a complex investment project that aims to build a Solar Power Station in HongKong show me the detail of the project includes cash flow analysis I need numbers

Project Description:

The Solar Power Station project aims to build a 50 MW solar power plant in Hong Kong, which will be connected to the local power grid. The project will be implemented over a period of 3 years and will require an initial investment of HKD 500 million.

Cash Flow Analysis:

Year 0 (Initial Investment):

Initial Investment: HKD 500 million

Year 1:

Revenue: Total Energy Generated: 50 MW x 24 hours x 365 days = 438,000 MWh Sale Price: HKD 0.85 per kWh Total Revenue: HKD 372.3 million

Expenses: Operating and Maintenance Costs: HKD 30 million Depreciation: HKD 50 million Interest Payment: HKD 25 million Total Expenses: HKD 105 million

Net Cash Flow: HKD 267.3 million

Year 2:

Revenue: Total Energy Generated: 50 MW x 24 hours x 365 days = 438,000 MWh Sale Price: HKD 0.85 per kWh Total Revenue: HKD 372.3 million

Expenses: Operating and Maintenance Costs: HKD 30 million Depreciation: HKD 50 million Interest Payment: HKD 25 million Total Expenses: HKD 105 million

Net Cash Flow: HKD 267.3 million

Year 3:

Revenue: Total Energy Generated: 50 MW x 24 hours x 365 days = 438,000 MWh Sale Price: HKD 0.85 per kWh Total Revenue: HKD 372.3 million

Expenses: Operating and Maintenance Costs: HKD 30 million Depreciation: HKD 50 million Interest Payment: HKD 25 million Total Expenses: HKD 105 million

Net Cash Flow: HKD 267.3 million

Year 4:

Revenue: Total Energy Generated: 50 MW x 24 hours x 365 days = 438,000 MWh Sale Price: HKD 0.85 per kWh Total Revenue: HKD 372.3 million

Expenses: Operating and Maintenance Costs: HKD 30 million Depreciation: HKD 50 million Interest Payment: HKD 25 million Total Expenses: HKD 105 million

Net Cash Flow: HKD 267.3 million

Year 5:

Revenue: Total Energy Generated: 50 MW x 24 hours x 365 days = 438,000 MWh Sale Price: HKD 0.85 per kWh Total Revenue: HKD 372.3 million

Expenses: Operating and Maintenance Costs: HKD 30 million Depreciation: HKD 50 million Interest Payment: HKD 25 million Total Expenses: HKD 105 million

Net Cash Flow: HKD 267.3 million

Total Net Cash Flow:

Year 1: HKD 267.3 million Year 2: HKD 267.3 million Year 3: HKD 267.3 million Year 4: HKD 267.3 million Year 5: HKD 267.3 million

Total Net Cash Flow: HKD 1.3365 billion

Conclusion:

The Solar Power Station project is expected to generate a total net cash flow of HKD 1.3365 billion over a period of 5 years. The project is financially viable and offers a great opportunity for investment in the renewable energy sector.