ANNUAL FINANCIAL REPORT TO THE MARYLAND HIGHER EDUCATION COMMISSION YEAR ENDED JUNE 30, 2017
TABLE OF CONTENTS YEAR ENDED JUNE 30, 2017 INDEPENDENT AUDITORS' REPORT 1 STATUTORY STATEMENTS SUMMARY STATEMENT OF REVENUES 3 SUMMARY STATEMENT OF CURRENT FUNDS 4 EDUCATIONAL AND GENERAL EXPENDITURES OF THE UNRESTRICTED CURRENT FUND BY FUNCTION AND OBJECT 5 SUMMARY STATEMENT OF EDUCATIONAL AND GENERAL EXPENDITURES BY FUND AND OBJECT CLASSIFICATION UNRESTRICTED CURRENT AND RESTRICTED CURRENT FUNDS 6 NOTES TO STATUTORY STATEMENTS 7 SUPPLEMENTAL SCHEDULES COMPUTATION OF ADJUSTED COST PER FULL TIMEEQUIVALENT AND PERCENT OF LOCAL CONTRIBUTION 8 SUMMARY OF FULLTIME EQUIVALENT STUDENTS AND STUDENT TUITION AND FEES 9 SUMMARY OF RESTRICTED FEDERAL GRANT PROGRAMS 10 SUMMARY OF RESTRICTED STATE GRANT PROGRAMS 11 SUMMARY OF RESTRICTED LOCAL GRANT PROGRAMS 12 SUMMARY OF OTHER SOURCES OF UNRESTRICTED CURRENT GENERAL REVENUE 13 RECONCILIATION OF STATE AID 14 RECONCILIATION OF MARYLAND FULLTIME EQUIVALENT STUDENTS 15 STUDENTFACULTY RATIO (CREDIT COURSES ONLY) 16 FUNDING OF HEALTH MANPOWER SHORTAGE AND STATEWIDE PROGRAMS 17 FUNDING OF ESOL GRANT PROGRAM 18 RETIREMENT SYSTEM PAYMENTS TO/FROM MHEC 19
CliftonLarsonAllen LLP CLAconnect.com INDEPENDENT AUDITORS' REPORT Board of Trustees Harford Community College Bel Air, Maryland We have audited the accompanying statutory statements included in the Annual Financial Report to the Maryland Higher Education Commission (MHECCC4) of Harford Community College (the College) for the year ended June 30, 2017 listed in the foregoing table of contents, the related notes to the statutory statements, the fulltime equivalent (FTE) enrollment data and the retirement system payments to/from MHEC included in the Annual Financial Report. Management s Responsibility for the Financial Statements Management is responsible for the preparation and fair presentation of these statutory statements, the FTE enrollment data and the retirement system payments to/from MHEC included in the Annual Financial Report in accordance with accounting practices prescribed or permitted by the Maryland Higher Education Commission, which is a comprehensive basis of accounting other than generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error. Auditors Responsibility Our responsibility is to express an opinion on these statutory statements, the FTE enrollment data and the retirement system payments to/from MHEC included in the Annual Financial Report based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the statutory statements are free from material misstatement. An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion. (1)
Board of Trustees Harford Community College Opinion In our opinion, the statutory statements referred to above present fairly, in all material respects, the revenues and expenditures of the current unrestricted fund and the current restricted fund of Harford Community College for the year ended June 30, 2017 on the basis of accounting described in Note 1. Basis of Accounting We draw attention to Note 1 to the statutory statements included in the Annual Financial Report to the Maryland Higher Education Commission (MHECCC4), which describes the basis of accounting. The statutory statements are prepared in conformity with accounting practices prescribed or permitted by the Maryland Higher Education Commission, which is a comprehensive basis of accounting other than accounting principles generally accepted in the United States of America. Our opinion is not modified with respect to that matter. Other Matters Other Information Our audit was conducted for the purpose of forming an opinion on the statutory statements as a whole. The supplemental schedules listed in the foregoing table of contents are presented for purposes of additional analysis and are not a required part of the statutory statements. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the statutory statements. The information has been subjected to the auditing procedures applied in the audit of the statutory statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the statutory statements or to the statutory statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the information is fairly stated, in all material respects, in relation to the statutory statements as a whole. The accompanying statutory statements are not, and are not intended to be, the College s primary financial statements. The College has separately issued financial statements prepared in accordance with accounting principles generally accepted in the United States of America as its primary financial statements. The report is intended solely for the information and use of the Board of Trustees and management of the College and the Maryland Higher Education Commission and is not intended to be and should not be used by anyone other than these specified parties. a CliftonLarsonAllen LLP Plymouth Meeting, Pennsylvania August 31, 2017 (2)
SUMMARY STATEMENT OF REVENUES Revenue Sources Unrestricted Restricted Current Current Total Fund Fund Revenues Student Tuition and Fees: 1. Credit $ 18,493,126 $ $ 18,493,126 2. Noncredit 3,211,922 3,211,922 3. TOTAL STUDENT TUITION AND FEES $ 21,705,048 $ $ 21,705,048 Governmental: (Explain Restricted Funds on Exhibits VII, VIII, IX) 4. Federal $ $ 10,034,472 $ 10,034,472 5. State 11,475,320 1,626,937 13,102,257 6. Local a. Operating Appropriation 15,561,612 99,674 15,661,286 b. InKind Appropriation c. Other County Funding (describe below) i. ii. 7. TOTAL GOVERNMENTAL $ 27,036,932 $ 11,761,082 $ 38,798,014 8. TOTAL SALES AND SERVICES OF EDUCATIONAL ACTIVITIES (Auxiliary Enterprise) $ 5,218,729 $ $ 5,218,729 Other: 9. Gifts/Grants (Explain on Exhibit X) $ $ 525,702 $ 525,702 10. Other Miscellaneous (Explain on Exhibit X) 839,519 1,114,398 1,953,917 11. TOTAL OTHER $ 839,519 $ 1,640,100 $ 2,479,619 12. TOTAL REVENUES $ 54,800,228 $ 13,401,182 $ 68,201,410 NOTE: Do not include State paid benefits; reconcile to financial statements on separation page. MHECCC4 Rev. 0288 See Notes to Statutory Statements. (3) EXHIBIT I
SUMMARY STATEMENT OF CURRENT FUNDS Revenues: Unrestricted Current Fund Restricted Current Fund 1. TOTAL REVENUES (Per Line 12, Exhibit I) $ 54,800,228 $ 13,401,182 Expenditures by Function: Instruction 17,503,073 1,880,640 Research Public Service Academic Support 6,016,734 7,593 Student Services 5,077,252 10,148,020 Institutional Support 9,285,141 23,613 Operation and Maintenance of Plant 4,433,619 226,919 Scholarships and Fellowships 1,189,241 1,134,287 2. TOTAL EDUCATIONAL AND GENERAL EXPENDITURES $ 43,505,060 $ 13,421,072 3. TOTAL MANDATORY TRANSFERS $ 34,561 4. TOTAL EDUCATIONAL AND GENERAL EXPENDITURES AND MANDATORY TRANSFERS $ 43,539,621 $ 13,421,072 5. TOTAL AUXILIARY ENTERPRISES + IMPROVEMENT RESERVE $ 4,898,039 $ 6. TOTAL OTHER TRANSFERS $ 2,090,064 $ 7. TOTAL EXPENDITURES, TRANSFERS AND AUXILIARY ENTERPRISES $ 50,527,724 $ 13,421,072 NOTE: Do not include State paid benefits; reconcile to financial statements on separate page. MEHECCC4 Rev. 0288 EXHIBIT II See Notes to Statutory Statements. (4)
EDUCATIONAL AND GENERAL EXPENDITURES OF THE UNRESTRICTED CURRENT FUND BY FUNCTION AND OBJECT Operation and Scholarship Public Academic Student Institutional Management and Acct No. Object Classification Instruction Research Service Support Services Support of Plant Fellowships Total 5xxx Compensation $ 16,153,298 $ $ $ 4,097,082 $ 4,120,183 $ 6,092,612 $ 1,010,082 $ 224,724 $ 31,697,981 60xx Contracted services 760,568 1,320,071 395,389 1,850,072 1,750,840 6,076,940 61xx Supplies and materials 387,235 276,787 197,100 211,870 344,328 1,417,320 62xx Communications 24,218 67,941 57,298 125,558 6,287 281,302 63xx Conferences and meetings 140,496 120,907 279,953 307,112 4,017 852,485 64xx Grants/Subsidies 5,499 964,517 970,016 65xx Utilities 4,205 1,291,143 1,295,348 66xx Fixed charges 20,148 26,784 631,851 24,022 702,805 67xx Open (specify below) 68xx Open (specify below) 69xx Open (specify below) 7xxx Furniture and equipment 12,905 128,447 545 66,066 2,900 210,863 Total Expenditures $ 17,503,073 $ $ $ 6,016,734 $ 5,077,252 $ 9,285,141 $ 4,433,619 $ 1,189,241 $ 43,505,060 Note: Do not include Auxiliary Enterprises; they are not Educational and General Expenditures. Do not include State paid benefits; reconcile to financial statements on a separate page. Transfers are not included. MHECCC4 Rev. 1287 EXHIBIT III See Notes to Statutory Statements. (5)
SUMMARY STATEMENT OF EDUCATIONAL AND GENERAL EXPENDITURES BY FUND AND OBJECT CLASSIFICATION UNRESTRICTED CURRENT AND RESTRICTED CURRENT FUNDS Unrestricted Restricted Current Current Total Acct No. Object Classification Fund Fund Expenditures 5xxx Compensation $ 31,697,981 $ 1,699,939 $ 33,397,920 60xx Contracted services 6,076,940 1,032,033 7,108,973 61xx Supplies and materials 1,417,320 261,107 1,678,427 62xx Communications 281,302 66,640 347,942 63xx Conferences and meetings 852,485 76,660 929,145 64xx Grants/Subsidies 970,016 10,099,830 11,069,846 65xx Utilities 1,295,348 7,697 1,303,045 66xx Fixed charges 702,805 702,805 67xx Open (specify below) 68xx Open (specify below) 69xx Open (specify below) 7xxx Furniture and equipment 210,863 177,166 388,029 TOTAL EXPENDITURES 43,505,060 13,421,072 56,926,132 TOTAL MANDATORY TRANSFERS 34,561 34,561 TOTAL EXPENDITURES AND MANDATORY TRANSFERS $ 43,539,621 $ 13,421,072 $ 56,960,693 Note: Do not include State paid benefits; reconcile to financial statements on a separate page. MHECCC4 Rev. 1287 EXHIBIT IV See Notes to Statutory Statements. (6)
NOTES TO STATUTORY STATEMENTS JUNE 30, 2017 NOTE 1 SIGNIFICANT ACCOUNTING POLICIES The College s policy is to prepare the statutory statements included in the Annual Financial Report to the Maryland Higher Education Commission on the basis of accounting practices prescribed or permitted by the Maryland Higher Education Commission. These practices differ from generally accepted accounting principles in various respects, among them including that Governmental Accounting Standards Board Statements 34 and 35 are not applied and current general unrestricted fund revenues and expenditures do not include amounts applicable to the operations of auxiliary enterprises. Additionally, sponsored scholarships from other sources of revenue and noncash revenues and expenditures for certain fringe benefits which were paid by the State of Maryland are excluded. NOTE 2 SHARED SERVICES During the year ended June 30, 2017, the College charged $80,460 to auxiliary enterprises to reimburse the College for the estimated cost of administrative services provided for the bookstore, food services, theater, early learning center and sports complex activity. NOTE 3 RECONCILIATION OF TOTAL CURRENT UNRESTRICTED REVENUES AND EXPENDITURES AS SHOWN IN ANNUAL FINANCIAL REPORT WITH TOTAL CURRENT FUNDS UNRESTRICTED REVENUES AND EXPENDITURES SHOWN IN THE COLLEGE S FINANCIAL STATEMENTS Revenues Expenditures Total current general unrestricted revenues and expenses shown in annual financial report $ 54,800,228 $ 50,527,724 Deletions: Revenues and expenditures from auxiliary activities (5,218,729) (4,898,039) Consolidated fees in reserve funds (1,189,941) Total current funds unrestricted revenues and expenditures and transfers shown as supplementary information to the College's financial statements $ 48,391,558 $ 45,629,685 NOTE 4 STATE CONTRIBUTIONS TO THE MARYLAND RETIREMENT PENSION SYSTEM AND OPTIONAL RETIREMENT PLAN Contributions totaling $2,025,965 were made to the Maryland Retirement and Pension System by the State of Maryland on behalf of the College during fiscal year 2017. Additional contributions totaling $503,752 were made to the Optional Retirement Plan. Total fringe benefits paid directly by the State of Maryland in 2017 was $2,529,717. (7)
COMPUTATION OF ADJUSTED COST PER FULLTIME EQUIVALENT AND PERCENT OF LOCAL CONTRIBUTION The finalized State aid adjustment or payment for the fiscal year will be made with the November State aid payment. Certification will be made to the respective political subdivision based on the following information. 1. Total Unrestricted Current General Fund operating expenditures (Form Exhibit II, Line 4) $ 43,539,621 2. Subtract any expenditures included in #1 above which do not fall within the definition of Unrestricted Current General operating expenditures per COMAR Title 13C. List and specify items below. Indicate objects and functions in which these expenditures are shown on Exhibits III and IV. Item Object Function Amount a) Vacation/Sick Leave Accrual 5501 Inst. Support 207,875 b) c) d) e) TOTAL DEDUCTIONS 207,875 3. Adjusted Unrestricted Current Operating Expenditures (Line 1 less sum of 2a thru 2e) $ 43,331,746 4. Total FTE students for fiscal year (Form Exhibit VI, Total Column 2) 4,882.43 5. Totals Adjusted Unrestricted Current Operating Expenditures/Total FTE students (Yields adjusted cost per FTE) 8,875.04 6. Total Maryland eligible FTE students (From Exhibit VI) 4,708.57 7. State aid paid fiscal year ending June 30, 2017 (Exclude State paid benefits) (Complete Exhibit XI) (Based on two prior years audited FTEs) $ 11,475,320 8. TOTAL LOCAL CONTRIBUTIONS * $ 15,561,612 9. Percentage of adjusted Unrestricted Current Expenditures contributed by the local political subdivision rounded to two decimal places (Line 8/Line3) * 35.91% * Regional community colleges must supply this information for each county supporting the college MHECCC5 Rev. 0488 EXHIBIT V (8)
SUMMARY OF FULLTIME EQUIVALENT STUDENTS AND STUDENT TUITION AND FEES Eligible Students FTE Students Student Tuition and Fees 1. InCounty (credit) 3,540.00 $ 15,447,068 2. OutofCounty (credit) 231.81 1,608,560 3. Noncredit 936.76 3,211,922 TOTAL ELIGIBLE STUDENTS 4,708.57 $ 20,267,550 Ineligible Students Credit 4. OutofState 147.45 $ 1,385,061 5. Other 26.41 52,437 Noncredit 6. OutofState 7. Other TOTAL INELIGIBLE STUDENTS 173.86 $ 1,437,498 TOTAL STUDENTS 4,882.43 $ 21,705,048 Note: Regional community colleges are required to submit the above data for each of the counties supporting the college. Eligible refers to State fundable. FTEs shall be reported to the second place decimal. MHECCC4 Rev. 0288 EXHIBIT VI (9)
SUMMARY OF RESTRICTED FEDERAL GRANT PROGRAMS Program Title Federal Government July 1, 2016 June 30, 2017 Balance Revenues Expenditures Balance Federal Work Study $ $ 113,310 $ 113,310 $ SEOG 166,297 $ 166,297 Pell Grants 5,124,308 $ 5,124,308 Direct Loan 3,639,282 $ 3,639,282 Vocational Education 170,519 $ 170,519 Adult Basic Education 171,080 $ 171,080 Small Business Development 144,207 $ 144,207 TAACCT CyberTechnology Pathways 324,439 $ 324,439 MSDE Child Care 44,690 $ 44,690 Susquehanna Workforce Development 86,660 $ 86,660 NSF Cybersecurity 47,677 $ 47,677 WBHRLSAMP 2,000 $ 2,000 TOTAL FEDERAL $ $ 10,034,472 $ 10,034,472 $ Note: Total should agree with Exhibit I, Restricted Fund (page 2, line 4). MHECCC4 Rev. 0288 EXHIBIT VII (10)
SUMMARY OF RESTRICTED STATE GRANT PROGRAMS Program Title State Government July 1, 2016 June 30, 2017 Balance Revenues Expenditures Balance Literacy Programs $ $ 128,454 $ 128,454 $ WEA Program ESOL 18,103 18,103 Nurse Support II 118,325 118,325 One Step Away 40,643 40,643 Department of Social Services 744,925 744,925 Small Business Development 108,901 108,901 Heat Regional Higher Ed 467,585 467,585 TOTAL STATE $ $ 1,626,937 $ 1,626,937 $ Note: Total should agree with Exhibit I, Restricted Fund (page 2, line 5). MHECCC4 Rev. 0288 EXHIBIT VIII (11)
SUMMARY OF RESTRICTED LOCAL GRANT PROGRAMS Program Title Local Government July 1, 2016 June 30, 2017 Balance Revenues Expenditures Balance Detention Center $ $ 34,872 $ $ Small Business Development 57,607 Workforce Technical Training 1,357 Harford Leadership Academy 5,837 TOTAL LOCAL $ $ 99,674 $ $ Note: Total should agree with Exhibit I, Restricted Fund (page 2, line 6). MHECCC4 Rev. 0288 EXHIBIT IX (12)
SUMMARY OF OTHER SOURCES OF UNRESTRICTED CURRENT GENERAL REVENUE Other Revenue Sources Amount Gifts: Total Gifts $ Other Miscellaneous: Investment Income $ 134,766 Administrative Charges 312,149 Rental Income 41,580 Facilities Use 8,038 Reimbursement for Waivers 62,336 Recovery of Bad Debt 127,987 Other 152,663 TOTAL OTHER MISCELLANEOUS $ 839,519 TOTAL OTHER REVENUE SOURCES $ 839,519 NOTE: Totals should agree with Exhibit I, lines 9 and 10. MHECCC4 Rev. 0288 EXHIBIT X (13)
RECONCILIATION OF STATE AID Amount 4,957.28 State Aid FTEs @ 1,432.93 $ 7,103,415 Flat Grant 4,371,905 Parttime Grant Low Income Student Grant Other (specify below) Medium Size Factor Wealth Factor Retirement Transfer Supplemental State Aid Funding: Hold Harmless Provision KMCCA Grant TOTAL STATE AID $ 11,475,320 MHECCC4 0587 EXHIBIT XI (14)
RECONCILIATION OF MARYLAND FULLTIME EQUIVALENT STUDENTS Eligible Maryland FTEs Accepted by MHEC Maryland FTEs Now Claimed per Audit Summer Credit Enrollment (MHECCC2) 383.60 383.60 Summer Noncredit Enrollment (MHECCC3) 106.36 106.36 Fall Credit Enrollment (MHECCC2) 1,730.40 1,730.40 Fall Noncredit Enrollment (MHECCC3) 351.02 351.02 Spring Credit Enrollment (MHECCC2) 1,533.02 1,533.02 Spring Noncredit Enrollment (MHECCC3) 479.38 479.38 Other Credit Enrollment (MHECCC2) 124.80 124.80 Other Noncredit Enrollment (MHECCC3) TOTAL ENROLLMENT 4,708.58 4,708.58 Total Eligible Maryland FTEs accepted by MHEC during fiscal year 4,708.58 XXXXXXXXXXXXXXXXX Additional Eligible Maryland FTEs claimed per audit * (deletions) XXXXXXXXXXXXXXXXX TOTAL ELIGIBLE MARYLAND FTES** 4,708.58 TOTAL UNDUPLICATED PARTTIME STUDENTS * When additional FTEs not previously reported to the Maryland Higher Education Commission are claimed as a result of the audit, a properly executed MHECCC2 or MHECCC3 must be filed with the MHECCC4 to substantiate the claim. ** This number of FTEs will be the basis for the payment of State aid two years hence. FTEs shall be reported to the second decimal place. MHECCC4 Rev 0587 EXHIBIT XII (15)
STUDENTFACULTY RATIO (CREDIT COURSES ONLY) TOTAL CREDIT HOURS GENERATED 118,370.50 TOTAL COURSE CREDIT HOURS TAUGHT 7,049.00 STUDENTFACULTY RATIO 16.79 (Total credit hours generated divided by total course credit hours taught) NOTE: Information for the computation of the studentfaculty ratio is to be supplied by the chief academic officer in conformity with the guidelines decided upon by the Maryland Council of Community College Academic Deans as follows: A. Student credit hours generated and course credit hours taught are to be measured at the end of the third week of classes. B. Laboratory courses and independent study courses are to be excluded from the denominator if they did not appear independently on the printed class schedule. C. Continuing education (noncredit) courses are to be excluded. D. Includes all sessions. MHECCC4 Rev. 0288 EXHIBIT XIII (16)
FUNDING OF HEALTH MANPOWER SHORTAGE AND STATEWIDE PROGRAMS Statewide Programs Health Manpower Shortage Fall Winter Spring Summer Fall Winter Spring Summer CC2A CC2A CC2A CC2A Total CC2D CC2D CC2D CC2D Total 1. Total OutofCounty Students Enrolled in HMS & Statewide Programs 1.00 1.00 2.00 36.00 2.00 37.00 24.00 99.00 2. Total Credit Hours * 6.00 6.00 12.00 281.50 4.00 320.50 153.00 759.00 3. Total Tuition Differential * $ $ $ 522 $ 522 $ 1,044 $ 24,491 $ 348 $ 27,884 $ 13,311 $ 66,034 Total State Aid Submitted for HMS & Statewide Programs $ $ $ 522 $ 522 $ 1,044 $ 24,491 $ 348 $ 27,884 $ 13,311 $ 66,034 Minus Audit Adjustments Total Audited State Aid Submitted for HMS & Statewide Programs $ $ $ 522 $ 522 $ 1,044 $ 24,491 $ 348 $ 27,884 $ 13,311 $ 66,034 * Per Audit MHEC CC4 EXHIBIT XIV (17)
FUNDING OF ESOL GRANT PROGRAM TOTAL 1. TOTAL NUMBER OF STUDENTS ENROLLED IN NONCREDIT ESOL PROGRAMS 294 2. TOTAL NONCREDIT EQUATED FTE 62.08 TOTAL NONCREDIT ESOL FUNDING NONCREDIT EQUATED FTE X $800 49,664 TOTAL 1. ESOL CREDIT HOURS 0 2. TOTAL CREDIT FTE 0 TOTAL ESOL CREDIT FTE X $800 0 TOTAL CREDIT ESOL FUNDING 0 TOTAL NONCREDIT AND CREDIT ESOL FUNDING 49,664 MHECCC4 0817 EXHIBIT XV (18)
RETIREMENT SYSTEM PAYMENTS TO/FROM MHEC Optional Retirement System Reimbursements Amount Due (To) From MHEC from Prior Year (FY2016) $ 35,244 Reimbursement Requested from MHEC (Invoiced FY2017) 503,752 Add (Less) Additional Audit Adjustment Less Amount Received from MHEC (503,992) Balance Due From/(To) MHEC $ 35,004 Teachers Retirement and Pension System Reimbursements to MHEC Amount Due To (From) MHEC from Prior Year (FY2016) $ 4,000 Required Reimbursement Reported to MHEC 130,726 Less Additional Audit Cost 4,000 Less Amount Paid to MHEC FY2017 (134,726) Balance Due (From)/To MHEC $ 4,000 Total Amount Due From (To) MHEC $ 39,004 MHECCC4 0815 EXHIBIT XVI (19)