Consumers Energy Company Credit B Interest Calculation Short Term Interest Rates Six Month Refund For Residential Gas Rates A and A 1

Similar documents
S T A T E OF M I C H I G A N BEFORE THE MICHIGAN PUBLIC SERVICE COMMISSION * * * *

S T A T E O F M I C H I G A N BEFORE THE MICHIGAN PUBLIC SERVICE COMMISSION * * * *

STATE OF MICHIGAN BEFORE THE MICHIGAN PUBLIC SERVICE COMMISSION REPLY BRIEF OF THE RESIDENTIAL CUSTOMER GROUP

XML Publisher Balance Sheet Vision Operations (USA) Feb-02

Spheria Australian Smaller Companies Fund

TERMS OF REFERENCE FOR THE INVESTMENT COMMITTEE

1 Long Term Debt $ 9,298,554 $ (250,000) $ 9,048, Preferred Stock 30,450 30, % 5 Common Equity 250, %

S T A T E O F M I C H I G A N BEFORE THE MICHIGAN PUBLIC SERVICE COMMISSION * * * * QUALIFICATIONS AND DIRECT TESTIMONY OF NICHOLAS M.

Review of Registered Charites Compliance Rates with Annual Reporting Requirements 2016

HUD NSP-1 Reporting Apr 2010 Grantee Report - New Mexico State Program

This is a paperless filing and is therefore being filed only in PDF. I have enclosed a Proof of Service showing electronic service upon the parties.

Financial & Business Highlights For the Year Ended June 30, 2017

LOUISVILLE GAS AND ELECTRIC COMPANY Gas Rates 2018 Monthly Billing Adjustments

Big Walnut Local School District

WESTWOOD LUTHERAN CHURCH Summary Financial Statement YEAR TO DATE - February 28, Over(Under) Budget WECC Fund Actual Budget

Big Walnut Local School District

Revenue Estimating Conference Tobacco Tax and Surcharge Executive Summary

Cost Estimation of a Manufacturing Company

Algo Trading System RTM

November 27, Dear Ms. Kale:

PHOENIX ENERGY MARKETING CONSULTANTS INC. HISTORICAL NATURAL GAS & CRUDE OIL PRICES UPDATED TO July, 2018

Factor Leave Accruals. Accruing Vacation and Sick Leave

Common stock prices 1. New York Stock Exchange indexes (Dec. 31,1965=50)2. Transportation. Utility 3. Finance

Executive Summary. July 17, 2015

OTHER DEPOSITS FINANCIAL INSTITUTIONS DEPOSIT BARKAT SAVING ACCOUNT

Performance Report October 2018

HIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of July 31

HIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of January 31

Business & Financial Services December 2017

QUESTION 2. QUESTION 3 Which one of the following is most indicative of a flexible short-term financial policy?

WESTERN MASSACHUSETTS

STATE OF MICHIGAN BEFORE THE MICHIGAN PUBLIC SERVICE COMMISSION

Washington Gas Light Company Utility Rate Requests District of Columbia Formal Case No Decision May 15, 2013

Isle Of Wight half year business confidence report

Regional overview Gisborne

Development of Economy and Financial Markets of Kazakhstan

PRESS RELEASE. Securities issued by Hungarian residents and breakdown by holding sectors. January 2019

October 4, Ms. Kavita Kale Executive Secretary Michigan Public Service Commission 7109 W. Saginaw Highway Lansing, Michigan 48917

Regional overview Hawke's Bay

1.2 The purpose of the Finance Committee is to assist the Board in fulfilling its oversight responsibilities related to:

Key IRS Interest Rates After PPA

Constructing a Cash Flow Forecast

FOR RELEASE: MONDAY, MARCH 21 AT 4 PM

September 30, Part Version Title V LNG Rates

ONTARIO-MICHIGAN BORDER TRANSPORTATION PARTNERSHIP Planning/Need and Feasibility Study. 1. Work Accomplished This Period (4 Weeks)

Choosing a Cell Phone Plan-Verizon Investigating Linear Equations

Financial Report for the Month of SEPTEMBER

PRESS RELEASE. Securities issued by Hungarian residents and breakdown by holding sectors. October 2018

Asset Manager Performance Comparison

Fiscal Year 2018 Project 1 Annual Budget

REQUEST FOR AMORTIZATION OF CERTAIN NON-GAS COST DEFERRED ACCOUNTS RELATING TO: UM 1027: Distribution Margin Normalization ( Decoupling )

Asset Manager Performance Comparison

KENTUCKY UTILITIES COMPANY Kentucky Retail 2018 Monthly Billing Adjustments

FERC EL Settlement Agreement

2009 Reassessment As Impacted by Senate Bill 711

Mortgage Trends Update

PRESS RELEASE. Securities issued by Hungarian residents and breakdown by holding sectors. October 2017

SELF-STORAGE FOR SALE

THE B E A CH TO WN S O F P ALM B EA CH

BANK OF GUYANA. BANKING SYSTEM STATISTICAL ABSTRACT Website:

HOPE NOW. Snapshot Industry Extrapolations and HAMP Metrics

Determination (9 /2010) of a Customer Complaint Submitted by a Customer Against Muscat Electricity Distribution Company SAOC

Miller, Canfield, Paddock and Stone, P.L.C. One Michigan Avenue, Suite 900 Lansing, Michigan TEL (517) FAX (517)

Telephone Fax

FDD FIRM STORAGE SERVICE NORTHERN NATURAL GAS COMPANY

Regional overview Auckland

Key IRS Interest Rates After PPA

QUARTERLY FINANCIAL REPORT March 31, 2018

June 2018 MLS Statistical Report

Nonfarm Payroll Employment

(Internet version) Financial & Statistical Report November 2018

BANK OF GUYANA. BANKING SYSTEM STATISTICAL ABSTRACT Website:

QUARTERLY FINANCIAL REPORT June 30, 2017

SmallBizU WORKSHEET 1: REQUIRED START-UP FUNDS. Online elearning Classroom. Item Required Amount ($) Fixed Assets. 1 -Buildings $ 2 -Land $

Quarterly Statistical Digest

Contract Certainty Subscription Market Progress Update for FSA

Historical Pricing PJM COMED, Around the Clock. Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22

Mitchell Electric Charitable Fund PO Box 409 Camilla, GA (229) or FAX:

(Internet version) Financial & Statistical Report September 2017

(Internet version) Financial & Statistical Report December 2017

(Internet version) Financial & Statistical Report December 2016

May 2016 MLS Statistical ReportREALTORS

Japan Securities Finance Co.,Ltd

Illinois Job Index Note: BLS revised its estimates for the number of jobs and seasonal adjustment method at the beginning of 2010.

Foundations of Investing

PRESS RELEASE. Securities issued by Hungarian residents and breakdown by holding sectors. April 2016

Release date: 12 July 2018

11 May Report.xls Office of Budget & Fiscal Planning

Last change 1/1/19 1/1/19 1/1/19 1/1/19 1/1/19 1/1/19 1/1/19 3/1/98 7/1/18 7/1/18 1/1/03 1/1/19

Consumer Price Index (Base year 2014) Consumer Price Index

Business Cycle Index July 2010

Protected Loan Taxation Guide

Miller, Canfield, Paddock and Stone, P.L.C. One Michigan Avenue, Suite 900 Lansing, Michigan TEL (517) FAX (517)

Consumer Price Index (Base year 2014) Consumer Price Index

Board of Directors October 2018 and YTD Financial Report

MESA ROYALTY TRUST FEDERAL INCOME TAX INFORMATION

QUARTERLY REPORT AND CERTIFICATION OF THE COUNTY TREASURER For Quarter Ending June 30, 2009 COMPLIANCE CERTIFICATION

Division of Bond Finance Interest Rate Calculations. Revenue Estimating Conference Interest Rates Used for Appropriations, including PECO Bond Rates

Historical Pricing PJM PSEG, Around the Clock. Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22

ACTUARIAL SOCIETY OF HONG KONG CONTINUOUS PROFESSIONAL DEVELOPMENT ( CPD ) FREQUENTLY ASKED QUESTIONS

Transcription:

Credit B Interest Calculation Short Term Interest Rates Six Month Refund For Residential Gas Rates A and A 1 Exhibit WAP 1 Page 1 of 2 Witness William A. Peloquin 1 Jan 2018 $ 3,168,806 $ 3,168,806 $ 1,584,403 0.1476% $ 2,339 $ 2,339 2 Feb 2018 $ 3,168,806 $ 6,116,230 $ 9,285,036 $ 6,226,921 0.1293% $ 8,053 $ 10,393 3 Mar 2018 $ 9,285,036 $ 4,855,024 $ 14,140,060 $ 11,712,548 0.1457% $ 17,063 $ 27,456 4 Apr 2018 $ 14,140,060 $ 4,612,782 $ 18,752,842 $ 16,446,451 0.1561% $ 25,671 $ 53,127 5 May 2018 $ 18,752,842 $ 2,309,652 $ 21,062,494 $ 19,907,668 0.1695% $ 33,738 $ 86,865 6 Jun 2018 $ 21,062,494 $ 874,755 $ 21,937,249 $ 21,499,872 0.1680% $ 36,113 $ 122,978 7 Jul 2018 $ 21,937,249 0.1842% $ 40,401 $ 163,379 8 Aug 2018 $ 21,937,249 0.2266% $ 49,713 $ 213,092 9 Sep 2018 $ 21,937,249 0.2262% $ 49,611 $ 262,703 10 Oct 2018 $ 21,937,249 0.2408% $ 52,817 $ 315,520 11 Nov 2018 $ 21,937,249 0.2398% $ 52,615 $ 368,135 12 Dec 2018 $ 21,937,249 $ (3,613,357) $ 18,323,892 $ 20,130,571 0.2549% $ 51,316 $ 419,450 13 Jan 2019 $ 18,743,342 $ (5,028,902) $ 13,714,441 $ 16,228,892 0.2620% $ 42,518 $ 461,968 14 Feb 2019 $ 13,714,441 $ (4,868,673) $ 8,845,768 $ 11,280,104 0.2430% $ 27,413 $ 489,382 15 Mar 2019 $ 8,845,768 $ (4,233,753) $ 4,612,016 $ 6,728,892 0.2761% $ 18,581 $ 507,963 16 Apr 2019 $ 4,612,016 $ (2,979,264) $ 1,632,752 $ 3,122,384 0.2741% $ 8,558 $ 516,520 17 May 2019 $ 1,632,752 $ (1,632,752) $ 0 $ 816,376 0.2903% $ 2,370 $ 518,890 18 Jan 2018 1.7384% 0.0849 0.1476% 19 Feb 2018 1.6859% 0.0767 0.1293% 20 Mar 2018 1.7153% 0.0849 0.1457% 21 Apr 2018 1.8991% 0.0822 0.1561% 22 May 2018 1.9954% 0.0849 0.1695% 23 Jun 2018 2.0436% 0.0822 0.1680% 24 Jul 2018 2.1684% 0.0849 0.1842% 25 Aug 2018 2.6682% 0.0849 0.2266% 26 Sep 2018 2.7515% 0.0822 0.2262% 27 Ocy 2018 2.8348% 0.0849 0.2408% 28 Nov 2018 2.9181% 0.0822 0.2398% mcf 29 Dec 2018 3.0014% 0.0849 0.2549% 21,046,300 16.16% 30 Jan 2019 3.0847% 0.0849 0.2620% 29,291,258 22.49% 31 Feb 2019 3.1680% 0.0767 0.2430% 28,357,990 21.78% 32 Mar 2019 3.2513% 0.0849 0.2761% 24,659,846 18.94% 33 Apr 2019 3.3346% 0.0822 0.2741% 17,352,971 13.33% 34 May 2019 3.4179% 0.0849 0.2903% 9,510,099 7.30% 130,218,464 100.00%

Credit B Interest Calculation Overall Rate of Return Six Month Refund For Residential Gas Rates A and A 1 Exhibit WAP 1 Page 2 of 2 1 Jan 2018 $ 3,168,806 $ 3,168,806 $ 1,584,403 0.5070% $ 8,034 $ 8,034 2 Feb 2018 $ 3,168,806 $ 6,116,230 $ 9,285,036 $ 6,226,921 0.4580% $ 28,518 $ 36,551 3 Mar 2018 $ 9,285,036 $ 4,855,024 $ 14,140,060 $ 11,712,548 0.5070% $ 59,387 $ 95,939 4 Apr 2018 $ 14,140,060 $ 4,612,782 $ 18,752,842 $ 16,446,451 0.4907% $ 80,700 $ 176,639 5 May 2018 $ 18,752,842 $ 2,309,652 $ 21,062,494 $ 19,907,668 0.5070% $ 100,940 $ 277,579 6 Jun 2018 $ 21,062,494 $ 874,755 $ 21,937,249 $ 21,499,872 0.4907% $ 105,497 $ 383,076 7 Jul 2018 $ 21,937,249 0.5070% $ 111,231 $ 494,306 8 Aug 2018 $ 21,937,249 0.5070% $ 111,231 $ 605,537 9 Sep 2018 $ 21,937,249 0.4907% $ 107,643 $ 713,180 10 Oct 2018 $ 21,937,249 0.5070% $ 111,231 $ 824,411 11 Nov 2018 $ 21,937,249 0.4907% $ 107,643 $ 932,054 12 Dec 2018 $ 21,937,249 $ (3,712,662) $ 18,224,587 $ 20,080,918 0.5070% $ 101,819 $ 1,033,872 13 Jan 2019 $ 19,258,459 $ (5,167,109) $ 14,091,350 $ 16,674,905 0.5070% $ 84,549 $ 1,118,421 14 Feb 2019 $ 14,091,350 $ (5,002,477) $ 9,088,873 $ 11,590,112 0.4580% $ 53,080 $ 1,171,500 15 Mar 2019 $ 9,088,873 $ (4,350,107) $ 4,738,766 $ 6,913,820 0.5070% $ 35,056 $ 1,206,556 16 Apr 2019 $ 4,738,766 $ (3,061,142) $ 1,677,624 $ 3,208,195 0.4907% $ 15,742 $ 1,222,298 17 May 2019 $ 1,677,624 $ (1,677,624) $ (0) $ 838,812 0.5070% $ 4,253 $ 1,226,552 18 Jan 2018 5.9700% 0.0849 0.5070% 19 Feb 2018 5.9700% 0.0767 0.4580% 20 Mar 2018 5.9700% 0.0849 0.5070% 21 Apr 2018 5.9700% 0.0822 0.4907% 22 May 2018 5.9700% 0.0849 0.5070% 23 Jun 2018 5.9700% 0.0822 0.4907% 24 Jul 2018 5.9700% 0.0849 0.5070% 25 Aug 2018 5.9700% 0.0849 0.5070% 26 Sep 2018 5.9700% 0.0822 0.4907% 27 Ocy 2018 5.9700% 0.0849 0.5070% 28 Nov 2018 5.9700% 0.0822 0.4907% mcf 29 Dec 2018 5.9700% 0.0849 0.5070% 21,046,300 16.16% 30 Jan 2019 5.9700% 0.0849 0.5070% 29,291,258 22.49% 31 Feb 2019 5.9700% 0.0767 0.4580% 28,357,990 21.78% 32 Mar 2019 5.9700% 0.0849 0.5070% 24,659,846 18.94% 33 Apr 2019 5.9700% 0.0822 0.4907% 17,352,971 13.33% 34 May 2019 5.9700% 0.0849 0.5070% 9,510,099 7.30% 35 130,218,464 100.00%

IRM Interest Expense Calculation Short Term Interest Rates Six Month Refund From Residential Gas Rates A and A 1 Exhibit WAP 2 Page 1 of 2 1 Jan 2018 $ 115,253 $ 115,253 $ 57,627 0.1476% $ 85 $ 85 2 Feb 2018 $ 115,253 $ 116,204 $ 231,457 $ 173,355 0.1293% $ 224 $ 309 3 Mar 2018 $ 231,457 $ 114,942 $ 346,399 $ 288,928 0.1457% $ 421 $ 730 4 Apr 2018 $ 346,399 $ 114,305 $ 460,704 $ 403,552 0.1561% $ 630 $ 1,360 5 May 2018 $ 460,704 $ 114,644 $ 575,348 $ 518,026 0.1695% $ 878 $ 2,238 6 Jun 2018 $ 575,348 $ 114,342 $ 689,690 $ 632,519 0.1680% $ 1,062 $ 3,300 7 Jul 2018 $ 689,690 0.1842% $ 1,270 $ 4,571 8 Aug 2018 $ 689,690 0.1912% $ 1,319 $ 5,890 9 Sep 2018 $ 689,690 0.1919% $ 1,324 $ 7,213 10 Oct 2018 $ 689,690 0.2054% $ 1,417 $ 8,630 11 Nov 2018 $ 689,690 0.2056% $ 1,418 $ 10,048 12 Dec 2018 $ 689,690 $ (116,854) $ 572,836 $ 631,263 0.2195% $ 1,386 $ 11,434 13 Jan 2019 $ 584,270 $ (116,854) $ 467,416 $ 525,843 0.2266% $ 1,192 $ 12,625 14 Feb 2019 $ 467,416 $ (116,854) $ 350,562 $ 408,989 0.2111% $ 863 $ 13,489 15 Mar 2019 $ 350,562 $ (116,854) $ 233,708 $ 292,135 0.2408% $ 703 $ 14,192 16 Apr 2019 $ 233,708 $ (116,854) $ 116,854 $ 175,281 0.2398% $ 420 $ 14,612 17 May 2019 $ 116,854 $ (116,854) $ (0) $ 58,427 0.2549% $ 149 $ 14,761 18 Jan 2018 1.7384% 0.0849 0.1476% 19 Feb 2018 1.6859% 0.0767 0.1293% 20 Mar 2018 1.7153% 0.0849 0.1457% 21 Apr 2018 1.8991% 0.0822 0.1561% 22 May 2018 1.9954% 0.0849 0.1695% 23 Jun 2018 2.0436% 0.0822 0.1680% 24 Jul 2018 2.1684% 0.0849 0.1842% 25 Aug 2018 2.2517% 0.0849 0.1912% 26 Sep 2018 2.3350% 0.0822 0.1919% 27 Ocy 2018 2.4183% 0.0849 0.2054% 28 Nov 2018 2.5016% 0.0822 0.2056% 29 Dec 2018 2.5849% 0.0849 0.2195% 30 Jan 2019 2.6682% 0.0849 0.2266% 31 Feb 2019 2.7515% 0.0767 0.2111% 32 Mar 2019 2.8348% 0.0849 0.2408% 33 Apr 2019 2.9181% 0.0822 0.2398% 34 May 2019 3.0014% 0.0849 0.2549%

IRM Interest Expense Calculation Overall Rate of Return One Month Refund For Residential Gas Rates A and A 1 Exhibit WAP 2 Page 2 of 2 Witness: William A. Pedloquin 1 Jan 2018 $ 115,253 $ 115,253 $ 57,627 0.5070% $ 292 $ 292 2 Feb 2018 $ 115,253 $ 116,204 $ 231,457 $ 173,355 0.4580% $ 794 $ 1,086 3 Mar 2018 $ 231,457 $ 114,942 $ 346,399 $ 288,928 0.5070% $ 1,465 $ 2,551 4 Apr 2018 $ 346,399 $ 114,305 $ 460,704 $ 403,552 0.4907% $ 1,980 $ 4,531 5 May 2018 $ 460,704 $ 114,644 $ 575,348 $ 518,026 0.5070% $ 2,627 $ 7,158 6 Jun 2018 $ 575,348 $ 114,342 $ 689,690 $ 632,519 0.4907% $ 3,104 $ 10,262 7 Jul 2018 $ 689,690 0.5070% $ 3,497 $ 13,759 8 Aug 2018 $ 689,690 0.5070% $ 3,497 $ 17,256 9 Sep 2018 $ 689,690 0.4907% $ 3,384 $ 20,640 10 Oct 2018 $ 689,690 0.5070% $ 3,497 $ 24,137 11 Nov 2018 $ 689,690 0.4907% $ 3,384 $ 27,521 12 Dec 2018 $ 689,690 $ (120,067) $ 569,623 $ 629,657 0.5070% $ 3,193 $ 30,714 13 Jan 2019 $ 600,337 $ (120,067) $ 480,269 $ 540,303 0.5070% $ 2,740 $ 33,453 14 Feb 2019 $ 480,269 $ (120,067) $ 360,202 $ 420,236 0.4580% $ 1,925 $ 35,378 15 Mar 2019 $ 360,202 $ (120,067) $ 240,135 $ 300,168 0.5070% $ 1,522 $ 36,900 16 Apr 2019 $ 240,135 $ (120,067) $ 120,068 $ 180,101 0.4907% $ 884 $ 37,783 17 May 2019 $ 120,068 $ (120,067) $ 0 $ 60,034 0.5070% $ 304 $ 38,088 18 Jan 2018 5.9700% 0.0849 0.5070% 19 Feb 2018 5.9700% 0.0767 0.4580% 20 Mar 2018 5.9700% 0.0849 0.5070% 21 Apr 2018 5.9700% 0.0822 0.4907% 22 May 2018 5.9700% 0.0849 0.5070% 23 Jun 2018 5.9700% 0.0822 0.4907% 24 Jul 2018 5.9700% 0.0849 0.5070% 25 Aug 2018 5.9700% 0.0849 0.5070% 26 Sep 2018 5.9700% 0.0822 0.4907% 27 Ocy 2018 5.9700% 0.0849 0.5070% 28 Nov 2018 5.9700% 0.0822 0.4907% 29 Dec 2018 5.9700% 0.0849 0.5070% 30 Jan 2019 5.9700% 0.0849 0.5070% 31 Feb 2019 5.9700% 0.0767 0.4580% 32 Mar 2019 5.9700% 0.0849 0.5070% 33 Apr 2019 5.9700% 0.0822 0.4907% 34 May 2019 5.9700% 0.0849 0.5070%

Credit B Interest Expense Calculation Short Term Interest Rate One Month Refund For Residential Gas Rates A and A 1 Exhibit WAP 3 Page 1 of 2 1 Jan 2018 $ 3,168,806 $ 3,168,806 $ 1,584,403 0.1476% $ 2,339 $ 2,339 2 Feb 2018 $ 3,168,806 $ 6,116,230 $ 9,285,036 $ 6,226,921 0.1293% $ 8,053 $ 10,393 3 Mar 2018 $ 9,285,036 $ 4,855,024 $ 14,140,060 $ 11,712,548 0.1457% $ 17,063 $ 27,456 4 Apr 2018 $ 14,140,060 $ 4,612,782 $ 18,752,842 $ 16,446,451 0.1561% $ 25,671 $ 53,127 5 May 2018 $ 18,752,842 $ 2,309,652 $ 21,062,494 $ 19,907,668 0.1695% $ 33,738 $ 86,865 6 Jun 2018 $ 21,062,494 $ 874,755 $ 21,937,249 $ 21,499,872 0.1680% $ 36,113 $ 122,978 7 Jul 2018 $ 21,937,249 0.1842% $ 40,401 $ 163,379 8 Aug 2018 $ 21,937,249 0.1912% $ 41,953 $ 205,331 9 Sep 2018 $ 21,937,249 0.1919% $ 42,101 $ 247,433 10 Oct 2018 $ 21,937,249 0.2054% $ 45,057 $ 292,490 11 Nov 2018 $ 21,937,249 0.2056% $ 45,105 $ 337,595 12 Dec 2018 $ 21,937,249 $ (21,937,249) $ $ 10,968,625 0.2195% $ 24,080 $ 361,676 13 Jan 2018 1.7384% 0.0849 0.1476% 14 Feb 2018 1.6859% 0.0767 0.1293% 15 Mar 2018 1.7153% 0.0849 0.1457% 16 Apr 2018 1.8991% 0.0822 0.1561% 17 May 2018 1.9954% 0.0849 0.1695% 18 Jun 2018 2.0436% 0.0822 0.1680% 19 Jul 2018 2.1684% 0.0849 0.1842% 20 Aug 2018 2.2517% 0.0849 0.1912% 21 Sep 2018 2.3350% 0.0822 0.1919% 22 Oct 2018 2.4183% 0.0849 0.2054% 23 Nov 2018 2.5016% 0.0822 0.2056% 24 Dec 2018 2.5849% 0.0849 0.2195%

Credit B Interest Expense Calculation Overall Rate of Return One Month Refund From Residential Gas Rates A and A 1 Exhibit WAP 3 Page 2 of 2 1 Jan 2018 $ 3,168,806 $ 3,168,806 $ 1,584,403 0.5070% $ 8,034 $ 8,034 2 Feb 2018 $ 3,168,806 $ 6,116,230 $ 9,285,036 $ 6,226,921 0.4580% $ 28,518 $ 36,551 3 Mar 2018 $ 9,285,036 $ 4,855,024 $ 14,140,060 $ 11,712,548 0.5070% $ 59,387 $ 95,939 4 Apr 2018 $ 14,140,060 $ 4,612,782 $ 18,752,842 $ 16,446,451 0.4907% $ 80,700 $ 176,639 5 May 2018 $ 18,752,842 $ 2,309,652 $ 21,062,494 $ 19,907,668 0.5070% $ 100,940 $ 277,579 6 Jun 2018 $ 21,062,494 $ 874,755 $ 21,937,249 $ 21,499,872 0.4907% $ 105,497 $ 383,076 7 Jul 2018 $ 21,937,249 0.5070% $ 111,231 $ 494,306 8 Aug 2018 $ 21,937,249 0.5070% $ 111,231 $ 605,537 9 Sep 2018 $ 21,937,249 0.4907% $ 107,643 $ 713,180 10 Oct 2018 $ 21,937,249 0.5070% $ 111,231 $ 824,411 11 Nov 2018 $ 21,937,249 0.4907% $ 107,643 $ 932,054 12 Dec 2018 $ 21,937,249 $ (21,937,249) $ $ 10,968,625 0.5070% $ 55,615 $ 987,669 13 Jan 2018 5.9700% 0.0849 0.5070% 14 Feb 2018 5.9700% 0.0767 0.4580% 15 Mar 2018 5.9700% 0.0849 0.5070% 16 Apr 2018 5.9700% 0.0822 0.4907% 17 May 2018 5.9700% 0.0849 0.5070% 18 Jun 2018 5.9700% 0.0822 0.4907% 19 Jul 2018 5.9700% 0.0849 0.5070% 20 Aug 2018 5.9700% 0.0849 0.5070% 21 Sep 2018 5.9700% 0.0822 0.4907% 22 Oct 2018 5.9700% 0.0849 0.5070% 23 Nov 2018 5.9700% 0.0822 0.4907% 24 Dec 2018 5.9700% 0.0849 0.5070%

IRM Interest Expense Calculation Short Term Interest Rate One Month Refund For Residential Gas Rates A and A 1 Exhibit WAP 4 Page 1 of 2 1 Jan 2018 $ 115,253 $ 115,253 $ 57,627 0.1476% $ 85 $ 85 2 Feb 2018 $ 115,253 $ 116,204 $ 231,457 $ 173,355 0.1293% $ 224 $ 309 3 Mar 2018 $ 231,457 $ 114,942 $ 346,399 $ 288,928 0.1457% $ 421 $ 730 4 Apr 2018 $ 346,399 $ 114,305 $ 460,704 $ 403,552 0.1561% $ 630 $ 1,360 5 May 2018 $ 460,704 $ 114,644 $ 575,348 $ 518,026 0.1695% $ 878 $ 2,238 6 Jun 2018 $ 575,348 $ 114,342 $ 689,690 $ 632,519 0.1680% $ 1,062 $ 3,300 7 Jul 2018 $ 689,690 0.1842% $ 1,270 $ 4,571 8 Aug 2018 $ 689,690 0.1912% $ 1,319 $ 5,890 9 Sep 2018 $ 689,690 0.1919% $ 1,324 $ 7,213 10 Oct 2018 $ 689,690 0.2054% $ 1,417 $ 8,630 11 Nov 2018 $ 689,690 0.2056% $ 1,418 $ 10,048 12 Dec 2018 $ 689,690 $ (689,690) $ $ 344,845 0.2195% $ 757 $ 10,805 13 Jan 2018 1.7384% 0.0849 0.1476% 14 Feb 2018 1.6859% 0.0767 0.1293% 15 Mar 2018 1.7153% 0.0849 0.1457% 16 Apr 2018 1.8991% 0.0822 0.1561% 17 May 2018 1.9954% 0.0849 0.1695% 18 Jun 2018 2.0436% 0.0822 0.1680% 19 Jul 2018 2.1684% 0.0849 0.1842% 20 Aug 2018 2.2517% 0.0849 0.1912% 21 Sep 2018 2.3350% 0.0822 0.1919% 22 Ocy 2018 2.4183% 0.0849 0.2054% 23 Nov 2018 2.5016% 0.0822 0.2056% 24 Dec 2018 2.5849% 0.0849 0.2195%

IRM Interest Expense Calculation Overall Rate of Return Six Month Refujnd From Residential Gas Rates A and A 1 Exhibit WAP 4 Page 2 of 2 1 Jan 2018 $ 115,253 $ 115,253 $ 57,627 0.5070% $ 292 $ 292 2 Feb 2018 $ 115,253 $ 116,204 $ 231,457 $ 173,355 0.4580% $ 794 $ 1,086 3 Mar 2018 $ 231,457 $ 114,942 $ 346,399 $ 288,928 0.5070% $ 1,465 $ 2,551 4 Apr 2018 $ 346,399 $ 114,305 $ 460,704 $ 403,552 0.4907% $ 1,980 $ 4,531 5 May 2018 $ 460,704 $ 114,644 $ 575,348 $ 518,026 0.5070% $ 2,627 $ 7,158 6 Jun 2018 $ 575,348 $ 114,342 $ 689,690 $ 632,519 0.4907% $ 3,104 $ 10,262 7 Jul 2018 $ 689,690 0.5070% $ 3,497 $ 13,759 8 Aug 2018 $ 689,690 0.5070% $ 3,497 $ 17,256 9 Sep 2018 $ 689,690 0.4907% $ 3,384 $ 20,640 10 Oct 2018 $ 689,690 0.5070% $ 3,497 $ 24,137 11 Nov 2018 $ 689,690 0.4907% $ 3,384 $ 27,521 12 Dec 2018 $ 689,690 $ (689,690) $ $ 344,845 0.5070% $ 1,749 $ 29,269 13 Jan 2018 5.97% 0.0849 0.5070% 14 Feb 2018 5.97% 0.0767 0.4580% 15 Mar 2018 5.97% 0.0849 0.5070% 16 Apr 2018 5.97% 0.0822 0.4907% 17 May 2018 5.97% 0.0849 0.5070% 18 Jun 2018 5.97% 0.0822 0.4907% 19 Jul 2018 5.97% 0.0849 0.5070% 20 Aug 2018 5.97% 0.0849 0.5070% 21 Sep 2018 5.97% 0.0822 0.4907% 22 Ocy 2018 5.97% 0.0849 0.5070% 23 Nov 2018 5.97% 0.0822 0.4907% 24 Dec 2018 5.97% 0.0849 0.5070%

Exhibit WAP 5 Page 1 of 1 Consumers Energy Company CREDIT B and CREDIT B IRM SURCHARGES IRM IRM TOTAL IRM REFUND INTEREST IRM RATE PER AMOUNT EXPENSE REFUND CUSTOMERS CUSTOMER 6 month short term interest $ 689,690 $ 14,761 $ 704,451 9,886,684 $ (0.07) 6 month overall rate of return $ 689,690 $ 38,088 $ 727,778 9,886,684 $ (0.07) 1 month short term interest $ 689,690 $ 10,805 $ 700,495 1,647,781 $ (0.43) 1 month overall rate of return $ 689,690 $ 29,269 $ 718,959 1,647,781 $ (0.44) CREDIT B CREDIT B TOTAL CREDIT B REFUND INTEREST CREDIT B RATE AMOUNT EXPENSE REFUND Mcf PER Mcf 6 month short term interest $ 21,937,249 $ 518,890 $ 22,456,139 130,218,464 $ (0.1724) 6 month overall rate of return $ 21,937,249 $ 1,226,552 $ 23,163,801 130,218,464 $ (0.1779)

STATE OF MICHIGAN BEFORE THE MICHIGAN PUBLIC SERVICE COMMISSION In the matter on the Commission's own motion, to consider changes in the rates of all of the Michigan rate-regulated electric, steam, and natural gas utilities to reflect the effects of the federal Tax Cuts and Jobs Act of 2017: Consumers Energy Company filed an application for determination of natural gas Credit B as described in Order U-18494 / Case No. U-20287 PROOF OF SERVICE On September 11, 2018, an electronic copy of the Residential Customer Group Exhibits 1-5 (WAP-1 through WAP-5) in corrected order and with corrected exhibit titles was served on the following : Name/Party Administrative Law Judge Hon. Sharon Feldman Consumers Energy Company Bret A. Totoraitis Theresa A. G. Staley Association of Businesses Advocating Tariff Equity Bryan A. Brandenburg Attorney General Bill Schuette Celeste Gill Michigan Public Service Commission Staff Daniel Sonneveldt Emily A. Jefferson E-mail Address feldmans@michigan.gov mpscfilings@cmsenergy.com bret.totoraitis@cmsenergy.com theresa.staley@cmsenergy.com bbrandenburg@clarkhill.com gillc1@michigan.gov sonneveldtd@michigan.gov jeffersone1@michigan.gov 1

The statements above are true to the best of my knowledge, information and belief. PUBLIC LAW RESOURCE CENTER PLLC Dated: October 8, 2018 Carol A. Dane Public Law Resource Center PLLC University Office Place 333 Albert Avenue, Suite 425 East Lansing, MI 48823 Direct Dial: (517) 999-3782 E-mail: adminasst@publiclawresourcecenter.com 2