Exhibit 99(d)(1)

Oncor Electric Delivery Transition Bond Company LLC

Series 2003-1 Transition Bonds

Statement of Outstanding Balances

as of December 31, 2008

(reflects actual payments made)



|             |  |                           |            |                        |   |                    |  |   |            
|------------ |  | ------------------------- | ---------- | ---------------------- | - | ------------------ |  | - | -----------
|Payment Date |  | ScheduledPrincipalPayment |            | ActualPrincipalPayment |   | OutstandingBalance
|08/21/03     |  |                           |            |                        |   |                    |  | $ | 500,000,000
|02/15/04     |  | $                         | 7,693,695  |                        | $ | 7,693,695          |  | $ | 492,306,305
|08/15/04     |  | $                         | 14,849,544 |                        | $ | 14,849,544         |  | $ | 477,456,761
|02/15/05     |  | $                         | 20,514,532 |                        | $ | 20,514,532         |  | $ | 456,942,229
|08/15/05     |  | $                         | 15,245,936 |                        | $ | 15,245,936         |  | $ | 441,696,293
|02/15/06     |  | $                         | 20,936,802 |                        | $ | 20,936,802         |  | $ | 420,759,491
|08/15/06     |  | $                         | 15,639,784 |                        | $ | 15,639,784         |  | $ | 405,119,707
|02/15/07     |  | $                         | 21,333,128 |                        | $ | 21,333,128         |  | $ | 383,786,579
|08/15/07     |  | $                         | 16,180,886 |                        | $ | 16,180,886         |  | $ | 367,605,693
|02/15/08     |  | $                         | 22,152,926 |                        | $ | 22,152,926         |  | $ | 345,452,767
|08/15/08     |  | $                         | 16,870,815 |                        | $ | 16,870,816         |  | $ | 328,581,951
|02/15/09     |  | $                         | 22,887,407 |                        |   |                    |  |   |            
|08/15/09     |  | $                         | 17,675,575 |                        |   |                    |  |   |            
|02/15/10     |  | $                         | 23,697,230 |                        |   |                    |  |   |            
|08/15/10     |  | $                         | 18,564,598 |                        |   |                    |  |   |            
|02/15/11     |  | $                         | 24,689,884 |                        |   |                    |  |   |            
|08/15/11     |  | $                         | 19,632,748 |                        |   |                    |  |   |            
|02/15/12     |  | $                         | 25,779,810 |                        |   |                    |  |   |            
|08/15/12     |  | $                         | 20,760,586 |                        |   |                    |  |   |            
|02/15/13     |  | $                         | 26,919,355 |                        |   |                    |  |   |            
|08/15/13     |  | $                         | 21,990,463 |                        |   |                    |  |   |            
|02/15/14     |  | $                         | 28,222,131 |                        |   |                    |  |   |            
|08/15/14     |  | $                         | 23,354,481 |                        |   |                    |  |   |            
|02/15/15     |  | $                         | 29,612,944 |                        |   |                    |  |   |            
|08/15/15     |  | $                         | 24,794,740 |                        |   |                    |  |   |