| 2013 |
2012 |
|
| Balance start of year | $ 663,496 | $(938,644) |
| Contributions | 2,014,229 |
2,239,229
|
| Interest |
7,049 |
3,467
|
| Total increase |
2,021,348 |
2,242,696
|
| Expenditures |
305,825 |
912,028
|
| Increase for the year |
1,715,453 |
1,330,668
|
| Accumulative
reserve
for major repairs & replacements |
||
| Increase for year |
1,715,453 | 1,330,668
|
| Transfer from Reserve
Fund—underfunded |
271,472
|
|
| Balance end of year |
2,378,949 |
663,496
|
| 2013 |
2012 |
|
| Operating
fund—due to reserve
fund (note 5) |
$389,774 |
416,740 |