Exhibit 99(e)

SEMI-ANNUAL SERVICERS CERTIFICATE

TXU ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC,

$789,777,000 Transition Bonds, Series 2004-1

TXU Electric Delivery Company, as Servicer.

Pursuant to Section 4.01(c)(ii) of the Series 2004-1
Transition Property Servicing Agreement dated as of June 7, 2004 (the 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:

Capitalized terms used herein have the respective meanings as set forth in the Agreement. References herein to certain sections
and subsections are references to the respective sections of the Agreement.



|                    |  |                         
|------------------- |  | ------------------------
|Collection Periods: |  | May 2005 to October 2005
|Payment Date:       |  | November 15, 2005       
|Todays Date:       |  | November 7, 2005        



|      |  |                                                                                                  |  |   |              
|----- |  | ------------------------------------------------------------------------------------------------ |  | - | -------------
|1.    |  | COLLECTIONS ALLOCABLE AND AGGREGATE AMOUNTS AVAILABLE FOR THE CURRENT PAYMENT DATE:             
|      |  |                                                                                                 
|i.    |  | Remittances for the May 2005 Series 2004-1 Collection Period:                                    |  | $ | 3,687,296.72 
|ii.   |  | Remittances for the June 2005 Series 2004-1 Collection Period:                                   |  | $ | 5,412,741.37 
|iii.  |  | Remittances for the July 2005 Series 2004-1 Collection Period:                                   |  | $ | 8,110,585.80 
|iv.   |  | Remittances for the August 2005 Series 2004-1 Collection Period:                                 |  | $ | 9,559,449.42 
|v.    |  | Remittances for the September 2005 Series 2004-1 Collection Period:                              |  | $ | 9,886,066.42 
|vi.   |  | Remittances for the October 2005 Series 2004-1 Collection Period:                                |  | $ | 9,050,268.40 
|vii.  |  | Remittances for the Series 2004-1 Collection Period (after _____, use 6 prior periods only)      |  |   |              
|viii. |  | Remittances for the ____ Series 2004-1 Collection Period (after _____, use 6 prior periods only) |  |   |              
|ix.   |  | Remittances for the ____ Series 2004-1 Collection Period (after _____, use 6 prior periods only) |  |   |              
|x.    |  | Remittances for the ____ Series 2004-1 Collection Period (after _____, use 6 prior periods only) |  |   |              
|xi.   |  | Remittances for the ____ Series 2004-1 Collection Period (after _____, use 6 prior periods only) |  |   |              
|xii.  |  | Investment Earnings on Series 2004-1 Collection Account:                                         |  | $ | 0.00         
|xiii. |  | Investment Earnings on Series 2004-1 Capital Subaccount:                                         |  | $ | 5,079.49     
|xiv.  |  | Investment Earnings on Series 2004-1 Overcollateralization Subaccount:                           |  | $ | 0.00         
|xv.   |  | Investment Earnings on Series 2004-1 Reserve Subaccount:                                         |  | $ | 0.00         
|xvi.  |  | Investment Earnings on Series 2004-1 General Subaccount:                                         |  | $ | 323,975.81   
|      |  |                                                                                                  |  |   |              
|xvii. |  | Series 2004-1 General Subaccount Balance (sum of i through xvi above):                           |  | $ | 46,035,463.43
|      |  |                                                                                                  |  |   |              



---

|       |  |                                                                                                |  |   |              
|------ |  | ---------------------------------------------------------------------------------------------- |  | - | -------------
|       |  |                                                                                                |  |  
|xviii. |  | Series 2004-1 Reserve Subaccount Balance as of Prior
Series 2004-1 Payment Date:               |  | $ | 0.00         
|xix.   |  | Series 2004-1 Overcollateralization Subaccount Balance as of Prior Series 2004-1 Payment Date: |  | $ | 0.00         
|xx.    |  | Series 2004-1 Capital Subaccount Balance as of Prior
Series 2004-1 Payment Date:               |  | $ | 283,795.75   
|       |  |                                                                                                |  |   |              
|xxi.   |  | Series 2004-1 Collection Account Balance (sum of xvii through xx above)                        |  | $ | 46,319,259.18
|       |  |                                                                                                |  |   |              



|     |  |                                                             |  |   |               
|---- |  | ----------------------------------------------------------- |  | - | --------------
|2.   |  | OUTSTANDING AMOUNTS AS OF PRIOR SERIES 2004-1 PAYMENT DATE:
|     |  |                                                            
|i.   |  | Class A-1 Outstanding Amount                                |  | $ | 244,571,168.00
|ii.  |  | Class A-2 Outstanding Amount                                |  | $ | 221,000,000.00
|iii. |  | Class A-3 Outstanding Amount                                |  | $ | 289,777,000.00
|     |  |                                                             |  |   |               
|iv.  |  |                                                             |  |   |               
|v.   |  | Aggregate Outstanding Amount of All Series 2004-1 Bonds     |  | $ | 755,348,168.00
|     |  |                                                             |  |   |               



|     |  |                                                       |  |              |              
|---- |  | ----------------------------------------------------- |  | ------------ | -------------
|3.   |  | REQUIRED FUNDING/PAYMENTS AS OF CURRENT PAYMENT DATE: |  |              |              
|     |  |                                                      
|     |  | SERIES 2004-1 PRINCIPAL                               |  | PRINCIPALDUE
|i.   |  | Class A-1                                             |  | $            | 29,612,875.00
|ii.  |  | Class A-2                                             |  | $            | 0.00         
|iii. |  | Class A-3                                             |  | $            | 0.00         
|     |  |                                                       |  |              |              
|iv.  |  |                                                       |  |              |              
|v.   |  | For All Series 2004-1 Bonds                           |  | $            | 29,612,875.00
|     |  |                                                       |  |              |              

|      |  |                             |  |                    |  |                             |             |                   |             |               |   |             
|----- |  | --------------------------- |  | ------------------ |  | --------------------------- | ----------- | ----------------- | ----------- | ------------- | - | ------------
|      |  | SERIES 2004-1               |  | BOND INTEREST RATE |  | DAYS IN INTEREST PERIOD (1) |             | PRINCIPAL BALANCE |             | INTEREST DUE 
|vi.   |  | Class A-1                   |  | 3.52%              |  | 180                         |             | $                 | 244,571,168 |               | $ | 4,304,452.56
|vii.  |  | Class A-2                   |  | 4.81%              |  | 180                         |             | $                 | 221,000,000 |               | $ | 5,315,050.00
|viii. |  | Class A-3                   |  | 5.29%              |  | 180                         |             | $                 | 289,777,000 |               | $ | 7,664,601.65
|      |  |                             |  |                    |  |                             |             |                   |             |               |   |             
|ix.   |  |                             |  |                    |  |                             |             |                   |             |               |   |             
|x.    |  | For All Series 2004-1 Bonds |  |                    |  | $                           | 755,348,168 |                   | $           | 17,284,104.21
|      |  |                             |  |                    |  |                             |             |                   |             |               |   |             



|      |  |                                                |  |                |           |                  |   |             
|----- |  | ---------------------------------------------- |  | -------------- | --------- | ---------------- | - | ------------
|      |  |                                                |  | REQUIRED LEVEL |           | FUNDING REQUIRED
|xiii. |  | Series 2004-1 Overcollateralization Subaccount |  | $              | 493,611   |                  | $ | 493,611     
|xiv.  |  | Series 2004-1 Capital Subaccount               |  | $              | 3,948,885 |                  | $ | 3,665,089.25

---

|(1) | On 30/360-day basis for initial payment date; otherwise use one-half of annual rate.
|--- | ------------------------------------------------------------------------------------



2



---

|                                                                                                             |  |                                                                                        |  |   |             
|------------------------------------------------------------------------------------------------------------ |  | -------------------------------------------------------------------------------------- |  | - | ------------
|4.                                                                                                           |  | ALLOCATION OF REMITTANCES AS OF CURRENT PAYMENT DATE PURSUANT TO 8.02(d) OF INDENTURE:
|                                                                                                             |  |                                                                                       
|i.                                                                                                           |  | Trustee Fees and Expenses (subject to cap - see 8.02(e)(i) of the Indenture):          |  | $ | 0.00        
|ii.                                                                                                          |  | Independent Manager Fees (subject to cap - see 8.02(e)(i) of the Indenture):           |  | $ | 0.00        
|ii.                                                                                                          |  | Series 2004-1 Servicing Fee:                                                           |  | $ | 122,444.25  
|iii.                                                                                                         |  | Operating Expenses (subject to cap - see 8.02(e)(iii) of the Indenture):               |  |   |             
|                                                                                                             |  | Trust Operating Expense:                                                               |  | $ | 0.00        
|                                                                                                             |  | Trust Accounting Expense:                                                              |  | $ | 0.00        
|                                                                                                             |  | Rating Agency Fees:                                                                    |  | $ | 0.00        
|                                                                                                             |  | * Reimburse Qualified Issuance Expenses:                                               |  | $ | 429,127.27  
|                                                                                                             |  | 2005 Audit Fee (reimburse Administrator - Sec 3 of Agrmt):                             |  | $ | 26,750.00   
|                                                                                                             |  |                                                                                        |  |   |             
|                                                                                                             |  | Total Fees and Expenses (i through iii):                                               |  | $ | 578,321.52  
|                                                                                                             |  |                                                                                        |  |   |             
|*  Represents amounts not recovered by Issuer at transaction closing, paid by Servicer - reimburse Servicer.
|                                                                                                             |  |                                                                                       
|iv.                                                                                                          |  | Semi-Annual Interest (including any past-due for prior period(s)                       |  |   |             
|                                                                                                             | 
|SERIES 2004-1                                                                                                |  |                                                                                        | 
|                                                                                                             |  |                                                                                       
|1.                                                                                                           |  | Class A-1 Interest Payment                                                             |  | $ | 4,304,452.56
|2.                                                                                                           |  | Class A-2 Interest Payment                                                             |  | $ | 5,315,050.00
|3.                                                                                                           |  | Class A-3 Interest Payment                                                             |  | $ | 7,664,601.65



|              |  |                                                                                     |  |   |              
|------------- |  | ----------------------------------------------------------------------------------- |  | - | -------------
|v.            |  | Principal Due and Payable as a Result of Event of Default or on Final Maturity Date
|             
|SERIES 2004-1
|              |  |                                                                                    
|1.            |  | Class A-1 Principal Payment                                                         |  | $ | 0            
|2.            |  | Class A-2 Principal Payment                                                         |  | $ | 0            
|3.            |  | Class A-3 Principal Payment                                                         |  | $ | 0            
|              | 
|vi.           |  | Semi-Annual Principal                                                              
|             
|SERIES 2004-1
|              |  |                                                                                    
|1.            |  | Class A-1 Principal Payment                                                         |  | $ | 28,456,833.45
|2.            |  | Class A-2 Principal Payment                                                         |  | $ | 0            
|3.            |  | Class A-3 Principal Payment                                                         |  | $ | 0            



3



---

|              |  |                                                                                                                                                               |  |   |              
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | - | -------------
|4.            |  | ALLOCATION OF REMITTANCES AS OF CURRENT PAYMENT DATE PURSUANT TO 8.02(d) OF INDENTURE (CONTINUED):                                                           
|              |  |                                                                                                                                                               |  |   |              
|vii.          |  | Funding of Series 2004-1 Capital Subaccount (to required level)                                                                                               |  | $ | 0.00         
|viii.         |  | Funding of Series 2004-1 Overcollateralization Subaccount (to required level)                                                                                 |  | $ | 0.00         
|ix.           |  | Investment Earnings on Series 2004-1 Capital Subaccount Released to Issuer                                                                                    |  | $ | 0.00         
|x.            |  | Deposit to Series 2004-1 Reserve Subaccount                                                                                                                   |  | $ | 0.00         
|xi.           |  | Released to Issuer upon Retirement of all Bonds                                                                                                               |  | $ | 0.00         
|              |  |                                                                                                                                                               |  |   |              
|xii.          |  | AGGREGATE REMITTANCES AS OF CURRENT PAYMENT DATE                                                                                                              |  | $ | 46,319,259.18
|              |  |                                                                                                                                                               |  |   |              
|              | 
|5.            |  | OUTSTANDING AMOUNT AND SERIES 2004-1 COLLECTION ACCOUNT BALANCE AS OF CURRENT PAYMENT DATE (AFTER GIVING EFFECT TO PAYMENTS TO BE MADE ON SUCH PAYMENT DATE):
|              | 
|SERIES 2004-1 |  |                                                                                                                                                               | 



|      |  |                                                                                                              |  |   |               
|----- |  | ------------------------------------------------------------------------------------------------------------ |  | - | --------------
|i.    |  | Class A-1 Outstanding Amount                                                                                 |  | $ | 216,114,334.55
|ii.   |  | Class A-2 Outstanding Amount                                                                                 |  | $ | 221,000,000.00
|iii.  |  | Class A-3 Outstanding Amount                                                                                 |  | $ | 289,777,000.00
|      |  |                                                                                                              |  |   |               
|iv.   |  |                                                                                                              |  |   |               
|vi.   |  | AGGREGATE OUTSTANDING AMOUNT OF ALL SERIES 2004-1 BONDS                                                      |  | $ | 726,891,334.55
|      |  |                                                                                                              |  |   |               
|vii.  |  | Series 2004-1 Reserve Subaccount Balance                                                                     |  | $ | 0.00          
|viii. |  | Series 2004-1 Overcollateralization Subaccount Balance                                                       |  | $ | 0.00          
|ix.   |  | Series 2004-1 Capital Subaccount Balance                                                                     |  | $ | 0.00          
|      |  |                                                                                                              |  |   |               
|x.    |  | AGGREGATE SERIES 2004-1 COLLECTION ACCOUNT BALANCE                                                           |  | $ | 0.00          
|      |  |                                                                                                              |  |   |               
|      | 
|6.    |  | SUBACCOUNT WITHDRAWALS AS OF CURRENT PAYMENT DATE (IF APPLICABLE, PURSUANT TO SECTION 8.02(e) OF INDENTURE):
|      |  |                                                                                                             
|i.    |  | Series 2004-1 Reserve Subaccount                                                                             |  | $ | 0.00          
|ii.   |  | Series 2004-1 Overcollateralization Subaccount                                                               |  | $ | 0.00          
|iii.  |  | Series 2004-1 Capital Subaccount                                                                             |  | $ | 283,795.75    
|      |  |                                                                                                              |  |   |               
|iv.   |  | TOTAL WITHDRAWALS                                                                                            |  | $ | 283,795.75    
|      |  |                                                                                                              |  |   |               



4



---

|7. | SHORTFALLS IN INTEREST AND PRINCIPAL PAYMENTS AS OF CURRENT PAYMENT DATE:
|-- | -------------------------------------------------------------------------



|i. | Semi-annual Interest
|-- | --------------------

SERIES 2004-1



|              |  |                                                                                    |  |   |             
|------------- |  | ---------------------------------------------------------------------------------- |  | - | ------------
|1.            |  | Class A-1 Interest Payment                                                         |  | $ | 0           
|2.            |  | Class A-2 Interest Payment                                                         |  | $ | 0           
|3.            |  | Class A-3 Interest Payment                                                         |  | $ | 0           
|              |  |                                                                                   
|ii.           |  | Semi-annual Principal                                                              |  |   |             
|             
|SERIES 2004-1
|              |  |                                                                                   
|1.            |  | Class A-1 Principal Payment                                                        |  | $ | 1,156,041.55
|2.            |  | Class A-2 Principal Payment                                                        |  | $ | 0           
|3.            |  | Class A-3 Principal Payment                                                        |  | $ | 0           
|              | 
|8.            |  | SHORTFALLS IN REQUIRED SERIES 2004-1 SUBACCOUNT LEVELS AS OF CURRENT PAYMENT DATE:
|              |  |                                                                                   
|i.            |  | Series 2004-1 Overcollateralization Subaccount                                     |  | $ | 493,611.00  
|ii.           |  | Series 2004-1 Capital Subaccount                                                   |  | $ | 3,948,885.00



5



---

IN WITNESS HEREOF, the undersigned has duly executed and delivered this Semi-Annual Servicers
Certificate this 7th day of November, 2005.



TXU ELECTRIC DELIVERY COMPANY,as ServicerBy:

/s/ John M. CaseyName:

John M. CaseyTitle:

Assistant Treasurer




6