[Home] [Master Table of Contents]
9th Quarterly Progress Report, Attachment 1
Table 1-1 - Budget Summary
Delivery Order ID |
Description of Task |
Relation to Order |
Percent Complete |
Percent Spent |
Funds Expended |
Total Budget |
AFCEE |
Project Management |
RFI |
100 |
100 |
$145,393 |
$139,003 |
DO23 |
Plan Agenda |
RFI |
100 |
100 |
$11,189 |
$11,183 |
|
Meetings |
RFI |
95 |
85 |
$30,796 |
$36,382 |
|
Sampling/Analysis |
RFI |
100 |
78 |
$166,089 |
$168,645 |
|
Well Upgrades |
RFI |
96 |
89 |
$68,423 |
$76,574 |
|
Well Installations |
RFI |
79 |
89 |
$158,134 |
$176,960 |
|
Hazardous Waste Management |
RFI |
100 |
90 |
$11,578 |
$12,894 |
DO23 Totals |
96 |
90 |
$591,602 |
$621,641 |
||
AMC |
RFI Scoping |
RFI |
100 |
100 |
$70,836 |
$68,054 |
RL17 |
Site Characterization |
RFI |
70 |
68 |
$259,612 |
$339,607 |
|
Treatability Investigations |
RFI |
98 |
95 |
$298,634 |
$313,299 |
|
Sampling/Analysis |
RFI |
95 |
100 |
$189,501 |
$176,458 |
|
Site Work and Utilities |
RFI |
100 |
100 |
$955 |
$911 |
|
Meeting Minutes Preparation |
RFI |
100 |
120 |
$17,928 |
$14,899 |
|
Presentation Materials |
RFI |
100 |
110 |
$18,842 |
$17,037 |
|
Letter Report Preparation |
RFI |
100 |
68 |
$2,284 |
$2,684 |
|
Project Management (Monthly Financial) |
RFI |
100 |
123 |
$60,644 |
$49,624 |
|
Integrated Waste Management/Spill Plan |
n/a |
100 |
104 |
$30,758 |
$29,462 |
|
Program Management |
RFI |
92 |
83 |
$76,363 |
$91,814 |
RL17 Totals** |
96 |
97 |
$1,026,357 |
$1,103,850 |
||
AMC |
Project Management |
RFI |
99 |
159 |
$35,491 |
$22,371 |
RL33 |
Meetings |
RFI |
80 |
128 |
$13,061 |
$10,217 |
|
Project Plans |
RFI |
100 |
102 |
$17,886 |
$17,520 |
|
GIS |
RFI |
100 |
104 |
$124,188 |
$119,764 |
|
Site Investigations and UXO Clearance |
RFI |
94 |
93 |
$893,065 |
$957,980 |
|
B-20 Treatability Studies |
RFI |
100 |
87 |
$70,174 |
$81,033 |
|
IDW Management |
RFI |
0 |
0 |
$1 |
$8,132 |
|
Program Management |
RFI |
99 |
97 |
$60,349 |
$62,320 |
RL33 Totals** |
84 |
96 |
$1,214,215 |
$1,279,337 |
||
AMC |
Project Management |
RFI |
89 |
87 |
$27,952 |
$32,129 |
RL53 |
Site Investigations |
RFI |
70 |
77 |
$100,370 |
$130,351 |
|
Groundwater Wells |
RFI |
100 |
100 |
$8,779 |
$8,779 |
|
Sampling and Analysis |
RFI |
93 |
85 |
$64,452 |
$75,826 |
|
GIS |
RFI |
85 |
75 |
$22,174 |
$29,565 |
|
Project Plans |
RFI |
100 |
98 |
$13,215 |
$13,503 |
|
Meetings |
RFI |
75 |
77 |
$7,533 |
$9,826 |
|
Background Evaluation |
RFI |
95 |
63 |
$9,091 |
$14,322 |
|
Program Management |
RFI |
88 |
72 |
$28,090 |
$38,866 |
RL53 Totals** |
88 |
82 |
$281,656 |
$353,167 |
||
AMC |
Project Management |
IM/RFI |
73 |
72 |
$25,490 |
$35,645 |
RL74 |
Meetings |
IM/RFI |
66 |
139 |
$25,910 |
$18,651 |
|
Groundwater Monitoring |
IM/RFI |
87 |
108 |
$74,815 |
$69,446 |
|
Pump Installation |
RFI |
0 |
1 |
$107 |
$10,854 |
|
SVE Operations and Management |
RFI |
98 |
68 |
$32,112 |
$47,445 |
|
Plans |
RFI |
100 |
85 |
$27,365 |
$32,258 |
|
Currents Conditions Report |
RFI |
100 |
130 |
$32,251 |
$24,779 |
|
O-1 Interim Measures |
IM |
90 |
62 |
$294,509 |
$471,517 |
|
H Order Support |
IM/RFI |
65 |
59 |
$5,020 |
$8,506 |
|
Building 40 Sampling |
RFI |
85 |
30 |
$11,809 |
$39,625 |
|
GIS and Web Site |
IM/RFI |
95 |
100 |
$126,083 |
$125,907 |
|
IDW Management |
RFI |
10 |
8 |
$384 |
$5,019 |
|
Groundwater Modeling |
RFI |
5 |
3 |
$1,397 |
$50,047 |
|
Encyclopedia Updates |
RFI |
100 |
132 |
$31,200 |
$23,683 |
|
Laboratory Audit |
IM/RFI |
100 |
101 |
$21,811 |
$21,698 |
|
Offsite Well Sampling |
IM |
100 |
52 |
$4,928 |
$9,468 |
|
Additional Rounds of Groundwater Monitoring |
IM/RFI |
93 |
85 |
$55,479 |
$65,031 |
|
Program Management |
RFI |
85 |
81 |
$30,950 |
$37,998 |
RL74 Totals** |
71 |
69 |
$801,620 |
$1,097,577 |
||
AMC |
Project Management |
IM/RFI |
92 |
73 |
$41,831 |
$57,486 |
RL83 |
Meetings |
IM/RFI |
55 |
22 |
$21,788 |
$99,249 |
|
Well Research and Mapping |
IM/RFI |
99 |
83 |
$34,052 |
$41,131 |
|
Hydrogeologic Conceptual Model |
RFI |
8 |
8 |
$5,871 |
$74,937 |
|
B-3 SVE Operations & Maintenance |
RFI |
72 |
44 |
$23,467 |
$53,302 |
|
Risk Assessment Conceptual Site Model |
RFI |
80 |
36 |
$19,816 |
$55,421 |
|
Cluster Well Installations |
RFI |
65 |
56 |
$456,781 |
$813,791 |
|
Quarterly Progress Reports |
IM/RFI |
100 |
63 |
$40,865 |
$64,759 |
|
SWMU and AOC Investigations |
RFI |
69 |
57 |
$245,787 |
$433,919 |
|
Soil Pile Disposition Assessment |
IM |
44 |
24 |
$65,720 |
$269,676 |
|
Encyclopedia Updates |
IM/RFI |
60 |
60 |
$35,859 |
$59,540 |
|
Title V Non-applicability Demonstration |
n/a |
99 |
104 |
$22,015 |
$21,147 |
|
SPCC Plan Update |
n/a |
99 |
175 |
$29,991 |
$17,146 |
|
TPDES Permit Update |
n/a |
100 |
89 |
$39,704 |
$44,518 |
|
Laboratory Audit |
IM/RFI |
80 |
46 |
$28,709 |
$62,265 |
|
GIS Enhancements and Database Updates |
IM/RFI |
62 |
66 |
$96,506 |
$146,416 |
|
Groundwater Monitoring |
IM/RFI |
1 |
4 |
$1,030 |
$26,962 |
|
Community Relations Plan |
RFI |
100 |
78 |
$25,386 |
$32,347 |
|
Program Management |
RFI |
62 |
28 |
$27,145 |
$96,145 |
RL83 Totals** |
71 |
59 |
$1,262,323 |
$2,470,157 |
||
AETC |
Project Management |
IM/RFI |
70 |
70 |
$44,558 |
$63,372 |
DO5068 |
Subsurface Investigations |
RFI |
100 |
100 |
$70,583 |
$70,583 |
|
Surface Sampling |
RFI |
100 |
100 |
$43,986 |
$43,986 |
|
Soil Gas Surveys |
RFI |
100 |
100 |
$41,624 |
$41,624 |
|
AOC50 Interim Measures |
IM |
69 |
69 |
$47,406 |
$68,973 |
|
Work Plans and Reporting |
IM/RFI |
59 |
59 |
$141,099 |
$237,506 |
DO5068 Totals |
83 |
83 |
$389,255 |
$526,043 |
||
AL/OEB |
Site Preparation |
n/a |
100 |
$30,862 |
||
52 |
Drilling |
n/a |
100 |
$2,229 |
||
|
Reports and Plans |
n/a |
100 |
$6,896 |
||
Totals |
100 |
89 |
$39,987 |
$44,974 |
||
AL/OEB |
Prep, Research |
n/a |
100 |
$61,513 |
||
67 |
Field Actions |
n/a |
100 |
$16,589 |
||
|
Reports, Mgmt. |
n/a |
100 |
$75,060 |
||
|
Non Invasive Field |
n/a |
100 |
$94,658 |
||
|
Drill/Sample Program |
n/a |
100 |
$685,860 |
||
|
Aquifer Test |
n/a |
100 |
$107 |
||
|
Quarter GWM |
RFI |
100 |
$130,129 |
||
|
Waste Disposal |
n/a |
100 |
$27,579 |
||
|
SI Reports |
n/a |
100 |
$66,985 |
||
|
Mgmt. Admin |
n/a |
100 |
$30,852 |
||
|
Labor & ODCs for Resampling |
n/a |
100 |
$11,107 |
||
Totals |
100 |
98 |
$1,200,439 |
$1,227,962 |
||
AL/OEB |
Mgmt, Plans, Admin |
n/a |
100 |
$62,405 |
||
126 |
EA Workplan |
n/a |
100 |
$2,364 |
||
|
ITIR |
n/a |
100 |
$4,225 |
||
|
Oxidation Pond |
RFI |
100 |
$257 |
||
|
F-14 Closure |
n/a |
100 |
$30,833 |
||
|
B-20 SI |
RFI |
100 |
$606,531 |
||
|
B-20 RA |
RFI |
100 |
$0 |
||
|
Waste Minimization |
n/a |
100 |
$24,656 |
||
|
Air Permit |
n/a |
100 |
$55,694 |
||
|
Other SWMUs |
n/a |
100 |
$37,493 |
||
Totals |
100 |
99 |
$824,458 |
$829,478 |
||
DO5084 |
DO Management and Meetings |
IM/RFI |
21 |
21 |
$30,725 |
$144,651 |
|
AOC 65 Phase II RFI |
RFI |
65 |
65 |
$102,772 |
$159,185 |
|
Soil Gas Survey |
RFI |
90 |
90 |
$163,427 |
$182,102 |
|
AOC 67 Phase II RFI |
RFI |
65 |
65 |
$28,395 |
$43,912 |
|
On-site Groundwater Monitoring |
IM/RFI |
15 |
15 |
$19,364 |
$129,092 |
|
Off-site Groundwater Monitoring |
IM/RFI |
0 |
0 |
$0 |
$99,474 |
|
PIMS Study |
IM/RFI |
80 |
80 |
$12,074 |
$15,116 |
|
LAN Support |
n/a |
14 |
14 |
$12,268 |
$87,050 |
|
Drought Contigency Plan |
n/a |
69 |
69 |
$16,515 |
$24,032 |
|
Community Relations Plan Updates |
RFI |
0 |
0 |
$0 |
$90,660 |
|
Lab Audit |
IM/RFI |
0 |
0 |
$0 |
$40,383 |
|
Aerial Photography |
n/a |
50 |
50 |
$14,558 |
$29,116 |
|
Quarterly Reports |
IM/RFI |
10 |
10 |
$7,035 |
$71,155 |
Totals |
100 |
36 |
$407,134 |
$1,115,928 |
||
|
|
Total Funds Expended* = |
$8,039,047 |
|
||
|
|
Total Budget* = |
$10,670,114 |
|
||
* as of June 30, 2001 ** Totals are reported without fees. RFI = RCRA Facility Investigation scope of work IM = Interim Measures scope of work n/a = not applicable to CSSA 3008(H) Order Order = CSSA 3008(H) Order VI.5.h |