<PAGE>
<TABLE>
<CAPTION>
                                                                                                  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)

               TXU ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC,
                               Series 2003-1 Bonds

         TXU Electric Delivery Company, 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 TXU Electric Delivery Company, as Servicer, and TXU Electric
Delivery Transition Bond Company LLC, as Issuer, the Servicer does hereby
certify as follows:



          SERIES 2003-1 COLLECTION PERIOD: November 2004




                                       a.  Series 2003-1      b. Series 2003-1     c. Actual             d. Series 2003-1
                                           Transition            Transition           Series 2003-1         Transition
                                           Charge in             Charge               Transition            Charge
                                           Effect                Billed               Charge                Remittance
                                           ------                ------               Payment               Made to
Customer Class                                                                        Received              Trustee
--------------                                                                        --------              -------
<S>                                    <C>                   <C>                   <C>                   <C>
Residential Service                    $0.000658/kWh         $1,503,155.81         $2,170,534.73         $2,170,534.73

General Service Secondary                                    $2,160,511.50         $2,481,127.82         $2,481,127.82

          Non-demand                   $0.000290/kWh

          Demand                       $0.195/kW

General Service Primary                                        $355,782.20           $389,350.87           $389,350.87

          Non-demand                   $0.000144/kWh

          Demand                       $0.248/kW

High Voltage Service                   $0.050/kW                $63,308.22            $67,365.51            $67,365.51

Lighting Service                       $0.000865/kWh            $34,107.90            $40,238.07            $40,238.07

Instantaneous Interruptible            $0.113/kW               $103,510.27           $118,887.62           $118,887.62

Noticed Interruptible                  $0.173/kW               $136,291.69           $183,782.27           $183,782.27
                                                             -------------         -------------         -------------
                                                             $4,356,667.59         $5,451,286.89         $5,451,286.89
         Total

</TABLE>
<PAGE>

         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 8th day of December, 2004.



                                               TXU ELECTRIC DELIVERY COMPANY,
                                               as Servicer


                                               By     /s/ John M. Casey
                                               -------------------------------
                                               Name:   John M. Casey
                                               Title:  Assistant Treasurer
















                                       2