In: Accounting
The Royal Corp has a defined benefit pension plan. As of January 1, 2019, the company had a Projected Benefit Obligation (PBO) of $80 million and Plan Assets of $75 million. The beginning balance of Prior Service Cost – AOCI is $2.5 million and the Net Gain – AOCI beginning balance is $1.2 million (2019 amortization: $.14 million).
The following data relates to the plan for the company’s current fiscal year, ended December 31, 2019.
$’s in millions Actual Return on Assets $6.2 Amortization of
Prior Service Cost .7
Service Cost 3.2
Benefits Paid to Retirees 4.1 Contribution 3.8
Prior service cost amortization .7
Expected Rate of Return 7.0% Discount Rate 5.5%
REQUIRED: Complete the pension worksheet (provided in the Excel file) for the current fiscal year, 2019.
Items | Annual pension expense | Cash | AOCI-PSC | OCI Gain | Pension asset/liability | Projected benefit obligation | Plan assets | |||||||
Amount | Dr/cr | Amount | Dr/cr | Amount | Dr/cr | Amount | Dr/cr | Amount | Dr/cr | Amount | Dr/cr | Amount | Dr/cr | |
Balance Jan 1, 2019 | 2.5 | Dr | 1.2 | Cr | 5.00 | Cr | 80.00 | Cr | 75.00 | Dr | ||||
Service cost | 3.2 | Dr | 3.20 | Cr | 3.20 | Cr | ||||||||
Interest cost | 4.40 | Dr | 4.40 | Cr | 4.40 | Cr | ||||||||
PSC amortisation | 1 | Dr | 0.70 | Cr | ||||||||||
Return on plan assets | 5.25 | Cr | 1 | Cr | 6.20 | Dr | 6.20 | Dr | ||||||
OCI Gain amortisation | 0.14 | Cr | 0.14 | Dr | ||||||||||
New prior service cost | Dr | Dr | Cr | |||||||||||
Loss due to change in acturial assumptions | Dr | - | Cr | |||||||||||
Contributions | 3.80 | Cr | 3.80 | Dr | 3.80 | Dr | ||||||||
Benefits paid | 4.10 | Dr | 4.10 | Cr | ||||||||||
Jounral for 2019 | 2.91 | Dr | 3.80 | Cr | 0.70 | Cr | 0.81 | Cr | 2.40 | Dr | 3.50 | Cr | 5.90 | Dr |
Opening balance Jan 1, 2019 | 2.50 | Dr | 1.20 | Cr | 5.00 | Cr | 80.00 | Cr | 75.00 | Dr | ||||
Balance Dec 31, 2019 | 1.80 | Dr | 2.01 | Cr | 2.60 | Cr | 83.50 | Cr | 80.90 | Dr |