Exhibit 99(a)(5)

MONTHLY SERVICERS CERTIFICATE

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

OF THE SERIES 2003-1 TRANSITION PROPERTY SERVICING AGREEMENT)

ONCOR ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC,

Series 2003-1 Bonds

Oncor Electric Delivery Company LLC, as Servicer

Pursuant to the Series 2003-1 Transition Property Servicing Agreement dated as of August 21, 2003 (the Series 2003-1 Transition Property Servicing Agreement) between Oncor Electric Delivery Company LLC, as Servicer, and
Oncor Electric Delivery Transition Bond Company LLC, as Issuer, the Servicer does hereby certify as follows:

SERIES 2003-1 COLLECTION
PERIOD: November 2008



|                            |  |                                             |                |                                          |   |                                                        |  |                                                           |              |  |   |             
|--------------------------- |  | ------------------------------------------- | -------------- | ---------------------------------------- | - | ------------------------------------------------------ |  | --------------------------------------------------------- | ------------ |  | - | ------------
|Customer Class              |  | a. Series 2003-1Transition Chargesin
Effect |                | b. Series 2003-1TransitionCharges Billed |   | c. ActualSeries 2003-1TransitionChargePaymentsReceived |  | d. Series 2003-1TransitionChargeRemittancesMade
toTrustee
|Residential Service         |  | $                                           | 0.000558 / kWh |                                          | $ | 1,180,743.41                                           |  | $                                                         | 1,678,170.10 |  | $ | 1,678,170.10
|General Service Secondary   |  |                                             |                |                                          | $ | 1,964,739.72                                           |  | $                                                         | 2,122,099.40 |  | $ | 2,122,099.40
|Non-demand                  |  | $                                           | 0.000242 / kWh |                                          |   |                                                        |  |                                                           |              |  |   |             
|Demand                      |  | $                                           | 0.171 / kW     |                                          |   |                                                        |  |                                                           |              |  |   |             
|General Service Primary     |  |                                             |                |                                          | $ | 270,487.72                                             |  | $                                                         | 286,018.23   |  | $ | 286,018.23  
|Non-demand                  |  | $                                           | 0.000228 / kWh |                                          |   |                                                        |  |                                                           |              |  |   |             
|Demand                      |  | $                                           | 0.176 / kW     |                                          |   |                                                        |  |                                                           |              |  |   |             
|High Voltage Service        |  | $                                           | 0.065 / kW     |                                          | $ | 91,378.44                                              |  | $                                                         | 133,582.90   |  | $ | 133,582.90  
|Lighting Service            |  | $                                           | 0.000771 / kWh |                                          | $ | 30,989.34                                              |  | $                                                         | 34,657.60    |  | $ | 34,657.60   
|Instantaneous Interruptible |  | $                                           | 0.093 / kW     |                                          | $ | 87,693.93                                              |  | $                                                         | 86,267.93    |  | $ | 86,267.93   
|Noticed Interruptible       |  | $                                           | 0.155 / kW     |                                          | $ | 129,253.75                                             |  | $                                                         | 129,919.30   |  | $ | 129,919.30  
|                            |  |                                             |                |                                          |   |                                                        |  |                                                           |              |  |   |             
|Total                       |  |                                             |                |                                          | $ | 3,755,286.31                                           |  | $                                                         | 4,470,715.46 |  | $ | 4,470,715.46



---

Capitalized terms used herein have their respective meanings set forth in the Series 2003-1 Transition
Property Servicing Agreement.

In WITNESS HEREOF, the undersigned has duly executed and delivered this Monthly Servicers Certificate
this 9th day of December, 2008.



ONCOR ELECTRIC DELIVERY COMPANY LLC, as ServicerBy:

/s/ John M. CaseyName:

John M. CaseyTitle:

Treasurer