| Method (estimate) | Value | With Market Increase | With Educational Overhead | With Research, Education, Medical and/or Other Benefits |
| 1 (Low) | $240,832 | NA | $366,064 | >$366,064 |
| 1 (High) | $2,889,984 | NA | $4,392,775 | >$4,392,775 |
| 2 | $5,886,816 | NA | $8,947,960 | >$8,947,960 |
| 3 (High) | $767,000,000 | $800,000,000 | NA | >$800,000,000 |