| Collection Periods: | April 2026 - September 2026 | ||||||||||||||||||||||
| Payment Date: | October 1, 2026 | ||||||||||||||||||||||
| 1 | Collections Allocable and Aggregate Amounts Available for the Current Payment Date: | ||||||||||||||||||||||
| Securitized Utility Tariff Charge Remittance | |||||||||||||||||||||||
| a. | Estimated Monthly Securitized Utility Tariff Charges Remitted for April 2026 Collection Period | $ | 2,532,772.48 | ||||||||||||||||||||
| b. | Estimated Monthly Securitized Utility Tariff Charges Remitted for May 2026 Collection Period | $ | 2,416,127.57 | ||||||||||||||||||||
| c. | Estimated Monthly Securitized Utility Tariff Charges Remitted for June 2026 Collection Period | $ | 2,524,547.20 | ||||||||||||||||||||
| d. | Estimated Monthly Securitized Utility Tariff Charges Remitted for July 2026 Collection Period3 | $ | 3,071,923.38 | ||||||||||||||||||||
| e. | Estimated Monthly Securitized Utility Tariff Charges Remitted for August 2026 Collection Period | $ | 3,940,498.96 | ||||||||||||||||||||
| f. | Estimated Monthly Securitized Utility Tariff Charges Remitted for September 2026 Collection Period | $ | 3,393,605.50 | ||||||||||||||||||||
| i. | Total Estimated Monthly Securitized Utility Tariff Charge Remittances2 | $ | 17,879,475.09 | ||||||||||||||||||||
| ii. | Investment Earnings on Collection Account | ||||||||||||||||||||||
| iii. | Investment Earnings on Capital Subaccount | $ | 42,379.62 | ||||||||||||||||||||
| iv. | Investment Earnings on Excess Funds Subaccount | $ | 106,547.85 | ||||||||||||||||||||
| v. | Investment Earnings on General Subaccount | $ | 161,254.37 | ||||||||||||||||||||
| vi. | General Subaccount Balance (sum of i through v above) | $ | 18,189,656.93 | ||||||||||||||||||||
| vii. | Excess Funds Subaccount Balance as of Prior Payment Date | $ | 5,199,919.83 | ||||||||||||||||||||
| viii. | Capital Subaccount Balance as of Prior Payment Date | $ | 2,380,605.00 | ||||||||||||||||||||
| ix. | Collection Account Balance (sum of vi through viii above) | $ | 25,770,181.76 | ||||||||||||||||||||
| 2 | Outstanding Amounts as of Prior Payment Date: | ||||||||||||||||||||||
| i. | Tranche A-1 Outstanding Principal Amount | $ | 447,171,774.00 | ||||||||||||||||||||
| 3 | Required Funding/Payments as of Current Payment Date (4.i through 4.x): | $ | 22,926,667.36 | ||||||||||||||||||||
| Principal | Principal Due | ||||||||||||||||||||||
| i. | Tranche A-1 | $ | 11,850,107.00 | ||||||||||||||||||||
| Interest Tranche | Interest Rate | Days in Interest Period1 | Principal Balance | Interest Due | |||||||||||||||||||
| ii. | Tranche A-1 | 4.85% | 180 | $447,171,774.00 | $ | 10,843,915.52 | |||||||||||||||||
| Required Level | Funding Required | ||||||||||||||||||||||
| iii. | Capital Subaccount | $2,380,605.00 | $ | 0.00 | |||||||||||||||||||
| 4 | Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture | ||||||||||||||||||||||
| i. | Indenture Trustee Fees and Expenses; Indemnity Amounts (subject to $200,000 cap per annum) | $ | 0.00 | ||||||||||||||||||||
| ii. | Servicing Fee | $ | 119,030.25 | ||||||||||||||||||||
| iii. | Administration Fee | $ | 25,000.00 | ||||||||||||||||||||
| iv. | Other Ongoing Financing Costs (Excluding Income Taxes) | $ | (10,942.31) | ||||||||||||||||||||
| v. | Semi-Annual Interest (including any past-due for prior periods) | $ | 10,843,915.52 | ||||||||||||||||||||
| Interest by Tranche | Aggregate | Per $1000 of Original Principal Amount | |||||||||||||||||||||
| a. Tranche A-1 Interest Payment | $ | 10,843,915.52 | $22.78 | ||||||||||||||||||||
| vi. | Principal Due and Payable as a Result of an Event of Default or on Final Maturity Date | $ | 0.00 | ||||||||||||||||||||
| vii. | Semi-Annual Principal | $ | 11,850,107.00 | ||||||||||||||||||||
| Principal by Tranche | Aggregate | Per $1000 of Original Principal Amount | |||||||||||||||||||||
| b. Tranche A-1 Principal Payment | $ | 11,850,107.00 | $24.89 | ||||||||||||||||||||
| viii. | Other Ongoing Financing Costs, Income Taxes | $ | 0.00 | ||||||||||||||||||||
| ix. | Amount by which Required Capital Level Exceeds Capital Subaccount | $ | 0.00 | ||||||||||||||||||||
| x. | Return on Ameren Missouri Capital Contribution | $ | 99,556.90 | ||||||||||||||||||||
| xi. | Deposit to Excess Funds Subaccount | $ | 0.00 | ||||||||||||||||||||
| xii. | Released to Issuer Upon Retirement of All Notes | $ | 0.00 | ||||||||||||||||||||
| xiii. | Aggregate Requirements as of Current Payment Date | $ | 22,926,667.36 | ||||||||||||||||||||
| 5 | Subaccount Withdrawals as of Current Payment Date (if applicable, pursuant to Section 8.02(e) of Indenture): | ||||||||||||||||||||||
| i. | Excess Funds Subaccount | $ | (4,737,010.43) | ||||||||||||||||||||
| ii. | Capital Subaccount | $ | 0.00 | ||||||||||||||||||||
| iii. | Total Withdrawals | $ | (4,737,010.43) | ||||||||||||||||||||
| 6 | Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date): | ||||||||||||||||||||||
| i. | Tranche A-1 | $ | 435,321,667.00 | ||||||||||||||||||||
| ii. | Excess Funds Subaccount Balance including Investment Earnings | $ | 462,909.40 | ||||||||||||||||||||
| iii. | Capital Subaccount Balance | $ | 2,380,605.00 | ||||||||||||||||||||
| iv. | Aggregate Collection Account Balance | $ | 2,843,514.40 | ||||||||||||||||||||
| 7 | Shortfalls in Interest and Principal Payments as of Current Payment Date | ||||||||||||||||||||||
| i. | Semi-Annual Interest | ||||||||||||||||||||||
| Tranche A-1 | $ | 0.00 | |||||||||||||||||||||
| ii. | Semi-Annual Principal | ||||||||||||||||||||||
| Tranche A-1 | $ | 0.00 | |||||||||||||||||||||
| 8 | Shortfalls in Required Subaccount Levels as of Current Payment Date | ||||||||||||||||||||||
| i. | Capital Subaccount | $ | 0.00 | ||||||||||||||||||||
1 On 30/360 day basis for initial payment date; otherwise use one-half of annual rate. | |||||||||||||||||||||||
2 Does not include reconciliation amounts calculated for the Reconciliation Period for such Collection Period, which will be settled within 60 days of the Payment Date. | |||||||||||||||||||||||
3 Includes amounts calculated for the Reconciliation Period for the prior Collection Period. Based upon Estimated Securitized Utility Tariff Charges remitted during Collection Period (i.e., Estimated Securitized Utility Tariff Charges remitted within two Servicer Business Days of deemed collection date). | |||||||||||||||||||||||
| SERVICER: | |||||
| UNION ELECTRIC COMPANY D/B/A AMEREN MISSOURI, a Missouri corporation | |||||
| /s/ Mitchell J. Lansford | |||||
| Name: Title: Date: | Mitchell J. Lansford Vice President and Treasurer September 21, 2026 | ||||