 | | Problem 20-1 (Part Level Submission) |
 | On January 1, 2014, Harrington Company has the following defined benefit pension plan balances. | Projected benefit obligation | | $4,510,000 | | Fair value of plan assets | | 4,219,800 |
The interest (settlement) rate applicable to the plan is 10%. On January 1, 2015, the company amends its pension agreement so that prior service costs of $508,200 are created. Other data related to the pension plan are as follows. | | | 2014 | | 2015 | | Service cost | | $153,600 | | | $199,100 | | | Prior service cost amortization | | –0– | | | 98,100 | | | Contributions (funding) to the plan | | 243,800 | | | 306,000 | | | Benefits paid | | 203,400 | | | 292,600 | | | Actual return on plan assets | | 253,188 | | | 272,200 | | | Expected rate of return on assets | | 6 | % | | 8 | % |
|
|
|  |
 |
 | | (a) |  |
Prepare a pension worksheet for the pension plan for 2014 and 2015. HARRINGTON COMPANY Pension Worksheet—2014 and 2015 | | | | General Journal Entries | | Memo Record | | Items | | Annual Pension Expense | | Cash | | OCI—Prior Service Cost | | OCI—Gain/ Loss | | Pension Asset/ Liability | | | Projected Benefit Obligation | | Plan Assets | | Balance, Jan. 1, 2014 | | $  [removed] |  [removed] | | $  [removed] |  [removed] | | $  [removed] |  [removed] | | $  [removed] |  [removed] | | $  [removed] |  [removed] | | | $  [removed] |  [removed] | | $  [removed] |  [removed] | | Service cost | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Interest cost | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Actual return | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Contributions | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Benefits | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Journal entry for 2014 | | $  [removed] |  [removed] | | $  [removed] |  [removed] | | $  [removed] |  [removed] | | $  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Accumulated OCI, Dec. 31, 2013 | | | | | | | | | | | | | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Balance, Dec. 31, 2014 | | | | | | | | | | | | | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Additional PSC, 1/1/2015 | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Balance, Jan. 1, 2015 | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Service cost | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Interest cost | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Actual return | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Unexpected loss | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Amortization of PSC | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Contributions | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Benefits | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Journal entry for 2015 | | $  [removed] |  [removed] | | $  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Accumulated OCI, Dec. 31, 2014 | | | | | | | |  [removed] |  [removed] | |  [removed] |  [removed] | |  [removed] |  [removed] | | |  [removed] |  [removed] | |  [removed] |  [removed] | | Balance, Dec. 31, 2015 | | | | | | | | $  [removed] |  [removed] | | $  [removed] |  [removed] | | $  [removed] |  [removed] | | | $  [removed] |  [removed] | | $  [removed] |  [removed] |
|
|
|  |
 |
 | | (b) |  |
For 2015, prepare the journal entry to record pension-related amounts. (Credit account titles are automatically indented when amount is entered. Do not indent manually.)Account Titles and Explanation | Debit | Credit |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |  [removed] |
|
|
|  |
|  |