Exhibit 99(e)(1)

Oncor Electric Delivery Transition Bond Company LLC

Series 2003-1 Transition Bonds

Statement of Outstanding Balances

as of December 31, 2010

(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 |  |                        | $ | 22,887,407 |                    |  | $ | 305,694,545 | 
|08/15/09     |  | $                         | 17,675,575 |  |                        | $ | 17,675,575 |                    |  | $ | 288,018,970 | 
|02/15/10     |  | $                         | 23,697,230 |  |                        | $ | 23,697,230 |                    |  | $ | 264,321,740 | 
|08/15/10     |  | $                         | 18,564,598 |  |                        | $ | 18,564,597 |                    |  | $ | 245,757,143 | 
|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 |  |                        |   |            |                    |  |   |             |