CR Fund Distribution by Year
2014 | 2015 | 2016 | |
2011 CR1 & CR3 paid to ILA Members | $65,830,000 | $65,830,000 | $65,830,000 |
Employer Payroll Taxes | $2,934,262 | $2,089,442 | $2,226,708 |
Annual Administrative Expense | $836,400 | $1,019,340 | $1,088,428 |
TOTAL | $69,600,662 | $68,938,782 | $69,145,136 |
CR1 & CR3 Collected | $67,507,570 | $71,616,589 | $73,431,152 |
Surplus Collected | -$2,093,092 | $2,677,807 | $4,286,016 |
ILA Surplus Split | $1,327,183 | $974,788 |
CRCCF Royalty Annual Summary
Tonnage | Revenue | Calculated Blended Rate | ||||||||
Fund | 2016 | 2017 | Difference | % | 2016 | 2017 | Difference | % | 2016 | 2017 |
CFS | 35,538,892 | 37,578,076 | 2,039,184 | 6% | $8,884,723 | $9,394,525 | $509,802 | 6% | $0.25 | $0.25 |
CR1 | 35,538,892 | 37,578,076 | 2,039,184 | 6% | $35,538,892 | $37,578,101 | $2,039,209 | 6% | $1.00 | $1.00 |
CR2 | 35,538,892 | 37,578,076 | 2,039,184 | 6% | $35,538,892 | $37,578,101 | $2,039,209 | 6% | $1.00 | $1.00 |
CR3 | 35,538,892 | 37,578,076 | 2,039,184 | 6% | $35,538,892 | $37,578,101 | $2,039,209 | 6% | $1.00 | $1.00 |
CR4 | 35,538,892 | 37,578,076 | 2,039,184 | 6% | $40,869,726 | $43,214,816 | $2,345,090 | 6% | $1.15 | $1.15 |
CR5 | 35,538,892 | 37,578,076 | 2,039,184 | 6% | $24,877,224 | $26,304,671 | $1,427,446 | 6% | $0.70 | $0.70 |
CFS Revenue and Payout 2017
Fund | Revenue | Paid out to stations | Training | Difference |
CFS | $9,394,525.25 | $298,592.00 | $1,792,588.72 | $7,303,344.53 |
CR5 Overview 2016
Unaudited Amount Contributed
|
Total Automatic Payment | Amount Approved (2/28/17) | Auto + Approved Amount Total | Variance |
$24,585,791 | $16,183,757 | $16,183,757 | $8,402,034 |
Man Hours
2015 | 2016 | 2017 |
14,384,666.50 | 14,000,803.96 | 14,006,353.50 |