Exhibit 99.1
		Semi-Annual Servicer’s Certificate
		AEP Texas Central Company, as Servicer
		AEP Texas Central Transition Funding II LLC
Pursuant to Section 4.01(c)(ii) of the Transition Property Servicing Agreement dated as of October 11, 2006
(the "Agreement") between AEP Texas Central Company, as Servicer and AEP Texas Central Transition Funding II LLC,
as Note Issuer, the Servicer does hereby certify as follows:
Capitalized terms used herein have their respective meanings as set forth in the Agreement.
References herein to certain sections and subsections are references to the respective sections of the Agreement.
				Collection Periods:	Jul-2007	to	Dec-2007
				Payment Date:	01/02/2008
	1.	Collections Allocable and Aggregate Amounts Available for the Current Payment Date:
			i.	Remittances for the 07/07 Collection Period				$		14,975,141.03
		ii.		Remittances for the 08/07 Collection Period						16,189,998.27
		iii.		Remittances for the 09/07 Collection Period						15,019,053.23
		iv.		Remittances for the 10/07 Collection Period						16,423,689.51
			v.	Remittances for the 11/07 Collection Period						16,597,818.53
		vi.		Remittances for the 12/07 Collection Period						14,497,899.16
		vii.		Investment Earnings on Collection Account
				viii.	Investment Earnings on Capital Subaccount					230,698.26
				ix.	Investment Earnings on Excess Funds Subaccount					40,721.40
				x.	Investment Earnings on General Subaccount					1,242,205.76
		xi.		General Subaccount Balance (sum of  i through x above)				$		95,217,225.15
		xii.		Excess Funds Subaccount Balance as of Prior Payment Date				$		1,867,633.28
		xiii.		Capital Subaccount Balance as of Prior Payment Date						8,698,500.00
		xiv.		Collection Account Balance (sum of  xii through xiii above)				$		105,783,358.43

														Exhibit 99.1
	2.	Outstanding Amounts as of Prior Payment Date:
				Series 2006-1
			i.	Class A-1 Outstanding Amount									$		191,502,599.00
		ii.		Class A-2 Outstanding Amount											341,000,000.00
		iii.		Class A-3 Outstanding Amount											250,000,000.00
		iv.		Class A-4 Outstanding Amount											437,000,000.00
			v.	Class A-5 Outstanding Amount											494,700,000.00
		vi.		Aggregate Outstanding Amount of all Series 2006-1 Notes									$		1,714,202,599.00
				{Add Other Series as applicable}
		vii.		Aggregate Outstanding Amount of all Notes									$		1,714,202,599.00
	3.	Required Funding/Payments as of Current Payment Date:
														Principal
				Series 2006-1 Principal										Due
			i.	Class A-1									$		44,904,999.00
		ii.		Class A-2											0.00
		iii.		Class A-3											0.00
		iv.		Class A-4											0.00
			v.	Class A-5											0.00
		vi.		For all Series 2006-1 Notes									$		44,904,999.00
				{Add Other Series as applicable}
					Note Interest			Days in Interest			Principal
				Series 2006-1 Interest	Rate			Period (1)			Balance			Interest Due
		vii.		Class A-1		4.98	%		180	$		191,502,599.00	$		4,768,414.72
		viii.		Class A-2		4.98	%		180			341,000,000.00			8,490,900.00
		ix.		Class A-3		5.09	%		180			250,000,000.00			6,362,500.00
			x.	Class A-4		5.17	%		180			437,000,000.00			11,296,450.00
		xi.		Class A-5		5.31	%		180			494,700,000.00			13,125,133.05
		xii.		For all Series 2006-1 Notes									$		44,043,397.77
				{Add Other Series as applicable}
											Required Level			Funding Required
		xiii.		Capital Subaccount						$		8,698,500.00	$		0.00
										$		8,698,500.00	$		0.00
Notes:
1. On 30/360 day basis for initial payment date; otherwise use one-half of annual rate.

										Exhibit 99.1
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								434,925.00
	iii.		Administration Fee								50,000.00
	iv.		Operating Expenses								33,562.39
		v.	Semi-Annual Interest (including any past-due for prior periods)								44,043,397.77
							Per $1000 of Original
			Series 2006-1		Aggregate		Principal Amount
		1.	Class A-1 Interest Payment	$		4,768,414.72	$	24.9000
		2.	Class A-2 Interest Payment			8,490,900.00	$	24.9000
		3.	Class A-3 Interest Payment			6,362,500.00	$	25.4500
		4.	Class A-4 Interest Payment			11,296,450.00	$	25.8500
		5.	Class A-5 Interest Payment			13,125,133.05	$	26.5315
				$		44,043,397.77
			{Add Other Series as applicable}
	vi.		Principal Due and Payable as a Result of Event of Default or on Final						$		0.00
			Maturity Date
							Per $1000 of Original
			Series 2006-1		Aggregate		Principal Amount
		1.	Class A-1 Principal Payment	$		0.00	$	0.0000
		2.	Class A-2 Principal Payment			0.00	$	0.0000
		3.	Class A-3 Principal Payment			0.00	$	0.0000
		4.	Class A-4 Principal Payment			0.00	$	0.0000
		5.	Class A-5 Principal Payment			0.00	$	0.0000
				$		0.00
			{Add Other Series as Applicable}
	vii.		Semi-Annual Principal						$		44,904,999.00
							Per $1000 of Original
			Series 2006-1		Aggregate		Principal Amount
		1.	Class A-1 Principal Payment	$		44,904,999.00	$	234.4877
		2.	Class A-2 Principal Payment			0.00	$	0.0000
		3.	Class A-3 Principal Payment			0.00	$	0.0000
		4.	Class A-4 Principal Payment			0.00	$	0.0000
		5.	Class A-5 Principal Payment			0.00	$	0.0000
				$		44,904,999.00
			{Add Other Series as Applicable}

					Exhibit 99.1
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)	$		8,698,500.00
	ix.		Investment Earnings on Capital Subaccount Released to Note Issuer			230,698.26
		x.	Deposit to Excess Funds Subaccount			7,387,276.01
	xi.		Released to Note Issuer upon Retirement of all Notes			0.00
	xii.		Aggregate Remittances as of Current Payment Date	$		105,783,358.43
5.	Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect
	to payments to be made on such Payment Date):
			Series 2006-1
		i.	Class A-1 Outstanding Amount	$		146,597,600.00
	ii.		Class A-2 Outstanding Amount			341,000,000.00
	iii.		Class A-3 Outstanding Amount			250,000,000.00
	iv.		Class A-4 Outstanding Amount			437,000,000.00
		v.	Class A-5 Outstanding Amount			494,700,000.00
	vi.		Aggregate Outstanding Amount of all Series 2006-1 Notes	$		1,669,297,600.00
			{Add Other Series as applicable}
	vii.		Aggregate Outstanding Amount of all Notes	$		1,669,297,600.00
	viii.		Excess Funds Subaccount Balance	$		7,387,276.01
		x.	Capital Subaccount Balance			8,698,500.00
	xi.		Aggregate Collection Account Balance	$		16,085,776.01
6.	Subaccount Withdrawals as of Current Payment Date
	(if applicable, pursuant to Section 8.02(e) of Indenture):
		i.	Excess Funds Subaccount	$		1,908,354.68
	iii.		Capital Subaccount			8,929,198.26
	iv.		Total Withdrawals	$		10,837,552.94

						Exhibit 99.1
	7.	Shortfalls In Interest and Principal Payments as of Current Payment Date:			$		0.00
			i.	Semi-annual Interest
				Series 2006-1
			1.	Class A-1 Interest Payment	$		0.00
			2.	Class A-2 Interest Payment			0.00
			3.	Class A-3 Interest Payment			0.00
			4.	Class A-4 Interest Payment			0.00
			5.	Class A-5 Interest Payment			0.00
					$		0.00
				{Add Other Series as Applicable}
		ii.		Semi-annual Principal	$		0.00
				Series 2006-1
			1.	Class A-1 Principal Payment	$		0.00
			2.	Class A-2 Principal Payment			0.00
			3.	Class A-3 Principal Payment			0.00
			4.	Class A-4 Principal Payment			0.00
			5.	Class A-5 Principal Payment			0.00
					$		0.00
				{Add Other Series as Applicable}
	8.	Shortfalls in Required Subaccount Levels as of Current Payment Date:
		ii.		Capital Subaccount	$		0.00
					$		0.00
IN WITNESS HEREOF, the undersigned has duly executed and delivered this Semi-Annual
Servicer’s Certificate this 27th day of December, 2007.
AEP TEXAS CENTRAL COMPANY, as Servicer
by: Steve Haynes
title: Assistant Treasurer