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 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
            
            $
            2,068,391.58
            
            $
            3,304,971.61
            
            $
            3,304,971.61General
                Service Secondary
            
            
            
            
            $
            3,150,768.21
            
            $
            3,662,751.24
            
            $
            3,662,751.24Non-demand
            
            $
            0.000374
                / kWhDemand
            
            $
            0.272
                / kWGeneral
                Service Primary
            
            
            
            
            $
            510,806.67
            
            $
            579,233.95
            
            $
            579,233.95Non-demand
            
            $
            0.000594
                / kWhDemand
            
            $
            0.336
                / kWHigh
                Voltage Service
            
            $
            0.168
                / kW
            
            $
            221,225.55
            
            $
            120,231.00
            
            $
            120,231.00Lighting
                Service
            
            $
            0.001197
                / kWh
            
            $
            48,530.43
            
            $
            66,296.47
            
            $
            66,296.47Instantaneous
                Interruptible
            
            $
            0.139
                / kW
            
            $
            136,566.54
            
            $
            110,580.48
            
            $
            110,580.48Noticed
                Interruptible
            
            $
            0.294
                / kW
            
            $
            256,477.43
            
            $
            265,026.89
            
            $
            265,026.89Total
            
            
            
            
            $
            6,392,766.41
            
            $
            8,109,091.64
            
            $
            8,109,091.64








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 6 th day of
      December, 2006.





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