That estimate includes the displacement value of wind (wind substituted for natural gas): 2.0 cents / kWh; cost of dispatchable backup: 1.4 cents / kWh; and dispatch inefficiency, transmission overbuilding and
transmission operational inefficiency: 0.5 cents / kWh.