e) Prepare an adjusted trial balance with inclusion of the above balances

Shelly Ryce was employed at Fimi Telecommunications Company for ten (10) years. In recent times however, Shelly Ryce was made redundant and as a part of her redundancy payment package she received $2,000,000. Shelly Ryce has always loved wearing different hair extensions, and realizing how lucrative the hair extension business is, she decided that she wants to start a hair supplies store, called Shellyz Hair & Thingz." Shelly Ryce started operations on March 1, 2021 and she has been advised that even though it is a small business, it is very important for her to keep proper accounting records. Miss Ryce has therefore reached out to your project team to manage her accounts for her. The following transactions were for the first month of operations: March 1 Miss Ryce stated business with a Nissan Ad Wagon valued at $1,200,000. March 1 Miss Ryce opened a bank account at Scotiabank with $500,000. March 1 Miss Ryce paid a cheque for the first month's rent for the store, along with an equal amount for deposit of $30,000 to Mr. Steve Johnson. March 2 Miss Ryce purchased store furniture from Royal Cabinets Limited using cheque amounting to $120,000. March 3 Miss Ryce paid Telesales Electronics $15,000 with a cheque to set up her point- of-sale machine at the store. March 4 Miss Ryce withdrew $50,000 from the bank to keep in the business as cash in hand. March 4 Miss Ryce bought merchandise for resale from Mr. Xinghu Chung on credit, totalling $555,000. March 5 Miss Ryce's cashier sold merchandise to 12 customers, for cash, totalling $48,000. March 8 Miss Ryce approved the sale of merchandise on credit to the following customers: Quantity Customer's Name Sharon Nelson Kim Samuels Cost per Item $10,000 1 Item Lace Front Wig (Human Hair) Revlon Hair Relax Kankelon Braiding Hair Kera Care Kit 20 $750 Nadine Patterson 15 $350 Sonia Jarrett 5 $4,500 March 9 March 10 March 13 March 15 March 16 Miss Ryce's cashier sold merchandise to eight (8) customers, for cash totalling $32,000. Miss Ryce bought stationery with the stores logo affixed to it, for cash $5,000. After unpacking all the merchandise bought from Mr. Xinghu Chung, Miss Ryce found unsatisfactory merchandise totalling $32,000 and decided to return them. Miss Ryce bought merchandise on credit from Cherry's Wholesale Hair Supplies for $155,000. Miss Ryce sold two hair dryers to Klassy Kay's Salon for $20,000 each, receiving a cheque. Kim Samuels settled her account with cash, receiving a 5% discount. Miss Ryce paid her cashier a cheque of $15,000 for her fortnightly salary. One of the Kera Care Kit was return by Miss Sonia Jarrett. Miss Sonia Jarrett paid the balance outstanding on her account by cheque, receiving a discount of 5%. Miss Ryce paid cash for the following utility bills for the month: March 17 March 18 March 19 March 20 March 22 Amount $13,000 Utility Company Jamaica Light Company National Water Company Fimi Telecommunications Company $2,350 $5,300 March 22 March 25 March 25 March 27 Miss Ryce also paid cheque for security fees for the month totalling $23,000. During the period March 17 March 25, 2021, Miss Ryce sold merchandise for cash totalling $380,000. Miss Ryce made a cash lodgement of $300,000 to the bank. Miss Ryce paid cheques to Mr. Xinghu Chung for $250,000, receiving a 2% discount, and to Cherry's Wholesale Hair Supplies for $100,000, receiving a 2% discount. After almost a month in business, Miss Ryce felt like she wanted to treat herself to a weekend at the Secrets Wild Hotel in Montego. She withdrew $30,000 cash from the business to supplement her personal expenses. All other customers who had taken goods on account on March 8, 2021, cleared their outstanding balances, by paying with a cheque. March 29 March 31 Shellyz Hair & Thingz Adjusted General Journal for the month of March 31, 2021 Credit Date (2021) Detail 31-Mar Prepaid Electricity Electricity Expense Debit 3,000 3,000 2,500 31-Mar Salary Salary accrued 2,500 6,000 31-Mar Insurance Premium Expense Insurance Premium accrued 6,000 12,000 31-Mar Depreciation Expense Accumulated Depreciation-Motor vehicles 12,000 800 31-Mar Depreciation Expense Accumulated Depreciation - Furniture 800 100 31-Mar Depreciation Expense Accumulated Depreciation-Point-of-Sale machine 100 Salary A/C Date Details Amount Mar-31 Bank 17,500 Amount Date Details 15,000 Mar-31 Bal c/f 2,500 17,250 17,500 Apr-01 Bal b/f 17,500 Cash A/C Date Amount Details Mar-31 Bal c/f Amount Date Details 17,500 Mar-31 Bal c/f 17.500 Salary (owing) 15,000 2,500 17,500 Apr-01 Bal b/f 17,500 Electricity Expense A/c Date Amount Amount Details Mar-31 Cash Prepaid (Bal) Date Details Mar-31 Bal c/f 10,000 3,000 13,000 13,000 13000 Apr-01 Bal b/f 3,000 Prepaid Electricity A/C Date Amount Details Mar-31 Bal c/f Amount Date Details 13,000 Mar-31 Jamaica Light Company 10,000 3,000 13,000 13000 Apr-01 Bal b/f 3000 Date Amount Depreciation A/C Details Mar-01 To Acc Depreciation Nissan Ad Wagon Furniture POS Machine Amount Date Details 12,000 Mar-31 Bal c/f 800 100 12,900 12,900 12.900 Apr-01 Balb/f 12900 Depreciation A/C Date Details Amount Amount Date Details Mar-31 Bal c/f Mar-01 To Acc Depreciation Nissan Ad Wagon Furniture POS Machine 12,000 800 12,900 12.900 100 12,900 Apr-01 Bal b/f 12900 Acc.Depreciation A/c Date Details Amount Bal Amount Date Details 12,000 Mar-31 Nissan Ad Wagon 900 Mar-31 Furniture 12,000 800 Bal Bal 100 Mar-31 100 Shellyz Hair & Thingz Unajusted Trial Balance as at March 31,2021 Credit Debit 1,200,000.00 1,700,000.00 Details Nissan Ad Wagon Capital Bank Cash Mr.Steve Johnson Prepaid Rent Furniture Telesales Electronics Purchases Mr. Xinghu Chung Sales Stationery Purchases Return (Return Outwards) 246,350.00 168,600.00 30,000.00 30,000.00 120,000.00 15,000.00 710,000.00 273,000.00 552,750.00 5,000.00 32,000.00 55,000.00 Cherry's Wholesale Hair Supplies Discount Allowed Salary Sales Return (Return Inwards) Jamaica Light Company (Utility) National Water Company (Utility) Drawings Discount Received Fimi Telecommunications Company Security Fee TOTAL 1,650.00 15,000.00 4,500.00 13,000.00 2,350.00 30,000.00 7,000.00 5,300.00 23,000.00 2,619,750.00 $ 2,619,750