The schedule of replacement reserve requirements (§ 1647-4.2, subd. [a], par. [1]) prepared by the local agency for division review and approval upon substantial completion of the project consists of three tables, as follows:
Table I Computation of Estimated Requirements for Replacements
Table II Annual Provisions for Replacements
Table III Replacement Reserve Balances
These tables will be described in the subdivisions which follow.
Structures | Per cent estimated to be replaced | Estimated years of useful life |
Gas Ranges | 100 | 8 |
Refrigerators | 100 | 15 |
Plumbing-Interior Piping | 100 | 25 |
Plumbing Fixtures | 25 | 25 |
Warm Air Furnaces | 100 | 25 |
Automatic Hot Water Heaters | 100 | 12 |
Asphalt Shingle Roofing | 100 | 15 |
Flashing | 100 | 15 |
Linoleum | 100 | 12 |
Electric Fixtures | 25 | 25 |
Screens and Combination Storm Doors | 100 | 15 |
Operating Equipment | 100 | 12 |
Site utilities | Per cent estimated to be replaced | Estimated years of useful life |
Gas Distribution System | 100 | 25 |
Electric Distribution System | 50 | 25 |
This table shows the amount to be set aside out of project revenues for replacements for each year over the life of the project, beginning with the year the project was declared substantially completed. The construction of this table will depend on which method of making the provision the local agency is authorized by the division to use (see § 1647-4.5). If the interest savings method is used, Table II will show the annual interest saving resulting from amortization of the loan from the State as the provision for replacements. If the sinking fund method is used, the annual provision is arrived at by spreading the periodical requirements determined by Table I over each year of the project's life. The annual provision arrived at by this method is generally also stated in terms of the provision to be made per construction room. Regardless of which method is used, the annual provision may be augmented in some years and reduced in other years by a sinking fund factor reflecting the interest anticipated to be earned on investments of the reserve. For accounting purposes, however, the project accountant need only concern himself with the following:
The amount of the annual provision, as adjusted for sinking fund factor, if any, for the respective years will be found in the appropriate column of Table II. One quarter of the annual contribution is made at the end of each calendar quarter by the following journal entry:
Debit: Account 4891, Provision for Replacement ... $XXX ..............................................
Credit: Account 2510, Replacement Reserve ... $XXX ..............................................
The provision is made regardless of the charges incurred for replacements in the calendar quarter and the amount set aside is transferred from the administration fund to the reserve fund at the end of the quarter in the prescribed manner (see Subpart 1647-5).
While the interest on investments of the reserve is considered to be a part of the replacement reserve, it is recorded separately, as earned, as follows:
Debit: Account 1144, Accrued Interest Receivable on Investments ... $XXX .......................
Credit: Account 2511, Interest Earned on Reserve Fund Investments... $XXX ....................
The credit to account 2511 will include the interest on investments of vacancy and collection loss and painting and decorating reserves, as well as of replacement reserves, the interest earned on all investments of reserves being considered available solely for replacements. Such availability will be reflected by transfers from time to time, with prior division authorization and approval, of balances in account 2511 to account 2510. No charges for replacements shall be made to account 2511, all such charges being made as a matter of procedure to account 2510.
Note:
For gain or loss on disposition of reserve fund investments, see section 1645-2.4.
This table relates the annual provisions or contributions to the reserve (account 2510), as per Table II, and the interest anticipated to be earned on investments of the reserve (the sinking fund factor) to the requirements for replacements, as per Table I and is intended to show that the reserve funds will be accumulated at a rate adequate to meet the estimated requirements for replacements as and when they occur. The table accordingly shows, for each year of the project's life, credits from the annual contributions and the interest anticipated to be earned, the charges for replacements, and the balance of the reserve (accounts 2510 and 2511 being here considered as a unit) at the end of the fiscal year after all charges and credits. Table III is of less immediate interest to the project accountant than Tables I and II. The annual provision for replacements is based on Table II and not on the maintenance of the balances shown in Table III. The division may, however, as a result of its review of the adequacy of the reserve, authorize or direct the local agency, in a given year, to adjust the annual provision to maintain the reserve balance as shown in Table III.
N.Y. Comp. Codes R. & Regs. Tit. 9 §§ 1647-4.3