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: Projected Benefit Obligation ($ in millions)
Balance, January 1, 2021 $ 780
Service cost 80
Interest cost, discount rate, 5% 39
Gain due to changes in actuarial assumptions in 2021 (23 )
Pension benefits paid (39 )
Balance, December 31, 2021 $ 837
Plan Assets ($ in millions)
Balance, January 1, 2021 $ 820
Actual return on plan assets 49
(Expected return on plan assets, $54)
Cash contributions 90
Pension benefits paid (39 )
Balance, December 31, 2021 $ 920
January 1, 2021, balances: ($ in millions)
Pension asset $ 40
Prior service cost—AOCI (amortization $9 per year) 45
Net gain—AOCI (any amortization over 10 years) 142
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.)