| | Scenario | SR0 | SR15 | SR20 | BASE | | Time-of-delivery ratio (TDR) | 1.0 | 1.5 | 2.0 | 2.0 |
| | System composition | | | | | | Gas engines | 3 | 3 | 4 | 3 | | Hot water boilers | 3 | 3 | 2 | 3 | | Heat exchangers | 4 | 4 | 5 | 4 | | Absorption chillers | 1 | 1 | 2 | 1 | | Mechanical chillers | 3 | 3 | 2 | 3 | | Cooling towers | 3 | 4 | 4 | 3 |
| | Natural gas (total) MWh/yr | 37,324 | 32,812 | 39,326 | 31,235 | | Purchased electricity MWh/yr | 29 | 0 | 0 | 29 | | Sold electricity MWh/yr | 11,389 | 9555 | 12,384 | 8884 | | Natural gas (cogeneration) MWh/yr | 36,638 | 32,110 | 39,092 | 30,384 | | Cogenerated electricity MWh/yr | 14,954 | 13,106 | 15,931 | 12,402 | | Cogenerated useful heat MWh/yr | 8602 | 8589 | 9379 | 8393 |
| | Primary energy savings % | 10.01 | 12.86 | 10.50 | 13.59 | | Equivalent electrical efficiency % | 55.22 | 58.10 | 55.68 | 58.89 |
| | Annual fixed cost €/yr | 510,830 | 516,580 | 616,975 | 510,830 | | Cost of natural gas €/yr | 933,092 | 820,293 | 983,159 | 780,864 | | Cost of electricity €/yr | 3207 | 0 | 0 | 3207 | | Profit with the sale of electricity €/yr | −876,960 | −768,094 | −1,067,473 | −744,619 |
| | Annual total cost €/yr | 570,169 | 568,780 | 532,662 | 550,282 |
|
|
