A modeling effort was conducted for the two bio-retention basins constructed based on their as-built conditions. Using the as-built conditions, the estimated Total Phosphorous removed per year is 5.40 pounds for both basins. Modeling of the reduction for the basins, as constructed, showed a 49% reduction in Total Phosphorous.
| Total Phosphorous (TP) | Total 15-yr Service Life TP Reduction (lbs) | Construction Cost | Cost per Pounds of TP Removed |
| Without Basin (lbs/yr.) | With Basin (lbs/yr) | Reduction (lbs/yr) |
507 Panther | 0.40 | 0.23 | 0.17 | 2.55 | | |
508 Panther | 0.34 | 0.154 | 0.19 | 2.85 | | |
Totals | 0.74 | 0.38 | 0.36 | 5.40 | $8,303.25 | $1536.79 |
The initial SLAMM modeling effort estimated the cost for Total Phosphorous removed would be $1,000 per pound. The updated modeling in June 2014 showed a potential cost per pound of Total Phosphorous removed to be $1823.18. The actual cost per pound of Phosphorous removed, based on the as-built conditions, is estimated to be $1536.79 per pound.