Exhibit 99(d)(2)

Oncor Electric Delivery Transition Bond Company LLC

Series 2004-1 Transition Bonds

Statement of Outstanding Balances

as of December 31, 2008

(reflects actual payments made)



|             |  |                           |            |                        |   |                    |  |   |            
|------------ |  | ------------------------- | ---------- | ---------------------- | - | ------------------ |  | - | -----------
|Payment Date |  | ScheduledPrincipalPayment |            | ActualPrincipalPayment |   | OutstandingBalance
|06/07/04     |  |                           |            |                        |   |                    |  | $ | 789,777,000
|11/15/04     |  | $                         | 9,497,122  |                        | $ | 9,497,122          |  | $ | 780,279,878
|05/15/05     |  | $                         | 24,931,710 |                        | $ | 24,931,710         |  | $ | 755,348,168
|11/15/05     |  | $                         | 29,612,875 |                        | $ | 29,612,875         |  | $ | 725,735,293
|05/15/06     |  | $                         | 26,001,686 |                        | $ | 26,001,686         |  | $ | 699,733,607
|11/15/06     |  | $                         | 30,518,702 |                        | $ | 30,518,702         |  | $ | 669,214,905
|05/15/07     |  | $                         | 27,068,916 |                        | $ | 27,068,916         |  | $ | 642,145,989
|11/15/07     |  | $                         | 31,965,647 |                        | $ | 31,965,647         |  | $ | 610,180,342
|05/15/08     |  | $                         | 28,029,697 |                        | $ | 28,029,697         |  | $ | 582,150,645
|11/15/08     |  | $                         | 32,379,952 |                        | $ | 32,379,952         |  | $ | 549,770,693
|05/15/09     |  | $                         | 28,670,797 |                        |   |                    |  |   |            
|11/15/09     |  | $                         | 34,010,045 |                        |   |                    |  |   |            
|05/15/10     |  | $                         | 29,909,541 |                        |   |                    |  |   |            
|11/15/10     |  | $                         | 35,653,605 |                        |   |                    |  |   |            
|05/15/11     |  | $                         | 31,484,179 |                        |   |                    |  |   |            
|11/15/11     |  | $                         | 37,278,430 |                        |   |                    |  |   |            
|05/15/12     |  | $                         | 33,135,283 |                        |   |                    |  |   |            
|11/15/12     |  | $                         | 38,933,171 |                        |   |                    |  |   |            
|05/15/13     |  | $                         | 34,894,486 |                        |   |                    |  |   |            
|11/15/13     |  | $                         | 40,843,190 |                        |   |                    |  |   |            
|05/15/14     |  | $                         | 36,895,349 |                        |   |                    |  |   |            
|11/15/14     |  | $                         | 42,915,221 |                        |   |                    |  |   |            
|05/15/15     |  | $                         | 39,006,143 |                        |   |                    |  |   |            
|11/15/15     |  | $                         | 45,007,615 |                        |   |                    |  |   |            
|05/15/16     |  | $                         | 41,133,638 |                        |   |                    |  |   |