Baltimore

CR Fund Distribution by Year

2014 2015 2016
2011 CR1 & CR3 paid to ILA Members $8,911,800 $8,911,800 $8,911,800
Employer Payroll Taxes $687,102 $685,277 $681,894
Annual Administrative Expense $710,212 $708,446 $657,811
TOTAL $10,309,114 $10,305,523 $10,251,505
CR1 & CR3 Collected $11,069,553 $11,631,436 $12,609,182
Surplus Collected $760,439 $1,325,913 $2,357,677
ILA Surplus Split $315,628 $643,520 $1,136,883

CRCCF Royalty Annual Summary

Tonnage Revenue Calculated Blended Rate
Fund 2016 2017 Difference % 2016 2017 Difference % 2016 2017
CFS 6,159,334 6,861,565 702,231 11% $1,539,834 $1,715,391 $175,558 11% $0.25 $0.25
CR1 6,161,375 6,862,407 701,032 11% $6,161,332 $6,862,323 $700,990 11% $1.00 $1.00
CR2 6,161,375 6,862,407 701,032 11% $6,161,332 $6,862,323 $700,990 11% $1.00 $1.00
CR3 6,161,375 6,862,407 701,032 11% $6,161,332 $6,862,323 $700,990 11% $1.00 $1.00
CR4 6,159,334 6,861,565 702,231 11% $7,075,130 $7,890,751 $815,621 12% $1.15 $1.15
CR5 6,159,334 6,861,565 702,231 11% $4,311,534 $4,803,096 $491,562 11% $0.70 $0.70

CFS Revenue and Payout 2017

Fund Revenue Paid out to stations Training Difference
CFS $1,715,391.25 $152,265.75 $632,118.44 $931,007.06

CR5 Overview 2016

Unaudited Amount Contributed
Total Automatic Payment Amount Approved (2/28/17) Auto + Approved Amount Total Variance
$4,326,251 $1,397,081 $7,169,970 $8,567,051 -$4,240,800

Man Hours

2015 2016 2017
2,428,926.55 2,401,590.84 2,542,587.75