20
Accounting CHAPTER for Pensions and Postretirement Benefits
ASSIGNMENT CLASSIFICATION TABLE (BY TOPIC)
Topics 1. Questions Brief Exercises Exercises 16 Problems Concepts for Analysis 1, 2, 3, 4, 5, 7 1, 2, 7, 8, 9 1, 2, 3, 4, 5, 6, 9 4, 5
Basic definitions and 1, 2, 3, 4, 5, concepts related to pension 6, 7, 8, 9, 13, plans. 14, 24 Worksheet preparation. Income statement recognition, computation of pension expense. Balance sheet recognition, computation of pension expense. Minimum liability computation. Corridor calculation. Reconciliation schedule. Prior service cost. 10, 11, 12, 14, 17, 18 3 1, 4
2. 3.
3, 4, 7, 10, 15 1, 2, 3, 6, 12, 13, 14, 15, 16, 17, 20, 21
4.
16, 20, 21, 22, 23 20, 22
2
3, 9, 11, 13, 1, 2, 3, 4, 5, 2, 5, 7 14, 15, 17, 6, 7, 8, 9 18, 19 11, 12, 13, 14, 16, 17, 18, 19 8, 14, 20, 21 3, 4, 5, 6, 7, 8 2, 3, 5, 6, 7, 8, 9 2, 4, 5
5.
8, 9, 10
6. 7. 8.
19 25 13, 14, 21, 23
7 6 5, 8, 9, 10
3, 4, 5, 6
3, 9, 10, 14, 1, 2, 3, 15, 19 6, 8, 9 1, 2, 3, 5, 9, 11, 12, 13, 14, 15, 18, 19, 21 1, 2, 3, 4, 5, 6, 7, 8, 9 1, 4
9. 10.
Unrecognized net gain or loss. Disclosure issues.
15 25 26 27, 28, 29, 30
7
8, 9, 14, 15, 1, 2, 3, 5, 19, 20, 21 6, 7, 8, 9 9, 12, 13
4, 5, 6 3, 4
*11. Special Issues. *12. Postretirement benefits.
11, 12
22, 23, 24, 25
10
*This material is dealt with in an Appendix to the chapter.
20-1
ASSIGNMENT CLASSIFICATION TABLE (BY LEARNING OBJECTIVE)
Learning Objectives 1. Distinguish between accounting for the employer's pension plan and accounting for the pension fund. Identify types of pension plans and their characteristics. Explain alternative measures for valuing the pension obligation. List the components of pension expense. Use a worksheet for employer's pension plan entries. Describe the amortization of unrecognized prior service costs. Explain the accounting procedure for recognizing unexpected gains and losses. Explain the corridor approach to amortizing unrecognized gains and losses. Explain the recognition of a minimum liability. Describe the requirements for reporting pension plans in financial statements. Identify the differences between pensions and postretirement healthcare benefits. Contrast accounting for pensions to accounting for other postretirement benefits. 7 8, 9, 10 6 11, 12 11, 12 1, 2, 4 3 5 1, 2, 6, 12, 13, 14, 16, 17 3, 4, 7, 10, 12, 15 1, 2, 5, 7, 13, 14, 17, 19 13, 14, 19 8, 13, 14, 19, 20, 21 11, 12, 13, 14, 16, 17, 18, 19 9, 10, 12, 13, 14, 17, 18, 19 22, 23, 24, 25 22, 23, 24, 25 1, 2, 4, 7, 8, 9 1, 2, 3, 4, 6, 7, 8, 9 1, 2, 3, 4, 5, 6, 7, 8, 9 3, 4, 5, 6, 7, 8 3, 4, 5, 7, 8, 9 1, 2, 3, 4, 8 10 10 Brief Exercises Exercises Problems
2. 3. 4. 5. 6. 7. 8. 9. 10. *11. *12.
20-2
ASSIGNMENT CHARACTERISTICS TABLE
Item E20-1 E20-2 E20-3 E20-4 E20-5 E20-6 E20-7 E20-8 E20-9 E20-10 E20-11 E20-12 E20-13 E20-14 Description Pension expense, journal entries. Computation of pension expense. Preparation of pension worksheet with reconciliation. Basic pension worksheet. Application of years-of-service method. Computation of actual return. Basic pension worksheet. Application of the corridor approach. Disclosures: Pension expense and reconciliation schedule. Pension worksheet with reconciliation schedule. Minimum liability computation, entry. Pension expense, journal entries, statement presentation, minimum liability. Pension expense, journal entries, minimum liability, statement presentation. Computation of actual return, gains and losses, corridor test, prior service cost, minimum liability, pension expense, and reconciliation. Worksheet for E20-14. Pension expense, minimum liability, journal entries. Pension expense, minimum liability, statement presentation. Minimum liability, journal entries, balance sheet items. Reconciliation schedule, minimum liability, and unrecognized loss. Amortization of unrecognized net gain or loss (corridor approach), pension expense computation. Amortization of unrecognized net gain or loss (corridor approach). Postretirement benefit expense computation. Postretirement benefit expense computation. Postretirement benefit worksheet. Postretirement benefit reconciliation schedule. Two-year worksheet and reconciliation schedule. Three-year worksheet, journal entries, and reconciliation schedules. Pension expense, journal entries, minimum pension liability, amortization of unrecognized loss, reconciliation schedule. Pension expense, minimum liability, journal entries for two years. Computation of pension expense, amortization of unrecognized net gain or loss (corridor approach), journal entries for three years, and minimum pension liability computation. Computation of unrecognized prior service cost amortization, pension expense, journal entries, net gain or loss, and reconciliation schedule. Pension worksheet, minimum liability. 20-3 Level of Difficulty Simple Simple Moderate Simple Moderate Simple Moderate Moderate Moderate Moderate Moderate Moderate Moderate Complex Time (minutes) 510 1015 1525 1015 1525 1015 1525 2025 2535 2025 1015 2030 2030 3545
E20-15 E20-16 E20-17 E20-18 E20-19 E20-20 E20-21 *E20-22 *E20-23 *E20-24 *E20-25 P20-1 P20-2 P20-3 P20-4 P20-5
Complex Moderate Moderate Moderate Moderate Moderate Moderate Simple Simple Moderate Simple Moderate Complex Complex Moderate Complex
4050 1520 3045 2025 2025 2535 3040 1012 1012 1520 1015 4050 4555 4050 3040 4555
P20-6
Complex
4560
P20-7
Moderate
3545
ASSIGNMENT CHARACTERISTICS TABLE (Continued)
Item P20-8 P20-9 *P20-10 CA20-1 CA20-2 CA20-3 CA20-4 CA20-5 CA20-6 CA20-7 Description Comprehensive 2-year worksheet. Comprehensive 2-year worksheet. Postretirement benefit worksheet with reconciliation. Pension terminology and theory. Pension terminology. Basic terminology. Major pension concepts. Implications of FASB Statement No. 87. Unrecognized gains and losses, corridor amortization. Nonvested employees--an ethical dilemma Level of Difficulty Complex Moderate Moderate Moderate Moderate Simple Moderate Complex Moderate Moderate Time (minutes) 4560 4045 3035 3035 2530 2025 3035 5060 3040 2030
20-4
ANSWERS TO QUESTIONS
**1. A private pension plan is an arrangement whereby a company undertakes to provide its retired employees with benefits that can be determined or estimated in advance from the provisions of a document or from the company's practices. In a contributory pension plan the employees bear part of the cost of the stated benefits whereas in a noncontributory plan the employer bears the entire cost. **2. A defined contribution plan specifies the employer's contribution to the plan usually based on a formula, which may consider such factors as age, length of service, employer's profit, or compensation levels. A defined benefit plan specifies a determinable pension benefit that the employee will receive at a time in the future. The employer must determine the amount that should be contributed now to provide for the future promised benefits. In a defined contribution plan, the employer's obligation is simply to make a contribution to the plan each year based on the plan formula. The benefit of gain or risk of loss from assets contributed to the plan is borne by the employee. In a defined benefit plan, the employer's obligation is to make sufficient contributions each year to provide for the promised future benefits. Therefore, the employer is at risk to the extent that contributions will not be adequate to meet the promised benefits. **3. The employer is the organization sponsoring the pension plan. The employer incurs the costs and makes contributions to the pension fund. Accounting for the employer involves: (1) allocating the cost of the pension plan to the proper accounting periods, (2) measuring the amount of pension obligation resulting from the plan, and (3) disclosing the status and effects of the plan in the financial statements. The pension fund or plan is the entity which receives the contributions from the employer, administers the pension assets, and makes the benefit payments to the pension recipients. Accounting for the fund involves identifying receipts as contributions from the employer sponsor, income from fund investments, and computing the amounts due to individual pension recipients. Accounting for the pension costs and obligations of the employer is the topic of this chapter; accounting for the pension fund is not. **4. When the term "fund" is used as a noun, it refers to assets accumulated in the hands of a funding agency for the purpose of meeting pension benefits when they become due. When the term "fund" is used as a verb, it means to pay over to a funding agency (as to fund future pension benefits or to fund pension cost). **5. An actuary's role is to ensure that the company has established an appropriate funding pattern to meet its pension obligations, to make predictions and assumptions about future events and conditions that affect pension costs, and to assist the accountant in measuring facets of the pension plan that must be reported (costs, liabilities and assets). In order to determine the company's pension obligation, the actuary must first determine the expected benefits that will be paid in the future. To accomplish this requires the actuary to make actuarial assumptions, which are estimates of the occurrence of future events affecting pension costs, such as mortality, withdrawals, disablement and retirement, changes in compensation, and changes in discount rates to reflect the time value of money. **6. In measuring the amount of pension benefits under a defined benefit pension plan, an actuary must consider such factors as mortality rates, employee turnover, interest and earnings rates, early retirement frequency, and future salaries. 20-5
Questions Chapter 20 (Continued) **7. One measure of the pension obligation is the vested benefit obligation. This measure uses only current salary levels and includes only vested benefits; that is, benefits the employee is already entitled to receive even if the employee renders no additional services under the plan. A company's accumulated benefit obligation is the actuarial present value of benefits attributed by the pension benefit formula to service before a specified date and is based on employee service and compensation prior to that date. The accumulated benefit obligation differs from the projected benefit obligation in that it includes no assumption about future compensation levels. The projected benefit obligation is based on vested and nonvested services using future salaries. **8. Noncapitalization in pension accounting means no asset or liability is recorded and reported unless the amount funded is different from the amount expensed by the employer. The real pension obligation, the pension plan assets, prior service costs (retroactive benefits), and unamortized gains and losses, are not recognized. The capitalization approach supports the economic substance of the pension plan as opposed to its legal form and records and reports all assets and liabilities of the plan as they relate to the employer. The employer is the ultimate source of funds to meet the benefit obligations. The FASB compromised and chose a method of pension accounting that leans toward capitalization but does not require recognition of the pension plan assets and liabilities, only disclosure of all such items. **9. Cash-basis accounting recognizes pension cost as being equal to the amount of cash paid by the employer to the pension fund in any period; pension funding serves as the basis for expense recognition under the cash basis. Accrual-basis accounting recognizes pension cost as it is incurred and attempts to recognize pension cost in the same period in which the company receives benefits from the services of its employees. Not infrequently, the amount which an employer must fund for pension purposes during a particular period is unrelated to the economic benefits derived from the pension plan in that period. Cashbasis accounting recognizes the amount funded as periodic pension cost and the amount funded may be discretionary and vary widely from year to year. Funding is a matter of financial management, based on working capital availability, tax considerations, and other matters unrelated to accounting considerations. *10. The five components of pension expense are: (1) Service cost component--the actuarial present value of benefits attributed by the pension benefit formula to employee service during the period. (2) Interest cost component--the increase in the projected benefit obligation as a result of the passage of time. (3) Actual return on plan assets component--the reduction in pension cost for actual investment income from plan assets and the change in the market value of plan assets. (4) Amortization of prior service cost--the cost of retroactive benefits granted in a plan amendment (including initiation of a plan). (5) Gains and losses--a change in the value of either the projected benefit obligation or the plan assets resulting from experience different from that assumed or expected or from a change in an actuarial assumption. Note to instructor: Regarding return on plan assets, the final component is expected rate of return. We are assuming above that an adjustment is made to the actual return to determine expected return. 20-6
Questions Chapter 20 (Continued) *11. The service cost component of net periodic pension expense is determined as the actuarial present value of benefits attributed by the pension benefit formula to employee service during the period. The plan's benefit formula provides a measure of how much benefit is earned and, therefore, how much cost is incurred in each individual period. The FASB concluded that future compensation levels had to be considered in measuring the present obligation and periodic pension expense if the plan benefit formula incorporated them. *12. The interest component is the interest for the period on the projected benefit obligation outstanding during the period. The assumed discount rate should reflect the rates at which pension benefits could be effectively settled (settlement rates). Other rates of return on high-quality fixedincome investments might also be employed. *13. Service cost is the actuarial present value of benefits attributed by the pension benefit formula to employee service during the period. Actuaries compute service cost at the present value of the new benefits earned by employees during the year. Prior service cost is the cost of retroactive benefits granted in a plan amendment or initiation of a pension plan. The cost of the retroactive benefits is the increase in the projected benefit obligation at the date of the amendment. *14. When a defined benefit plan is either initiated or amended, credit is often given to employees for years of service provided before the date of initiation or amendment. The cost of these retroactive benefits are referred to as prior service costs. Employers grant retroactive benefits because they expect to receive benefits in the future. As a result, prior service cost should not be recognized as pension expense entirely in the year of amendment or initiation, but should be recognized during the service periods of those employees who are expected to receive benefits under the plan. Consequently, unrecognized prior service cost is amortized over the service life of employees who will receive benefits and is a component of net periodic pension expense each period. *15. Liability gains and losses are unexpected gains or losses from changes in the projected benefit obligation. Liability gains (resulting from unexpected decreases) and liability losses (resulting from unexpected increases) are deferred and combined in the Unrecognized Net Gain or Loss account. They are accumulated from year to year in a memo record account. *16. If pension expense recognized in a period exceeds the current amount funded, a liability account referred to as Accrued Pension Cost arises; the account would be reported either as a current or long-term liability, depending on the ultimate date of payment. If the current amount funded exceeds the amount recognized as pension expense, an asset account referred to as Prepaid Pension Cost arises; the account would be reported as a current asset if it is current in nature; if noncurrent, it would be reported in the other assets section. Often, one general account is used referred to as Accrued/Prepaid Pension Cost. If it has a credit balance, it is identified as a liability; if a debit balance, it is an asset. *17. Computation of actual return on plan assets Fair value of plan assets at end of period Deduct: Fair value of plan assets at beginning of period Increase in fair value of assets Deduct: Contributions to plan during the period Less benefits paid during the period Actual return on plan assets $10,150,000 9,200,000 950,000 $1,000,000 1,400,000 (400,000) $ 1,350,000
*18. An asset gain occurs when the actual return on the plan assets is greater than the expected return on plan assets while an asset loss occurs when the actual return is less than the expected return on the plan assets. A liability gain results from unexpected decreases in the pension obligation and a liability loss results from unexpected increases in the pension obligation.
20-7
Questions Chapter 20 (Continued) *19. Corridor amortization occurs when the accumulated unrecognized net gain or loss balance gets too large. The gain or loss is too large when it exceeds the arbitrarily selected FASB criterion of 10% of the larger of the beginning balances of the projected benefit obligation or the marketrelated value of the plan assets. The excess unrecognized gain or loss balance may be amortized using any systematic method but the amortization cannot be less than the amount computed using the straight-line method over the average remaining service-life of active employees expected to receive benefits. *20. A minimum liability is recognized when the accumulated benefit obligation exceeds the fair value of plan assets at the end of any year. The minimum liability amount is reported in two separate accounts, Prepaid/Accrued Pension Cost and Additional Pension Liability. The balances in these accounts are combined into one amount and reported as accrued pension cost or pension liability. *21. Whenever it is necessary to adjust the accounts to recognize a minimum pension liability, the offsetting debit is to an intangible asset account referred to as Deferred Pension Cost. The rationale for the debit to an intangible asset is that these costs (unrecognized prior service cost) are to be recognized in the future, not presently. If the debit to the intangible asset account results in that account's balance exceeding the amount of unrecognized prior service cost, then it must mean that the company has experienced an actuarial loss. The excess amount by which the intangible asset exceeds the unrecognized prior service cost should be debited to Excess of Additional Pension Liability over Unrecognized Prior Service Cost and charged to other comprehensive income. The total account balance (contra stockholders' equity account) should be reported as a component of accumulated other comprehensive income as a reduction of stockholders' equity. *22. The amount of the minimum pension liability to be reported on the company's balance sheet is as follows: Accumulated benefit obligation Pension plant assets Minimum pension liability $(400,000) 300,000 $(100,000)
The additional liability is $141,000. In the financial statements, the company will report a net pension liability of $100,000 and an intangible asset of $141,000 ($100,000 + $41,000). Neither the plan assets nor the accumulated benefit obligation are reported in the financial statements (but they are both disclosed in the notes). *23. The unrecognized prior service cost is not reported on the balance sheet. An intangible asset--Deferred Pension Cost--in the amount of $9,150,000 would be reported in the intangible asset section. The remaining $1,350,000 is debited to Excess of Additional Pension Liability over Unrecognized Prior Service Cost and charged to other comprehensive income. The total account balance (contra stockholders' equity account) should be reported as a component of accumulated other comprehensive income as a reduction of stockholders' equity. (a) (b) (c) (d) A contributory plan is a pension plan under which employees contribute part of the cost. In some contributory plans, employees wishing to be covered must contribute; in other contributory plans, employee contributions result in increased benefits. Vested benefits are benefits for which the employee's right to receive a present or future pension benefit is no longer contingent on remaining in the service of the employer. Retroactive benefits are benefits granted in a plan amendment (or initiation) that are attributed by the pension benefit formula to employee services rendered in periods prior to the amendment. The years-of-service method is used to allocate prior service cost to the remaining years of service of the affected employees. Each year receives a fraction of the original cost with the fraction depicting the number of service-years received out of the total service-years to be worked by the affected employees. 20-8
*24.
Questions Chapter 20 (Continued) *25. Compromises by the FASB to full capitalization or recognition in the financial statements of relevant pension data resulted in nonrecognition of the projected benefit obligation, plan assets, prior service cost, and gains and losses. These unrecognized items are disclosed in a separate schedule in such a way that the total obligation and funded status (either over- or underfunded) of the pension plan are reconciled to the prepaid/accrued pension cost reported in the balance sheet by acknowledging the unrecognized pension elements (plan assets, prior service cost, and deferred gains and losses). The accounting issue that arises from these terminations is whether a gain should be recognized by the corporation when these assets revert (often called asset reversion transactions) to the company. The profession requires that these gains or losses be reported immediately in most situations. Otherwise, the gain is deferred and amortized over no more than ten years in the future. Postretirement benefits other than pensions include health care and other welfare benefits provided to retirees, their spouses, dependents, and beneficiaries. The other welfare benefits include life insurance offered outside a pension plan, dental care as well as medical care, eye care, legal and tax services, tuition assistance, day care, and housing activities. The FASB did not cover both pensions and health care benefits in the earlier pension accounting statement (No. 87) because of the significant differences between the two types of postretirement benefits. These differences are listed in the following schedule: Differences between Postretirement Health Care Benefits and Pensions Item Funding Benefit Beneficiary Benefit Payable Predictability Pensions Generally funded. Well-defined and level dollar amount. Retiree (maybe some benefit to surviving spouse). Monthly. Variables are reasonably predictable. Health Care Benefits Generally NOT funded. Generally uncapped and great variability. Retiree, spouse, and other dependents. As needed and used. Utilization difficult to predict. Level of cost varies geographically and fluctuates over time.
*26.
*27.
*28.
*29.
The major differences between pension benefits and postretirement benefits are listed below: Differences between Postretirement Health Care Benefits and Pensions Item Funding Benefit Beneficiary Benefit Payable Predictability Pensions Generally funded. Well-defined and level dollar amount. Retiree (maybe some benefit to surviving spouse). Monthly. Variables are reasonably predictable. Health Care Benefits Generally NOT funded. Generally uncapped and great variability. Retiree, spouse, and other dependents. As needed and used. Utilization difficult to predict. Level of cost varies geographically and fluctuates over time.
Additionally, although health care benefits are generally covered by the fiduciary and reporting standards for employee benefit funds under ERISA, the stringent minimum vesting, participation, and funding standards that apply to pensions do not apply to health care benefits. 20-9
Questions Chapter 20 (Continued) *30. EPBO (expected postretirement benefit obligation) is the actuary's present value of all benefits expected to be paid after retirement, while APBO (accumulated postretirement benefit obligation) is the actuarial present value of future benefits attributed to employees' services rendered to a particular date. The components of postretirement expense are service cost, interest cost, expected return on plan assets, amortization of prior service cost, and gains and losses. As indicated in the textbook, some companies will also report an amortization of a transition obligation. For most companies, a balance in the transition obligation no longer exists.
20-10
SOLUTIONS TO BRIEF EXERCISES
BRIEF EXERCISE 20-1 Service cost Interest on PBO Return on plan assets Amortization of unrecognized prior service cost Amortization of unrecognized net loss Pension expense $358,000,000 567,000,000 (569,000,000) 14,000,000 58,000,000 $428,000,000
BRIEF EXERCISE 20-2 Ending plan assets Beginning plan assets Increase in plan assets Deduct: Contributions Less benefits paid Actual return on plan assets $2,000,000 1,680,000 320,000 $120,000 200,000 (80,000) $ 400,000
BRIEF EXERCISE 20-3 UDDIN COMPANY General Journal Entries Prepaid/ Pension Accrued Expense Cash Cost 27,500 Dr 25,000 Dr 25,000 Cr 20,000 Cr 17,500 Dr 27,500 Dr 20,000 Cr 7,500 Cr 7,500 Cr Memo Record Projected Benefit Plan Obligation Assets 250,000 Cr 27,500 Cr 25,000 Cr 250,000 Dr
Items 1/1/08 Service cost Interest cost Actual return* Contributions Benefits Journal entry 12/31/08
25,000 Dr 20,000 Dr 17,500 Cr
285,000 Cr 277,500 Dr
*Note: We show actual return on the worksheet to ensure that plan assets are properly reported. If expected and actual return differ, then an additional adjustment is made to compute the proper amount of pension expense.
20-11
BRIEF EXERCISE 20-4 Pension Expense ............................................................. Prepaid/Accrued Pension Cost................................... Cash ............................................................................ 43,000,000 22,000,000 65,000,000
BRIEF EXERCISE 20-5 Cost per service year: $120,000/2,000 = $60 2008 amortization: 350 X $60 = $21,000
BRIEF EXERCISE 20-6 Project benefit obligation Plan assets at fair value PBO in excess of plan assets (or funded status) Unrecognized prior service cost Accrued pension cost $(510,000) 322,000 (188,000) 127,000 $ (61,000)
BRIEF EXERCISE 20-7 Unrecognized net loss Corridor (10% X $3,300,000) Excess Average remaining service life Minimum amortization $475,000 330,000 145,000 7.5 $ 19,333
BRIEF EXERCISE 20-8 Accumulated benefit obligation Fair value of plan assets Minimum liability Accrued pension cost Additional liability $2,800,000 2,000,000 800,000 200,000 $ 600,000
20-12
BRIEF EXERCISE 20-9 Intangible Asset--Deferred Pension Cost ...................... Additional Pension Liability........................................ *Accumulated benefit obligation Fair value of plan assets Minimum liability Accrued pension cost Additional liability required Previous additional liability Increase in additional liability $3,400,000 2,420,000 980,000 235,000 745,000 600,000 $ 145,000 145,000 145,000*
BRIEF EXERCISE 20-10 Intangible Asset--Deferred Pension Cost ...................... Excess of Additional Pension Liability over Unrecognized Prior Service Cost .................................. Additional Pension Liability........................................ 425,000 175,000 600,000
*BRIEF EXERCISE 20-11 Service cost Interest cost Expected return on plan assets Postretirement expense $40,000 52,400 (26,900) $65,500
*BRIEF EXERCISE 20-12 Postretirement Expense........................................................ Cash .................................................................................... Prepaid/Accrued Cost................................................... 240,900 160,000 80,900
20-13
SOLUTIONS TO EXERCISES
EXERCISE 20-1 (510 minutes) (a) Computation of pension expense: Service cost Interest cost ($500,000 X .10) Expected return on plan assets Unrecognized prior service cost amortization Pension expense for 2007 (b) Pension Expense .............................................................. Cash ............................................................................. Prepaid/Accrued Pension Cost ........................... 106,000 95,000 11,000
$ 60,000 50,000 (12,000) 8,000 $106,000
EXERCISE 20-2 (1015 minutes) Computation of pension expense: Service cost Interest cost ($800,000 X 10%) Expected return on plan assets Unrecognized prior service cost amortization Pension expense for 2008
$ 90,000 80,000 (64,000) 10,000 $116,000
20-14
Rebekah Company Pension Worksheet--2008 General Journal Entries Annual Prepaid/ Projected Pension Accrued Benefit Expense Cash Cost Obligation Memo Record Plan Assets 640,000 Dr. 10,000 Cr. 800,000 Cr. 90,000 Cr. 80,000 Cr.
Unrecognized Prior Service Cost 150,000 Dr.
90,000 Dr. 80,000 Dr. 64,000 Cr. 10,000 Dr. 105,000 Cr. 40,000 Dr. 116,000 Dr. 105,000 Cr. 11,000 Cr. 21,000 Cr. 930,000 Cr.
64,000 Dr. 10,000 Cr. 105,000 Dr. 40,000 Cr. 769,000 Dr. 140,000 Dr.
Balance, January 1, 2008 (a) Service cost (b) Interest cost (c) Actual return* (d) Amortization of PSC (e) Contributions (f) Benefits Journal entry Balance, January 31, 2008
(b) $80,000 = $800,000 X 10%.
20-15 $(930,000) 769,000 (161,000) 140,000 $ (21,000)
Reconciliation Schedule
Projected benefit obligation Plan assets at fair value Funded status Unrecognized prior service cost Prepaid/accrued pension cost
*Note: We show actual return on the worksheet to ensure that plan assets are properly reported. If expected and actual return differ, then an additional adjustment is made to compute the proper amount of pension expense.
Trudy Borke Inc. Pension Worksheet--2008 General Journal Entries Annual Prepaid/ Pension Accrued Expense Cash Cost 40,000 Dr. 41,650 Dr. 49,700 Cr. 30,000 Cr. 31,950 Dr. 30,000 Cr. 1,950 Cr. 1,950 Cr.
Items Balance, January 1, 2008 (a) Service cost (b) Interest cost (c) Actual return* (d) Contributions (e) Benefits Journal entry, December 31 Balance, December 31, 2008
Memo Record Projected Benefit Plan Obligation Assets 490,000 Cr. 490,000 Dr. 40,000 Cr. 41,650 Cr. 49,700 Dr. 30,000 Dr. 33,400 Dr. 33,400 Cr. 538,250 Cr. 536,300 Dr.
(b) $41,650 = $490,000 X .085.
*Note: We show actual return on the worksheet to ensure that plan assets are properly reported. If expected and actual return differ, then an additional adjustment is made to compute the proper amount of pension expense.
EXERCISE 20-5 (1525 minutes) Computation of Service-Years Year 2008 2009 2010 2011 2012 2013 Ed 1 1 1 Paul 1 1 1 1 Mary 1 1 1 1 1 1 6 Dave 1 1 1 1 1 1 6 Caroline 1 1 1 1 1 1 6 Total 5 5 5 4 3 3 25
3
4
Cost per service-year: $60,000 25 = $2,400 Computation of Annual Prior Service Cost Amortization Total Service-Years 5 5 5 4 3 3 Cost Per Service-Year $2,400 2,400 2,400 2,400 2,400 2,400 Annual Amortization $12,000 12,000 12,000 9,600 7,200 7,200 $60,000
Year 2008 2009 2010 2011 2012 2013
EXERCISE 20-6 (1015 minutes) Computation of Actual Return on Plan Assets Fair value of plan assets at 12/31/08 Fair value of plan assets at 1/1/08 Increase in fair value of plan assets Deduct: Contributions to plan during 2008 Less benefits paid during 2008 Actual return on plan assets for 2008 $2,725,000 2,300,000 425,000 $250,000 350,000 (100,000) $ 525,000
20-17
Doreen Corp. Pension Worksheet--2008 General Journal Entries Annual Prepaid/ Pension Accrued Expense Cash Cost 13,800 Cr. 13,800 Cr. Projected Benefit Obligation 560,000 Cr. 100,000 Cr. 660,000 Cr. 58,000 Cr. 59,400 Cr. 52,280 Dr.
Memo Record Unrecognized Plan Prior Assets Service Cost 546,200 Dr. ______ 100,000 Dr. 546,200 Dr. 100,000 Dr.
20-18 55,000 Cr. 40,000 Dr. 82,120 Dr. 55,000 Cr. 27,120 Cr. 40,920 Cr. 737,400 Cr.
58,000 Dr. 59,400 Dr. 52,280 Cr. 17,000 Dr.
17,000 Cr. 55,000 Dr. 40,000 Cr. 613,480 Dr. 83,000 Dr.
Items Balance, January 1, 2008 (a) Prior service cost New balance, January 1, 2008 (b) Service cost (c) Interest cost (d) Actual return* (e) Amortization of PSC (f) Contributions (g) Benefits Journal entry, December 31 Balance, December 31, 2008
(c)
$59,400 = $660,000 X .09.
*Note: We show actual return on the worksheet to ensure that plan assets are properly reported. If expected and actual return differ, then an additional adjustment is made to compute the proper amount of pension expense.
EXERCISE 20-8 (2025 minutes) Corridor and Minimum Loss Amortization
Projected Benefit Obligation (a) $2,000,000 2,400,000 2,900,000 3,600,000 Plan Asset Value (a) $1,900,000 2,500,000 2,600,000 3,000,000 10% Corridor $200,000 250,000 290,000 360,000 Cumulative Unrecognized Net Loss (a) $ 0 280,000 367,000 (c) 370,583 (e) Minimum Amortization of Loss $ 0 3,000 (b) 6,417 (d) 882 (f)
Year 2006 2007 2008 2009 (a) (b) (c) (d) (e) (f)
As of the beginning of the year. ($280,000 $250,000) 10 years = $3,000 $280,000 $3,000 + $90,000 = $367,000 ($367,000 $290,000) 12 years = $6,417 $367,000 $6,417 + $10,000 = $370,583 ($370,583 $360,000) 12 years = $882
EXERCISE 20-9 (2535 minutes) (a) Note to financial statements disclosing components of 2008 pension expense: Note X: Net pension expense for 2008 is composed of the following components of pension cost: Service cost Interest cost Expected return on plan assets Prior service cost amortization Net pension expense $ 94,000 253,000 (175,680) 45,000 $216,320
(b) The following schedule reconciles the funded status of the plan with the amount reported in the balance sheet at December 31, 2008: Projected benefit obligation Plan assets at fair value Projected benefit obligation in excess of plan assets (funded status) Unrecognized prior service cost Unrecognized net loss Accrued pension cost liability $(2,737,000) 2,278,329 (458,671) ( 205,000 45,680 $ (207,991)
20-19
(a)
Items 45,000 Cr. 625,000 Cr. 90,000 Cr. 56,250 Cr. 57,000 Dr. 480,000 Dr. 100,000 Dr.
Buhl Corp. Pension Worksheet General Journal Entries Annual Prepaid/ Projected Pension Accrued Benefit Expense Cash Cost Obligation Memo Record Unrecognized Plan Prior Assets Service Cost Unrecognized Net Gain or Loss
5,000 Cr. 19,000 Cr. 76,000 Cr. 99,000 Cr. 85,000 Dr. 99,000 Cr. 762,250 Cr. 14,250 Cr. 59,250 Cr. 99,000 Dr. 85,000 Cr. 551,000 Dr. 81,000 Dr. 71,000 Dr. 76,000 Dr.
20-20
$(762,250) 551,000 (211,250) 81,000 71,000 $ (59,250)
Balance, January 1, 2008 (a) Service cost 90,000 Dr. (b) Interest cost 56,250 Dr. (c) Actual return 57,000 Cr. (d) Unexpected gain 5,000 Dr. (e) Amortization of PSC 19,000 Dr. (f) Liability increase (g) Contributions (h) Benefits Journal entry 113,250 Dr. Balance, December 31, 2008
(b) (d)
$56,250 = $625,000 X .09. Expected return = $52,000. Unexpected gain = Actual return minus expected return; $5,000 = $57,000 $52,000.
(b)
Reconciliation Schedule--12/31/08 Projected benefit obligation (Credit) Plan assets at fair value (Debit) Funded status Unrecognized prior service cost (Debit) Unrecognized net loss (Debit) Prepaid/Accrued Pension Cost--Liability
EXERCISE 20-11 (1015 minutes) (a) Additional Liability Computations December 31 2007 2008 Accumulated benefit obligation Fair value plan of assets Minimum liability Prepaid (accrued) pension cost Additional liability to report Less: Beginning additional liability Additional liability to record (b) $(260,000) ( 255,000 (5,000) 30,000 (35,000) -- $ (35,000) $(370,000) 300,000 (70,000) (45,000) (25,000) (35,000) $ 10,000
2007 Intangible Asset--Deferred Pension Cost ................. Additional Pension Liability................................... 2008 Additional Pension Liability............................................ Intangible Asset--Deferred Pension Cost ...........................................................................
35,000 35,000
10,000 10,000
EXERCISE 20-12 (2030 minutes) (a) Pension expense for 2007 composed of the following: Service cost Interest on projected benefit obligation (9% X $1,000,000) Expected return on plan assets Amortization of unrecognized gain or loss Amortization of unrecognized prior service cost Pension expense (b) Pension Expense................................................................ Prepaid/Accrued Pension Cost...................................... Cash ............................................................................... (To record pension expense and employer's contribution) *$145,000 $132,000
20-21
$ 56,000 90,000 (54,000) 0 40,000 $132,000
132,000 13,000* 145,000
EXERCISE 20-12 (Continued) (c) Income Statement: Pension expense Balance Sheet: Assets Intangible asset--deferred pension cost Liabilities Accrued pension cost Minimum liability computation: Accumulated benefit obligation Plan assets at fair value Minimum liability Prepaid/accrued pension cost (an asset) Additional liability Unrecognized prior service cost Contra equity charge
a b
$132,000
$44,000 $31,000 12/31/07 $(830,000) a 799,000 $ (31,000) 13,000 (44,000) 360,000b $ 0
$799,000 = $600,000 + $145,000 + $54,000 $360,000 = $400,000 $40,000
EXERCISE 20-13 (2030 minutes) (a) Pension expense for 2007 composed of the following: Service cost Interest on projected benefit obligation (10% X $2,000,000) Expected return on plan assets (10% X $800,000) Amortization of unrecognized net gain or loss Amortization of unrecognized prior service cost Pension expense (b) Pension Expense ........................................................... Cash .......................................................................... Prepaid/Accrued Pension Cost ........................ (To record pension expense and employer's contribution) 312,000 250,000 62,000
$ 77,000 200,000 (80,000) 0 115,000 $312,000
20-22
EXERCISE 20-13 (Continued) (c) Income Statement: Pension expense Balance Sheet: Assets Intangible asset--deferred pension cost Liabilities Accrued pension cost Minimum liability computation: Accumulated benefit obligation Plan assets at fair value Minimum liability Prepaid/accrued pension cost Additional liability Unrecognized prior service cost Contra equity charge *($1,200,000 $115,000) Note: Beginning of year prior service cost must be $1,200,000, since there are no unrecognized gains or losses.
$312,000
$528,000 $590,000 12/31/07 $(1,720,000) 1,130,000 (590,000) (62,000) (528,000) 1,085,000* $ 0
20-23
Note to instructor: To prove the amounts reported, a worksheet might be prepared as follows: Journal Entries Annual Pension Expense Cash Prepaid/ Accrued Cost 0 Projected Benefit Obligation 2,000,000 Cr. 77,000 Cr. 200,000 Cr. 80,000 Dr. 115,000 Cr. 250,000 Cr. 200,000 Dr. 312,000 Dr. 250,000 Cr. 62,000 Cr. 62,000 Cr. 2,077,000 Cr. 1,130,000 Dr. 1,085,000 Dr.* 250,000 Dr. 200,000 Cr. 200,000 Cr. Memo Record Unrecognized Unrecognized Plan Prior Net Gain Assets Service Cost or Loss 800,000 Dr. *1,200,000 Dr.* 0
Balance, Jan. 1, 2007 (a) Service cost (b) Interest cost (c) Actual return** (d) Amortization of PSC (e) Contributions (f) Liability gain Journal entry, Dec. 31 Balance, Dec. 31, 2007 77,000 Dr. 200,000 Dr. 80,000 Cr. 115,000 Dr.
*This number is a plug as the problem states there is no unrecognized gain or loss.
**Note: We show actual return on the worksheet to ensure that plan assets are properly reported. If expected and actual return differ, then an additional adjustment is made to compute the proper amount of pension expense.
EXERCISE 20-14 (3545 minutes) (a) Actual Return = (Ending Beginning) (Contributions Benefits) Fair value of plan assets, December 31, 2008 $2,620 Deduct: Fair value of plan assets, January 1, 2008 1,700 Increase in fair value of plan assets 920 Deduct: Contributions $800 Less benefits paid 200 600 Actual return on plan assets in 2008 $ 320 (b) Computation of pension liability gains and losses and pension asset gains and losses. 1. Difference between 12/31/08 actuarially computed PBO and 12/31/08 recorded projected benefit obligation (PBO): PBO at end of year $3,645 PBO per memo records: 1/1/08 PBO $2,800 Add interest (10%) 280 Add service cost 400 (200) 3,280 Less benefit payments Liability loss $365 Difference between actual fair value of plan assets and expected fair value: 12/31/08 actual fair value of plan assets 2,620 Expected fair value 1/1/08 fair value of plan assets 1,700 Add expected return ($1,700 X 10%) 170 Add contribution 800 (200) 2,470 Less benefits paid Asset gain (150) Unrecognized net (gain) or loss $215
2.
(c) Because no unrecognized net gain or loss existed at the beginning of the period, no amortization occurs. Therefore, the corridor calculation is not needed. An example of how the corridor would have been computed is illustrated below, assuming an unrecognized net loss of $240 at the beginning of the year.
20-25
EXERCISE 20-14 (Continued) Beginning-of-the-Year Plan PBO Assets (FV) $2,800 $1,700 10% Corridor $280 Unrecognized Net Loss $240 Loss Amortization 0
Year 2008
(d) Prior service cost amortization: $1,100 X 1/20 = $55 per year. (e) Pension expense for 2008: Service cost Interest cost ($2,800 X 10%) Actual return on plan assets [from (a)] Unexpected gain [from (b)2.] Amortization of prior service cost Pension expense for 2008 (f) Minimum liability computation: Accumulated benefit obligation, 12/31/08 Plan assets at fair value Minimum liability Prepaid pension cost, 12/31/08 ($800 $565) Additional liability
$400 280 (320) 150 55 $565
$(2,730) 2,620 (110) 235 $ (345)
(g) Reconciliation schedule: Projected benefit obligation Fair value of plan assets Funded status Unrecognized prior service cost ($1,100 $55) Unrecognized net (gain) or loss Prepaid/accrued pension cost Adjustment required to recognize minimum liability Accrued pension cost recognized in the balance sheet
$(3,645) 2,620 (1,025) (1,045 215 ( 235 (345) $ (110)
20-26
Linda Berstler Company Pension Worksheet--2008 General Journal Entries Memo Record Entries Projected Benefit Obligation Plan Assets 1,700 Dr. 2,800 Cr. 400 Cr. 280 Cr. 320 Dr. Annual Pension Expense Cash Additional Liability Prepaid/ Accrued Cost Pension Intangible Asset
Items
Unrecognized Unrecognized Net Gain Prior Service or Loss Cost 1,100 Dr.
400 Dr. 280 Dr. 320 Cr. 150 Dr. 55 Dr. 800 Cr. 200 Dr. 365 Cr. 345 Cr. 565 Dr. 345 Cr. 800 Cr. 235 Dr. 235 Dr. 345 Dr. 345 Dr. 3,645 Cr.
150 Cr. 55 Cr. 800 Dr. 200 Cr. 365 Dr.
20-27
$320 170 $150 $(2,730) 2,620 (110) 235 $ (345)
Balance, Jan. 1, 2008 (a) Service cost (b) Interest cost (c) Actual return (d) Unexpected gain (e) Amortization of PSC (f) Funding (g) Benefits (h) Liability change (increase) (i) Minimum liability adjustment Journal entry--2008 Balance, Dec. 31, 2008 2,620 Dr.
1,045 Dr.
215 Dr.
(b) (c) (d)
(e) (h) (i)
$2,800 X 10% $320 = ($2,620 $1,700) ($800 $200) Actual return Expected return ($1,700 X 10%) Asset gain $1,100 X 1/20 = $55 $365 = $3,645 ($2,800 + $400 + $280 $200) Accumulated benefit obligation, 12/31/08 Plan asset at fair value Minimum liability Prepaid pension cost Additional liability
EXERCISE 20-15 (Continued) Journal entries 12/31/08 1. Pension Expense ............................................................ Prepaid/Accrued Pension Cost.................................. Cash ........................................................................... Intangible Asset--Deferred Pension Cost.............. Additional Pension Liability ............................... 565 235 800 345 345
2.
Reconciliation Schedule Projected benefit obligation Fair value of plan assets Funded status Unrecognized prior service cost Unrecognized net (gain) or loss Prepaid pension cost Additional liability Pension liability reported $(3,645) 2,620 (1,025) (1,045 215 ( 235 (345) $ (110)
EXERCISE 20-16 (1520 minutes) (a) Computation of pension expense: Service cost Interest cost ($700,000 X .10) Expected return on plan assets Pension expense for 2007 Pension Expense ........................................................... Prepaid/Accrued Pension Cost ................................. Cash .......................................................................... 145,000 5,000 150,000 $ 90,000 70,000 (15,000) $145,000
(b) Minimum liability computation: Accumulated benefit obligation Fair value of plan assets Minimum liability Prepaid (accrued) pension cost ($25,000 $5,000) Additional liability to report Less: Beginning additional liability Additional liability to record
20-28
$(400,000) 350,000 (50,000) (20,000) (30,000) 10,000 $ (20,000)
EXERCISE 20-16 (Continued) Excess of Additional Pension Liability over Unrecognized Prior Service Cost ......................... Additional Pension Liability...............................
20,000 20,000
EXERCISE 20-17 (3045 minutes) (a)/(b) Journal Entries--2007 95,000 15,000* 110,000 113,000 113,000**
Pension Expense............................................................ Prepaid/Accrued Pension Cost.................................. Cash ........................................................................... Intangible Asset--Deferred Pension Cost ............. Additional Pension Liability............................... (To record an additional liability to reflect the minimum liability)
*Prepaid/accrued pension cost at beginning of year Pension expense Contribution Prepaid/accrued pension cost at end of year **Accumulated benefit obligation Plan assets (at fair value) Unfunded accumulated benefit obligation (minimum liability) Prepaid pension cost Additional liability required Journal Entries--2008 Pension Expense............................................................ Prepaid/Accrued Pension Cost.................................. Cash ........................................................................... Intangible Asset--Deferred Pension Cost ............. Additional Pension Liability............................... (To record an additional liability to reflect the minimum liability)
20-29
$(
0 (95,000) 110,000 $ 15,000
$(378,000) 280,000 (98,000) 15,000 $(113,000)
128,000 22,000 150,000 38,000 38,000*
EXERCISE 20-17 (Continued) *Prepaid/accrued pension cost at beginning of year Pension expense Contribution Prepaid/accrued pension cost at end of year Accumulated benefit obligation Plan assets (at fair value) Unfunded accumulated benefit obligation (minimum liability) Prepaid pension cost Additional liability--2008 Additional liability--2007 Additional liability required--2008 Journal Entries--2009 Pension Expense ........................................................... Cash .......................................................................... Prepaid/Accrued Pension Cost ........................ Additional Pension Liability ....................................... Intangible Asset--Deferred Pension Cost.... (To reverse additional liability no longer required because plan assets exceed accumulated benefit obligation) *Prepaid/accrued pension cost at beginning of year Pension expense Contribution Prepaid/accrued pension cost at end of year Accumulated benefit obligation Plan assets (at fair value) Excess of plan assets over accumulated benefit obligation 130,000 125,000 5,000 151,000 151,000* $ 15,000 (128,000) 150,000 $ 37,000 $(512,000) 398,000 $(114,000) 37,000 (151,000) 113,000 $ (38,000)
$ 37,000 (130,000) 125,000 $ 32,000 $(576,000) 586,000 $ 10,000
20-30
EXERCISE 20-17 (Continued) 2007 Income Statement: Pension expense Balance Sheet: Assets Intangible asset-- deferred pension cost Prepaid pension cost Liabilities Accrued pension cost* $ 95,000 2008 $128,000 2009 $130,000
$113,000
$151,000
$ 0 32,000 $ 0
$ 98,000
$114,000
*For financial statement presentation, the Additional Pension Liability balance is combined with the Prepaid/Accrued Pension Cost account balance to arrive at Accrued Pension Cost. EXERCISE 20-18 (2025 minutes) (a) In 2007, the balance sheet reports as an asset "prepaid pension cost" of $19,000. In 2008, the balance sheet reports as an asset "prepaid pension cost" of $16,000 as given. In 2009, the balance sheet reports as a liability "accrued pension cost" of $110,000 and as an intangible asset $103,000 ($110,000 $7,000). The computation for 2009 is as follows: Accumulated benefit obligation Plan assets (at fair value) Unfunded accumulated benefit obligation (minimum liability) (b) 2007 Pension Expense............................................................. Prepaid/Accrued Pension Cost................................... Cash ............................................................................ (To record pension expense for the period) $(2,060,000) 1,950,000 $ (110,000) 250,000 19,000 269,000
20-31
EXERCISE 20-18 (Continued) 2008 Pension Expense ............................................................. Prepaid/Accrued Pension Cost .......................... Cash ............................................................................ (To record pension expense for the period) 2009 Pension Expense ............................................................. Prepaid/Accrued Pension Cost .......................... Cash ............................................................................ (To record pension expense for the period) (c) 2007--No entry necessary. 2008--No entry necessary. In 2009, the journal entry is as follows: Intangible Asset--Deferred Pension Cost............... Additional Pension Liability ................................ (To record an additional liability to reflect the minimum liability) *Unfunded accumulated benefit obligation [part (a)] Accrued pension cost (2009) Additional liability required
268,000 3,000 265,000
300,000 23,000 277,000
103,000 103,000*
$(110,000) 7,000 $(103,000)
Note to instructor: The debit is to Intangible Asset--Deferred Pension Cost because this amount is less than the unrecognized prior service cost of $637,000.
20-32
EXERCISE 20-19 (2025 minutes) (a) Actuarial present value of benefit obligations: Projected benefit obligation Plan assets at fair value Projected benefit obligation in excess of plan assets (funded status) Prior service cost not yet recognized in pension expense Prepaid/accrued pension cost Adjustment required to recognize minimum liability Liability recognized in the balance sheet
a
$(930,000) a 700,000 (230,000) 120,000 (110,000)
a
a
(55,000) $(165,000)b
c
All given. $(865,000) 700,000 $(165,000)
b
Accumulated benefit obligation Pension plan assets (at fair value) Unfunded accumulated benefit obligation (minimum liability)
The $165,000 is the amount to be reported on the balance sheet.
c
Difference between the accrued pension cost (before adjustment) $110,000 ($230,000 $120,000) and the liability recognized in the balance sheet.
(b) If an additional unrecognized loss is reported, it would increase the adjustment required to recognize the minimum liability. The lower section of the reconciliation would be as follows: [Top part same as (a)] Projected benefit obligation in excess of plan assets Unrecognized net loss Prior service cost not yet recognized in pension expense Prepaid/accrued pension cost Adjustment required to recognize minimum liability Liability recognized in the balance sheet
$(230,000) ( 16,000 120,000 (94,000) (71,000) $ 165,000
20-33
EXERCISE 20-19 (Continued) (c) The prior service cost not yet recognized in periodic expense should be deducted from the projected benefit obligation in excess of plan assets because, for accounting purposes, it has not been recognized. As a result, the liability for accounting purposes is lower, and, therefore, to reconcile to this lower number, the prior service cost not yet recognized must be deducted. The unrecognized loss has either increased the project benefit obligation or decreased the fair value of the plan assets, but has not been recognized for accounting purposes. As a result, the accounting obligation is lower by this amount. In reconciling from the project benefit obligation in excess of plan assets to the accounting liability, this unrecognized loss must be deducted.
EXERCISE 20-20 (2535 minutes) The excess of the cumulative unrecognized net gain or loss over the corridor amount is amortized by dividing the excess by the average remaining service period of employees. The average remaining service period is computed as follows:
Expected future years of service = Average remaining service life per employee Number of employees 5,600 Average remaining service life per employee = = 14. 400
Amortization of Unrecognized Net (Gain) or Loss (Gain) or Loss For the Year Ended December 31, 2007 2008 2009 2010
Amount (300,000 (480,000 (210,000) (290,000)
20-34
EXERCISE 20-20 (Continued)
Projected Benefit Obligation (a) $4,000,000 4,520,000 4,980,000 4,250,000 Cumulative Unrecognized (Gain) Loss (a) $ 0 300,000 780,000 549,857 (d) Minimum Amortization of (Gain) Loss $ 0 0 20,143 (c) 8,918 (e)
Year 2007 2008 2009 2010
Plan Assets (a) $2,400,000 2,200,000 2,600,000 3,040,000
Corridor (b) $400,000 452,000 498,000 425,000
(a) As of the beginning of the year. (b) The corridor is 10 percent of the greater of projected benefit obligation or plan assets. (c) $780,000 $498,000 = $282,000; $282,000/14 = $20,143. (d) $780,000 $20,143 $210,000 = $549,857. (e) $549,857 $425,000 = $124,857; $124,857/14 = $8,918.
EXERCISE 20-21 (3040 minutes) (a) Year 2007 2008 Unrecognized Prior Service Cost Amortized $110,000 110,000
($1,155,000 10.5 years) ($1,155,000 10.5 years)
(b) The excess of the cumulative unrecognized net gain or loss over the corridor amount is amortized by dividing the excess by the average remaining service life per employee. The average service life is 10.5 years. Amortization of Unrecognized Net (Gain) or Loss (Gain) or Loss For the Year Ended December 31, 2007 2008
Amount ($101,000 (24,000)
20-35
EXERCISE 20-21 (Continued)
Projected Benefit Obligation (a) $2,800,000 3,650,000 Plan Assets (a) $1,700,000 2,900,000 10% Corridor (b) $280,000 365,000 Cumulative Unrecognized (Gain) Loss (a) ($ 0 101,000 Minimum Amortization of (Gain) Loss $ 0 0 (c)
Year 2007 2008
(a) As of the beginning of the year. (b) The corridor is 10 percent of the greater of the projected benefit obligation or plan assets. (c) $365,000 is greater than $101,000; therefore, no amortization.
(c) Pension expense for 2007 composed of the following: Service cost Interest on projected benefit obligation ($2,800,000 X 11%) Expected return on plan assets ($1,700,000 X 10%) Amortization of unrecognized net gain or loss Amortization of unrecognized prior service cost Pension expense Pension expense for 2008 composed of the following: Service cost Interest on projected benefit obligation ($3,650,000 X 8%) Expected return on plan assets ($2,900,000 X 10%) Amortization of unrecognized prior service cost Pension expense
$400,000 308,000 (170,000) 0 110,000 $648,000
$475,000 292,000 (290,000) 110,000 $587,000
*EXERCISE 20-22 (1012 minutes) Service cost Interest on accumulated postretirement benefit obligation (10% X $810,000) Expected return on plan assets Amortization of prior service cost Postretirement expense $ 88,000 81,000 (34,000) 21,000 $156,000
20-36
*EXERCISE 20-23 (1012 minutes) Service cost Interest on accumulated postretirement benefit obligation (9% X $810,000) Expected return on plan assets Amortization of prior service cost Postretirement expense $ 90,000 72,900 (62,000) 3,000 $103,900
*EXERCISE 20-24 (1520 minutes) See worksheet on next page.
*EXERCISE 20-25 (1015 minutes) (a) Accumulated postretirement benefit obligation (Credit) Plan assets at fair value (Debit) Funded status (Credit) Unrecognized prior service cost (Debit) Accrued postretirement benefit cost (Credit) (b) Accumulated postretirement benefit obligation (Credit) Plan assets at fair value (Debit) Funded status (Credit) Unrecognized prior service cost (Debit) Unrecognized loss (Debit) Accrued postretirement benefit cost (Credit)
$(950,000) 650,000 (300,000) 60,000 $(240,000)
$(950,000) 650,000 (300,000) ( 60,000 20,000 $(220,000)
20-37
Marvelous Marvin Co. Postretirement Benefits Worksheet--2008 General Journal Entries Memo Record
Items 0 90,000 Dr. *72,900 Dr. 62,000 Cr. 16,000 Cr. 40,000 Dr. 810,000 Cr. 90,000 Cr. 72,900 Cr.
Annual Postretirement Expense Cash Prepaid/ Accrued Cost Plan Assets 710,000 Dr.
Accumulated Postretirement Benefit Obligation
Unrecognized Prior Service Cost 100,000 Dr.
62,000 Dr. 16,000 Dr. 40,000 Cr. 3,000 Cr.
Balance, Jan. 1, 2008 (a) Service cost (b) Interest cost (c) Actual return (d) Contributions (e) Benefits (f) Amortization: Prior service cost Journal entry for 2008 Balance, Dec. 31, 2008 3,000 Dr. 103,900 Dr. 16,000 Cr. 87,900 Cr. 87,900 Cr. 932,900 Cr.
748,000 Dr.
97,000 Dr.
*($810,000 X 9%)
TIME AND PURPOSE OF PROBLEMS
Problem 20-1 (Time 4050 minutes) Purpose--to provide a problem that requires preparation of a pension worksheet for two separate years' pension transactions accompanied with a reconciliation schedule at the end of the second year. Included in the problem are an unexpected loss and prior service cost amortization. Problem 20-2 (Time 4555 minutes) Purpose--to provide a problem that requires preparation of a pension worksheet for three separate years' pension transactions, three years of general journal entries for the pension plan, and a reconciliation schedule at the end of each year. Problem 20-3 (Time 4050 minutes) Purpose--to provide a problem that requires computation of the annual pension expense, preparation of the pension journal entries, measurement and recognition of the minimum liability, measurement of unrecognized gains and losses and their amortization, and preparation of a reconciliation schedule. Problem 20-4 (Time 3040 minutes) Purpose--to provide a problem that requires computation of pension expense, preparation of the pension journal entries, and adjustment to the minimum liability. Problem 20-5 (Time 4555 minutes) Purpose--to provide a problem that requires computation of the pension expense for three separate years and the preparation of the pension journal entries for three years with recognition of the minimum pension liability. Problem 20-6 (Time 4560 minutes) Purpose--to provide a problem that requires computation and amortization of unrecognized prior service cost, computation of pension expense, preparation of pension journal entries, and preparation of a reconciliation schedule. Problem 20-7 (Time 3545 minutes) Purpose--to provide a problem that requires preparation of a worksheet, including computation of the minimum liability. Problem 20-8 (Time 4560 minutes) Purpose--to provide a problem that requires preparation of a comprehensive worksheet for two years, covering all facets of pension accounting. Problem 20-9 (Time 4045 minutes) Purpose--to provide a problem that requires preparation of a worksheet for two years, journal entries, and a schedule reconciling funded status to accrued pension cost. *Problem 20-10 (Time 3035 minutes) Purpose--to provide a problem that requires preparation of a worksheet and a reconciliation schedule for postretirement benefit expense.
20-39
(a) General Journal Entries Annual Pension Expense Cash 4,200,000 Cr. 150,000 Cr. 420,000 Cr. 140,000 Cr. 200,000 Dr. 318,000 Dr. 140,000 Cr. 4,392,000 Dr. 500,000 Dr. 4,570,000 Cr. 500,000 Cr. 5,070,000 Cr. 180,000 Cr. 507,000 Cr. 260,000 Dr. 91,360 Dr. 90,000 Cr. 185,000 Cr. 280,000 Dr. 425,640 Dr. 185,000 Cr. 5,477,000 Cr. 240,640 Cr. 418,640 Cr. 185,000 Dr. 280,000 Cr. 4,557,000 Dr. 410,000 Dr. 91,360 Dr. 178,000 Cr. 178,000 Cr. 252,000 Dr. 140,000 Dr. 200,000 Cr. 4,200,000 Dr. Plan Assets 150,000 Dr. 420,000 Dr. 252,000 Cr. Prepaid/ Accrued Cost Projected Benefit Obligation Unrecognized Prior Service Cost Unrecognized Net Gain or Loss Memo Record
Diana Peter Company Pension Worksheet--2008 and 2009
Items
PROBLEM 20-1
20-40
$(5,477,000) 4,557,000 (920,000) 410,000 91,360 $ (418,640)
Balance, Jan. 1, 2008 (a) Service cost (b) Interest cost (c) Actual return (d) Funding (e) Benefits Journal entry, 12/31/08 Balance, Dec. 31, 2008 (f) Prior service cost, 1/1/09 (g) Service cost (h) Interest cost (i) Actual return (j) Unexpected loss (k) Amortization of PSC (l) Funding (m) Benefits Journal entry, 12/31/09 Balance, Dec. 31, 2009 180,000 Dr. 507,000 Dr. 260,000 Cr. 91,360 Cr. 90,000 Dr.
(b) $420,000 = $4,200,000 X 10%. (h) $507,000 = $5,070,000 X 10%. (j) $91,360 = ($4,392,000 X .08) $260,000.
(b) Reconciliation Schedule--12/31/09 Projected benefit obligation Fair value of plan assets Funded status Unrecognized prior service cost Unrecognized net (gain) or loss Accrued pension cost liability
Note to instructor: Minimum liability can not be determined, because the Accumulated Benefit Obligation is not provided.
(a) General Journal Entries Annual Pension Expense Cash 200,000 Cr. 16,000 Cr. 20,000 Cr. 17,000 Dr. 3,000 Dr. 16,000 Cr. 14,000 Dr. 16,000 Dr. 16,000 Cr. 222,000 Cr. 219,000 Dr. 3,000 Dr. 16,000 Dr. 14,000 Cr. 200,000 Dr. Plan Assets 16,000 Dr. 20,000 Dr. 17,000 Cr. 3,000 Cr. Prepaid/ Accrued Cost ProjectedBenefit Obligation Unrecognized Net Gain or Loss Memo Record Unrecognized Prior Service Cost
Katie Day Company Pension Worksheet--2008, 2009, 2010
Balance, Jan. 1, 2008 (a) Service cost (b) Interest cost (c) Actual return (d) Unexpected loss (e) Contributions (f) Benefits Journal entry, 12/31/08 Balance, Dec. 31, 2008
(g) 160,000 Cr. 382,000 Cr. 19,000 Cr. 38,200 Cr.
219,000 Dr.
3,000 Dr.
160,000 Dr. 160,000 Dr.
PROBLEM 20-2
20-41
19,000 Dr. 38,200 Dr. 21,900 Cr. 54,400 Dr. 40,000 Cr. 16,400 Dr. 89,700 Dr. 40,000 Cr. 49,700 Cr. 49,700 Cr. 422,800 Cr. 26,000 Cr. 42,280 Cr. 26,000 Dr. 42,280 Dr. 24,000 Cr. 2,450 Cr. 41,600 Dr. 48,000 Cr. 21,000 Dr. 49,920 Cr. 83,430 Dr. 48,000 Cr. 35,430 Cr. 85,130 Cr. 520,000 Cr.
21,900 Dr. 54,400 Cr. 40,000 Dr. 16,400 Cr. 264,500 Dr. 3,000 Dr. 105,600 Dr.
Prior service cost, 1/1/09 Balance, Jan. 1, 2009 (h) Service cost (i) Interest cost (j) Actual return (k) Amortization of PSC (l) Contributions (m) Benefits Journal entry, 12/31/09 Balance, Dec. 31, 2009
24,000 Dr. 2,450 Dr. 41,600 Cr. 48,000 Dr. 21,000 Cr. 49,920 Dr. 315,500 Dr. 55,370 Dr. 64,000 Dr.
(n) (o) (p) (q) (r) (s) (t) (u)
Service cost Interest cost Actual return Unexpected loss Amortization of PSC Contributions Benefits Unexpected liability loss Journal entry, 12/31/10 Balance, Dec. 31, 2010
PROBLEM 20-2 (Continued) Worksheet computations: (b) (d) (i) (j) (o) (q) $20,000 = $200,000 X 10% $3,000 = ($200,000 X 10%) $17,000; expected return exceeds actual return. $38,200 = $382,000 X 10% Expected return and actual return are the same. $42,280 = $422,800 X 10% $2,450 = ($264,500 X 10%) $24,000; expected return exceeds actual return.
(Note to instructor: Because the amount of unrecognized net gain or loss does not exceed 10% of the larger of the projected benefit obligation or the fair value of the plan assets at the beginning of any of the years, no amortization is recorded. The minimum liability could not be computed in this problem because no accumulated benefit obligation was given for any of the years.) (b) Journal entries: 2008 Pension Expense ............................................................... Cash .............................................................................. 2009 Pension Expense ............................................................... Cash .............................................................................. Prepaid/Accrued Pension Cost ............................ 2010 Pension Expense ............................................................... Cash .............................................................................. Pension Prepaid/Accrued Cost ............................ (c) Reconciliation Schedule 2008 Projected benefit obligation Fair value of plan assets Projected benefit obligation in excess of plan assets (funded status) Unrecognized net (gain) or loss Prepaid/accrued pension cost 16,000 16,000
89,700 40,000 49,700
83,430 48,000 35,430
$(222,000) 219,000 (3,000) 3,000 0
$
20-42
PROBLEM 20-2 (Continued) Reconciliation Schedule 2009 Projected benefit obligation Fair value of plan assets Projected benefit obligation in excess of plan assets (funded status) Unrecognized net (gain) or loss Unrecognized prior service cost Accrued pension cost Reconciliation Schedule 2010 Projected benefit obligation Fair value of plan assets Projected benefit obligation in excess of plan assets (funded status) Unrecognized net (gain) or loss Unrecognized prior service cost Accrued pension cost
$(422,800) 264,500 (158,300) ( 3,000 105,600 $ (49,700)
$(520,000) 315,500 (204,500) ( 55,370 64,000 $ (85,130)
20-43
PROBLEM 20-3
(a) Pension expense for 2007 comprises the following: Service cost Interest on projected benefit obligation (10% X $350,000) Actual return on plan assets Unexpected loss Amortization of unrecognized gain or loss in 2007 Amortization of unrecognized prior service cost ($150,000 10.5 years) Pension expense **([10% X $200,000] $11,000) **Amortization: $150,000 10.5 years = $14,286 (b) Journal Entries--2007 Pension Expense ............................................................. Cash ............................................................................ Prepaid/Accrued Pension Cost .......................... $52,000 35,000 (11,000) (9,000)* 0 14,286** $81,286
81,286 65,000 16,286 72,714 72,714
(c) Intangible Asset--Deferred Pension Cost............... Additional Pension Liability ................................ (To record an additional liability to reflect the minimum liability) Prepaid/accrued pension cost at beginning of year Pension expense Contribution Prepaid/accrued pension cost at end of year Accumulated benefit obligation Plan assets (at fair value) Unfunded accumulated benefit obligation (minimum liability) Accrued pension cost Additional liability required
$ 0 (81,286) 65,000 $(16,286) $(365,000) 276,000 (89,000) (16,286) $ (72,714)
20-44
PROBLEM 20-3 (Continued) (d) 2007 Increase/Decrease in Unrecognized Gains/Losses (1) 12/31/07 new actuarially computed PBO Less: Projected benefit obligation per memo record: 1/1/07 PBO $350,000 Add interest (10% X $350,000) 35,000 Add service cost (given) 52,000 Less benefit payments 0 Liability loss (2) 12/31/07 fair value of plan assets Less: Expected fair value 1/1/07 fair value of plan assets Add expected return (10% X $200,000) Add pension plan contribution Less benefit payments Asset loss Unrecognized net loss at 12/31/07 $276,000 $452,000
437,000 $15,000
$200,000 20,000 65,000 0 285,000 9,000 $24,000
The $24,000 net loss in the Unrecognized Net Gain or Loss account becomes the beginning balance in 2008. The corridor at 1/1/08 is 10% of the greater of $452,000 (PBO) or $276,000 (market-related asset value). Since the corridor of $45,200 is greater than the balance in the unamortized gain/loss account of $24,000, there will be no gain/loss amortization in 2008. It follows that no amortization occurs in 2007 because no balance existed in the Unrecognized Net Gain or Loss account at the beginning of 2007.
20-45
PROBLEM 20-3 (Continued) (e) Reconciliation of Pension-Related Amounts Projected benefit obligation Fair value of plan assets Projected benefit obligation in excess of plan assets (funded status) Unrecognized net (gain) or loss Unrecognized prior service cost ($150,000 $14,286) Prepaid/accrued pension cost Additional pension liability Accrued pension liability (minimum liability recognized in financial statements: additional pension liability, $72,714, plus accrued pension cost, $16,286) Dr (Cr) $(452,000) 276,000 (176,000) ( 24,000 135,714 (16,286) (72,714)
$ (89,000)
20-46
PROBLEM 20-4
(a) Computation of pension expense: 2007 ($ 60,000 54,000 (24,000) 10,000 ($100,000
2007 Pension Expense.................................................. 100,000 Cash .................................................................. Prepaid/Accrued Pension Cost ............... 10,000 110,000
Service cost Interest cost ($600,000 X .09) and ($700,000 X .09) Expected return on plan assets Amortization of prior service cost Pension expense (b)
2008 $ 90,000 63,000 (30,000) 12,000 ($135,000
2008
135,000 120,000 15,000
(c) Minimum liability computation: 2007 $(500,000) 380,000 (120,000) (30,000) (90,000) (50,000) $ (40,000) 2008 $(550,000) 465,000 (85,000) (45,000) (40,000) (90,000) $ 50,000
Accumulated benefit obligation Fair value of plan assets Minimum liability Prepaid (accrued) pension cost ($40,000 $10,000) and ($30,000 + $15,000) Additional liability to report Less: Beginning additional liability Additional liability to record
(d)
2007 Intangible Asset--Deferred Pension Cost .................. Additional Pension Liability.................................... 2008 Additional Pension Liability............................................. Intangible Asset--Deferred Pension Cost .............
40,000 40,000
50,000 50,000
20-47
PROBLEM 20-5
(a) Pension expense for 2007 consisted only of the service cost component amounting to $55,000. There were no unrecognized prior service cost, unrecognized net gain or loss, pension assets, or projected benefit obligation as of January 1, 2007. Pension expense for 2008 comprised the following: Service cost Interest on projected benefit obligation ($55,000 X 11%) Expected return on plan assets ($50,000 X 10%) Amortization of unrecognized net gain or loss Amortization of unrecognized prior service cost Pension expense Pension expense for 2009 comprised the following: Service cost Interest on projected benefit obligation ($200,000 X 8%) Expected return on plan assets ($85,000 X 10%) Amortization of unrecognized net gain or loss (1) Amortization of unrecognized prior service cost Pension expense $119,000 16,000 (8,500) 5,329 0 $131,829 $85,000 6,050 (5,000) 0 0 $86,050
20-48
PROBLEM 20-5 (Continued)
(1) Year 2007 2008 2009 Projected Benefit Plan Assets Obligation (a) (a) $ 0 55,000 200,000 $ 0 50,000 85,000 Cumulative Unrecognized (Gain) Loss (a) $( 0 0 83,950 Minimum Amortization of (Gain) Loss $( 0 0 5,329 (c)
Corridor (b) $ 0 5,500 20,000
(a) As of the beginning of the year. (b) The corridor is 10 percent of the greater of the projected benefit obligation or plan assets. (c) $83,950 $20,000 = $63,950; $63,950/12 = $5,329
(b)
Journal Entries--2007 Pension Expense............................................................... Cash .............................................................................. Prepaid/Accrued Pension Cost............................ Journal Entries--2008 Pension Expense............................................................... Cash .............................................................................. Prepaid/Accrued Pension Cost............................ Excess of Additional Pension Liability over Unrecognized Prior Service Cost* .......................... Additional Pension Liability.................................. Computation of Minimum Liability Required minimum liability ($165,000 $85,000) Accrued pension cost ($5,000 + $26,050) Additional liability
55,000 50,000 5,000
86,050 60,000 26,050
48,950 48,950*
$(80,000) (31,050) $(48,950)
*Note: Since there are no unrecognized prior service costs, the adjustment will appear as a charge in other comprehensive income and also be reported as a component of accumulated other comprehensive income on the balance sheet.
20-49
PROBLEM 20-5 (Continued) Journal Entries--2009 Pension Expense ................................................................. Cash ................................................................................ Prepaid/Accrued Pension Cost .............................. Excess of Additional Pension Liability over Unrecognized Prior Service Cost............................... Additional Pension Liability .................................... (To record an additional liability to reflect minimum liability) Computation of Minimum Liability Required minimum liability ($292,000 $170,000) $(122,000) Accrued pension cost ($31,050 + $36,829) (67,879) (54,121) Less balance of additional liability (48,950) Required adjustment to reflect minimum pension liability $ (5,171)
Determination of Amounts to Be Recognized 2007 Prepaid/accrued pension cost at beginning of year Net periodic pension cost Contribution Prepaid/accrued pension cost at end of year Plan assets Accumulated benefit obligation Required minimum liability (unfunded accumulated benefit obligation) Adjustment required to reflect minimum liability: Additional liability Excess of additional pension liability over unrecognized prior service cost (there is no unrecognized prior service cost)
20-50
131,829 95,000 36,829 5,171 5,171
2008 $ (5,000) (86,050) 60,000 $ (31,050) $( 85,000 (165,000) $ (80,000)
2009 $ (31,050) (131,829) 95,000 $ (67,879) $(170,000 (292,000) $(122,000)
$( 0 (55,000) 50,000 $ (5,000) $(50,000 (45,000) $ 0
$
0
$ (48,950)
$
(5,171)
$
0
$ 48,950
$
5,171
PROBLEM 20-6
(a) Prior Service Cost Amortization 2007 2008 2009 $153,846 153,846 153,846 ($2,000,000 13 years) ($2,000,000 13 years) ($2,000,000 13 years)
(b) Pension expense for 2007 comprised the following: Service cost Interest on projected benefit obligation* Actual return on plan assets** Unexpected gain*** Amortization of unrecognized prior service cost Pension expense $200,000 500,000 (325,000) 25,000 153,846 $553,846
***($5,000,000 X 10% = $500,000) ***[$3,900,000 $3,000,000 ($575,000 $0)] ***(Expected return of $300,000 actual return of $325,000 = $25,000 unexpected gain) (c) Prepaid/accrued pension cost at beginning of year Pension expense Contribution Prepaid pension cost at end of year Journal Entries--2007 Pension Expense............................................................ Prepaid/Accrued Pension Cost.................................. Cash ........................................................................... Intangible Asset--Deferred Pension Cost ............. Additional Pension Liability............................... (To record an additional liability to reflect the minimum liability) $ 0 (553,846) 575,000 $ 21,154
553,846 21,154 575,000 146,154 146,154*
20-51
PROBLEM 20-6 (Continued) *Accumulated benefit obligation Plan assets at fair value Unfunded ABO (minimum liability) Prepaid pension cost Additional liability (d) 12/31/07 Fair value of plan assets Less: Expected fair value of assets 1/1/07 fair value of plan assets Add expected return (10% X $3,000,000) Add contributions to the plan Less benefits Asset gain 12/31/07 New actuarially computed PBO Less: 1/1/07 PBO Add interest (10% X $5,000,000) Add service cost Less benefits Liability gain Unrecognized net gain 12/31/07 $(4,025,000) 3,900,000 (125,000) 21,154 $ (146,154) $3,900,000 $3,000,000 300,000 575,000 0
3,875,000 (25,000)
4,750,000 $5,000,000 500,000 200,000 0
5,700,000 (950,000) $ (975,000)
Amortization in 2007: None because there was no beginning balance. Amortization in 2008 (corridor approach): $38,462
Year 2007 2008 Projected Benefit Fair Value Obligation of Plan Assets Corridor $5,000,000 4,750,000 $3,000,000 3,900,000 $500,000 475,000 Unrecognized Net (Gain) Amortization $( 0 (975,000) *$ 0 * 38,462*
*$975,000 $475,000 = $500,000; $500,000 13 = $38,462
20-52
PROBLEM 20-6 (Continued) (e) Reconciliation Schedule 2007 Projected benefit obligation Fair value of plan assets PBO in excess of plan assets (funded status) Unrecognized prior service cost ($2,000,000 $153,846) Unrecognized net (gain) or loss Prepaid/accrued pension cost Adjustment required to recognize minimum liability Accrued pension cost liability recognized in the balance sheet $(4,750,000) 3,900,000 (850,000) (1,846,154 (975,000) ( 21,154 (146,154) $ (125,000)
20-53
Item 108,000 Dr. 65,250 Dr. 48,000 Cr. 4,000 Cr. 25,000 Dr. 1,850 Dr. 138,000 Cr. 6,900 Cr. 148,100 Dr. 138,000 Cr. 10,100 Cr. 43,100 Cr. 6,900 Dr. 33,000 Cr.
Farber Corp. Pension Worksheet--2009 General Journal Entries Annual Prepaid/ Pension Accrued Additional Expense Cash Cost Liability Pension Intangible
PROBLEM 20-7
Balance, Jan. 1, 2009 (a) Service cost (b) Interest cost (c) Actual return (d) Unexpected loss (e) Amortization of PSC (f) Amortization of loss (g) Contributions (h) Benefits (i) Minimum liability adjustment Journal entry Balance, Dec. 31, 2009 6,900 Cr. (MEMO ENTRIES NEXT PAGE)
6,900 Dr.
(b) $65,250 = $725,000 X .09. (d) $4,000 = ($520,000 X .10) $48,000.
(f) Value of 1/1 Plan Assets $520,000
Year $725,000
1/1 Projected Benefit Obligation
10% Corridor $72,500
Unrecognized Net Loss, 1/1 $91,000
Minimum Amortization of Loss for 2006 *$1,850*
2009
*$91,000 $72,500 = $18,500; $18,500 10 = $1,850.
PROBLEM 20-7 (Continued) (i) Computation of minimum liability Accumulated benefit obligation 12/31/09 Plan assets at fair value 12/31/09 Unfunded accumulated benefit (minimum liability) Prepaid (accrued) pension cost (balance 12/31/09) Additional liability required Unrecognized prior service cost Contra equity charge
Farber Corp. Pension Worksheet--2009 Memo Entries Projected Benefit Obligation 725,000 Cr. 108,000 Cr. 65,250 Cr. Unrecognized Unrecognized Prior Service Net Gain or Cost Loss 81,000 Dr. 91,000 Dr.
$(671,000) 621,000 (50,000) (43,100) (6,900) 56,000 $ 0
Item Balance, Jan. 1, 2009 (a) Service cost (b) Interest cost (c) Actual return (d) Unexpected loss (e) Amortization of PSC (f) Amortization of loss (g) Contributions (h) Benefits (i) Minimum liability adjustment Journal entry Balance, Dec. 31, 2009
Plan Assets 520,000 Dr.
48,000 Dr. 4,000 Dr. 25,000 Cr. 1,850 Cr. 85,000 Dr. 138,000 Dr. 85,000 Cr.
813,250 Cr.
621,000 Dr.
56,000 Dr.
93,150 Dr.
20-55
(a)
Glesen Company Pension Worksheet--2008 and 2009 (Memo record on next page) General Journal Entries
Item 80,000 Cr. 40,000 Dr. 65,000 Dr. 36,000 Cr. 5,000 Cr. 70,000 Dr. 72,000 Cr. 12,300 Cr. 12,300 Dr.
Annual Pension Expense Cash Additional Liability Pension Intangible
Prepaid/ Accrued Cost
Contra Equity Charge
PROBLEM 20-8
20-56
81,000 Cr. 134,000 Dr. 59,000 Dr. 81,050 Dr. 61,000 Cr. 12,350 Dr. 55,000 Dr. 81,000 Cr. 72,000 Cr. 62,000 Cr. 142,000 Cr. 93,300 Cr.
Balance, Jan. 1, 2008 (a) Service cost (b) Interest cost (c) Actual return (d) Unexpected loss (e) Amortization of PSC (f) Contributions (g) Benefits (h) Liability loss (i) Minimum liability adjustment Journal entry for 2008 Balance, Dec. 31, 2008 77,700 Dr. 90,000 Dr.
3,300 Dr. 3,300 Dr.
(j) (k) (l) (m) (n) (o) (p) (q) 548 Dr.
86,748 Dr. 146,948 Dr. 81,000 Cr. 65,948 Cr. 207,948 Cr. 6,552 Cr.
Service cost Interest cost Actual return Unexpected gain Amortization of PSC Contributions Benefits Unrecognized loss amortization (r) Minimum liability adjustment Journal entry for 2009 Balance, Dec. 31, 2009
83,448 Cr. 6,552 Dr.
3,300 Cr. 0
Glesen Company Pension Worksheet--2008 and 2009 Memo Record
Item 650,000 Cr. 40,000 Cr. 65,000 Cr. 36,000 Dr. 410,000 Dr.
Projected Benefit Obligation Plan Assets 160,000 Dr.
Unrecognized Prior Service Cost
Unrecognized Net Gain or Loss
5,000 Dr. 70,000 Cr. 31,500 Dr. 87,000 Cr. 72,000 Dr. 31,500 Cr. 87,000 Dr.
Balance, Jan. 1, 2008 (a) Service cost (b) Interest cost (c) Actual return (d) Unexpected loss (e) Amortization of PSC (f) Contributions (g) Benefits (h) Liability loss (i) Minimum liability adjustment Journal entry for 2008 Balance, Dec. 31, 2008 810,500 Cr. 59,000 Cr. 81,050 Cr. 61,000 Dr. 486,500 Dr.
90,000 Dr.
92,000 Dr.
12,350 Cr. 55,000 Cr. 54,000 Dr. 81,000 Dr. 54,000 Cr. 548 Cr.
(j) Service cost (k) Interest cost (l) Actual return (m) Unexpected gain (n) Amortization of PSC (o) Contributions (p) Benefits (q) Unrecognized loss amortization (r) Minimum liability adjustment Journal entry for 2009 Balance, Dec. 31, 2009
896,550 Cr.
574,500 Dr.
35,000 Dr.
79,102 Dr.
PROBLEM 20-8 (Continued) Worksheet computations:
(b) (d)
$65,000 = $650,000 X 10%. $5,000 = ($410,000 X 10%) $36,000; expected return exceeds actual return.
(i) (r) Minimum Liability Computation: December 31 2008 2009 $(721,800) $(789,000) 486,500 574,500 (235,300) (214,500) (142,000) (93,300) 90,000 $ (3,300) (207,948) (6,552) 35,000 $ 0
Accumulated benefit obligation Plan assets at fair value Unfunded accumulated benefit obligation (minimum liability) Prepaid (accrued) pension cost Additional liability Unrecognized prior service cost Contra equity charge (k) $81,050 = $810,500 X 10%.
(m) $12,350 = ($486,500 X 10%) $61,000; actual return exceeds expected return. (q) 2009 Corridor Test: Unrecognized net (gain) or loss at beginning of year 10% of larger of PBO or fair value of plan assets Amortizable amount 2009 amortization ($10,950 20 years) (b) 2008 Pension Expense ................................................................. Cash ................................................................................ Prepaid/Accrued Pension Cost .............................. Intangible Asset--Deferred Pension Cost................... Excess of Additional Pension Liability Over Unrecognized Prior Service Cost............................... Additional Pension Liability ....................................
$92,000 81,050 $10,950 $548
134,000 72,000 62,000 77,700 3,300 81,000
20-58
PROBLEM 20-8 (Continued) 2009 Pension Expense............................................................... Cash .............................................................................. Prepaid/Accrued Pension Cost............................ Additional Pension Liability........................................... Intangible Asset--Deferred Pension Cost ....... Excess of Additional Pension Liability Over Unrecognized Prior Service Cost ...................
146,948 81,000 65,948 86,748 83,448 3,300*
*In 2008, the charge for $3,300 would be reported as a reduction of Other Comprehensive Income and also as a component of Accumulated Other Comprehensive Income. In 2009, Other Comprehensive Income would be increased $3,300 and the balance in Accumulated Other Comprehensive Income would be zero related to this component. (c) Pension Reconciliation Schedule--2009 Projected benefit obligation Plan assets at fair value Projected benefit obligation in excess of plan assets (funded status) Unrecognized prior service cost Unrecognized net (gain) or loss Prepaid/accrued pension cost Adjustment required to recognize minimum liability Accrued pension cost liability recognized in the balance sheet $(896,550) 574,500 (322,050) ( 35,000 79,102 (207,948) (6,552) $(214,500)
20-59
PROBLEM 20-9
(a) See worksheet on next page. (b) December 31, 2006 Pension Expense ............................................................. Cash ............................................................................ Prepaid/Accrued Pension Cost ..........................
330,000 150,000 180,000
(c) See worksheet on next page. The entry is below. December 31, 2007 Pension Expense ............................................................. Cash ............................................................................ Prepaid/Accrued Pension Cost .......................... (d) See reconciliation schedule on next page. Note to instructor: The minimum liability can not be determined, because the Accumulated Benefit Obligation is not provided.
433,440 184,658 248,782
20-60
(a)
Mount Company Pension Worksheet--2006 and 2007 Memo Record
Items 4,500,000 Cr. 150,000 Cr. 450,000 Cr. 252,000 Dr. 4,500,000 Dr. 150,000 Dr. 450,000 Dr. 252,000 Cr. 18,000 Cr. 150,000 Cr. 330,000 Dr. 220,000 Dr. 150,000 Cr. 180,000 Cr. 180,000 Cr. 4,880,000 Cr. 600,000 Cr. 170,000 Cr. 548,000 Cr. 250,000 Dr. 150,000 Dr. 220,000 Cr. 4,682,000 Dr.
General Journal Entries Annual Prepaid/ Pension Accrued Expense Cash Cost Projected Benefit Obligation Plan Assets
Unrecognized Unrecognized Prior Net Gain Service Cost or Loss
PROBLEM 20-9 (Continued)
18,000 Dr.
18,000 Dr. 600,000 Dr.
20-61
184,658 Cr. 433,440 Dr. $(5,918,000) 4,836,658 (1,081,342) 510,000 142,560 $ (428,782)
170,000 Dr. 548,000 Dr. 250,000 Cr. 124,560 Cr. 90,000 Dr.
124,560 Dr. 90,000 Cr. 280,000 Dr. 184,658 Cr. 248,782 Cr. 428,782 Cr. 5,918,000 Cr. 184,658 Dr. 280,000 Cr. 4,836,658 Dr. 510,000 Dr. 142,560 Dr.
Balance, Jan. 1, 2006 (a) Service cost (b) Interest cost (c) Actual return (d) Unexpected loss (e) Funding (f) Benefits Journal entry, 12/31/06 Balance, Dec. 31, 2006 (g) Prior service cost, 1/1/07 (h) Service cost (i) Interest cost (j) Actual return (k) Unexpected loss (l) Amortization of PSC m) Funding (n) Benefits Journal entry, 12/31/07
(b) (d) (i) (k)
$450,000 = $4,500,000 X 10%. $18,000 = ($4,500,000 X 6%) $252,000. $548,000 = ($4,880,000 + $600,000) X 10%. $124,560 = ($4,682,000 X .08) $250,000.
(d) Reconciliation Schedule--12/31/07
Projected benefit obligation Fair value of plan assets Unfunded PBO (funded status) Unrecognized prior service cost Unrecognized net (gain) or loss Accrued pension cost liability
(a) Memo Record Unrecognized Net Gain or Loss
Plan Assets 200,000 Dr.
15,000 Dr. 6,000 Cr. 60,000 Dr. 44,000 Cr. 231,000 Dr. 6,000 Cr.
Items Balance, Jan. 1, 2008 (a) Service cost (b) Interest cost (c) Actual return (d) Unexpected gain (e) Contributions (f) Benefits Journal entry, Dec. 31
Dusty Hass Foods Inc. Postretirement Benefits Worksheet--2008 General Journal Entries Accumulated Net Periodic Prepaid/ PostretirePostretirement Accrued ment Benefit Cost Cash Cost Obligation 200,000 Cr. 70,000 Dr. 70,000 Cr. 18,000 Dr.* 18,000 Cr. 15,000 Cr. 6,000 Dr.** 60,000 Cr. 44,000 Dr. 60,000 Cr. 19,000 Cr. 79,000 Dr. 19,000 Cr. 244,000 Cr.
*PROBLEM 20-10
***$200,000 X .09 = $18,000 ***$15,000 $9,000 = $6,000
(b) Reconciliation Schedule--December 31, 2008 Accumulated postretirement benefit obligation (Credit) Plan assets at fair value (Debit) Funded status (Credit) Unrecognized net gain or loss (Credit) Prepaid/accrued postretirement benefit cost
$(244,000) 231,000 (13,000) (6,000) $ (19,000)
TIME AND PURPOSE OF CONCEPTS FOR ANALYSIS
CA 20-1 (Time 3035 minutes) Purpose--to provide the student with the opportunity to discuss some of the more traditional issues related to pension reporting. Specifically, the student is asked to define a pension plan, distinguish between a funded and unfunded plan, differentiate between accounting for the employer and the pension fund. In addition, justification for accrual accounting must be developed, as well as a determination of the relative objectivity of the accrual versus the cash basis. CA 20-2 (Time 2530 minutes) Purpose--to provide the student with the opportunity to discuss the terminology employed in FASB Statement No. 87. The student is required to explain the significance of such items as prepaid pension cost, pension expense, intangible asset--deferred pension cost, and accrued pension cost. CA 20-3 (Time 2025 minutes) Purpose--to provide the student with the opportunity to discuss the reasons why accrual accounting is followed for pension reporting. In addition, certain terms are required to be explained and the proper footnote disclosures identified. CA 20-4 (Time 3035 minutes) Purpose--to provide the student with the opportunity to study some of the implications of FASB Statement No. 87. The student is required to identify the five components of pension expense, the major differences between the accumulated benefit obligation and the projected benefit obligation, how to report actuarial gains and losses, and when a minimum liability should be recognized. CA 20-5 (Time 5060 minutes) Purpose--to provide the student with the opportunity to discuss the implications of FASB Statement No. 87, given a number of different factual situations. This case is quite thought-provoking and should stimulate a great deal of class discussion. CA 20-6 (Time 3040 minutes) Purpose--to provide the student with the opportunity to explain unrecognized gains and losses, including the use of corridor amortization. CA 20-7 (Time 2030 minutes) Purpose--to provide the student with the opportunity to consider the ethical implications of the impact of pension benefits and their impact on financial statements.
20-63
SOLUTIONS TO CONCEPTS FOR ANALYSIS
CA 20-1
(a) A private pension plan is an arrangement whereby a company undertakes to provide its retired employees with benefits that can be determined or estimated in advance from the provisions of a document or from the company's practices. In a contributory pension plan the employees bear part of the cost of the stated benefits whereas in a noncontributory plan the employer bears the entire cost. (b) The employer is the organization sponsoring the pension plan. The employer incurs the costs and makes contributions to the pension fund. Accounting for the employer involves: (1) allocating the cost of the pension plan to the proper accounting periods, (2) measuring the amount of pension obligation resulting from the plan, and (3) disclosing the status and effects of the plan in the financial statements. The pension fund or plan is the entity which receives the contributions from the employer, administers the pension assets, and makes the benefit payments to the pension recipients. Accounting for the fund involves identifying receipts as contributions from the employer sponsor and as income from fund investments and computing the amounts due to individual pension recipients. (c) 1. Relative to the pension fund the term "funded" refers to the relationship between pension fund assets and the present value of expected future pension benefit payments; thus, the pension fund may be fully funded or underfunded. Relative to the employer, the term "funded" refers to the relationship of the contributions made by the employer to the pension fund and the pension expense accrued by the employer; if the employer contributes annually to the pension fund an amount equal to the pension expense, the employer is fully funded (a liability could still appear due to the recognition of a minimum liability). Relative to the pension fund, the pension liability is an actuarial concept representing an economic liability under the pension plan for future cash payments to retirees. From the viewpoint of the employer, the pension liability is an accounting credit that results from an excess of amounts expensed over amounts contributed (funded) to the pension fund. In addition, an additional liability may result if the accumulated benefit obligation is greater than the fair value of the pension plan assets. The theoretical justification for accrual recognition of pension costs is based on the matching concept. Pension costs are incurred during the period over which an employee renders services to the enterprise; these costs may be paid upon the employee's retirement, over a period of time after retirement, as incurred through funding or insurance plans, or through some combination of any or all of these methods. Although cash (pay-as-you-go) accounting is highly objective for the final determination of actual pension costs, it provides no measurement of annual pension costs as they are incurred. Accrual accounting provides greater objectivity in the annual measurement of pension costs than does cash accounting if actuarial funding methods are applied to actuarial valuations to determine the provision for pension costs. While cash accounting provides a more precise determination of the final cost, accrual accounting provides a more objective measure of the annual cost.
2.
(d)
1.
2.
20-64
CA 20-1 (Continued)
(e) Terms and their definitions as they apply to accounting for pension plans follow: 1. Service cost is the actuarial present value of benefits attributed by the pension benefit formula to employee service during that period. The service cost component is a portion of the projected benefit obligation and is unaffected by the funded status of the plan. Prior service costs are the retroactive benefits granted in a plan amendment (or initiation). Retroactive benefits are benefits granted in a plan amendment (or initiation) that are attributed by the pension benefit formula to employee services rendered in periods prior to the amendment. Vested benefits are benefits that are not contingent on the employee continuing in the service of the employer. In some plans the payment of the benefits will begin only when the employee reaches the normal retirement date; in other plans the payment of the benefits will begin when the employee retires (which may be before or after the normal retirement date). The actuarially computed value of vested benefits represents the present value: (a) the benefits expected to become payable to former employees who have retired, or who have terminated service with vested rights, at the date of determination; and (b) the benefits (based on service rendered prior to the date of determination) expected to become payable at future dates to present employees, taking into account the probable time that employees will retire.
2.
3.
CA 20-2
1. Prepaid pension cost is the cumulative contributions in excess of accrued net pension expense. This item is reported in the asset section of the balance sheet and is reduced when pension expense is greater than the contribution made to the fund during a period. Intangible asset--deferred pension cost is the asset that usually arises when the accumulated benefit obligation exceeds the fair value of plan assets. If an additional liability is recognized, an equal amount should be recognized as an intangible asset, provided the asset recognized does not exceed the amount of unrecognized prior service cost. 2. Accrued pension cost is the cumulative net pension expense accrued in excess of the employer's contributions. This item is reported in the liability section of the balance sheet and is increased when pension expense is greater than the contribution made to the fund. Excess of additional pension liability over unrecognized prior service cost arises when an additional liability is recognized that exceeds unrecognized prior service cost. This account should be reported in the stockholders' equity section as a component of accumulated other comprehensive income. In addition, it should be shown as part of other comprehensive income. Net periodic pension expense is the amount recognized in an employer's financial statements as the expense for a pension plan for the period. Components of net periodic pension expense are service cost, interest cost, expected return on plan assets, amortization of unrecognized gain or loss, and amortization of unrecognized prior service cost. It should be noted that FASB Statement No. 87 uses the term net periodic pension cost instead of net periodic pension expense because part of the cost recognized in a period may be capitalized along with other costs as part of an asset such as inventory.
3.
4.
20-65
CA 20-3
(a) 1. The theoretical justification for accrual recognition of pension costs is based on the matching concept. Pension costs are incurred during the period over which an employee renders services to the enterprise; these costs may be paid upon the employee's retirement, over a period of time after retirement, as incurred through funding or insurance plans, or through some combination of any or all of these methods. Although cash (pay-as-you-go) accounting is highly objective for the final determination of actual pension costs, it provides no measurement of annual pension costs as they are incurred. Accrual accounting provides greater objectivity in the annual measurement of pension costs than does cash accounting.
2.
(b)
Terms and their definitions as they apply to accounting for pensions follow: 1. Market-related asset value, when based on a calculated value, is a moving average of pension plan asset values over a period of time. Considerable flexibility is permitted in computing this amount. In many cases, companies will undoubtedly use the actuarial asset value employed by the actuary as their market-related asset value for purposes of applying this concept to pension reporting. The projected benefit obligation is the present value of vested and nonvested employee benefits accrued to date based on employees' future salary levels. This is the pension liability adopted by the FASB in Statement No. 87 (except when determining the "minimum liability" when the accumulated benefit obligation is compared to the fair value of plan assets). The corridor approach was developed by the FASB as the method for determining when to amortize the accumulated balance in the Unrecognized Net Gain or Loss account. The unrecognized net gain or loss balance is amortized when it exceeds the arbitrarily selected FASB criterion of 10% of the larger of the beginning-of-the-year balances of the projected benefit obligation or the market-related value of the plan assets.
2.
3.
(c)
The following disclosures about a company's pension plans should be made in financial statements or their notes: 1. A description of the plan including employee groups covered, type of benefit formula, funding policy, types of assets held, and the nature and effect of significant matters affecting comparability of information for all periods presented. The components of net periodic pension expense for the period. A reconciliation showing how the projected benefit obligation and the fair value of the plan assets changed from the beginning to the end of the period. The funded status of the plan (difference between the PBO and fair value of the plan assets) and the amounts recognized and not recognized in the financial statements. A disclosure of the rates used in measuring the benefit amounts (discount rate, expected return on plan assets, and rate of compensation). A table is required indicating the allocation of pension plan assets by category (equity securities, debt securities, real estate, and other assets), and showing the percentage of the fair value to total plan assets. In addition, a narrative description of investment policies and strategies, including the target allocation percentages (if used by the company), must be disclosed.
2. 3. 4. 5. 6.
20-66
CA 20-3 (Continued)
7. The company must disclose the expected benefit payments to be paid to current plan participants for each of the next five fiscal years and in the aggregate for the five fiscal years thereafter, based on the same assumptions used to measure the company's benefit obligation at the end of the year. Also required is disclosure of a company's best estimate of expected contributions to be paid to the plan during the next year.
CA 20-4
(a) Pension benefits are part of the compensation received by employees for their services. The actual payment of these benefits is deferred until after retirement. The net periodic pension expense measures this compensation and consists of the following five elements: 1. 2. The service cost component is the present value of the benefits earned by the employees during the current period. Since a pension represents a deferred compensation agreement, a liability is created when the plan is adopted. The interest cost component is the increase in that liability, the projected benefit obligation, due to the passage of time. In order to discharge the pension liability, an employer contributes to a pension fund. The return on the fund assets serves to reduce the interest element of the pension expense. Specifically, the expected return reduces pension expense. Expected return is the expected rate of return times the market-related value of plan assets. When a pension plan is adopted or amended, credit is often given for employee service rendered in prior years. This retroactive credit, or prior service cost, is not recognized as pension expense entirely in the year the plan is adopted or amended, but should be recognized as pension expense over the time that the employees who benefited from this credit worked. The gains and losses component arises from a change in the amount of either the projected benefit obligation or the plan assets. This component is amortized via corridor amortization.
3.
4.
5. (b)
The major similarity between the accumulated benefit obligation and the projected benefit obligation is that they both represent the present value of the benefit attributed by the pension benefit formula to employee service rendered prior to a specific date. All things being equal, when an employee is about to retire, the accumulated benefit obligation and the projected benefit obligation would be the same. The major difference between the accumulated benefit obligation and the projected benefit obligation is that the former is based on present salary levels and the latter is based on estimated future salary levels. Assuming salary increases over time, the projected benefit obligation should be higher than the accumulated benefit obligation.
(c)
1.
Pension gains and losses, sometimes called actuarial gains and losses, result from changes in the value of the projected benefit obligation or the fair value of the plan assets. These changes arise from the deviations between the estimated conditions and the actual experience, and from changes in assumptions. The volatility of these gains and losses may reflect an unavoidable inability to predict compensation levels, length of employee service, mortality, retirement ages, and other relevant events accurately for a period, or several periods. Therefore, fully recognizing the gains or losses on the income statement may result in volatility that does not reflect actual changes in the funded status of the plan in that period.
20-67
CA 20-4 (Continued)
2. In order to decrease the volatility of the reporting of the pension gains or losses, the FASB had adopted what is referred to as the "corridor approach." This approach achieves the objective by amortization of the cumulative, unrecognized pension gains and losses, in excess of 10% of the greater of the projected benefit obligation or the market-related asset value of the plan assets.
(d)
An additional minimum liability must be recognized when the accumulated benefit obligation exceeds the fair value of the plan assets.
CA 20-5
1. This situation can exist because companies vary as to whether they are using an implicit or explicit set of assumptions when interest rates are disclosed. In the implicit approach, two or more assumptions do not individually represent the best estimate of the plan's future experience with respect to these assumptions, but the aggregate effect of their combined use is presumed to be approximately the same as that of an explicit approach. In the explicit approach, each significant assumption reflecting the best estimate of the plan's future experience solely with respect to that assumption must be stated. As a result, some companies are presently using an implicit approach, others an explicit approach. FASB Statement No. 87 requires the use of explicit assumptions. As a result, this large variance in interest rates will probably disappear to some extent. However, it should be noted that companies will have some leeway in establishing settlement rates. In addition, the expected return on assets will also be different among companies. This situation will occur because of the minimum liability required to be reported. That is, companies are required to report as a liability the excess of their accumulated benefit obligation over the fair value of plan assets. In the past, the basic liability companies reported was the excess of the amount expensed over the amount funded. This statement is questionable. If a financial measure purports to represent a phenomenon that is volatile, the measure must show that volatility or it will not be representationally faithful. Nevertheless, many argue that volatility is inappropriate when dealing with such long-term measures as pensions. A good example of where dampening might be useful is the recognition of gains and losses. If assumptions prove to be accurate estimates of experience over a number of years, gains or losses in one year will be offset by losses or gains in subsequent periods, and amortization of unrecognized gains and losses would be unnecessary. The main point is that volatility per se should not be considered undesirable when establishing accounting principles. Although some managements may consider volatility bad, this belief should not influence standard-setting. However, it is clear from some of the compromises made in FASB Statement No. 87 that certain procedures were provided to dampen the volatility effect. These pension plan assets in excess of the projected benefit obligation are not reported on the employer's books. However, the fair value of plan assets are required to be reported in the footnote, so that a reader of the financial statements can determine the funded status of the plan. (a) In a defined contribution plan, the amount contributed is the amount expensed. No significant reporting problems exist here. On the other hand, defined benefit plans involve many difficult reporting issues which may lead to additional expense and liability recognition. Significant amendments will generally increase prior service cost which may lead to significant adjustments to pension expense in the future. (b) Plan participants are of importance, because the expected future years of service computation can have an impact on the amortization of the prior service cost and gains and losses.
2.
3.
4.
5.
20-68
CA 20-5 (Continued)
(c) If the plan is underfunded, pension expense will generally increase (all other factors constant). If the plan is overfunded, pension expense will generally decrease (all other factors constant). The reason is that the expected return on plan assets will be less if the plan is underfunded and vice versa. If the company is using an actuarial funding method different than the one prescribed in FASB Statement No. 87 (benefits/years-of-service approach), some changes in the computation of pension expense will occur for the company.
(d)
6.
The corridor method is an approach which requires that only gains and losses in excess of 10% of the greater of the projected benefit obligation or market related plan asset value be allocated. This excess is then amortized over the average remaining service period of current employees expected to participate in the plan. The corridor's purpose is to only recognize gains and losses above a certain amount, on the theory that gains and losses within the corridor will offset one another over time.
7.
This intangible asset is established on the basis that the plan amendment may reduce employee turnover, improve productivity, reduce demands for increases in cash compensation, and improve prospects for attracting additional qualified employees. This intangible asset arises when the accumulated benefit obligation exceeds the fair value of plan assets and the company has unrecognized prior service cost. The asset is not amortized, but instead is adjusted upward, downward, or eliminated based on the facts at each year end.
CA 20-6
To: From: Date: Subject: Rachel Avery, Accounting Clerk Good Student, Manager of Accounting January 3, 2008 Amortization of unrecognized gains and losses in pension expense
Pension expense includes several components; one occasionally included is the amortization of unrecognized gains/losses. These gains/losses occur for two reasons. First, the plan assets may provide a return that is either greater or less than what was expected. Second, changes in actuarial assumptions may create increases or decreases in the pension liability. If these gains/losses are small in relation to the projected benefit obligation (PBO) or the market related value of the Plan Assets (PA), then do not include them in annual pension expense. If, in any given year, the gains or losses become too great, then at least a portion must be included in pension expense so as not to understate or overstate the annual obligation. This is done through a process called amortization. To decide whether or not you should include gains/losses in annual pension expense, calculate 10 percent of either the PBO or the PA (whichever is greater) as a "corridor." Amortize the amount of any gain or loss falling outside the corridor over the average remaining service life of the active employees. Note: these gains/losses must exist at the beginning of the year for which amortization takes place [see (a) on schedule below].
20-69
CA 20-6 (Continued)
Thus, in the attached schedule, no amortization of the $280,000 loss in 2004 was required because the balance in the unrecognized gain/loss account at the beginning of that year was zero. However, at the beginning of 2005, the balance in that account was $280,000. The 10 percent corridor is $260,000, so the loss exceeds this corridor by $20,000. Since the remaining service life of employees is 10 years, you derive the amortized portion by dividing 10 into $20,000: $2,000 [see (b) on schedule below]. Note that the unamortized portion of the gain/loss from the previous year is combined with the current gain/loss. Check this new sum against a newly calculated 10 percent corridor. If the sum exceeds this corridor, then amortize the excess. In the attached schedule, the unamortized loss from 2005 ($278,000) was added to the 2005 loss of $90,000, resulting in a cumulative unrecognized loss of $368,000 (see (c) below). This amount exceeds the new corridor ($290,000) by $78,000. However, the remaining service life has been changed to 12 years, resulting in annual amortization of only $6,500 [see (d) below]. Finally, if the losses from 2006 are added to the unamortized portion of the unrecognized loss from prior years, the sum falls within the 2007 corridor and does not need to be amortized at all. Corridor and Minimum Loss Amortization Schedule Cumulative Unrecognized Net Loss (a) $ 0 280,000 368,000 (c) 373,500 (e) Minimum Amortization of Loss $ 0 2,000 (b) 6,500 (d) 0
Year 2004 2005 2006 2007 (a) (b) (c) (d) (e)
Projected Benefit Obligation (a) $2,200,000 2,400,000 2,900,000 3,900,000
Plan Asset Value (a) $1,900,000 2,600,000 2,600,000 3,000,000
10% Corridor $220,000 260,000 290,000 390,000
As of the beginning of the year. ($280,000 $260,000) 10 years = $2,000 $280,000 $2,000 + $90,000 = $368,000 ($368,000 $290,000) 12 years = $6,500 $368,000 $6,500 + $12,000 = $373,500
CA 20-7
While Selma may be correct in assuming that the termination of nonvested employees would decrease its pension-related liabilities and associated expenses, she is callous to suggest that firing employees is a reasonable approach to correcting the underfunding of College Electronix's pension plan. Arbitrarily dismissing productive employees on the basis of being vested or not vested in the pension plan in order to avoid capitalizing a liability and recognizing expenses is a capricious and unsound business decision. Richard Nye should discuss the ethical, legal, and financial implications of the alternatives available as well as the accounting requirements relating to this situation. This obligation and its effect on the financial statements should have been known to Cardinal Technology when it performed its due diligence audit of CE at the time of merger negotiations. Cardinal Technology should capitalize the pension obligations of CE as required by GAAP.
20-70
FINANCIAL REPORTING PROBLEM
(a) P&G offers various postretirement benefits to its employees. The most prevalent employee benefit plans offered are defined contribution plans, which cover substantially all employees in the U.S. Under the defined contribution plans, the company generally makes contributions to participants based on individual base salaries and years of service. The company maintains the Procter & Gamble Profit Sharing Trust and Employee Stock Ownership Plan (ESOP) to provide a portion of the funding for the U.S. defined contribution plan, as well as other retiree benefits. Certain other employees, primarily outside the U.S., are covered by local defined benefit plans. (b) 2004 2003 2002 Pension expense Pension expense Pension expense $239,000,000 $192,000,000 $151,000,000
(c)
In 2004, P&G reports a $1,401,000,000 Accrued Pension cost on its balance sheet. It reports $239,000,000 as pension expense on its income statement. It also reports a postretirement liability of $160,000,000. P&G provides the following disclosure of its asset allocations for the pension fund and the fund for Other Retiree Benefits. Plan Assets. The Company's target asset allocation for the year ending June 30, 2005 and actual asset allocation by asset category as of June 30, 2004, are as follows: Target Allocation Pension Benefits Other Retiree Benefits 2005 2005 64% 99% 32% 1% 4% --% 100% 100%
(d)
Asset Category Equity securities Debt securities Real estate Total
20-71
FINANCIAL REPORTING PROBLEM (Continued)
Asset Category Equity securities Debt securities Real estate Total
Plan Asset Allocation at June 30 Pension Benefits Other Retiree Benefits 2004 2004 64% 99% 32% 1% 4% --% 100% 100%
These allocations appear in-line with the expected return assumptions for these two funds: 2004 Assumptions used to determine net periodic cost Expected return on plan assets
Pensions 7.4%
Other Retiree 9.5%
As indicated, almost all of the assets in the Other Retiree Benefit fund are equity investments, which should earn higher (if not also riskier) returns than debt investments. The differences are consistent with the higher expected return assumption for Other Retiree Benefit funds. Thus, this information is useful to users of the financial statements in evaluating the pension plan's exposure to market risk and possible cash flow demands on the company. In addition, it will help users to better understand and assess the reasonableness of the company's expected rate of return assumption.
20-72
FINANCIAL STATEMENT ANALYSIS CASE
(a)
The components of postretirement expense are service cost, interest cost, return on plan assets, amortization of prior service cost, and gains and losses. The expense for these plans is reporting in income from operations. Similar to pensions, the net prepaid cost/liability for the postemployment benefit plan will be reported in Peake's balance sheet, depending on whether there is a net debit or credit balance in the memorandum accounts related to the plan. The accounting for defined benefit plans and OPEBs is very similar. For example, the measures of the obligation are similar and the components of expense and their calculation are the same (with similar smoothing mechanisms employed for both types of plans with respect to gains and losses.) There are, however, a number of differences between Postretirement Health Care Benefits and Pensions: Pensions Generally funded. Well-defined and level dollar amount. Beneficiary Retiree (maybe some benefit to surviving spouse). Benefit Payable Monthly. Predictability Variables are reasonably predictable. Item Funding Benefit Health Care Benefits Generally NOT funded. Generally uncapped and great variability. Retiree, spouse, and other dependents. As needed and used. Utilization difficult to predict. Level of cost varies geographically and fluctuates over time.
(b)
Additionally, although health care benefits are generally covered by the fiduciary and reporting standards for employee benefit funds under ERISA, the stringent minimum vesting, participation, and funding standards that apply to pensions do not apply to health care benefits. The lack of required funding is particularly relevant for OPEB plans compared to pensions. Generally, this results in a much higher unfunded OPEB obligation reported in the balance sheet. In addition, with fewer assets in OPEB plan, there is a lower credit associated with the return-on-asset component of OPEB expense.
20-73
COMPARATIVE ANALYSIS CASE
(a) Coca-Cola sponsors and/or contributes to pension plans covering substantially all U.S. employees and certain employees in international locations. Coca-Cola also sponsors nonqualified, unfunded defined benefit plans for certain officers and other employees. PepsiCo sponsors noncontributory defined benefit pension plans covering substantially all full-time U.S. employees and certain international employees. (b) Coca-Cola reported "net periodic benefit cost" of $122 million in 2004. PepsiCo reported "pension expense" of $245 million in 2004 for U.S. plans. (c) 2004 Funded Status ($millions) Coca-Cola PepsiCo Pensions ($403) ($930) OPEB ($791) ($1,319)
(d) Relevant rates used to compute pension information: Coca-Cola Discount rate (expense) Rate of increase in compensation levels Expected long-term rate of return on plan assets 6.0% 4.25% 7.75% PepsiCo 6.1% 4.4% 7.8%
20-74
COMPARATIVE ANALYSIS CASE (Continued) (e) Coca-Cola and PepsiCo provide the following disclosures on expected contributions and benefit payments (amounts in $millions): Coca-Cola Cash Flows Information about the expected cash flow for our pension and other postretirement benefit plans is as follows: Pension Benefits Expected employer contributions: 2005 Expected benefit payments: 2005 2006 2007 2008 2009 20102014 PepsiCo Future Benefit Payments Our estimated future benefit payments to beneficiaries are as follows: Pension Retiree medical 2005 $215 $ 85 2006 $220 $ 80 2007 $235 $ 85 2008 $255 $ 90 2009 $280 $ 95 20102014 $1,855 $ 515 $114 130 121 126 128 129 706 Other Benefits $ 9
30 32 35 37 40 236
These benefit payments to beneficiaries include payments made from both funded and unfunded pension plans. The above payments exclude any discretionary contributions we may make. We expect such contributions to be approximately $400 million in 2005. PepsiCo appears to have a much higher cash claim related to its postretirement benefit plans with expected benefit payments than CocaCola's. Thus, these disclosures provide information related to the cash outflows of the company. With this information, financial statement users can better understand the potential cash outflows related to the pension plan. As a result, users can better assess the liquidity and solvency of the company, which helps in assessing the company's overall financial flexibility.
20-75
INTERNATIONAL REPORTING CASE
(a) The key differences arise from the use of shorter amortization periods for (1) unrecognized prior service costs, and (2) unrecognized actuarial differences. These latter items likely reflect unrecognized gains and losses, and would include asset gains and losses. Under U.S. GAAP, amortization periods are based on remaining service lives of employees, which is probably longer than five or ten years. One other difference that students might note are the relatively low discount rate and expected return assumptions used by this Japanese company. For example, Procter and Gamble (and many U.S. companies) use rates up to three times as high as the rates used by this Japanese company. It should be noted that there are several similarities. Under Japanese GAAP, the pension obligation is measured based on the projected benefit obligation and amount recognized is based on an amount net of the liability and plan assets. There is smoothing of gains and losses. Also, the components of pension expense are similar. (b) Shorter amortization periods will result in higher pension expense with respect to prior service costs. Depending on whether the company has unrealized gains or losses, the shorter amortization period for the actuarial differences may result in either higher or lower reported income. On the balance sheet, there will be less non-recognition of the prior service costs and gains and losses. So the net pension asset or liability will be measured closer to the net of the liability and fund assets. The reported amounts on Japanese balance sheets will be more volatile, since the smoothing period is shorter. (c) As indicated above, income and equity likely will be lower due to higher pension expense and lower net income. If there are significant asset gains (which is possible given the low expected return assumptions), then income could be higher as the gains are amortized into income more quickly. The lower discount rate used to measure the pension obligation will result in lower interest cost in income, but gives a higher measure of the projected benefit obligation.
20-76
RESEARCH CASES
CASE 1 Students' answers will vary based on the companies selected.
CASE 2 (a) Companies record a credit to pension expense by applying an expected rate of return to the fair value of the pension assets. When the market does well the value of the plan assets increase and the pension credit is larger. The higher returns also factor into the expected return, resulting in a higher return, lower expense, and higher income. In the short term, managers and directors get more benefits and possibly higher salaries, to the extent that pension credits increase earnings-related bonuses. However, in the wake of a bear market, the pension surpluses will dissipate and the company may not have the resources to fund its benefit obligations and/or have competitive benefit packages to attract high-quality employees. (b) Because it can be costly to withdraw excess pension assets from overfunded pension plans, companies could choose to use the excesses to (1) provide additional pension benefits for current employees, (2) provide additional other post-retirement benefits (healthcare, life insurance, etc.), (3) increase pension benefits to current retirees, or (4) maintain the pension surplus by changing to cash-balance or similar plans, which reduce the overall benefit obligation. The article indicates that many companies are "letting the surplus ride," in order to reap continued pension expense credits. (c) The major disadvantage of overfunding is the loss of flexibility for uses of the monies invested in the pension fund. Excess funds can only be used on employee-related costs and companies may have to pay an excise tax if they contribute too much.
20-77
RESEARCH CASES (Continued) (d) The ethical issue relates to the fairness of reducing or holding steady benefits to current (via switches to cash balance plans) and retired employees while at the same time protecting or increasing benefits to top management. The use of so-called "top hat" benefit plans for top management could increase management's welfare at the expense of employees and shareholders.
20-78
PROFESSIONAL RESEARCH: FINANCIAL ACCOUNTING AND REPORTING
Search Strings: "environment," "pension cost;" "asset gains and losses;" "recognition of gains and losses," "components of net pension cost;" "recognition of liabilities and assets," "pension cost" (a) FAS 87, Par. 31: Asset gains and losses are differences between the actual return on assets during a period and the expected return on assets for that period. Asset gains and losses include both (a) changes reflected in the market-related value of assets and (b) changes not yet reflected in the market-related value (that is, the difference between the fair value of assets and the market-related value). Asset gains and losses not yet reflected in market-related value are not required to be amortized under paragraphs 32 and 33. FAS 87, Par. 32: As a minimum, amortization of an unrecognized net gain or loss (excluding asset gains and losses not yet reflected in market-related value) shall be included as a component of net pension cost for a year if, as of the beginning of the year, that unrecognized net gain or loss exceeds 10 percent of the greater of the projected benefit obligation or the market-related value of plan assets. If amortization is required, the minimum amortization shall be that excess divided by the average remaining service period of active employees expected to receive benefits under the plan. If all or almost all of a plan's participants are inactive, the average remaining life expectancy of the inactive participants shall be used instead of average remaining service. (b) FAS 87, Par. 29: Gains and losses are changes in the amount of either the projected benefit obligation or plan assets resulting from experience different from that assumed and from changes in assumptions. This Statement does not distinguish between those sources of gains and losses. Gains and losses include amounts that have been realized, for example by sale of a security, as well as amounts that are unrealized. Because gains and losses may reflect refinements in estimates as well as real changes in economic values and because some gains in one period may be offset by losses in another or vice versa, this Statement does not require recognition of gains and losses as components of net pension cost of the period in which they arise. FAS 87, Par. 35: A liability (unfunded accrued pension cost) is recognized if net periodic pension cost recognized pursuant to this Statement exceeds amounts the employer has contributed to the plan. As asset (prepaid pension cost) is recognized if net periodic pension cost is less than amounts the employer has contributed to the plan. FAS 87, Par. 4: After 1966, the importance of information about pensions grew with increases in the number of plans and amounts of pension assets and obligations. There were significant changes in both the legal environment (for example, the enactment of ERISA) and the economic environment (for example, higher inflation and interest rates). Critics of prior accounting requirements, including users of financial statements, became aware that reported pension cost was not comparable from one company to another and often was not consistent from period to period for the same company. They also became aware that significant pension-related obligations and assets were not recognized in financial statements.
(c)
(d)
20-79
PROFESSIONAL SIMULATION
Measurement (a)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 A B
The following formula is inserted in this cell=0.09*F9*(-1)
C
D
E
F
G
H
I
J
K
The following formula is inserted in this cell:=+F9+G9+H9
The following formula is inserted into this cell:=+B10*-1
Expense Beg. Balance Service Cost Int on Liab. EXP/ACT Return Contributions Benefits PSC Amort. UR Gain / Loss Change in Acc/PrePaid Ending Balance 90,000 56,250 (52,000) 19,000
Cash
Acc / PrePaid (45,000)
PBO (625,000) (90,000) (56,250) 85,000
Assets 480,000 57,000 99,000 (85,000)
PSC 100,000
UR G-L
The following formula is inserted in this cell: =(G12+B12)*-1
(99,000)
(5,000) (19,000)
(14,250) 113,250 (99,000) (59,250)
(76,000) (762,250)
The following formula is inserted into this cell:=+B11*1
76,000 71,000
551,000
81,000
The following function is entered into this cell:=SUM(B9:B17)
The following formula is entered into this cell:=D19-D9
The following function is entered into this cell:=SUM(F19:I19)
(b) Simply change the formula in cell B11 to multiply by .07; change the formula in cell B12 to multiply .10 times (C-9 * 1). Journal Entry Pension Expense ........................................................................ Prepaid/Accrued Pension Cost ..................................... Cash ....................................................................................... Disclosure Projected Benefit Obligation Plan Assets at Fair Value Projected benefit obligation in excess of plan assets (funded status) Unrecognized Prior Service Cost Unrecognized Gain or Loss Prepaid/Accrued Pension Cost $(762,250) 551,000 (211,250) 81,000 71,000 $ (59,250) 113,250 14,250 99,000
20-80