
Chapter 14: Employee benefits and share based payments
© EWP Go to www.emilewoolfpublishing.com for Q/As, Notes & Study Guides 371
Fundposition Companyposition
Accountingsteps Workings Liabilities Assets Net
$000 $000 $000
Atstartofyear (1,850) 900 (950)
1.Interestexpense 11%×1,850,000 (204)(204)
2.Interestearned 3%×900,00027 27
3.Currentservicecost Given (90)(90)
4.Contributionspaid Given150 150
5.Benefitspaidout Given 60 (60) 0
––––––––––––
–––––––––––– –––––––––––––
Expectedyearendposition (2,084) 1,017 (1,067)
––––––––––––
–––––––––––– –––––––––––––
Notes
(1) At the year end, the future pension payments are one year closer and so the
discounting starts to unwind. As the liability was discounted at 11%, the
$1,850,000 at the beginning of the year unwinds at 11%. The PV of the liability
increases by $1,850,000 × 11% = $204,000, and this causes the company’s
deficit to increase.
(2) The assets in the scheme were expected to generate a return of 3% during the
year, and this will reduce the company’s deficit by $27,000.
(3) As the employees have served an extra year’s service, their future pension
benefits will increase. The current service cost reflects the increase in the
deficit due to these higher pension payments.
(4) The company paid cash into the fund during the year, which reduces the
deficit.
(5) The scheme pays out contributions to members who have retired. It does so by
selling some of the investments to settle part of the liability. This transaction
has no effect on the company.
After rolling forward the position at the beginning of the year, the scheme deficit
has increased from $950,000 to $1,067,000, which is an increase of $117,000. This
increase is taken to the income statement as an expense for the year. The double
entry to record this transaction in the company’s accounts is as follows:
$000 $000
DR
Incomestatement(204–27+90) 267
CR Pensionliability(increase=1,067–950)
117
CR
Cash(contributions)
150
Step 3: The actuarial difference
By rolling forward the pension position using the actuary’s estimates, the expected
year end deficit was $1,067,000. However the new actuarial valuation at the end of
the year shows that the actual deficit is now estimated at $1,110,000 ($1,960,000 PV
of obligations - $850,000 value of plan assets).