Exhibit
      99(a)(1)


MONTHLY
      SERVICER’S CERTIFICATE


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


OF
      THE
      SERIES 2004-1 TRANSITION PROPERTY SERVICING AGREEMENT)





TXU
      ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC,


Series
      2004-1 Bonds








TXU
      Electric Delivery Company, as Servicer




Pursuant
      to the Series 2004-1 Transition Property Servicing Agreement dated as of June
      7,
      2004 (the “Series 2004-1 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
                2004-1 COLLECTION PERIOD: October 2006Customer
                Class
            
            a.Series
                2004-1
              Transition
                Charges inEffect
            
            b.Series
                2004-1
              Transition
                ChargesBilled
            
            c.Actual
              Series
                2004-1 Transition Charge PaymentsReceived
            
            d.Series
                2004-1
              Transition
                Charge Remittances Made toTrusteeResidential
                Service
            
            $
            0.000993
                / kWh
            
            $
            2,845,035.81
            
            $
            4,453,367.38
            
            $
            4,453,367.38General
                Service Secondary
            
            
            
            
            $
            3,271,482.56
            
            $
            3,201,722.09
            
            $
            3,201,722.09Non-demand
            
            $
            0.000374
                / kWhDemand
            
            $
            0.272
                / kWGeneral
                Service Primary
            
            
            
            
            $
            518,017.09
            
            $
            467,029.28
            
            $
            467,029.28Non-demand
            
            $
            0.000594
                / kWhDemand
            
            $
            0.336
                / kWHigh
                Voltage Service
            
            $
            0.168
                / kW
            
            $
            209,432.84
            
            $
            214,071.93
            
            $
            214,071.93Lighting
                Service
            
            $
            0.001197
                / kWh
            
            $
            49,384.90
            
            $
            43,378.85
            
            $
            43,378.85Instantaneous
                Interruptible
            
            $
            0.139
                / kW
            
            $
            134,490.28
            
            $
            133,075.05
            
            $
            133,075.05Noticed
                Interruptible
            
            $
            0.294
                / kW
            
            $
            268,633.89
            
            $
            251,982.37
            
            $
            251,982.37Total
            
            
            
            
            $
            7,296,477.37
            
            $
            8,764,626.95
            
            $
            8,764,626.95








Capitalized
      terms used herein have their respective meanings set forth in the Series 2004-1
      Transition Property Servicing Agreement.




In
      WITNESS HEREOF, the undersigned has duly executed and delivered this Monthly
      Servicer’s Certificate this 7 th day of
      November, 2006.








TXU
                ELECTRIC DELIVERY COMPANY,as
                ServicerBy:
            /s/
                John M. CaseyName:
            John
                M. CaseyTitle:
            Assistant
                Treasurer