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 2005



|                            |  |                                              |  |                                           |              |                                                             |   |                                                               |  |   |             
|--------------------------- |  | -------------------------------------------- |  | ----------------------------------------- | ------------ | ----------------------------------------------------------- | - | ------------------------------------------------------------- |  | - | ------------
|Customer Class              |  | a. Series 2003-1 Transition Charge in
Effect |  | b. Series 2003-1 Transition Charge Billed |              | c. Actual Series 2003-1 Transition Charge Payments Received |   | d. Series 2003-1 Transition Charge Remittance Made to Trustee
|Residential Service         |  | $0.000598 / kWh                              |  | $                                         | 1,310,186.59 |                                                             | $ | 2,411,518.80                                                  |  | $ | 2,411,518.80
|General Service Secondary   |  |                                              |  | $                                         | 2,096,293.10 |                                                             | $ | 2,513,146.19                                                  |  | $ | 2,513,146.19
|Non-demand                  |  | $0.000324 / kWh                              |  |                                           |              |                                                             |   |                                                               |  |   |             
|Demand                      |  | $0.181 / kW                                  |  |                                           |              |                                                             |   |                                                               |  |   |             
|General Service Primary     |  |                                              |  | $                                         | 238,609.50   |                                                             | $ | 267,445.87                                                    |  | $ | 267,445.87  
|Non-demand                  |  | $0.000315 / kWh                              |  |                                           |              |                                                             |   |                                                               |  |   |             
|Demand                      |  | $0.164 / kW                                  |  |                                           |              |                                                             |   |                                                               |  |   |             
|High Voltage Service        |  | $0.121 / kW                                  |  | $                                         | 153,019.45   |                                                             | $ | 159,498.70                                                    |  | $ | 159,498.70  
|Lighting Service            |  | $0.000870 / kWh                              |  | $                                         | 35,727.13    |                                                             | $ | 47,318.35                                                     |  | $ | 47,318.35   
|Instantaneous Interruptible |  | $0.097 / kW                                  |  | $                                         | 93,549.24    |                                                             | $ | 100,594.65                                                    |  | $ | 100,594.65  
|Noticed Interruptible       |  | $0.099 / kW                                  |  | $                                         | 81,651.67    |                                                             | $ | 92,622.50                                                     |  | $ | 92,622.50   
|                            |  |                                              |  |                                           |              |                                                             |   |                                                               |  |   |             
|Total                       |  |                                              |  | $                                         | 4,009,036.68 |                                                             | $ | 5,592,145.06                                                  |  | $ | 5,592,145.06



---

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 9thday of December, 2005.



TXU ELECTRIC DELIVERY COMPANY, as ServicerBy

/s/ John M. CaseyName:

John M. CaseyTitle:

Assistant Treasurer




2