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 2006Customer
                Class
            
            a.Series
                2003-1
              Transition
                Charges inEffect
            
            b.Series
                2003-1
              Transition
                ChargesBilled
            
            c.Actual
              Series
                2003-1 Transition Charge PaymentsReceived
            
            d.Series
                2003-1
              Transition
                Charge Remittances Made toTrusteeResidential
                Service
            
            $
            0.000620
                / kWh
            
            $
            1,290,653.34
            
            $
            2,060,862.20
            
            $
            2,060,862.20General
                Service Secondary
            
            
            
            
            $
            2,071,344.42
            
            $
            2,410,066.68
            
            $
            2,410,066.68Non-demand
            
            $
            0.000378
                / kWhDemand
            
            $
            0.177
                / kWGeneral
                Service Primary
            
            
            
            
            $
            316,177.30
            
            $
            358,278.13
            
            $
            358,278.13Non-demand
            
            $
            0.000353
                / kWhDemand
            
            $
            0.208
                / kWHigh
                Voltage Service
            
            $
            0.102
                / kW
            
            $
            134,314.66
            
            $
            72,996.74
            
            $
            72,996.74Lighting
                Service
            
            $
            0.000767
                / kWh
            
            $
            31,034.88
            
            $
            42,391.75
            
            $
            42,391.75Instantaneous
                Interruptible
            
            $
            0.090
                / kW
            
            $
            88,423.90
            
            $
            72,359.66
            
            $
            72,359.66Noticed
                Interruptible
            
            $
            0.182
                / kW
            
            $
            158,760.10
            
            $
            163,903.80
            
            $
            163,903.80Total
            
            
            
            
            $
            4,090,708.60
            
            $
            5,180,858.96
            
            $
            5,180,858.96








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 6 th day of
      December, 2006.





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