The expansion includes the following projected cash flow streams. \begin{tabular}{|l|l|r|} \multicolumn{2}{c|}{ Denver } \\ & Description & \\ \hline January 1, 2023 & Setup Costs & 1,200,000 \\ \hline December 31, 2023 & Revenue & 100,000 \\ \hline December 31, 2024 & Revenue & 200,000 \\ \hline December 31, 2025 & Revenue & 500,000 \\ \hline December 31, 2026 & Revenue & 500,000 \\ \hline December 31, 2027 & Revenue & 500,000 \\ \hline December 31, 2028 & Revenue & 350,000 \\ \hline \end{tabular} Minneapolis \begin{tabular}{|l|l|r|} \multicolumn{1}{l|}{} & Description & \\ \hline January 1, 2023 & Setup Costs & 1,000,000 \\ \hline December 31, 2023 & Revenue & 165,000 \\ \hline December 31, 2024 & Revenue & 175,000 \\ \hline December 31, 2025 & Revenue & 190,000 \\ \hline December 31, 2026 & Revenue & 75,000 \\ \hline December 31, 2027 & Revenue & 65,000 \\ \hline December 31, 2028 & Revenue & 50,000 \\ \hline \end{tabular} Kansas City \begin{tabular}{|l|l|r|} \multicolumn{1}{c|}{ Description } & \\ \hline January 1, 2023 & Setup Costs & 1,750,000 \\ \hline December 31,2023 & Revenue & 350,000 \\ \hline December 31, 2024 & Revenue & 350,000 \\ \hline December 31,2025 & Revenue & 400,000 \\ \hline December 31, 2026 & Revenue & 400,000 \\ \hline December 31, 2027 & Revenue & 500,000 \\ \hline December 31, 2028 & Revenue & 400,000 \\ \hline \end{tabular} Minneapolis Kansas City \begin{tabular}{|l|l|l|} \hline 7 Tools & 1. Net Present Value & \\ \hline 2. & Payback Period & \\ \hline 3. Discounted Payback Period & \\ \hline 4. Average Accounting Return & \\ \hline 5. Internal Rate of Return & \\ \hline 6. Modified Internal Rate of Return & \\ \hline 7. Profitability Index & \\ \hline \end{tabular}