| Problem 20-9 Swifty Co. has the following defined benefit pension plan balances on January 1, 2017. Projected benefit obligation | $4,630,000 | Fair value of plan assets | 4,630,000 | The interest (settlement) rate applicable to the plan is 10%. On January 1, 2018, the company amends its pension agreement so that prior service costs of $601,000 are created. Other data related to the pension plan are: 2017 | 2018 | Service cost | $150,000 | $168,000 | Prior service cost amortization | 0 | 91,000 | Contributions (funding) to the plan | 200,000 | 184,000 | Benefits paid | 222,000 | 279,000 | Actual return on plan assets | 250,000 | 352,000 | Expected rate of return on assets | 6 | % | 8 | % | | | | | | Prepare a pension worksheet for the pension plan in 2017.(Enter all amounts as positive.) SWIFTY COMPANY Pension Worksheet2017 | General Journal Entries | | | Memo Record | Items | | Annual Pension Expense | Cash | OCIPrior Service Cost | OCI Gain/ Loss | Pension Asset/ Liability | | | Projected Benefit Obligation | Plan Assets | Balance, Jan. 1, 2017 | $ | Dr.Cr. | $ | Dr.Cr. | $ | Dr.Cr. | $ | Dr.Cr. | $ | Dr.Cr. | | $ | Dr.Cr. | $ | Dr.Cr. | Service cost | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Interest cost | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Actual return | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Unexpected loss | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Contributions | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Benefits | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Journal entry for 2017 | $ | Dr.Cr. | $ | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Accumulated OCI Dec. 31, 2016 | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Balance, Dec. 31, 2017 | $ | Dr.Cr. | $ | Dr.Cr. | $ | Dr.Cr. | | $ | Dr.Cr. | $ | Dr.Cr. | | | | | | Prepare any journal entries related to the pension plan that would be needed at December 31, 2017.(Credit account titles are automatically indented when amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter 0 for the amounts.) Date | Account Titles and Explanation | Debit | Credit | Dec. 31, 2017 | | | | | | | | | | | | | | | | | | Prepare a pension worksheet for 2018.(Enter all amounts as positive.) SWIFTY COMPANY Pension Worksheet2017 and 2018 | General Journal Entries | | | Memo Record | Items | | Annual Pension Expense | Cash | OCIPrior Service Cost | OCI Gain/ Loss | Pension Asset/ Liability | | | Projected Benefit Obligation | Plan Assets | Balance, Jan. 1, 2017 | | $4,630,000 | Cr. | $4,630,000 | Dr. | Service cost | $150,000 | Dr. | | 150,000 | Cr. | Interest cost | 463,000 | Dr. | | 463,000 | Cr. | Actual return | 250,000 | Cr. | | 250,000 | Dr. | Unexpected loss | 27,800 | Dr. | $27,800 | Dr. | | Contributions | $200,000 | Cr. | | 200,000 | Dr. | Benefits | | | | | 222,000 | Dr. | 222,000 | Cr. | Journal entry for 2017 | $335,200 | Dr. | $200,000 | Cr. | 27,800 | Dr. | $163,000 | Cr. | | Accumulated OCI Dec. 31, 2016 | 0 | | | | | Balance, Dec. 31, 2017 | $27,800 | Dr. | $163,000 | Cr. | | 5,021,000 | Cr. | 4,858,000 | Dr. | Additional PSC, 1/1/2018 | | Dr.Cr. | | Dr.Cr. | $ | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Balance, Jan. 1, 2018 | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Service cost | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Interest cost | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Actual return | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Unexpected loss | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Amortization of PSC | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Contribution | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Benefits | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | Dr.Cr. | | Dr.Cr. | Journal entry for 2018 | $ | Dr.Cr. | $ | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | Dr.Cr. | | | | | |