25-year discounted return
What if your roof
paid for itself?
Estimate your solar savings with an hourly Saudi weather model, realistic household demand and transparent long-term economics.
6.5% real discount rate
Year 1 · bill savings + exports
Grid-connected, no battery
Your home, hour by hour
Typical weekday load versus solar power at your selected rooftop orientation
Annual energy balance
Monthly solar energy used or exported
Economics at a glance
Assumptions and the economics of your system
How your rooftop solar works
PV connects through a dedicated AC breaker on the load side of the three-phase service panel
Your investment over time
Yearly net cash flow and cumulative discounted return
View year-by-year cash flow 25 years
| Year | PV kWh | Energy savings | Export credit | O&M | Replacement | Net cash flow | Discounted CF | Cumulative NPV |
|---|
Model assumptions & decision guidance
Tariff model: imports are charged at 0.253 SAR/kWh for the first 6,000 kWh per month and 0.3795 SAR/kWh thereafter; exported energy is credited at 0.07 SAR/kWh. Actual statements, fixed charges and settlement rules may differ.
Solar model: 8,760 hourly observations, Perez tilted-plane model, temperature correction, 3% shading loss, 0.95 DC factor, 0.88 system efficiency and inverter clipping at DC/AC 1.2.
Financial model: 25 years, 6.5% discount rate, 0.7% annual module degradation, annual O&M at 1% of initial cost, and a provision for inverter replacement (10% of CAPEX) in year 15. Tariffs and usage held constant in real terms.
Load model: estimated hourly demand derived from your 12 monthly values and the provided typical weekday/weekend summer/winter curves; summer A/C represents 75% of the modeled summer demand. Not a measured smart-meter curve.
Legal notice: This calculator is an indicative decision-guidance tool, not an engineering design, investment guarantee, official utility quotation, tax opinion, or assurance of regulatory eligibility. Results depend on assumptions and historical observations. Obtain a site survey, shading assessment, structural and electrical design, current tariff confirmation, and approval from the relevant utility and qualified professionals before investment or interconnection.