New York

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