Document 1Qgm5E00Mj07g952VnDkjG80d
From: Sent: To:
Subject: Attach:
Russell White <whiter@api.org> Friday, June 22,20077:31 PM (GMT) BenzConsort-OC@listserve.api.org; BenzConsort-TC@listserve.api.org; BHRC Communications Committee <benzconsort-cc@listserve.api.org> REMINDER: Shanghai Health Study conference call - Monday, June 25 at 1 PM EDT SHS June 15,2007 budget.xls
There will be a conference call of the BHRC Oversight Committee on Monday, June 25 at 1 PM EDT.
Draft Agenda 1) Establish quorum and notetaker - Patsy 2) Anti-trust reminder - Mark 3) Review and revise agenda - Patsy 4) Update on Cinpathogen and U of Colorado contracts - Howard 5) Update on QA Team activities - Jennifer 6) Update on SRP/ERP activities - Bruce 7) Update on Fudan contract - Russ 8) Update on project budget (attached) - Russ 9) Next call - Patsy
SHS June 15, 2007 budget.xls
Conference call:
Toll Free Dial-In Number: (866) 443-0059 International Dial-In: (770) 765-9147
Enter this code at the prompt: 2026828344# Operator-Assisted Service:
Toll-Free Dial-In Number: (800) 572-9844 International Dial-In Number: (706) 643-1733 Call Participant Functions *0 Operator assistance *6 Mute your own line
Russell White
Regulatory and Scientific Affairs American Petroleum Institute 1220 L Street NW Washington, DC 20005-4070
Tel: 202-682-8344 Fax: 202-682-8270
SHELL-MCCLURG-053791
SHANGHAI HEALTH STUDY - BUDGET ESTIMATE TO FINISH STUDY AND SUPPORT PUBLICATIONS AND LABORATORY PERSONNEL
A
1
2
3
4 Cost Centers
5
6 UCDHSC 7 Cinpathogen 8 Irons-Field Expense 9 Applied Health Sciences 10 Fudan Case Control 11 Scientific & Ethics Panels 12 Communications 13 Outside Legal Counsel 14 QAlQC Support 15 API Administrative 16 Exposure Assessment 17 Committed Contingency 18 Contingency 19 Interest
20
21 Total Expenses
22
23
24 Sponsor Payments
25
26
27 BP 28 Chevron 29 ConocoPhillips 30 ExxonMobil 31 Shell Chemical 32 Marathon
33
Total
B
Original 2007 EOY projection
#REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF!
CD
CURRENT APPROVED
BUDGET Mar-07
18,332,769 -
1,413,428 2,930,841
379,829 473,142 300,000 180,000
50,000 1,445,205
109,000 156,391 362,395
$ 26,133,000
$ 26,133,000
Amendment 1 -3 $ 7,068,545 $ 4,712,364 $ 2,356,182 $ 7,068,545 $ 4,712,364 $ 215,000 $ 26,133,000
E FGH I J
Approved
Approved
Increase
Increase
2007
2008
Total
KL
296,202
1,000,000 3,375,000
255,663
45,000 100,000 65,000 150,000
-
-
712,700 1,472,740
632,615
65,000 95,000 100,000
164,424 865,000
20,045,469 4,847,740 1,413,428 3,819,119 444,829 613,142 500,000 245,000 200,000 1,609,629 109,000 156,391 1,227,395
296,202
$ 4,990,663
$ 4,107,479
$ 35,231,142
$ 6,640,527
2007 Amendment 4 $ 2,481,311 $ 1,039,804 $ 519,902 $ 1,559,706 $ 1,039,804 $$ 6,640,527
$ 2,457,615
2008 Amendment 4 $$ 614,404 $ 307,202 $ 921,606 $ 614,404 $$ 2,457,615
$ 35,231,142
Total $ 9,549,856 $ 6,366,572 $ 3,183,286 $ 9,549,857 $ 6,366,572 $ 215,000 $ 35,231,142
Timing of Sponsor Payments
DRAFT, Data from EOY 2006
SH ELL-MCCLU RG-053792
SHANGHAI HEALTH STUDY - BUDGET ESTIMATE TO FINISH STUDY AND SUPPORT PUBLICATIONS AND LABORATORY PERSONNEL
Timing of Sponsor Payments
M 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
23 24 25 26 27 28 29 30 31 32 33
DRAFT, Data from EOY 2006
SH ELL-MCCLU RG-053793