Exhibit 99(a)(2)

MONTHLY SERVICERS CERTIFICATE

(TO BE DELIVERED EACH MONTH PURSUANT TO SECTION 3.01(b)(i)

OF THE SERIES 2004-1 TRANSITION PROPERTY SERVICING AGREEMENT)

TXU ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC,

Series 2004-1 Bonds

TXU Electric Delivery Company, as Servicer

Pursuant to the Series 2004-1 Transition Property Servicing Agreement dated as of June 7, 2004 (the Series 2004-1 Transition Property Servicing Agreement) between TXU Electric Delivery Company, as Servicer, and TXU Electric
Delivery Transition Bond Company LLC, as Issuer, the Servicer does hereby certify as follows:

SERIES 2004-1 COLLECTION PERIOD: November 2005



|                            |  |                                              |  |                                           |              |                                                             |   |                                                               |  |   |              
|--------------------------- |  | -------------------------------------------- |  | ----------------------------------------- | ------------ | ----------------------------------------------------------- | - | ------------------------------------------------------------- |  | - | -------------
|Customer Class              |  | a. Series 2004-1 Transition Charge in
Effect |  | b. Series 2004-1 Transition Charge Billed |              | c. Actual Series 2004-1 Transition Charge Payments Received |   | d. Series 2004-1 Transition Charge Remittance Made to Trustee
|Residential Service         |  | $0.000958 / kWh                              |  | $                                         | 2,094,650.19 |                                                             | $ | 3,855,521.14                                                  |  | $ | 3,855,521.14 
|General Service Secondary   |  |                                              |  | $                                         | 4,256,899.93 |                                                             | $ | 5,106,279.77                                                  |  | $ | 5,106,279.77 
|Non-demand                  |  | $0.000826 / kWh                              |  |                                           |              |                                                             |   |                                                               |  |   |              
|Demand                      |  | $0.366 / kW                                  |  |                                           |              |                                                             |   |                                                               |  |   |              
|General Service Primary     |  |                                              |  | $                                         | 419,472.99   |                                                             | $ | 470,650.68                                                    |  | $ | 470,650.68   
|Non-demand                  |  | $0.000378 / kWh                              |  |                                           |              |                                                             |   |                                                               |  |   |              
|Demand                      |  | $0.289 / kW                                  |  |                                           |              |                                                             |   |                                                               |  |   |              
|High Voltage Service        |  | $0.146 / kW                                  |  | $                                         | 184,465.49   |                                                             | $ | 192,396.24                                                    |  | $ | 192,396.24   
|Lighting Service            |  | $0.001360 / kWh                              |  | $                                         | 56,062.46    |                                                             | $ | 74,198.32                                                     |  | $ | 74,198.32    
|Instantaneous Interruptible |  | $0.163 / kW                                  |  | $                                         | 156,937.41   |                                                             | $ | 168,815.89                                                    |  | $ | 168,815.89   
|Noticed Interruptible       |  | $0.161 / kW                                  |  | $                                         | 132,515.84   |                                                             | $ | 150,636.07                                                    |  | $ | 150,636.07   
|                            |  |                                              |  |                                           |              |                                                             |   |                                                               |  |   |              
|Total                       |  |                                              |  | $                                         | 7,301,004.31 |                                                             | $ | 10,018,498.11                                                 |  | $ | 10,018,498.11



---

Capitalized terms used herein have their respective meanings set forth in the Series 2004-1 Transition
Property Servicing Agreement.

In WITNESS HEREOF, the undersigned has duly executed and delivered this Monthly Servicers Certificate
this 9thday of December, 2005.



TXU ELECTRIC DELIVERY COMPANY, as ServicerBy

/s/ John M. CaseyName:

John M. CaseyTitle:

Assistant Treasurer




2