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 2010



|                            |  |                                                           |                 |  |                                         |   |              |                                                        |  |   |                                                           |  |  |   |              | 
|--------------------------- |  | --------------------------------------------------------- | --------------- |  | --------------------------------------- | - | ------------ | ------------------------------------------------------ |  | - | --------------------------------------------------------- |  |  | - | ------------ | 
|Customer Class              |  | a. Series 2003-1TransitionCharges inEffectAugust 27, 2010 |                 |  | b. Series 2003-1TransitionChargesBilled |   |              | c. ActualSeries
2003-1TransitionChargePaymentsReceived |  |   | d. Series
2003-1TransitionChargeRemittancesMade toTrustee | 
|Residential Service         |  | $                                                         | 0.000630 / kWh  |  |                                         | $ | 1,375,153.86 |                                                        |  | $ | 2,059,009.51                                              |  |  | $ | 2,059,009.51 | 
|General Service Secondary   |  |                                                           |                 |  |                                         | $ | 2,122,928.57 |                                                        |  | $ | 2,027,523.62                                              |  |  | $ | 2,027,523.62 | 
|Non-demand                  |  | $                                                         | 0.000172 / kWh  |  |                                         |   |              |                                                        |  |   |                                                           |  |  |   |              | 
|Demand                      |  | $                                                         | 0.188 / kW      |  |                                         |   |              |                                                        |  |   |                                                           |  |  |   |              | 
|General Service Primary     |  |                                                           |                 |  |                                         | $ | 264,437.00   |                                                        |  | $ | 262,739.41                                                |  |  | $ | 262,739.41   | 
|Non-demand                  |  | ($                                                        | 0.000201) / kWh |  |                                         |   |              |                                                        |  |   |                                                           |  |  |   |              | 
|Demand                      |  | $                                                         | 0.180 / kW      |  |                                         |   |              |                                                        |  |   |                                                           |  |  |   |              | 
|High Voltage Service        |  | $                                                         | 0.141 / kW      |  |                                         | $ | 148,769.98   |                                                        |  | $ | 175,949.97                                                |  |  | $ | 175,949.97   | 
|Lighting Service            |  | $                                                         | 0.000876 / kWh  |  |                                         | $ | 34,284.20    |                                                        |  | $ | 32,751.14                                                 |  |  | $ | 32,751.14    | 
|Instantaneous Interruptible |  | $                                                         | 0.106 / kW      |  |                                         | $ | 91,540.74    |                                                        |  | $ | 69,571.01                                                 |  |  | $ | 69,571.01    | 
|Noticed Interruptible       |  | $                                                         | 0.195 / kW      |  |                                         | $ | 140,345.81   |                                                        |  | $ | 176,971.89                                                |  |  | $ | 176,971.89   | 
|                            |  |                                                           |                 |  |                                         |   |              |                                                        |  |   |                                                           |  |  |   |              | 
|Total                       |  |                                                           |                 |  |                                         | $ | 4,177,460.16 |                                                        |  | $ | 4,804,516.55                                              |  |  | $ | 4,804,516.55 | 



---

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 6th day of December 2010.



ONCOR ELECTRIC DELIVERY COMPANY LLC,as ServicerBy:

/s/ John M. CaseyName:

John M. CaseyTitle:

Vice President and Treasurer