Enbridge Gas Inc.
Union Rate Zone
2021 Summary of Customer-Related and Facility-Related Costs
| Line No. | Particulars | 2021 Forecast |
|---|---|---|
| Customer-Related Cost Forecast | ||
| 1 | Customer-related Forecast Volume (103m3) (1) | 7,043,504 |
| 2 | Federal Carbon Charge ($/m3) (2) | 0.0783 |
| 3 | Total Customer-Related Costs ($) | 551,506,350 |
| Facility-Related Cost Forecast | ||
| 4 | Company-Use Forecast Volume (103m3) (3) | 18,763 |
| 5 | Federal Carbon Charge ($/m3) (2) | 0.0783 |
| 6 | Company Use Costs ($) | 1,469,109 |
| 7 | OBPS Obligation (tCO2e) (4) | 96,961 |
| 8 | Federal Excess Emissions Charge ($/tCO2e) (2) | 40.00 |
| 9 | Compressor Fuel Use Costs ($) | 3,878,429 |
| 10 | Compressor Fuel Use Costs - Unregulated ($) (5) | (483,988) |
| 11 | Compressor Fuel Use Costs - Regulated ($) | 3,394,441 |
| 12 | Total Facility Related Costs ($) | 4,863,550 |
| 13 | Total Cost Forecast ($) | 556,369,900 |
Notes:
-
Exhibit B, Tab 2, Schedule 1. Forecast volumes from April 1, 2021 to March 31, 2022.
-
Exhibit A, Table A-1.
-
Exhibit B, Tab 2, Schedule 2, Column 1, Line 4. Forecast volumes from April 1, 2021 to March 31, 2022.
-
Exhibit B, Tab 2, Schedule 4. Forecast from January 1 to December 31, 2021.
-
Unregulated OBPS costs are allocated based on pro-rata regulated/unregulated total compressor volumes per Exhibit B, Tab 2, Schedule 2.