| (€/kWh) | 0.015 | 0.020 | 0.025 | 0.030 | 0.035 |
| System composition | | | | | | Gas engines | 3 | 3 | 3 | 2 | 1 | Hot water boilers | 3 | 3 | 3 | 4 | 5 | Heat exchangers | 4 | 4 | 4 | 2 | 1 | Absorption chillers | 2 | 2 | 1 | 1 | 1 | Mechanical chillers | 2 | 2 | 3 | 3 | 3 | Cooling towers | 4 | 4 | 3 | 3 | 3 |
| Natural gas (total) MWh/yr | 38,028 | 38,028 | 37,324 | 25,977 | 17,199 | Purchased electricity MWh/yr | 0 | 0 | 29 | 29 | 83 | Sold electricity MWh/yr | 11,712 | 11,712 | 11,389 | 6273 | 1660 | Natural gas (cogeneration) MWh/yr | 37,344 | 37,344 | 36,638 | 23,871 | 12,425 | Cogenerated electricity MWh/yr | 15,242 | 15,242 | 14,954 | 9743 | 5072 | Cogenerated useful heat MWh/yr | 9075 | 9075 | 8602 | 7288 | 4525 |
| Primary energy savings % | 10.74 | 10.74 | 10.01 | 15.93 | 20.32 | Equivalent electrical efficiency % | 55.91 | 55.91 | 55.22 | 61.77 | 68.55 |
| Annual fixed cost €/yr | 522,330 | 522,330 | 510,830 | 414,690 | 320,045 | Cost of natural gas €/yr | 570,423 | 760,564 | 933,092 | 779,306 | 599,155 | Cost of electricity €/yr | 0 | 0 | 3207 | 3207 | 9424 | Profit with the sale of electricity €/yr | −901,838 | −901,838 | −876,960 | −483,019 | −127,847 |
| Annual total cost €/yr | 190,915 | 381,056 | 570,169 | 714,185 | 800,776 |
|
|