| Variation | −20% | −15% | −10% | −5% | 0% | +5% |
| System composition | | | | | | | Gas engines | 3 | 3 | 3 | 3 | 3 | 3 | Hot water boilers | 3 | 3 | 3 | 3 | 3 | 3 | Heat exchangers | 4 | 4 | 4 | 4 | 4 | 4 | Absorption chillers | 1 | 1 | 1 | 1 | 1 | 1 | Mechanical chillers | 3 | 3 | 3 | 3 | 3 | 3 | Cooling towers | 3 | 3 | 3 | 3 | 3 | 3 |
| Natural gas (total) MWh/yr | 31,921 | 33,520 | 34,976 | 36,407 | 37,324 | 37,389 | Purchased electricity MWh/yr | 0 | 0 | 9 | 16 | 29 | 45 | Sold electricity MWh/yr | 10,090 | 10,521 | 10,892 | 11,244 | 11,389 | 11,188 | Natural gas (cogeneration) MWh/yr | 31,757 | 33,256 | 34,589 | 35,880 | 36,638 | 36,520 | Cogenerated electricity MWh/yr | 12,962 | 13,574 | 14,118 | 14,645 | 14,954 | 14,906 | Cogenerated useful heat MWh/yr | 7371 | 7719 | 8028 | 8328 | 8602 | 8857 |
| Primary energy savings % | 9.77 | 9.77 | 9.77 | 9.77 | 10.01 | 10.70 | Equivalent electrical efficiency % | 55.00 | 55.00 | 55.00 | 55.00 | 55.22 | 55.87 |
| Annual fixed cost €/yr | 510,830 | 510,830 | 510,830 | 510,830 | 510,830 | 510,830 | Cost of natural gas €/yr | 798,035 | 838,003 | 874,395 | 910,169 | 933,092 | 934,714 | Cost of electricity €/yr | 0 | 0 | 1076 | 1720 | 3207 | 5083 | Profit with the sale of electricity €/yr | −776,967 | −810,149 | −838,713 | −865,824 | −876,960 | −861,441 |
| Annual total cost €/yr | 531,899 | 538,684 | 547,588 | 556,895 | 570,169 | 589,186 |
|
|