Exhibit 99.1

Exhibit B of Servicing Agreement

Semi-Annual Servicer’s Certificate

AEP Texas Restoration Funding LLC

AEP Texas Inc., as Servicer

Pursuant to Section 4.01(c)(ii) of the Transition Property Servicing Agreement dated as of September 18, 2019 (the "Servicing

Agreement"), between, AEP TEXAS INC., as Servicer and AEP TEXAS RESTORATION FUNDING LLC, as Issuer, the Servicer does

hereby certify, for the Feb 3, 2025 Payment Date (the “Current Payment Date”), 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:

August 2024

January 2025

Payment Date:

2/3/25

1. Collections Allocable and Aggregate Amounts Available for the Current Payment Date:

Remittances for the 08/24 collection period (1)

2,805,753.09

ii.

Remittances for the 09/24 collection period

2,694,789.50

iii.

Remittances for the 10/24 collection period

2,415,953.57

iv.

Remittances for the 11/24 collection period

1,734,756.83

Remittances for the 12/24 collection period

1,626,843.75

vi.

Remittances for the 01/25 collection period (2)

1,479,963.36

vii.

Investment Earnings on Collection Account

viii.

Investment Earnings on Capital Subaccount

29,425.95

ix.

Investment Earnings on Excess Funds Subaccount

76,985.78

Investment Earnings on General Subaccount

182,811.49

xi.

General Subaccount Balance (sum of i through x above)

13,047,283.32

xii.

Excess Funds Subaccount Balance as of Prior Payment Date

3,197,652.65

xiii.

Capital Subaccount Balance as of Prior Payment Date

1,176,410.00

xiv.

Collection Account Balance (sum of xii through xiii above)

17,421,345.97

(1)

Includes amounts calculated for the Reconciliation Period for the prior Collection Period, which was settled in August-2024.

(2)

Does not include the reconciliation amounts calculated for the Reconciliation Period for such Collection Period, which will be settled in the month following such Collection Period.

Page 1 of 5

Exhibit B of Servicing Agreement

2. Outstanding Amounts as of Prior Payment Date:

Tranche

Tranche A-1 Outstanding Amount

10,312,631.99

ii.

Tranche A-2 Outstanding Amount

117,641,000.00

iii.

Aggregate Outstanding Amount of all Tranches of Notes

127,953,631.99

3. Required Funding/Payments as of Current Payment Date:

Principal

Due

Tranche

Tranche A-1

10,312,631.99

ii.

Tranche A-2

1,847,119.01

iii.

For all Tranches of Notes

12,159,751.00

Tranche

Interest Rate

Days in interest Period(1)

Principal Balance

Interest Due

iv.

Tranche A-1

2.0558%

180

10,312,631.99

106,003.54

Tranche A-2

2.2939%

180

117,641,000.00

1,349,283.45

vi.

For all Tranches of Notes

1,455,286.99

Required Level

Funding Required

vii.

Capital Subaccount

1,176,410.00

0.00

1,176,410.00

0.00

Notes:

(1) On 30/360 day basis for initial payment date; otherwise use one-half of annual rate.

Page 2 of 5


			Exhibit B of Servicing Agreement
4. Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture:


i.		Trustee Fees and Expenses			0.00

ii.		Servicing Fee			117,641.00

iii.		Administration Fee			50,000.00

iv.		Operating Expenses			25,000.00

v.		Semi-Annual Interest (including any past-due for prior periods)			1,455,286.99




					Per $1000 of Original
	Tranche	Aggregate			Principal Amount
1.	Tranche A-1 Interest Payment	106,003.54			$	0.90
2.	Tranche A-2 Interest Payment	1,349,283.45			$	11.47
		1,455,286.99


vi.		Principal Due and Payable as a Result of Event of Default or on Final Maturity Date		0.00


					Per $1000 of Original
	Tranche	Aggregate			Principal Amount
1.	Tranche A-1 Principal Payment	0.00			$	0.00
2.	Tranche A-2 Principal Payment	0.00			$	0.00
		0.00


vii.		Semi-Annual Principal		12,159,751.00



					Per $1000 of Original
	Tranche	Aggregate			Principal Amount
1.	Tranche A-1 Principal Payment	10,312,631.99			$	87.66
2.	Tranche A-2 Principal Payment	1,847,119.01			$	15.70
		12,159,751.00





				Page 3 of 5

Exhibit B of Servicing Agreement

4. Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture (continued):

viii.

Funding of Capital Subaccount (to required level)

1,176,410.00

ix.

Investment Earnings on Capital Subaccount Released to Note Issuer

29,425.95

Deposit to Excess Funds Subaccount

2,407,831.03

xi.

Released to Note Issuer upon Retirement of all Notes

0.00

xii.

Aggregate Remittances as of Current Payment Date

17,421,345.97

5. Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):

Tranche

Tranche A-1 Outstanding Amount

0.00

ii.

Tranche A-2 Outstanding Amount

115,793,880.99

iii.

Aggregate Outstanding Amount of all Tranches of Notes

115,793,880.99

iv.

Excess Funds Subaccount Balance

2,407,831.03

Capital Subaccount Balance

1,176,410.00

vi.

Aggregate Collection Account Balance

3,584,241.03

6. Subaccount Withdrawals as of Current Payment Date (if applicable, pursuant to Section 8.02(e) of Indenture):

Excess Funds Subaccount

3,274,638.43

ii.

Capital Subaccount

1,205,835.95

iii.

Total Withdrawals

4,480,474.38

Page 4 of 5

Exhibit B of Servicing Agreement

7. Shortfalls In Interest and Principal Payments as of Current Payment Date:

0.00

i. Semi-annual Interest

Tranche

Tranche A-1 Interest Payment

0.00

Tranche A-2 Interest Payment

0.00

ii. Semi-annual Principal

Tranche

Tranche A-1 Principal Payment

0.00

Tranche A-2 Principal Payment

0.00

8. Shortfalls in Payment of Permitted Return as of Current Payment Date:

Permitted Return

0.00

9. Shortfalls in Required Subaccount Levels as of Current Payment Date:

Capital Subaccount

0.00

IN WITNESS HEREOF, the undersigned has duly executed and delivered this Semi-Annual

Servicer’s Certificate this 30th day of January, 2025.

/s/ Noah K Hollis

AEP TEXAS Inc., as Servicer

By:

Noah K Hollis

Title:

Assistant Treasurer

Page 5 of 5

AEP Texas Restoration Funding LLC 10-D