Exercise 17-20 (Algo) Pension spreadsheet [LO17-8] Beale Management has a noncontributory, defined benefit pension plan. On December 31, 2021 (the end of Beale's fiscal year), the following pension-related data were available: 58 Projected Benefit Obligation Balance, January 1, 2021 Service cost Interest cost, discount rate, Gain due to changes in actuarial assumptions in 2021 Pension benefits paid Balance, December 31, 2021 ($ in millions) $ 680 70 34 (18) (34) $ 732 ($ in millions) $ 740 44 Plan Assets Balance, January 1, 2021 Actual return on plan assets (Expected return on plan assets, $49) Cash contributions Pension benefits paid Balance, December 31, 2021 85 (34) $ 835 January 1, 2021, balances : Pension asset Prior service cost-AOCI (amortization $6 per year) Net gain-AOCI (any amortization over 10 years) ($ in millions) $ 60 30 124 Required: Prepare a pension spreadsheet to show the relationship among the PBO, plan assets, prior service cost, the net gain, pension expense, and the net pension asset. (Enter credit amounts with a minus sign and debit amounts with a positive sign. Enter your answers in millions.) Prior Service Plan Net Pension Expense Net Pension (Liability) Asset PBO Assets Cost-AOCI Gain-AOCI Cash ($ in millions) Balance, Jan. 1, 2021 Service cost Interest cost, 5% Expected return on assets Adjust for: Loss on assets Amortization of: Prior service cost Net gain Gain on PBO Cash funding Retiree benefits Balance, Dec. 31, 2021