Professional Documents
Culture Documents
TEST PRINT
Actual
C
Incurred Cost
(i)Current
D
Cost at
Completion
F
Contract Amount
G
(j)Cumulative
E
102,463.50
1,369,540.00
(2)Fringe
39,192.29
39,192.28
523,849.00
(3)Accountable
0.00
0.00
0.00
(4)Lab Supplies
15,924.00
15,924.00
488,216.00
(5)Premium Pay
0.00
0.00
0.00
(6)Consultant Fees
0.00
0.00
0.00
(7)Consultant Fees
0.00
0.00
463,082.00
BIOLOGICS QUALITY
14,000.00
14,000.00
0.00
(8)Travel
3,836.00
3,836.00
32,586.00
(9)Subcontracts
0.00
0.00
0.00
(10)Subcontracts
0.00
0.00
856,721.00
NOBLE LIFE
28,106.22
28,106.22
0.00
4,740.00
4,740.00
0.00
330.00
330.00
0.00
(1)Labor / ADP
28,372.00
830.00
Property (attach
HHS-565)
&
REGULATORY(COA)
SCIENCES(COA)
AAI PHARMA
SERVICES
CORP(COA)
(11)Other Direct Costs
NIH(RC)-4
Rev. 5/97
Page 1 of 2
Variance
H
208,592.01
208,592.00
3,733,994.00
(m) Overhead
126,753.60
126,753.59
1,694,204.00
102,250.10
102,250.10
1,456,908.00
0.00
0.00
500,933.00
437,595.71
437,595.69
7,386,039.00
(p) Adjustments
0.00
0.00
437,595.71
437,595.69
G&A
7,386,039.00
I hereby certify that the salaries charged in this invoice are in compliance with HHSAR Clause 352.231-70, Salary Rate Limitation in
Section I of the above referenced contract. Pursuant to authority vested in me, I certify that this voucher is correct an
I certify that all payments are for appropriate purposes and in accordance with the contract. I hereby certify that the salaries in this invoice are in compliance
with P.L. 110-005 and Article H.16 of the above referenced contract.
_______________________________
NIH(RC)-4
Rev. 5/97
_____________________
Page 2 of 2
DIRECT LABOR
Name
11/08/2014 - 12/05/2014
Position
Effective
Hourly Rate
Hours
Salary
Requested
Fringe
Benefits
Total
Bailey, Scott
Manager Contracts
123.45
44.00
5,431.80
2,077.66
7,509.46
Dabrowska, Alicja
Project Manager
123.45
150.00
18,517.50
7,082.94
25,600.44
Heeschen, Jeffrey
Supervisor Operations
123.45
80.00
9,876.00
3,777.57
13,653.57
John, Joshua
Scheduler Analyst
123.45
66.00
8,147.70
3,116.50
11,264.20
Lemiale, Laurence
123.45
170.00
20,986.50
8,027.34
29,013.84
Look, Jee
Sr Director, Formulation
Development
123.45
30.00
3,703.50
1,416.59
5,120.09
Lu, Hang
Sr Manager, Potency
Assay Unit
123.45
64.00
7,900.80
3,022.06
10,922.86
Park, Sukjoon
123.45
30.00
3,703.50
1,416.59
5,120.09
Schneider, Lynda
123.45
30.00
3,703.50
1,416.59
5,120.09
Shiflett, Cynthia
Sr Subcontracts
Administrator
123.45
166.00
20,492.70
7,838.46
28,331.16
830.00
102,463.50
39,192.30
141,655.80
CONSULTANT FEES
BIOLOGICS QUALITY & REGULATORY
14,000.00
14,000.00
14,000.00
Units
Price per
unit
Box charge,
shipping &
Tax
0.00
0.00
1,234.00
0.000
0.00
0.00
9,012.00
Page 1 of 4
Units
Price per
unit
Box charge,
shipping &
Tax
FISHER SCIENTIFIC
COMPANY LLC
0.000
0.00
0.00
5,678.00
15,924.00
OTHER
Mailing & Postage
Miscellaneous Vendor
SANDBOX TEST
150.00
SANDBOX TEST
180.00
330.00
330.00
Expense
Category/Vendor
Purpose
Dates
Destination
Miles
Mileage
Rate
Total
TRAVEL
LU, HANG
Airfare
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
1,000.00
Lodging
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
332.00
Meals
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
206.00
Transportation
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
380.00
LEMIALE,
LAURENCE
Page 2 of 4
Expense
Category/Vendor
Purpose
Dates
Destination
Miles
Mileage
Rate
Total
Airfare
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
1,000.00
Lodging
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
332.00
Meals
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
206.00
Transportation
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
380.00
TRAVEL
Total Travel
Expenses
3,836.00
4,740.00
4,740.00
SANDBOX TEST
28,106.22
28,106.22
TOTAL SUBCONTRACTS
32,846.22
208,592.02
OVERHEAD
126,753.61
102,250.11
TOTAL COST
437,595.74
FEE
0.00
GRAND TOTAL
437,595.74
Page 3 of 4
TEST PRINT
LABOR
141,655.80
SUPPLIES
15,924.00
OTHER
330.00
TRAVEL
3,836.00
CONSULTANTS
14,000.00
SUBCONTRACTORS
32,846.22
OVERHEAD
126,753.61
G&A
102,250.11
FEES
0.00
GRAND TOTAL
437,595.74
Page 4 of 4
DIRECT LABOR
Name
11/08/2014 - 12/05/2014
Position
Effective
Hourly Rate
Hours
Salary
Requested
Fringe
Benefits
Total
Bailey, Scott
Manager Contracts
123.45
44.00
5,431.80
2,077.66
7,509.46
Dabrowska, Alicja
Project Manager
123.45
150.00
18,517.50
7,082.94
25,600.44
Heeschen, Jeffrey
Supervisor Operations
123.45
80.00
9,876.00
3,777.57
13,653.57
John, Joshua
Scheduler Analyst
123.45
66.00
8,147.70
3,116.50
11,264.20
Lemiale, Laurence
123.45
170.00
20,986.50
8,027.34
29,013.84
Look, Jee
Sr Director, Formulation
Development
123.45
30.00
3,703.50
1,416.59
5,120.09
Lu, Hang
Sr Manager, Potency
Assay Unit
123.45
64.00
7,900.80
3,022.06
10,922.86
Park, Sukjoon
123.45
30.00
3,703.50
1,416.59
5,120.09
Schneider, Lynda
123.45
30.00
3,703.50
1,416.59
5,120.09
Shiflett, Cynthia
Sr Subcontracts
Administrator
123.45
166.00
20,492.70
7,838.46
28,331.16
830.00
102,463.50
39,192.30
141,655.80
CONSULTANT FEES
BIOLOGICS QUALITY & REGULATORY
14,000.00
14,000.00
14,000.00
Units
Price per
unit
Box charge,
shipping &
Tax
0.00
0.00
1,234.00
0.000
0.00
0.00
9,012.00
Page 1 of 4
Units
Price per
unit
Box charge,
shipping &
Tax
FISHER SCIENTIFIC
COMPANY LLC
0.000
0.00
0.00
5,678.00
15,924.00
OTHER
Mailing & Postage
Miscellaneous Vendor
SANDBOX TEST
150.00
SANDBOX TEST
180.00
330.00
330.00
Expense
Category/Vendor
Purpose
Dates
Destination
Miles
Mileage
Rate
Total
TRAVEL
LU, HANG
Airfare
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
1,000.00
Lodging
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
332.00
Meals
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
206.00
Transportation
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
380.00
LEMIALE,
LAURENCE
Page 2 of 4
Expense
Category/Vendor
Purpose
Dates
Destination
Miles
Mileage
Rate
Total
Airfare
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
1,000.00
Lodging
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
332.00
Meals
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
206.00
Transportation
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
380.00
TRAVEL
Total Travel
Expenses
3,836.00
4,740.00
4,740.00
SANDBOX TEST
28,106.22
28,106.22
TOTAL SUBCONTRACTS
32,846.22
208,592.02
OVERHEAD
126,753.61
102,250.11
TOTAL COST
437,595.74
FEE
0.00
GRAND TOTAL
437,595.74
Page 3 of 4
TEST PRINT
LABOR
141,655.80
SUPPLIES
15,924.00
OTHER
330.00
TRAVEL
3,836.00
CONSULTANTS
14,000.00
SUBCONTRACTORS
32,846.22
OVERHEAD
126,753.61
G&A
102,250.11
FEES
0.00
GRAND TOTAL
437,595.74
Page 4 of 4
DIRECT LABOR
Name
11/08/2014 - 12/05/2014
Position
Effective
Hourly Rate
Hours
Salary
Requested
Fringe
Benefits
Total
Bailey, Scott
Manager Contracts
123.45
44.00
5,431.80
2,077.66
7,509.46
Dabrowska, Alicja
Project Manager
123.45
150.00
18,517.50
7,082.94
25,600.44
Heeschen, Jeffrey
Supervisor Operations
123.45
80.00
9,876.00
3,777.57
13,653.57
John, Joshua
Scheduler Analyst
123.45
66.00
8,147.70
3,116.50
11,264.20
Lemiale, Laurence
123.45
170.00
20,986.50
8,027.34
29,013.84
Look, Jee
Sr Director, Formulation
Development
123.45
30.00
3,703.50
1,416.59
5,120.09
Lu, Hang
Sr Manager, Potency
Assay Unit
123.45
64.00
7,900.80
3,022.06
10,922.86
Park, Sukjoon
123.45
30.00
3,703.50
1,416.59
5,120.09
Schneider, Lynda
123.45
30.00
3,703.50
1,416.59
5,120.09
Shiflett, Cynthia
Sr Subcontracts
Administrator
123.45
166.00
20,492.70
7,838.46
28,331.16
830.00
102,463.50
39,192.30
141,655.80
CONSULTANT FEES
BIOLOGICS QUALITY & REGULATORY
14,000.00
14,000.00
14,000.00
Units
Price per
unit
Box charge,
shipping &
Tax
0.00
0.00
1,234.00
0.000
0.00
0.00
9,012.00
Page 1 of 4
Units
Price per
unit
Box charge,
shipping &
Tax
FISHER SCIENTIFIC
COMPANY LLC
0.000
0.00
0.00
5,678.00
15,924.00
OTHER
Mailing & Postage
Miscellaneous Vendor
SANDBOX TEST
150.00
SANDBOX TEST
180.00
330.00
330.00
Expense
Category/Vendor
Purpose
Dates
Destination
Miles
Mileage
Rate
Total
TRAVEL
LU, HANG
Airfare
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
1,000.00
Lodging
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
332.00
Meals
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
206.00
Transportation
H. Lu-CMO Screening
Albq. NM Dec 1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
380.00
LEMIALE,
LAURENCE
Page 2 of 4
Purpose
Dates
Destination
Miles
Mileage
Rate
Total
Airfare
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
1,000.00
Lodging
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
332.00
Meals
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
206.00
Transportation
L. Lemiale-CMO
Screening Albq. NM Dec
1-5
12/01/2014 - 12/05/2014
Albuquerque, NM
0.00
0.000
380.00
TRAVEL
Total Travel
Expenses
3,836.00
4,740.00
4,740.00
SANDBOX TEST
28,106.22
28,106.22
TOTAL SUBCONTRACTS
32,846.22
208,592.02
OVERHEAD
126,753.61
102,250.11
TOTAL COST
437,595.74
FEE
0.00
GRAND TOTAL
437,595.74
Page 3 of 4
TEST PRINT
LABOR
141,655.80
SUPPLIES
15,924.00
OTHER
330.00
TRAVEL
3,836.00
CONSULTANTS
14,000.00
SUBCONTRACTORS
32,846.22
OVERHEAD
126,753.61
G&A
102,250.11
FEES
0.00
GRAND TOTAL
437,595.74
TEST PRINT
Contract Amount (Original Budget per Milestone)
7,386,039.00
Billed to Date
437,595.77
6,948,443.23
6,550,528.18
397,915.05
% Invoiced
6.262 %
% Work Completed
17.237 %
Page 4 of 4
Year 1
(2009)
Contract #
HHSN272201
400038C
Year 2
(2010)
Year 3
(2011)
Year 4
(2012)
Year 5
(2013)
Current
Bill to Date
(Current Year)
Labor / ADP
102,464
102,464
Fringe
39,192
39,192
Accountable
Property (attach
HHS-565)
Lab Supplies
15,924
15,924
Premium Pay
Consultant Fees
Consultant Fees
BIOLOGICS
QUALITY &
REGULATORY
14,000
14,000
Travel
3,836
3,836
Subcontracts
Subcontracts
NOBLE LIFE
SCIENCES
28,106
28,106
AAI PHARMA
SERVICES CORP
4,740
4,740
330
330
208,592
208,592
Overhead
126,754
126,754
G&A
102,250
102,250
229,004
229,004
Total Direct
Cost
Total
Overhead &
G&A
Fixed Fee
Adjustments
Page 1 of 3
Grand Total
437,596
Page 2 of 3
437,596
Contract #
HHSN27220140
0038C
Contract Amount
Current Contract
Balance
Estimated Cost of
Completion
Cost to
Completion
Variance
% Invoiced
Labor / ADP
102,464
1,369,540
1,267,077
7.482 %
Fringe
39,192
523,849
484,657
7.482 %
Accountable Property
(attach HHS-565)
Lab Supplies
15,924
488,216
472,292
Premium Pay
Consultant Fees
Consultant Fees
463,082
463,082
-14,000
Travel
3,836
32,586
28,750
Subcontracts
Subcontracts
856,721
856,721
NOBLE LIFE
SCIENCES
28,106
-28,106
AAI PHARMA
SERVICES CORP
4,740
-4,740
330
-330
208,592
3,733,994
3,525,402
Overhead
126,754
1,694,204
1,567,450
7.482 %
G&A
102,250
1,456,908
1,354,658
7.018 %
229,004
3,151,112
2,922,108
500,933
500,933
Total Direct
Cost
Total Overhead
& G&A
Fixed Fee
3.262 %
11.772 %
Adjustments
Grand Total
437,596
7,386,039
6,948,443
Page 3 of 3
Description
Year 1
(2009)
Year 2
(2010)
Year 3
(2011)
Year 4
(2012)
Year 5
(2013)
Current
Bill to Date
(Current
Year)
NOBLE LIFE
SCIENCES
28,106
28,106
AAI PHARMA
SERVICES CORP
4,740
4,740
Total
32,846
Page 1 of 2
32,846
Description
Bill to Date
0
Contract Value
0
Variance
0
856,721
147,670
28,106
-28,106
4,740
-4,740
Total
32,846
856,721
114,824
Page 2 of 2
% Invoiced
NOBLE LIFE
SCIENCES
Current /
Billed
Month
4,740
Subtotal AAI
PHARMA
SERVICES
CORP
12/01/2014 - 12/19/2014
Billed to
Date
4,740
4,740
4,740
28,106
28,106
Contract
Funded
Amount
0
Current
Contract
Balance
-4,740
Estimated
Cost of
Completion
4,740
Cost to
Completion
Variance
-4,740
-4,740
4,740
-4,740
-28,106
28,106
-28,106
Subtotal NOBLE
LIFE SCIENCES
28,106
28,106
-28,106
28,106
-28,106
Subcontractor
Total
32,846
32,846
-32,846
32,846
-32,846
Page 1 of 1
%
Invoiced