[Home] [Master Table of Contents]
12th Quarter - Final Quarterly Progress Report
Table 1.1 - Budget Summary
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 Total |
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 |