[Home] [Master Table of Contents]

[Table of Contents]

12th Quarter - Final Quarterly Progress Report

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

110

$153,116

$139,003

DO23

Plan Agenda

RFI

100

100

$11,182

$11,183

 

Meetings

RFI

100

85

$30,830

$36,382

 

Sampling/Analysis

RFI

100

100

$168,547

$168,645

 

Well Upgrades

RFI

100

91

$69,481

$76,574

 

Well Installations

RFI

100

100

$176,904

$176,960

 

Hazardous Waste Management

RFI

100

90

$11,578

$12,894

DO23 Totals

   

100

100

$621,638

$621,641

AMC

RFI Scoping

RFI

100

114

$77,338

$68,054

RL17

Site Characterization

RFI

65

79

$471,264

$598,498

 

Treatability Investigations

RFI

95

101

$305,784

$303,298

 

Sampling/Analysis

RFI

85

102

$199,018

$195,601

 

Site Work and Utilities

RFI

100

10

$955

$9,911

 

Meeting Minutes Preparation

RFI

100

129

$17,928

$13,899

 

Presentation Materials

RFI

100

117

$18,842

$16,037

 

Letter Report Preparation

RFI

100

110

$2,284

$2,084

 

Project Management (Monthly Financial)

RFI

87

84

$73,628

$87,815

 

Integrated Waste Management/Spill Plan

n/a

100

104

$30,758

$29,462

 

Program Management

RFI

85

80

$82,349

$102,342

RL17 Totals**

 

80

90

$1,280,148

$1,427,001

AMC

Project Management

RFI

99

95

$42,694

$45,025

RL33

Meetings

RFI

100

75

$13,282

$17,648

 

Project Plans

RFI

100

102

$17,886

$17,520

 

GIS

RFI

100

106

$129,510

$122,164

 

Site Investigations and UXO Clearance

RFI

99

99

$965,669

$977,481

 

B-20 Treatability Studies

RFI

100

99

$70,130

$70,525

 

IDW Management

RFI

100

100

$0

$0

 

Program Management

RFI

95

95

$68,038

$71,519

RL33 Totals**

 

99

99

$1,307,209

$1,321,882

*as of March 31, 2002

** 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

Delivery Order ID

Description of Task

Relation to Order

Percent Complete

Percent Spent

Funds * Expended

Total Budget

AMC

Project Management

RFI

95

85

$27,396

$32,129

RL53

Site Investigations

RFI

90

72

$100,370

$138,686

 

Groundwater Wells

RFI

100

100

$8,779

$8,779

 

Sampling and Analysis

RFI

90

79

$56,147

$71,522

 

GIS

RFI

98

76

$22,458

$29,565

 

Project Plans

RFI

100

98

$13,215

$13,503

 

Meetings

RFI

100

73

$7,533

$10,291

 

Background Evaluation

RFI

100

64

$9,118

$14,322

 

Program Management

RFI

93

92

$35,572

$38,866

RL53 Totals**

 

93

78

$280,588

$357,663

AMC

Project Management

IM/RFI

97

81

$30,182

$37,074

RL74

Meetings

IM/RFI

100

85

$25,965

$30,596

 

Groundwater Monitoring

IM/RFI

99

93

$75,870

$81,292

 

Pump Installation

RFI

15

11

$1,184

$10,854

 

SVE Operations and Management

RFI

100

68

$32,113

$47,445

 

Plans

RFI

100

100

$27,365

$27,366

 

Currents Conditions Report

RFI

100

105

$32,251

$30,716

 

O-1 Interim Measures

IM

99

72

$297,516

$413,264

 

H Order Support

IM/RFI

65

59

$5,020

$8,506

 

Building 40 Sampling

RFI

93

32

$12,867

$39,625

 

GIS and Web Site

IM/RFI

94

92

$140,796

$153,107

 

IDW Management

RFI

100

33

$1,639

$5,019

 

Groundwater Modeling

RFI

5

3

$1,469

$50,047

 

Encyclopedia Updates

RFI

100

100

$31,200

$31,217

 

Laboratory Audit

IM/RFI

100

97

$21,811

$22,430

 

Offsite Well Sampling

IM

100

82

$4,956

$6,062

 

Additional Rounds of Groundwater Monitoring

IM/RFI

100

96

$60,320

$62,744

 

Program Management

RFI

98

98

$39,248

$40,215

RL74 Totals**

 

93

77

$841,772

$1,097,579

*as of March 31, 2002

** 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

Delivery Order ID

Description of Task

Relation to Order

Percent Complete

Percent Spent

Funds * Expended

Total Budget

AMC

Project Management

IM/RFI

98

88

$57,008

$64,813

RL83

Meetings

IM/RFI

75

27

$26,357

$99,249

 

Well Research and Mapping

IM/RFI

100

92

$37,803

$41,131

 

Hydrogeologic Conceptual Model

RFI

80

75

$56,020

$74,937

 

B-3 SVE Operations & Maintenance

RFI

75

55

$29,558

$53,302

 

Risk Assessment Conceptual Site Model

RFI

80

36

$19,937

$55,421

 

Cluster Well Installations

RFI

95

96

$916,392

$957,180

 

Quarterly Progress Reports

IM/RFI

100

63

$40,865

$64,759

 

SWMU and AOC Investigations

RFI

95

66

$284,885

$433,919

 

Soil Pile Disposition Assessment

IM

80

31

$82,686

$269,676

 

Encyclopedia Updates

IM/RFI

85

81

$48,392

$59,540

 

Title V Non-applicability Demonstration

n/a

95

92

$24,919

$27,104

 

SPCC Plan Update

n/a

100

187

$32,101

$17,146

 

TPDES Permit Update

n/a

100

89

$39,704

$44,518

 

Laboratory Audit

IM/RFI

80

52

$32,608

$62,265

 

GIS Enhancements and Database Updates

IM/RFI

90

90

$131,573

$146,416

 

Groundwater Monitoring

IM/RFI

40

8

$17,788

$224,111

 

Community Relations Plan

RFI

100

28

$25,386

$91,572

 

Program Management

RFI

75

39

$37,801

$96,145

RL83 Totals**

 

87

67

$1,941,783

$2,883,204

AETC

Project Management

IM/RFI

89

89

$56,401

$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

100

100

$68,973

$68,973

 

Work Plans and Reporting

IM/RFI

75

75

$178,129

$237,506

DO5068 Totals

 

87

87

$459,696

$526,043

*as of March 31, 2002

** 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

Delivery Order ID

Description of Task

Relation to Order

Percent Complete

Percent Spent

Funds * Expended

Total Budget

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

*as of March 31, 2002

** 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

Delivery Order ID

Description of Task

Relation to Order

Percent Complete

Percent Spent

Funds * Expended

Total Budget

DO5084

DO Management and Meetings

IM/RFI

57

57

$82,088

$144,651

 

AOC 65 Phase II RFI

RFI

95

95

$150,567

$159,185

 

Soil Gas Survey

RFI

100

100

$181,638

$182,102

 

AOC 67 Phase II RFI

RFI

98

98

$42,886

$43,912

 

On-site Groundwater Monitoring

IM/RFI

93

93

$119,935

$129,092

 

Off-site Groundwater Monitoring

IM/RFI

65

65

$64,658

$99,474

 

PIMS Study

IM/RFI

100

100

$15,097

$15,116

 

LAN Support

n/a

68

68

$59,078

$87,050

 

Drought Contigency Plan

n/a

69

69

$16,515

$24,032

 

Community Relations Plan Updates

RFI

80

80

$72,301

$90,660

 

Lab Audit

IM/RFI

20

20

$8,153

$40,383

 

Aerial Photography

n/a

50

50

$14,558

$29,116

 

Quarterly Reports

IM/RFI

50

50

$35,497

$71,155

Totals

   

77

77

$862,971

$1,115,928

TO 0042

Task Order Management

IM/RFI

27

38

$41,127

   $108,692.69

 

Meetings

IM/RFI

20

21

$14,324

 $        67,579.56

 

Site Survey/Workplans

IM/RFI

99

95

$25,445

 $        26,760.20

 

New well installation/Well Upgrade

RFI

5

2

$38,035

 $   1,580,068.41

 

Groundwater Monitoring

RFI

17

3

$9,787

 $      279,978.02

 

Analytical Validation

RFI

20

23

$30,997

 $      136,759.28

 

Information Management Systems

RFI

5

6

$5,616

 $        95,541.22

Totals

   

15

7

$165,331

$2,295,379.38

TO 0058

DO Management

IM/RFI/TS

50

17

$16,198

$94,326

 

Meetings and Site Visits

IM/RFI/TS

25

18

$23,221

$127,844

 

Building 90 Removal Action

IM/HEA

20

6

$19,396

$302,495

 

Treatability Study

RFI/TS

35

99

$702,870

$711,574

 

Technology Evaluation

RFI/TS

0

0

$0

$114,769

Totals

   

29

56

$761,685

$1,351,008

Total Funds Expended* =

$10,587,705

Total Budget* =

$15,099,742

*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