<PAGE>
<TABLE>
<CAPTION>
                                                                                                     Exhibit 99(a)(2)

                         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: November 2004

                                        a. Series 2004-1       b. Series 2004-1    c.  Actual            d. Series 2004-1
                                           Transition             Transition           Series 2004-1        Transition
                                           Charge in              Charge               Transition           Charge
                                           Effect                 Billed               Charge               Remittance
                                           -------                ------               Payments             Made to
Customer Class                                                                         Received             Trustee
--------------                                                                         --------             --------
<S>                                    <C>                    <C>                   <C>                   <C>
Residential Service                    $0.000966/kWh          $2,245,960.16         $3,238,161.46         $3,238,161.46

General Service Secondary                                     $3,235,840.30         $3,723,676.62         $3,723,676.62

       Non-demand                      $0.000970/kWh

       Demand                          $0.282/kW

General Service Primary                                         $426,631.11           $469,303.07          $469,303.07

       Non-demand                      $0.000654/kWh

       Demand                          $0.296/kW

High Voltage Service                   $0.205/kW                $261,647.66           $278,309.54           $278,309.54

Lighting Service                       $0.001277/kWh             $51,082.54            $60,062.81            $60,062.81

Instantaneous Interruptible            $0.113/kW                $103,807.23           $119,284.35           $119,284.35

Noticed Interruptible                  $0.195/kW                $154,306.60           $207,223.74           $207,223.74
                                                              -------------         -------------         -------------
                                                              $6,479,275.60         $8,096,021.59         $8,096,021.59
         Total

</TABLE>

<PAGE>

         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 8th day of December, 2004.



                                          TXU ELECTRIC DELIVERY COMPANY,
                                          as Servicer


                                          By   /s/ John M. Casey
                                               -------------------------------
                                          Name:    John M. Casey
                                          Title:   Assistant Treasurer










                                       2