Exhibit 99(d)(1)

TXU Electric Delivery Transition Bond Company LLC

Series 2003-1 Transition Bonds

Statement of Outstanding Balances

as of December 31, 2005

(reflects actual payments made)



|             |  |                             |            |                          |   |                     |  |   |            
|------------ |  | --------------------------- | ---------- | ------------------------ | - | ------------------- |  | - | -----------
|Payment Date |  | Scheduled Principal Payment |            | Actual Principal Payment |   | Outstanding Balance
|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 |                          |   |                     |  |   |            
|08/15/06     |  | $                           | 15,639,784 |                          |   |                     |  |   |            
|02/15/07     |  | $                           | 21,333,128 |                          |   |                     |  |   |            
|08/15/07     |  | $                           | 16,180,886 |                          |   |                     |  |   |            
|02/15/08     |  | $                           | 22,152,926 |                          |   |                     |  |   |            
|08/15/08     |  | $                           | 16,870,815 |                          |   |                     |  |   |            
|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 |                          |   |                     |  |   |