&DXVH1R $WWDFKPHQW' 5$) 

3DJHRI

Residential Billing Comparison

Rate RSN0

Monthly Monthly
Revenue at Revenue at
Customer Bills Present Present Proposed Proposed
Line Description and KWH Rates Rates 1/ Rates Rates
No. (a) (b) (c) (d) (e) (f)

1 Connection Charge 1 $10.54 $10.54 $13.70 $13.70

Energy Begin End

2 1st Block 0 300 300 $0.148799 $44.64 $0.197516 $59.25
3 2nd Block 301 1,000 700 $0.108297 $75.81 $0.143753 $100.63
4 End Block 1,001 and Over 0 $0.098147 $0.00 $0.130280 $0.00
5 Total Energy 1,000 $130.99 $173.58

6 Bill Adjustments (Trackers)* $0.012056 $12.06 -$0.002908 -$2.91

7 Calculated Revenue $143.04 $170.67

8 Difference $27.63

9 Percent Increase / (Decrease) 19.32%

*Standard Contract Rider Summary Table

Present Proposed
Rates Rates
Standard Contract Rider 60 - Fuel Cost Adjustment $0.007351 $0.000000
Standard Contract Rider 62 - Environmental Compliance Investment Adjustment $0.001697 $0.001371
Standard Contract Rider 65 - Transmission and Distribution Infrastructure Improvement Cost Rate Adjustment $0.004373 $0.001228
Standard Contract Rider No. 66-A - Energy Efficiency Revenue Adjustment $0.002369 $0.001008
Standard Contract Rider No. 67 - Credits to Remove Annual Amortization of Cinergy Merger Costs -$0.006479 -$0.006872
Standard Contract Rider No. 68 - Midcontinent ISO Management Cost and Revenue Adjustment $0.000752 $0.000000
Standard Contract Rider No. 70 - Reliability Adjustment $0.000267 $0.000283
Standard Contract Rider No. 73 - Renewable Energy Project Revenue Adjustment $0.000234 $0.000074
Standard Contract Rider No. 74 - Renewable Energy Project Revenue Adjustment $0.001491 $0.000000
$0.012056 -$0.002908
1/ Estimates a typical residential customer's 2025 monthly bill excluding the rate case's impacts.