | Services provided | 3 220 | - | 7 040 | - | 3 220 | - | ||||||||||||||||||
| 04 | 21 | G. Ferreira | 200 | - | 200 | - | |||||||||||||||||||
| KR | Sales | 7 620 | - | 7 820 | - | 7 620 | - | 5 740 | - | ||||||||||||||||
| KR | 25 | Services provided | 1 736 | - | 1 736 | - | 1 736 | - | |||||||||||||||||
| 05 | 28 | V. Jansen | 246 | - | 246 | - | |||||||||||||||||||
| KR | Sales | 1 944 | - | 2 190 | - | 1 944 | - | 1 406 | - | ||||||||||||||||
| 133 206 | - | 19 184 | - | 14 186 | - | 7 116 | - | 1 406 | - | 105 500 | - | ||||||||||||||
| B7 | N1 | N3/B5 | N2 | B6 | |||||||||||||||||||||
ACTIVITY1
ASSIGNMENT 2
CREDITORS JOURNAL OF HATTING DEALERS FOR APRIL 2003 CJ 3.7.1
| Invoice | Day | Creditors | Fol | Creditors control | Trading inventory | Cost of materials | Stationery |
|
|||||||||||||
| 100 | 3 | Larnie Furnishers | 3 760 | - | 3 760 | - | B3 | Equipment | |||||||||||||
| 101 | 5 | Bengo Wholesalers | 8 844 | - | 8 844 | - | |||||||||||||||
| 102 | 6 | Willow Suppliers | 2 500 | - | 2 500 | - | |||||||||||||||
| 103 | 7 | Pen and Paper | 228 | - | 228 | - | |||||||||||||||
| 104 | 9 | Bengo Wholesalers | 4 750 | - | 4 750 | - | |||||||||||||||
| 105 | 15 | Toledo Motors | 28 660 | - | 28 660 | - | B4 | Vehicles | |||||||||||||
| 106 | 17 | Willow Suppliers | 3 420 | - | 3 000 | - | 420 | - | |||||||||||||
| 107 | 19 | Pen and Paper | 106 | - | 106 | - | |||||||||||||||
| 108 | 26 | Bengo Wholesalers | 1 400 | - | 1 400 | - | |||||||||||||||
| 53 668 | - | 17 994 | - | 2 920 | - | 334 | - | 32 420 | - | ||||||||||||
| B8 | B5 | N8 | N6 | ||||||||||||||||||
ACTIVITY 1
ASSIGNMENT 2
Debtors Journal of Hatting Dealers DJ 3.7.1
| Inv. | Day | Debtors | Fol | Sales | Selling costs |
| 4 | V Jansen | 660 | 495 | ||
| 10 | D Coetzee | 890 | 712 | ||
| 13 | G Ferreira | 260 | 128 | ||
| 16 | D Coetzee | 106 | 84 | ||
| 17 | V Jansen | 246 | 184 | ||
| 26 | G Ferreira | 340 | 272 | ||
| 2 502 | 1 875 | ||||
| B6/N1 | B5/N3 |
ACTIVITY
ASSIGNMENT 2
General Ledger of Hatting Dealers
| Balance Sheet Section | |||||||||||
| Date | Details | Fol | Amount | Date | Details | Fol | Amount | ||||
| Capital 2003 | B1 | ||||||||||
| Apr. | 1 | Bank | CRJ3.7.1 | 105 000 | - | ||||||
| Land and Buildings | B2 | ||||||||||
| Apr. | 2 | Bank | CPJ3.7.1 | 80 000 | |||||||
| Equipment | B3 | ||||||||||
| Apr. | 3 | Bank | CPJ3.7.1 | 4 500 | |||||||
| 3 | Creditors control | CJ3.7.1 | 3 760 | ||||||||
| 8 260 | |||||||||||
| Vehicles | B4 | ||||||||||
| Apr. | 15 | Creditors control | CJ3.7.1 | 28 660 | |||||||
| Trading Inventory | B5 | ||||||||||
| Apr. | 30 | Bank | CPJ3.7.1 | 9 825 | Apr. | 30 | Trading Inventory | CRJ3.7.1 | 14 186 | ||
| 30 | Creditors control | CJ3.7.1 | 17 994 | 30 | Trading Inventory | DJ3.7.1 | 1 875 | ||||
| Balance | b/f | 11 758 | |||||||||
| 27 819 | 27 819 | ||||||||||
| Mei | 1 | Balance | a/b | 11 758 | |||||||
| Debtors Control | B6 | ||||||||||
| Apr. | 30 | Sales | DJ3.7.1 | 2 502 | Apr. | 30 | Bank | CRJ3.7.1 | 1 406 | ||
| Balance | b/f | 1 096 | |||||||||
| 2 502 | 2 502 | ||||||||||
| Mei | 1 | Balance | c/f | 1 096 | |||||||
| Bank | B7 | ||||||||||
| Apr. | 30 | Total Receipts | CRJ3.7.1 | 133 206 | Apr. | 30 | Total Payments | CPJ3.7.1 | 123 960 | ||
| Balance | b/f | 9 246 | |||||||||
| 133 206 | 133 206 | ||||||||||
| May | 1 | Balance | c/f | 9 246 | |||||||
| Change | B8 | ||||||||||
| Apr. | 4 | Bank | CPJ3.7.1 | 180 | |||||||
| Creditors Control | B9 | ||||||||||
| Apr. | 30 | Bank | CPJ3.7.1 | 18 754 | Apr. | 30 | Sundry purchases | CJ3.7.1 | 53 668 | ||
| Balance | c/f | 34 914 | |||||||||
| 53 668 | 53 668 | ||||||||||
| May | 1 | Balance | b/f | 34 914 | |||||||
| Nominal Accounts Section | |||||||||||
| Sales | N1 | ||||||||||
| Apr. | 30 | Bank | CRJ3.7.1 | 19 184 | |||||||
| 30 | Debtors control | DJ3.7.1 | 2 502 | ||||||||
| 21 686 | |||||||||||
| Current Income | N2 | ||||||||||
| Apr. | 30 | Bank | CRJ3.7.1 | 7 116 | - | ||||||
| Selling Costs | N3 | ||||||||||
| Apr. | 30 | Trading inventory | CRJ3.7.1 | 14 186 | |||||||
| Trading inventory | DJ3.7.1 | 1 875 | |||||||||
| 16 061 | |||||||||||
| Rental Income | N4 | ||||||||||
| Apr. | 7 | Bank | CRJ3.7.1 | 500 | |||||||
| Insurance | N5 | ||||||||||
| Apr. | 10 | Bank | CPJ3.7.1 | 600 | |||||||
| Stationery | N6 | ||||||||||
| Apr. | 14 | Bank | CPJ3.7.1 | 180 | |||||||
| 30 | Creditors control | CJ3.7.1 | 334 | ||||||||
| 514 | |||||||||||
| Salary | N7 | ||||||||||
| Apr. | 30 | Bank | CPJ3.7.1 | 2 110 | |||||||
| Cost of Materials | N8 | ||||||||||
| Apr. | 30 | Bank | CPJ3.7.1 | 5 571 | |||||||
| 30 | Creditors control | CJ3.7.1 | 2 920 | ||||||||
| 8 491 | |||||||||||
| Wages | N9 | ||||||||||
| Apr. | 30 | Bank | CPJ3.7.1 | 2 240 | |||||||
ACTIVITY 1
ASSIGNMENT 2
TRIAL BALANCE OF HATTING DEALERS AS AT 30 APRIL 2003
| Dt. | Cr. | ||
| Balance Sheet section | |||
| Capital | B1 | 105 000 | |
| Land and Buildings | B2 | 80 000 | |
| Equipment | B3 | 8 260 | |
| Vehicles | B4 | 28 660 | |
| Trading inventory | B5 | 11 758 | |
| Debtors control | B6 | 1 096 | |
| Bank | B7 | 9 246 | |
| Change | B8 | 180 | |
| Creditors control | B9 | 34 914 | |
| Nominal Accounts section | |||
| Sales | N1 | 21 686 | |
| Current income | N2 | 7 116 | |
| Cost price of sales | N3 | 16 061 | |
| Rental income | N4 | 500 | |
| Insurance | N5 | 600 | |
| Stationery | N6 | 514 | |
| Salary | N7 | 2 110 | |
| Cost of materials | N8 | 8 491 | |
| Wages | N9 | 2 240 | |
| 169 216 | 169 216 | ||