# EDGAR Filing Document

**Accession Number:** 0001955844
**File Stem:** 0001955844-25-000010
**Filing Date:** 2025-6
**Character Count:** 24226
**Document Hash:** 99af78d581390dd383188a2c36c6347e
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001955844-25-000010.hdr.sgml**: 20250612

**ACCESSION NUMBER**: 0001955844-25-000010

**CONFORMED SUBMISSION TYPE**: 10-D

**PUBLIC DOCUMENT COUNT**: 2

**CONFORMED PERIOD OF REPORT**: 20250531

**FILED AS OF DATE**: 20250612

**DATE AS OF CHANGE**: 20250612

**ABS ASSET CLASS**: Debt Securities

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Evergy Missouri West Storm Funding I, LLC
- **CENTRAL INDEX KEY:** 0001955844
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 921105743
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-D
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-268913-01
- **FILM NUMBER:** 251043795

**BUSINESS ADDRESS:**
- **STREET 1:** 818 S. KANSAS AVE
- **CITY:** TOPEKA
- **STATE:** KS
- **ZIP:** 66612
- **BUSINESS PHONE:** 785-575-6300

**MAIL ADDRESS:**
- **STREET 1:** 818 S. KANSAS AVE
- **CITY:** TOPEKA
- **STATE:** KS
- **ZIP:** 66612

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

**FORM 10-D**

ASSET-BACKED ISSUER

DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the semi-annual distribution period from **December 1, 2024 to May 31, 2025**

**Commission File Number: 333-268913-01**

**Central Index Key Number: 0001955844**

**EVERGY MISSOURI WEST, INC.**

(Exact name of registrant, sponsor and depositor as specified in its charter)

**Delaware**

(State or other jurisdiction of incorporation or organization)

**333-268913**

(Commission File Number)

**0001955722**

(Central Index Key Number)

**44-0541877**

(I.R.S. Employer Identification Number)

**1200 Main Street**

**Kansas City, Missouri 64105**

**(816) 556-2200**

(Address, including zip code, and telephone number, including area code, of depositor's principal executive offices)

**EVERGY MISSOURI WEST STORM FUNDING I, LLC**

(Exact name of issuing entity as specified in its charter)

**Delaware**

(State or other jurisdiction of incorporation or organization)

**333-268913-01**

(Commission File Number)

**0001955844**

(Central Index Key Number)

**92-1105743**

(I.R.S. Employer Identification Number)

**818 S. Kansas Avenue**

**Topeka, Kansas 66612**

**(785) 575-6300**

(Address, including zip code, and telephone number, including area code, of issuing entity's principal executive offices)

Heather A. Humphrey

Senior Vice President, General Counsel and Corporate Secretary

Evergy Missouri West, Inc.

1200 Main Street

Kansas City, Missouri 64105

(816) 556-2200

(Name, address, including zip code, and telephone number, including area code, of agent for service)

Registered/reporting pursuant to (check one)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | Section 12(b) | Section 12(g) | Section 15(d) | Name of exchange |
| Title of Class | | | | (If Section 12(b)) |
| Securitized Utility Tariff Bonds, Series 2024-A | ☐ | ☐ | ⌧ | N/A |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 Yes ⌧ No ☐

------

**PART 1 - DISTRIBUTION**

**INFORMATION**

**ITEM 1. DISTRIBUTION AND POOL PERFORMANCE INFORMATION.**

The response to Item 1 is set forth in part herein and in part in Exhibit 99.1.

The record date for distributions described in Exhibit 99.1 is May 30, 2025.

Introductory and explanatory information regarding the material terms, parties, and distributions described in Exhibit 99.1 is included in the Prospectus dated February 14, 2024, of Evergy Missouri West Storm Funding I, LLC (the "Issuing Entity") relating to the Securitized Utility Tariff Bonds, Series 2024-A dated February 23, 2024 (the "Bonds"), filed with the Securities and Exchange Commission pursuant to Rule 424(b)(1) of the Securities Act of 1933.

As indicated in Exhibit 99.1, all required interest and scheduled principal payments on the Bonds have been made with respect to the June 1, 2025 distribution date.

**The following Items have been omitted pursuant to General Instruction C of Form 10-D:**

Item 1A. Asset-Level Information

Item 1B. Asset Representations Reviewer and Investor Communication

**PART 2 - OTHER INFORMATION**

**ITEM 2. LEGAL PROCEEDINGS.**

None.

**ITEM 3. SALES OF SECURITIES AND USE OF PROCEEDS.**

None.

**ITEM 4. DEFAULTS UPON SENIOR SECURITIES**

Omitted pursuant to General Instruction C of Form 10-D.

**ITEM 5. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS**

Omitted pursuant to General Instruction C of Form 10-D.

**ITEM 6. SIGNIFICANT OBLIGORS OF POOL ASSETS**

Omitted pursuant to General Instruction C of Form 10-D.

**ITEM 7. CHANGE IN SPONSOR INTEREST IN THE SECURITIES**

None.

**ITEM 8. SIGNIFICANT ENHANCEMENT PROVIDER INFORMATION**

Omitted pursuant to General Instruction C of Form 10-D.

------

**ITEM 9. OTHER INFORMATION**

Omitted pursuant to General Instruction C of Form 10-D.

**ITEM 10. EXHIBITS**

Exhibits filed here within are designated by an asterisk (\*). All exhibits not so designated are incorporated by reference to a prior filing, as indicated.

---

| | | |
|:---|:---|:---|
| Exhibit<br><u>Number</u> |  | <u>Description of Document</u> |
| 3.1 |  | <u>[Certificate of Formation of Evergy Missouri West Storm Funding I, LLC (filed with the Registration Statement on Form SF-1 of Evergy Missouri West, Inc. and Evergy Missouri West Storm Funding I, LLC (File Nos. 333-268913 and 333-268913-01) filed on December 20, 202](https://www.sec.gov/Archives/edgar/data/1955722/000119312522309228/d417948dex31.htm)[2)](https://www.sec.gov/Archives/edgar/data/1955722/000119312522309228/d417948dex31.htm)</u> |
| 3.2 |  | <u>[Amended and Restated Limited Liability Company Agreement of Evergy Missouri West Storm Funding I, LLC (Exhibit 3.2 to the Form 8-K of Evergy Missouri West, Inc. and Evergy Missouri West Storm Funding I, LLC filed on February 16, 2024)](https://www.sec.gov/Archives/edgar/data/1955844/000119312524038558/d763585dex32.htm)</u> |
| 4.1 |  | <u>[Indenture between Evergy Missouri West Storm Funding I, LLC and The Bank of New York Mellon Trust Company, N.A., dated as of February 23, 2024 (Exhibit 4.1 to the Form 8-K of Evergy Missouri West, Inc. and Evergy Missouri West Storm Funding I, LLC filed on February 23, 2024)](https://www.sec.gov/Archives/edgar/data/1955844/000119312524044699/d767209dex41.htm)</u> |
| 4.2 |  | <u>[Series Supplement between Evergy Missouri West Storm Funding I, LLC and The Bank of New York Mellon Trust Company, N.A. (including forms of the Bonds), dated as of February 23, 2024 (Exhibit 4.2 to the Form 8-K of the Evergy Missouri West, Inc. and Evergy Missouri West Storm Funding I, LLC filed on February 23, 2024)](https://www.sec.gov/Archives/edgar/data/1955844/000119312524044699/d767209dex42.htm)</u> |
| 10.1 |  | <u>[Securitized Utility Tariff Property Servicing Agreement between Evergy Missouri West Storm Funding I, LLC and Evergy Missouri West, Inc., as Servicer, dated as of February 23, 2024 (Exhibit 10.1 to the Form 8-K of Evergy Missouri West, Inc. and Evergy Missouri West Storm Funding I, LLC filed on February 23, 2024)](https://www.sec.gov/Archives/edgar/data/1955844/000119312524044699/d767209dex101.htm)</u> |
| 10.2 |  | <u>[Securitized Utility Tariff Property Purchase and Sale Agreement between Evergy Missouri West Storm Funding I, LLC and Evergy Missouri West, Inc. as Seller, dated as of February 23, 2024 (Exhibit 10.2 to the Form 8-K of Evergy Missouri West, Inc. and Evergy Missouri West Storm Funding I, LLC filed on February 23, 2024)](https://www.sec.gov/Archives/edgar/data/1955844/000119312524044699/d767209dex102.htm)</u> |
| 10.3 |  | <u>[Administration Agreement between Evergy Missouri West Storm Funding I, LLC and Evergy Missouri West, Inc., as Administrator, dated as of February 23, 2024 (Exhibit 10.3 to the Form 8-K of Evergy Missouri West, Inc. and Evergy Missouri West Storm Funding I, LLC filed on February 23, 2024)](https://www.sec.gov/Archives/edgar/data/1955844/000119312524044699/d767209dex103.htm)</u> |
| 99.1 | \* | <u>[Semi-annual Servicer's Certificate dated](mwsf-05312025xex991.htm)[May 23, 2025](mwsf-05312025xex991.htm)[, related to the Bonds](mwsf-05312025xex991.htm)</u> |

---

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

EVERGY MISSOURI WEST STORM FUNDING I, LLC

(Issuing Entity)

By: Evergy Missouri West, Inc., as Servicer

---

| | | |
|:---|:---|:---|
| <u>Signature</u> | <u>Title</u> | <u>Date</u> |
| /s/ Geoffrey T. Ley | Vice President and Treasurer | June 12, 2025 |
| Geoffrey T. Ley | | June 12, 2025 |

---

## Exhibit 99.1

Exhibit 99.1

**SEMI-ANNUAL SERVICER'S CERTIFICATE**

**Dated as of May 23, 2025**

Pursuant to <u>Section 4.01(c)(ii)</u> of the Securitized Utility Tariff Property Servicing Agreement, dated as of February 23, 2024 (the "<u>Servicing Agreement</u>"), between, EVERGY MISSOURI WEST, INC., a Delaware corporation, as Servicer (the "<u>Servicer</u>"), and EVERGY MISSOURI WEST STORM FUNDING I, LLC, as Issuer (the "<u>Issuer</u>"), the Servicer does hereby certify, for the June 1, 2025 Payment Date (the "<u>Current Payment Date</u>"), as follows:

Capitalized terms used herein have their respective meanings as set forth in the Indenture. References herein to certain sections and subsections are references to the respective sections of the Servicing Agreement or the Indenture, as the context indicates.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | | | **Collection Periods:** | December 1, 2024 to May 31, 2025 | December 1, 2024 to May 31, 2025 | |
|  |  |  | **Payment Date:** | June 1, 2025 | *(actual pay date 06/02/2025)* | *(actual pay date 06/02/2025)* |
| 1 |  |  | ***Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** |
|  |  |  | Securitized Utility Tariff Charge Remittances | Securitized Utility Tariff Charge Remittances |  |  |
|  |  | a) | &nbsp;&nbsp;Prior Period (3/2024 to 11/2024) Recon True-up Remitted in January | &nbsp;&nbsp;Prior Period (3/2024 to 11/2024) Recon True-up Remitted in January | &nbsp;&nbsp;Prior Period (3/2024 to 11/2024) Recon True-up Remitted in January | $15049.68 |
|  |  | b) | &nbsp;&nbsp;Remittances for the Collection Period | &nbsp;&nbsp;Remittances for the Collection Period | December-24 | $3270933.19 |
|  |  | c) | &nbsp;&nbsp;Remittances for the Collection Period | &nbsp;&nbsp;Remittances for the Collection Period | January-25 | $3493135.42 |
|  |  | d) | &nbsp;&nbsp;Remittances for the Collection Period | &nbsp;&nbsp;Remittances for the Collection Period | February-25 | $2721396.88 |
|  |  | e) | &nbsp;&nbsp;Remittances for the Collection Period | &nbsp;&nbsp;Remittances for the Collection Period | March-25 | $2834600.76 |
|  |  | f) | &nbsp;&nbsp;Remittances for the Collection Period | &nbsp;&nbsp;Remittances for the Collection Period | April-25 | $2369005.25 |
|  |  | g) | &nbsp;&nbsp;Estimated Remittances for the Collection Period | &nbsp;&nbsp;Estimated Remittances for the Collection Period | May-25 | $2064571.44 |
|  | i. |  | **Total Estimated Securitized Utility Tariff Charge Remittances** | **Total Estimated Securitized Utility Tariff Charge Remittances** | **Total Estimated Securitized Utility Tariff Charge Remittances** | $**16768692.62** |
|  |  |  | Investment Earnings on Collection Accounts | Investment Earnings on Collection Accounts | Investment Earnings on Collection Accounts |  |
|  |  | a) | &nbsp;&nbsp;Investment Earnings on General Subaccount | &nbsp;&nbsp;Investment Earnings on General Subaccount |  | $221818.64 |
|  |  | b) | &nbsp;&nbsp;Investment Earnings on Capital Subaccount | &nbsp;&nbsp;Investment Earnings on Capital Subaccount |  | $35900.88 |
|  |  | c) | &nbsp;&nbsp;Investment Earnings on Excess Funds Subaccount | &nbsp;&nbsp;Investment Earnings on Excess Funds Subaccount |  | $36206.17 |
|  | ii. |  | **Total Investment Earnings** | **Total Investment Earnings** |  | $**293925.69** |
|  | iii. |  | &nbsp;&nbsp;Excess Funds Subaccount Balance as of prior Payment Date | &nbsp;&nbsp;Excess Funds Subaccount Balance as of prior Payment Date | &nbsp;&nbsp;Excess Funds Subaccount Balance as of prior Payment Date | $2055459.46 |
|  | iv. |  | &nbsp;&nbsp;Capital Subaccount Balance as of prior Payment Date | &nbsp;&nbsp;Capital Subaccount Balance as of prior Payment Date | &nbsp;&nbsp;Capital Subaccount Balance as of prior Payment Date | $1655635.00 |
|  |  |  | **Total Collection Account Balance (sum of i. through iv. above)** | **Total Collection Account Balance (sum of i. through iv. above)** | **Total Collection Account Balance (sum of i. through iv. above)** | $**20773712.77** |

---

Public

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| 2 |  |  | ***Outstanding Amounts as of prior Payment Date:*** | ***Outstanding Amounts as of prior Payment Date:*** | ***Outstanding Amounts as of prior Payment Date:*** |  |  |  |
|  | i. |  | &nbsp;&nbsp;Tranche A-1 Outstanding Amount | &nbsp;&nbsp;Tranche A-1 Outstanding Amount | &nbsp;&nbsp;Tranche A-1 Outstanding Amount |  |  | $319606053.40 |
|  | ii. |  | &nbsp;&nbsp;Tranche A-2 Outstanding Amount | &nbsp;&nbsp;Tranche A-2 Outstanding Amount | &nbsp;&nbsp;Tranche A-2 Outstanding Amount |  | n/a | $— |
|  | iii. |  | &nbsp;&nbsp;**Aggregate Outstanding Amount of all Tranches** | &nbsp;&nbsp;**Aggregate Outstanding Amount of all Tranches** | &nbsp;&nbsp;**Aggregate Outstanding Amount of all Tranches** | &nbsp;&nbsp;**Aggregate Outstanding Amount of all Tranches** | &nbsp;&nbsp;**Aggregate Outstanding Amount of all Tranches** | $**319606053.40** |
|  |  |  | &nbsp;&nbsp;**of Securitized Utility Tariff Bonds** | &nbsp;&nbsp;**of Securitized Utility Tariff Bonds** | &nbsp;&nbsp;**of Securitized Utility Tariff Bonds** |  |  |  |
| 3 |  |  | ***Required Funding/Payments as of Current Payment Date:*** | ***Required Funding/Payments as of Current Payment Date:*** | ***Required Funding/Payments as of Current Payment Date:*** | ***Required Funding/Payments as of Current Payment Date:*** |  |  |
|  |  |  | **Principal** |  |  |  |  | **Principal Due** |
|  | i. |  | &nbsp;&nbsp;Tranche A-1 |  |  |  |  | $8002912.34 |
|  | ii. |  | &nbsp;&nbsp;Tranche A-2 |  |  |  | n/a | $— |
|  | iii. |  | &nbsp;&nbsp;**For all Tranches of Securitized Utility tariff Bonds:** | &nbsp;&nbsp;**For all Tranches of Securitized Utility tariff Bonds:** | &nbsp;&nbsp;**For all Tranches of Securitized Utility tariff Bonds:** | &nbsp;&nbsp;**For all Tranches of Securitized Utility tariff Bonds:** |  | $**8002912.34** |
|  |  |  | **<u>Interest</u>** | **<u>Interest Rate</u>** | **<u>Days In Interest Period</u>**<sup>1</sup> | **<u>Principal Balance</u>** | **<u>Principal Balance</u>** | **Interest Due** |
|  | i. |  | &nbsp;&nbsp;Tranche A-1 | 5.104% | 180 | $319606053.40 | 319606053.40 | $8156346.48 |
|  | ii. |  | &nbsp;&nbsp;Tranche A-2 | n/a | n/a |  | n/a | $— |
|  | iii. |  | &nbsp;&nbsp;**For all Tranches of Securitized Utility tariff Bonds:** | &nbsp;&nbsp;**For all Tranches of Securitized Utility tariff Bonds:** | &nbsp;&nbsp;**For all Tranches of Securitized Utility tariff Bonds:** | &nbsp;&nbsp;**For all Tranches of Securitized Utility tariff Bonds:** |  | $**8156346.48** |
|  |  |  |  |  |  | **Required level** | **Required level** | **Funding Required** |
|  | iv. | **Capital Subaccount** | **Capital Subaccount** |  |  | $1655635.00 | 1655635.00 | $— |
| 4 |  |  | &nbsp;&nbsp;***Allocation of Remittances as of Current Payment Date*** | &nbsp;&nbsp;***Allocation of Remittances as of Current Payment Date*** | &nbsp;&nbsp;***Allocation of Remittances as of Current Payment Date*** |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;***Pursuant to 8.02(e) of Indenture*** | &nbsp;&nbsp;&nbsp;&nbsp;***Pursuant to 8.02(e) of Indenture*** | &nbsp;&nbsp;&nbsp;&nbsp;***Pursuant to 8.02(e) of Indenture*** |  |  |  |
|  | i. |  | &nbsp;&nbsp;&nbsp;&nbsp;Indenture Trustee Fees and Expenses; Indemnity Amounts | &nbsp;&nbsp;&nbsp;&nbsp;Indenture Trustee Fees and Expenses; Indemnity Amounts | &nbsp;&nbsp;&nbsp;&nbsp;Indenture Trustee Fees and Expenses; Indemnity Amounts | &nbsp;&nbsp;&nbsp;&nbsp;Indenture Trustee Fees and Expenses; Indemnity Amounts |  | $— |
|  | ii. |  | &nbsp;&nbsp;&nbsp;&nbsp;Servicing Fee | &nbsp;&nbsp;&nbsp;&nbsp;Servicing Fee |  |  |  | $82781.75 |
|  | iii. |  | &nbsp;&nbsp;&nbsp;&nbsp;Administration Fee | &nbsp;&nbsp;&nbsp;&nbsp;Administration Fee |  |  |  | $28730.30 |
|  | iv. |  | &nbsp;&nbsp;&nbsp;&nbsp;Other Operating Expenses Due or Paid during Term | &nbsp;&nbsp;&nbsp;&nbsp;Other Operating Expenses Due or Paid during Term | &nbsp;&nbsp;&nbsp;&nbsp;Other Operating Expenses Due or Paid during Term |  |  | $125300.55 |
|  | v. |  | &nbsp;&nbsp;&nbsp;&nbsp;Periodic Interest for Payment Date | &nbsp;&nbsp;&nbsp;&nbsp;Periodic Interest for Payment Date | &nbsp;&nbsp;&nbsp;&nbsp;Periodic Interest for Payment Date |  |  | $8156346.48 |
|  |  |  |  |  |  | **<u>Per $1,000 of Original</u>** | **<u>Per $1,000 of Original</u>** |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**<u>Tranche</u>** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**<u>Tranche</u>** | **<u>Aggregate</u>** | **<u>Principal Amount</u>** | **<u>Principal Amount</u>** |  |
|  |  | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tranche A-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tranche A-1 | $8156346.48 |  | $24.63 |  |
|  | vi. |  | &nbsp;&nbsp;&nbsp;&nbsp;Principal Due and payable as a result of an event of default or on final maturity | &nbsp;&nbsp;&nbsp;&nbsp;Principal Due and payable as a result of an event of default or on final maturity | &nbsp;&nbsp;&nbsp;&nbsp;Principal Due and payable as a result of an event of default or on final maturity | &nbsp;&nbsp;&nbsp;&nbsp;Principal Due and payable as a result of an event of default or on final maturity | &nbsp;&nbsp;&nbsp;&nbsp;Principal Due and payable as a result of an event of default or on final maturity | $— |
|  | vii. |  | &nbsp;&nbsp;&nbsp;&nbsp;Periodic Principal for Payment Date | &nbsp;&nbsp;&nbsp;&nbsp;Periodic Principal for Payment Date | &nbsp;&nbsp;&nbsp;&nbsp;Periodic Principal for Payment Date |  |  | $8002912.34 |
|  |  |  |  |  |  | **<u>Per $1,000 of Original</u>** | **<u>Per $1,000 of Original</u>** |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**<u>Tranche</u>** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**<u>Tranche</u>** | **<u>Aggregate</u>** | **<u>Principal Amount</u>** | **<u>Principal Amount</u>** |  |
|  |  | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tranche A-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tranche A-1 | $8002912.34 |  | $24.17 |  |
|  | viii. |  | &nbsp;&nbsp;&nbsp;&nbsp;Other Unpaid Fees Owed to Indenture Trustee | &nbsp;&nbsp;&nbsp;&nbsp;Other Unpaid Fees Owed to Indenture Trustee | &nbsp;&nbsp;&nbsp;&nbsp;Other Unpaid Fees Owed to Indenture Trustee | &nbsp;&nbsp;&nbsp;&nbsp;Other Unpaid Fees Owed to Indenture Trustee |  | $— |
|  | ix. |  | &nbsp;&nbsp;&nbsp;&nbsp;Unpaid Operating Expenses related to Bonds | &nbsp;&nbsp;&nbsp;&nbsp;Unpaid Operating Expenses related to Bonds | &nbsp;&nbsp;&nbsp;&nbsp;Unpaid Operating Expenses related to Bonds | &nbsp;&nbsp;&nbsp;&nbsp;Unpaid Operating Expenses related to Bonds |  | $— |
|  | x. |  | &nbsp;&nbsp;&nbsp;&nbsp;Amount by which Required Capital Level Exceeds Capital Subaccount | &nbsp;&nbsp;&nbsp;&nbsp;Amount by which Required Capital Level Exceeds Capital Subaccount | &nbsp;&nbsp;&nbsp;&nbsp;Amount by which Required Capital Level Exceeds Capital Subaccount | &nbsp;&nbsp;&nbsp;&nbsp;Amount by which Required Capital Level Exceeds Capital Subaccount | &nbsp;&nbsp;&nbsp;&nbsp;Amount by which Required Capital Level Exceeds Capital Subaccount | $— |

---

Public

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | xi. | &nbsp;&nbsp;&nbsp;&nbsp;Return on Evergy Missouri West Capital Contribution | &nbsp;&nbsp;&nbsp;&nbsp;Return on Evergy Missouri West Capital Contribution | |
| | xii. | &nbsp;&nbsp;&nbsp;&nbsp;Deposit to Excess Funds Subaccount | &nbsp;&nbsp;&nbsp;&nbsp;Deposit to Excess Funds Subaccount | |
| | xiii. | &nbsp;&nbsp;&nbsp;&nbsp;Released to Issuer upon Retirement of all Notes | &nbsp;&nbsp;&nbsp;&nbsp;Released to Issuer upon Retirement of all Notes | $73675.76<br>$592871.13<br>$— |
| | | **Aggregate Requirements as of Current Payment Date (4 i. though xiii.)** | **Aggregate Requirements as of Current Payment Date (4 i. though xiii.)** | $**17062618.31** |
| 5 |  | ***Subaccount Withdrawals as of Current Payment (if applicable,*** | ***Subaccount Withdrawals as of Current Payment (if applicable,*** |  |
|  |  | &nbsp;&nbsp;***pursuant to Section 8.02(e) of Indenture:*** | &nbsp;&nbsp;***pursuant to Section 8.02(e) of Indenture:*** |  |
|  | i. | &nbsp;&nbsp;Excess Funds Subaccount |  | $36206.17 |
|  | ii. | &nbsp;&nbsp;Capital Subaccount |  | $35900.88 |
|  | iii. | **Total Withdrawals** |  | $**72107.05** |
| 6 |  | ***Outstanding Amount and Collection Account Balance as of Current*** | ***Outstanding Amount and Collection Account Balance as of Current*** |  |
|  |  | &nbsp;&nbsp;***Payment Date (after giving effect to payments to be made on such Payment Date):*** | &nbsp;&nbsp;***Payment Date (after giving effect to payments to be made on such Payment Date):*** |  |
|  | i. | Tranche A-1 Balance |  |  |
|  | ii. | &nbsp;&nbsp;Excess Funds Subaccount Balance | &nbsp;&nbsp;Excess Funds Subaccount Balance | $2648330.59 |
|  | iii. | &nbsp;&nbsp;Capital Subaccount Balance | &nbsp;&nbsp;Capital Subaccount Balance | $1655635.00 |
|  |  | &nbsp;&nbsp;**Aggregate Reserve Account Balance** | &nbsp;&nbsp;**Aggregate Reserve Account Balance** | $**4303965.59** |
| 7 |  | ***Shortfall in Interest and Principal Payments as of Current Payment Date*** | ***Shortfall in Interest and Principal Payments as of Current Payment Date*** |  |
|  | i. | Semi-annual Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tranche A-1 Interest Payment | $— |
|  | ii. | Semi-annual Principal | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tranche A-1 Principal Payment | $— |
| 8 |  | ***Shortfalls in Required Subaccount levels as of Current Payment Date*** | ***Shortfalls in Required Subaccount levels as of Current Payment Date*** |  |
|  |  | **Capital Subaccount** |  | $**—** |
| <sup>1</sup>On 30/360 day basis for initial payment date. | <sup>1</sup>On 30/360 day basis for initial payment date. | <sup>1</sup>On 30/360 day basis for initial payment date. | <sup>1</sup>On 30/360 day basis for initial payment date. |  |
|  |  | **IN WITNESS WHEREOF,** the undersigned has duly executed and delivered this Semi-Annual | **IN WITNESS WHEREOF,** the undersigned has duly executed and delivered this Semi-Annual | **IN WITNESS WHEREOF,** the undersigned has duly executed and delivered this Semi-Annual |
|  |  | Servicer's Certificate as of the date first above written. | Servicer's Certificate as of the date first above written. | Servicer's Certificate as of the date first above written. |
|  |  |  | EVERGY MISSOURI WEST, INC., |  |
|  |  |  | &nbsp;&nbsp;a Delaware corporation |  |
|  |  |  | By: /s/ Matthew B. Gummig |  |
|  |  |  | &nbsp;&nbsp;Matthew B. Gummig |  |
|  |  |  | &nbsp;&nbsp;VP, Chief Accounting Officer |  |

---

Public