##### Table of Contents



---

---

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549



---



FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2002

Commission file number 333-51066

The Detroit Edison Securitization Funding LLC, a Michigan limited liability
company, meets the conditions set forth in General Instruction I (1) (a) and
(b) of Form 10-K and is, therefore, filing this form with the reduced
disclosure format.

THE DETROIT EDISON SECURITIZATION FUNDING LLC(Exact name of registrant as specified in its charter)

|                                         |  |                    
|---------------------------------------- |  | -------------------
|Michigan                                 |  | 38-0478650         
|(State or other jurisdiction of          |  | (I.R.S. Employer   
|incorporation or organization)           |  | Identification No.)
|                                         |  |                    
|2000 2nd Avenue, Detroit, Michigan       |  | 48226-1279         
|(Address of principal executive offices) |  | (Zip Code)         

313-235-8000
(Registrants telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

None

Securities registered pursuant to Section 12(g) of the Act:

None

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X                      No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrants knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendments to
this Form 10-K. [ X ]

The registrant is a single member limited liability company whose equity is
solely owned by The Detroit Edison Company.

DOCUMENTS INCORPORATED BY REFERENCE

None



---

---





---



THE DETROIT EDISON SECURITIZATION FUNDING LLC

ANNUAL REPORT ON FORM 10-K
YEAR ENDED DECEMBER 31, 2002


TABLE OF CONTENTS



|                                                  |                                                                                              |  |  |  |  |  |  | 
|------------------------------------------------- | -------------------------------------------------------------------------------------------- |  |  |  |  |  |  | 
|PART I                                           
|                                                  | Item 1 & 2. Business & Properties                                                           
|                                                  | Item 3. Legal Proceedings                                                                   
|                                                  | Item 4. Submission Of Matters To A Vote Of Security Holders                                 
|PART II                                          
|                                                  | Item 5. Market For Registrants Members Equity And Related Owner Matters                   
|                                                  | Item 6. Selected Financial Data                                                             
|                                                  | Item 7. Managements Narrative Analysis Of Results Of Operations                            
|                                                  | Item 7A. Quantitative And Qualitative Disclosures About Market Risk                         
|                                                  | Item 8. Financial Statements And Supplementary Data                                         
|                                                  | Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|PART III                                         
|                                                  | Item 10. Directors and Executive Officers of the Registrant                                 
|                                                  | Item 11. Executive Compensation                                                             
|                                                  | Item 12. Security Ownership of Certain Beneficial Owners and Management                     
|                                                  | Item 13. Certain Relationships and Related Transactions                                     
|PART IV                                          
|                                                  | Item 14. Controls and Procedures                                                            
|                                                  | Item 15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K                   
|SIGNATURES                                       
|CERTIFICATIONS                                   
|Computation of Ratio of Earnings to Fixed Charges
|Semi-Annual Servicer Certificate                 
|Chief Executive Officer Certification            
|Chief Financial Officer Certification            



---



##### Table of Contents



TABLE OF CONTENTS

|               |  |                                                                                      |  |     
|-------------- |  | ------------------------------------------------------------------------------------ |  | ----
|               |  |                                                                                      |  | PAGE
|               |  |                                                                                      |  |     
|PART I         |  |                                                                                      |  |     
|Items 1 & 2.   |  | Business & Properties                                                                |  | 1   
|Item 3.        |  | Legal Proceedings                                                                    |  | 1   
|Item 4.        |  | Submission of Matters to a Vote of Security Holders                                  |  | 1   
|PART II        |  |                                                                                      |  |     
|Item 5.        |  | Market for Registrants Members Equity and Related Owner Matters                    |  | 2   
|Item 6.        |  | Selected Financial Data                                                              |  | 2   
|Item 7.        |  | Managements Narrative Analysis of Results Of Operations                             |  | 2   
|Item 7A        |  | Quantitative and Qualitative Disclosures About Market Risk                           |  | 4   
|Item 8.        |  | Financial Statements and Supplementary Data                                          |  | 5   
|Item 9.        |  | Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure |  | 16  
|PART III       |  |                                                                                      |  |     
|Item 10.       |  | Directors and Executive Officers of the Registrant                                   |  | 17  
|Item 11.       |  | Executive Compensation                                                               |  | 17  
|Item 12.       |  | Security Ownership of Certain Beneficial Owners and Management                       |  | 17  
|Item 13.       |  | Certain Relationships and Related Transactions                                       |  | 17  
|PART IV        |  |                                                                                      |  |     
|Item 14.       |  | Controls and Procedures                                                              |  | 18  
|Item 15.       |  | Exhibits, Financial Statement Schedules, and Reports on Form 8-K                     |  | 18  
|SIGNATURES     |  |                                                                                      |  | 20  
|CERTIFICATIONS |  |                                                                                      |  | 21  





---



##### Table of Contents



FORWARD-LOOKING STATEMENTS

Certain information presented herein includes forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements involve certain risks and uncertainties that may
cause actual future results to differ materially from those contemplated,
projected, estimated or budgeted in such forward-looking statements.
Securitization bondholders may suffer payment delays or losses if the Detroit
Edison Securitization Funding LLCs (Companys) assets are not sufficient to
pay interest or the scheduled principal of the securitization bonds. Funds for
payments are dependent upon the securitization property and the right to
collect the securitization surcharge over a period limited by Michigan statute
to 15 years. In addition, collections are dependent on the level of The
Detroit Edison Company (Detroit Edison) electric deliveries to customers.




PART I




Item 1 & 2. Business & Properties

The Company, a single member limited liability company established by Detroit
Edison under the laws of the state of Michigan, was formed on November 20,
2000. The Company is a wholly owned subsidiary of Detroit Edison, an operating
electric public utility that is a wholly owned subsidiary of DTE Energy Company
(DTE Energy). As discussed in Item 7, Managements Narrative Analysis of
Results of Operations, the Company was organized for the sole purpose of
purchasing and owning Securitization Property, issuing securitization bonds,
and performing activities that are necessary to accomplish these purposes. The
Company had no financial operations until February 15, 2001.

On March 9, 2001, the Company issued $1.75 billion of securitization bonds
(Note 3) and used the net proceeds to purchase securitization property from
Detroit Edison.

Securitization Property is a property right authorized by Michigan state
legislation and by a financing order of the Michigan Public Service Commission
(MPSC). The Securitization Property is qualified costs that primarily represent
Detroit Edisons unamortized investment in the 1,150 Megawatt Fermi 2 nuclear
power plant that was classified as a regulatory asset. The Michigan statute
provided, among other things, the irrevocable right of Detroit Edison, or its
successor or assignee, to impose, collect and receive a non-bypassable
surcharge from customers pursuant to an order, issued on November 2, 2000, and
clarified on January 4, 2001, by the MPSC in accordance with the June 2000
Customer Choice and Electricity Reliability Act (Act).




Item 3. Legal Proceedings

None.




Item 4. Submission Of Matters To A Vote Of Security Holders

Omitted per general instruction I (2) (c) of Form 10-K for wholly owned
subsidiaries (reduced disclosure format).

1



---



##### Table of Contents






PART II




Item 5. Market For Registrants Members Equity And Related Owner Matters

The Company was formed as a single member limited liability company, solely
owned by Detroit Edison for its own benefit. As such, no market exists for the
members equity.




Item 6. Selected Financial Data

Omitted per general instruction I (2) (a) of Form 10-K for wholly owned
subsidiaries (reduced disclosure format).




Item 7. Managements Narrative Analysis Of Results Of Operations

The Results of Operations discussion for the Company is presented in accordance
with General Instruction I (2) (a) of Form 10-K for wholly owned subsidiaries
(reduced disclosure format).

As discussed in Note 1, the Company is a special purpose entity established by
Detroit Edison to recover certain qualified costs, called Securitization
Property by Michigan statute. The qualified costs primarily represent Detroit
Edisons unamortized investment in the 1,150 Megawatt Fermi 2 nuclear power
plant that was classified as a regulatory asset. On March 9, 2001, the Company
issued securitization bonds and used the net proceeds to purchase the
Securitization Property from Detroit Edison. The Company receives revenues
that are intended to recover its costs and service its debt. Amortization
expense associated with the Securitization Property is adjusted as necessary so
that expenses equal revenues and interest income.

For the year ended December 31, 2002, the Company earned $205,230,000 in
surcharge revenues and $1,123,000 in interest income compared to $143,920,000
in surcharge revenues and $824,000 in interest income for the year ended
December 31, 2001. The increase in surcharge revenues is due to weather driven
higher electricity sales by Detroit Edison and an increase in the surcharge
rate, as well as the fact that the Company was not formed until March 2001.
Amortization expense consists of amortization of the Securitization Property,
overcollateralization fee, and over-recovery of securitization surcharge (SC).
The amortization expense for the years ended December 2002 and 2001 was
$98,887,000 and $56,333,000, respectively. The increase in amortization
expense reflects the adjustment needed to have revenues and interest income
equal expenses. The larger adjustment was primarily attributable to the
increase in surcharge revenues. During 2002, the Company also incurred
interest expense of $104,873,000, amortization of debt issuance costs of
$1,397,000, servicing fees of $875,000, and administrative fees of $250,000
compared to interest expense of $86,928,000, amortization of debt issuance
costs of $482,000, servicing fees of $729,000, and administrative fees of
$208,000 in 2001.

Detroit Edison, as Servicer, collects a surcharge from its customers for the
benefit of the Company and the Securitization Bondholders based on an initial
$0.0032 per kilowatthour rate. Due to the time lag between SC billed to
customers and amounts collected from those customers, Detroit Edison began cash
remittance to the trustee for SC collections on May 14, 2001. This surcharge
rate was modified to $0.0041 per kilowatthour on September 1, 2001.

2



---



##### Table of Contents



Under a MPSC financing order, Detroit Edison will implement an annual
adjustment to the SC to provide sufficient funds for timely payments related to
the securitization bonds. On February 6, 2002, the SC was modified to $0.00392
per kilowatthour effective March 1, 2002 and on February 5, 2003, the SC was
modified to $0.00336 per kilowatthour effective March 1, 2003.

3



---



##### Table of Contents






Item 7A. Quantitative And Qualitative Disclosures About Market Risk

The Company estimates that if interest rates were 10% higher or lower, the fair
value of long-term debt at December 31, 2002 would decrease $54 million and
increase $52 million, respectively.

4



---



##### Table of Contents






Item 8. Financial Statements And Supplementary Data

|                                |  |      |    | 
|------------------------------- |  | ---- | -- | 
|                                |  | Page |   
|                                |  |      |   
|Independent Auditors Report    |  |      | 6  | 
|Statement of Operations         |  |      | 7  | 
|Statement of Financial Position |  |      | 8  | 
|Statement of Cash Flows         |  |      | 9  | 
|Statement of Members Equity    |  |      | 10 | 
|Notes to Financial Statements   |  |      | 11 | 

5



---



##### Table of Contents



INDEPENDENT AUDITORS REPORT

To the Managers of
The Detroit Edison Securitization Funding LLC:

We have audited the statement of financial position of The Detroit
Edison Securitization Funding LLC, (the Company) as of December 31, 2002 and
2001, and the related statements of operations, cash flows and members equity
for the years then ended. These financial statements are the responsibility of
the Companys management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The Detroit Edison
Securitization Funding LLC as of December 31, 2002 and 2001, and the results of
its operations and its cash flows for the years then ended in conformity with
accounting principles generally accepted in the United States of America.

/s/ DELOITTE & TOUCHE LLP

Detroit, Michigan
February 11, 2003

6



---



##### Table of Contents



THE DETROIT EDISON SECURITIZATION FUNDING LLC
STATEMENT OF OPERATIONS

---

|                           |                                     |   |                        |         |   |      |         |        |  
|-------------------------- | ----------------------------------- | - | ---------------------- | ------- | - | ---- | ------- | ------ | -
|                           |                                     |   | Year Ended December 31 |        
|                           |                                     |   |                        |        
|                           |                                     |   | 2002                   |         |   | 2001 |        
|                           |                                     |   |                        |         |   |      |        
|(in Thousands)             |                                     |   |                        |         |   |      |         |       
|Operating Revenues         |                                     | $ | 205,230                |         |   | $    | 143,920 |       
|                           |                                     |   |                        |         |   |     
|Operating Expenses         |                                     |   |                        |         |   |      |         |       
|                           | Amortization expense                |   |                        | 98,887  |   |      |         | 56,333 |  
|                           | Service fees                        |   |                        | 875     |   |      |         | 729    |  
|                           | Administrative fees                 |   |                        | 250     |   |      |         | 208    |  
|                           | Other                               |   |                        | 71      |   |      |         | 64     |  
|                           |                                     |   |                        |         |   |     
|                           |                                     |   | 100,083                |         |   |      | 57,334  |       
|                           |                                     |   |                        |         |   |     
|Operating Income           |                                     |   | 105,147                |         |   |      | 86,586  |       
|                           |                                     |   |                        |         |   |     
|Interest Expense and Other |                                     |   |                        |         |   |      |         |       
|                           | Interest expense                    |   |                        | 104,873 |   |      |         | 86,928 |  
|                           | Interest income                     |   |                        | (1,124  | ) |      |         | (824   | )
|                           | Amortization of debt issuance costs |   |                        | 1,398   |   |      |         | 482    |  
|                           |                                     |   |                        |         |   |     
|                           |                                     |   | 105,147                |         |   |      | 86,586  |       
|                           |                                     |   |                        |         |   |     
|Net Income                 |                                     | $ |                       |         |   | $    |        |       
|                           |                                     |   |                        |         |   |     

---

See Notes to Financial Statements

7



---



##### Table of Contents



THE DETROIT EDISON SECURITIZATION FUNDING LLC
STATEMENT OF FINANCIAL POSITION

---

|                                             |                                                                                                |   |             |           |  |      |           |           | 
|-------------------------------------------- | ---------------------------------------------------------------------------------------------- | - | ----------- | --------- |  | ---- | --------- | --------- | 
|                                             |                                                                                                |   | December 31 |          
|                                             |                                                                                                |   |             |          
|                                             |                                                                                                |   | 2002        |           |  | 2001 |          
|                                             |                                                                                                |   |             |           |  |      |          
|(in Thousands)                               |                                                                                                |   |             |           |  |      |           |          
|ASSETS                                       |                                                                                                |   |             |           |  |      |           |          
|Current Assets                               |                                                                                                |   |             |           |  |      |           |          
|                                             | Cash and cash equivalents                                                                      |   | $           |          |  |      | $         | 2,872     | 
|                                             | Restricted cash                                                                                |   |             | 94,757    |  |      |           | 67,840    | 
|                                             | Accounts receivable                                                                            |   |             | 23,564    |  |      |           | 22,406    | 
|                                             | Accrued unbilled revenues                                                                      |   |             | 8,309     |  |      |           | 7,047     | 
|                                             |                                                                                                |   |             |           |  |      |          
|                                             |                                                                                                |   | 126,630     |           |  |      | 100,165   |          
|                                             |                                                                                                |   |             |           |  |     
|Securitized Regulatory Assets                |                                                                                                |   |             |           |  |      |           |          
|                                             | Securitization property, less accumulated amortization of
$106,743 and $27,380, respectively   |   |             | 1,612,973 |  |      |           | 1,692,335 | 
|                                             | Unamortized bond issuance cost, less accumulated
amortization of $1,880 and $482, respectively |   |             | 28,405    |  |      |           | 29,803    | 
|                                             |                                                                                                |   |             |           |  |      |          
|                                             |                                                                                                |   | 1,641,378   |           |  |      | 1,722,138 |          
|                                             |                                                                                                |   |             |           |  |      |          
|                                             |                                                                                                | $ | 1,768,008   |           |  | $    | 1,822,303 |          
|                                             |                                                                                                |   |             |           |  |     
|LIABILITIES AND MEMBERS EQUITY              |                                                                                                |   |             |           |  |      |           |          
|Current Liabilities                          |                                                                                                |   |             |           |  |      |           |          
|                                             | Accounts payable                                                                               |   | $           |          |  |      | $         | 2,809     | 
|                                             | Accrued interest                                                                               |   |             | 34,428    |  |      |           | 35,681    | 
|                                             | Accounts payable to member                                                                     |   |             | 375       |  |      |           | 375       | 
|                                             | Current portion of securitization bonds payable                                                |   |             | 88,266    |  |      |           | 72,521    | 
|                                             | Regulatory liability                                                                           |   |             | 50,095    |  |      |           | 28,432    | 
|                                             |                                                                                                |   |             |           |  |      |          
|                                             |                                                                                                |   | 173,164     |           |  |      | 139,818   |          
|                                             |                                                                                                |   |             |           |  |     
|Non-Current Liabilities and Deferred Credits |                                                                                                |   |             |           |  |      |           |          
|                                             | Securitization bonds payable                                                                   |   |             | 1,584,948 |  |      |           | 1,673,214 | 
|                                             | Other                                                                                          |   |             | 1,146     |  |      |           | 521       | 
|                                             |                                                                                                |   |             |           |  |      |          
|                                             |                                                                                                |   | 1,586,094   |           |  |      | 1,673,735 |          
|                                             |                                                                                                |   |             |           |  |      |          
|Members Equity                              |                                                                                                |   | 8,750       |           |  |      | 8,750     |          
|                                             |                                                                                                |   |             |           |  |      |          
|                                             |                                                                                                |   |             |           |  |      |          
|                                             |                                                                                                | $ | 1,768,008   |           |  | $    | 1,822,303 |          
|                                             |                                                                                                |   |             |           |  |     

---

See Notes to Financial Statements

8



---



##### Table of Contents



THE DETROIT EDISON SECURITIZATION FUNDING LLC
STATEMENT OF CASH FLOWS

---

|                                                     |                                                                            |                                                   |         |                        |         |   |            |            |         |  
|---------------------------------------------------- | -------------------------------------------------------------------------- | ------------------------------------------------- | ------- | ---------------------- | ------- | - | ---------- | ---------- | ------- | -
|                                                     |                                                                            |                                                   |         | Year Ended December 31 |        
|                                                     |                                                                            |                                                   |         |                        |        
|                                                     |                                                                            |                                                   |         | 2002                   |         |   | 2001       |           
|                                                     |                                                                            |                                                   |         |                        |         |   |            |           
|(in Thousands)                                       |                                                                            |                                                   |         |                        |         |   |            |           
|Operating Activities                                 |                                                                            |                                                   |         |                        |         |   |            |           
|                                                     | Net income                                                                 |                                                   | $       |                       |         |   | $          |           |        
|                                                     | Adjustments to reconcile net income to net cash from operating activities: |                                                   |         |                        |         |   |            |            |        
|                                                     |                                                                            | Amortization                                      |         |                        | 100,285 |   |            |            | 56,815  |  
|                                                     | Changes in current assets and liabilities:                                 |                                                   |         |                        |         |   |            |            |        
|                                                     |                                                                            | Accounts receivable and accrued unbilled revenues |         |                        | (2,420  | ) |            |            | (29,453 | )
|                                                     |                                                                            | Interest payable                                  |         |                        | (1,253  | ) |            |            | 35,681  |  
|                                                     |                                                                            | Accounts payable                                  |         |                        | (24     | ) |            |            | 375     |  
|                                                     |                                                                            |                                                   |         |                        |         |  
|Net cash from operating activities                   |                                                                            |                                                   | 96,588  |                        |         |   | 63,418     |           
|                                                     |                                                                            |                                                   |         |                        |         |  
|Investing Activities                                 |                                                                            |                                                   |         |                        |         |   |            |           
|                                                     | Restricted cash                                                            |                                                   |         | (26,917                | )       |   |            | (67,840    | )      
|                                                     | Purchase of securitized property                                           |                                                   |         |                       |         |   |            | (1,747,191 | )      
|                                                     | Capitalization of issuance cost                                            |                                                   |         | (22                    | )       |   |            |           |        
|                                                     |                                                                            |                                                   |         |                        |         |  
|Net cash used for investing activities               |                                                                            |                                                   | (26,939 | )                      |         |   | (1,815,031 | )         
|                                                     |                                                                            |                                                   |         |                        |         |  
|Financing Activities                                 |                                                                            |                                                   |         |                        |         |   |            |           
|                                                     | Issuance of bonds                                                          |                                                   |         |                       |         |   |            | 1,750,000  |        
|                                                     | Members investment                                                        |                                                   |         |                       |         |   |            | 8,750      |        
|                                                     | Payment of bonds                                                           |                                                   |         | (72,521                | )       |   |            | (4,265     | )      
|                                                     |                                                                            |                                                   |         |                        |         |  
|Net cash from (used for) financing activities        |                                                                            |                                                   | (72,521 | )                      |         |   | 1,754,485  |           
|                                                     |                                                                            |                                                   |         |                        |         |  
|Net Increase (Decrease) in Cash and Cash Equivalents |                                                                            |                                                   | (2,872  | )                      |         |   | 2,872      |           
|Cash and Cash Equivalents at Beginning of the Period |                                                                            |                                                   | 2,872   |                        |         |   |           |           
|                                                     |                                                                            |                                                   |         |                        |         |  
|Cash and Cash Equivalents at End of the Period       |                                                                            | $                                                 |        |                        |         | $ | 2,872      |           
|                                                     |                                                                            |                                                   |         |                        |         |  
|Supplementary Cash Flow Information                  |                                                                            |                                                   |         |                        |         |   |            |           
|                                                     | Interest paid                                                              |                                                   | $       | 106,126                |         |   | $          | 51,247     |        
|                                                     |                                                                            |                                                   |         |                        |         |  

---

See Notes to Financial Statements

9



---



##### Table of Contents



THE DETROIT EDISON SECURITIZATION FUNDING LLC
STATEMENT OF MEMBERS EQUITY

---

|                            |                       |   |                        |   |  |      |       |       | 
|--------------------------- | --------------------- | - | ---------------------- | - |  | ---- | ----- | ----- | 
|                            |                       |   | Year Ended December 31 |  
|                            |                       |   |                        |  
|                            |                       |   | 2002                   |   |  | 2001 |      
|                            |                       |   |                        |   |  |      |      
|(in Thousands)              |                       |   |                        |   |  |      |       |      
|Balance beginning of period |                       | $ | 8,750                  |   |  | $    |      |      
|                            |                       |   |                        |   |  |      |       |      
|Add:                        |                       |   |                        |   |  |      |       |      
|                            | Members contribution |   |                        |  |  |      |       | 8,750 | 
|                            |                       |   |                        |   |  |     
|                            |                       |   |                        |   |  |      |       |      
|Balance at end of period    |                       | $ | 8,750                  |   |  | $    | 8,750 |      
|                            |                       |   |                        |   |  |     

---

See Notes to Financial Statements

10



---



##### Table of Contents



THE DETROIT EDISON SECURITIZATION FUNDING LLC
NOTES TO FINANCIAL STATEMENTS

NOTE 1  NATURE OF OPERATIONS

The Detroit Edison Securitization Funding LLC (Company), a single member
limited liability company established by The Detroit Edison Company (Detroit
Edison) under the laws of the state of Michigan, was formed on November 20,
2000. The Company is a wholly owned subsidiary of Detroit Edison, an operating
electric public utility that is a wholly owned subsidiary of DTE Energy Company
(DTE Energy). The Company was organized for the sole purpose of purchasing and
owning securitization property, issuing securitization bonds, and performing
activities that are necessary to accomplish these purposes. The Company had no
financial operations until February 15, 2001.

The Company is a special purpose entity established by Detroit Edison to
recover certain qualified costs, called Securitization Property by Michigan
statute. The qualified costs primarily represent Detroit Edisons unamortized
investment in the 1,150 Megawatt Fermi 2 nuclear power plant that was
classified as a regulatory asset by Detroit Edison. Securitization Property is
a property right authorized by Michigan state legislation and by a financing
order of the Michigan Public Service Commission (MPSC). The Michigan statute
provided, among other things, the irrevocable right of Detroit Edison, or its
successor or assignee, to impose, collect and receive a non-bypassable
securitization surcharge (SC) from customers pursuant to an order (Financing
Order), issued on November 2, 2000, and clarified on January 4, 2001, by the
MPSC in accordance with the June 2000 Customer Choice and Electricity
Reliability Act (Act). The Financing Order also includes the right to obtain
periodic adjustments of SC. The Financing Order authorizes the SC to be
sufficient to recover up to $1.774 billion aggregate principal amount of
securitization bonds (Bonds), plus an amount sufficient to fund any reserves
and to pay interest, servicing fees and other administrative expenses relating
to the Bonds.

On March 9, 2001, the Company issued $1.75 billion of Bonds and used the net
proceeds to purchase the Securitization Property from Detroit Edison.

The principal amount of the Bonds, interest, fees, and required
overcollateralization for the Bonds will be recovered through the SC payable by
electric customers taking delivery of electricity from Detroit Edison on its
MPSC approved rate schedules and special contracts.

Detroit Edison, as Servicer, collects the SC from its customers and deposits
daily collections into various subaccounts held by The Bank of New York, as
trustee (Trustee). The Trustee is required to use these funds to make
principal and interest payments on the Bonds and to pay fees and expenses
specified in the Indenture for the Bonds.

The Company has no employees. Under a Servicing Agreement, Detroit Edison is
required to manage and administer the Securitization Property. Detroit Edison
collects the SC on behalf of the Company. Detroit Edison receives an annual
servicing fee of 0.05% of the initial principal amount of the Bonds. The
Servicing Agreement also requires Detroit Edison to file requests with the MPSC
for annual adjustments to the SC. These adjustments are based on actual SC
collections and updated assumptions by Detroit Edison of estimated delivery of
electricity, expected delinquencies and write-offs, and future expenses
relating to the Securitization Property and the Bonds.

11



---



##### Table of Contents



NOTE 2  SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying financial statements are prepared using accounting principles
generally accepted in the United States of America. These accounting
principles require management to use estimates and assumptions that impact
reported amounts of assets, liabilities, revenues, expenses, and the disclosure
of contingent assets and liabilities. Actual results may differ from those
estimates.

Regulation and Regulatory Assets and Liabilities

The Companys business meets the criteria of Statement of Financial Accounting
Standards (SFAS) No. 71, Accounting for the Effects of Certain Types of
Regulation. This accounting standard recognizes the cost-based ratemaking
process, which results in differences in the application of generally accepted
accounting principles between regulated and non-regulated businesses. Continued
applicability of SFAS No. 71 requires that rates be designed to recover
specific costs of providing regulated services and be charged to and collected
from customers. The Company believes that currently available facts support
the continued application of SFAS No. 71 to its business.

Cash and Cash Equivalents

For purposes of the Statement of Cash Flows, the Company considers investments
purchased with a maturity of three months or less to be cash equivalents.

Restricted Cash

Restricted cash includes $80.6 million in the General Subaccount, $4.5 million
in the Reserve Subaccount, $0.9 million in the Overcollateralization Subaccount
and $8.8 million in the Capital Subaccount. The Trustee has established the
following subaccounts for the Bonds:

General Subaccountis comprised of daily SC collections and interest earned
from short-term investments. These amounts accumulate until the Trustee pays
principal, interest, service and administration fees, and other expenses.

Reserve Subaccountconsists of funds remaining after required allocations on
the scheduled semi-annual payment dates. The Trustee may draw funds from this
subaccount if the general subaccount is insufficient to make scheduled
payments.

Overcollateralization Subaccountaccumulates a mandatory reserve amount. This
account is funded over the life of the Bonds. The Trustee may draw from this
subaccount if the general subaccount and reserve subaccount are insufficient to
service required payments.

Capital Subaccountwas initially funded by a contribution to the Company by
Detroit Edison on the date of issuance of the Bonds in an amount equal to 0.5%
of the initial principal amount of the Bonds. This subaccount will be released
at Bond retirement. The Trustee can draw funds from this subaccount if the
general subaccount, reserve subaccount and overcollateralization subaccount are
insufficient to service bond payments. If the Capital Subaccount is used, it
will be replenished from SC remittances.

Unamortized Bond Issuance Costs

The costs related to the issuance of the Bonds are amortized over the life of
the Bonds utilizing the effective interest method.

12



---



##### Table of Contents



Revenue

On March 26, 2001, Detroit Edison, as Servicer, implemented a nonbypassable SC
of $0.0032 per kilowatthour (kWh), which was modified to $0.0041 per kWh on
September 1, 2001 and $0.00392 per kWh on March 1, 2002. The Company also
accrues SC revenue for electric services provided by Detroit Edison but
unbilled at the end of each month.

Amortization

The Securitization Property was recorded at acquired cost and is being
amortized over the life of the Bonds, based on estimated SC revenues, interest
accruals and other expenses. The Act limits the Bond life to no greater than
15 years. Amortization expense consists of amortization of the Securitization
Property, overcollateralization fee, and over-recovery of SC.

In accordance with SFAS No. 71, amortization is adjusted for over/under
recovery of SC resulting from differences between estimated and actual
electricity delivery and is shown as a regulatory liability on the statement of
financial position.

Income Taxes

The Company has elected to be treated as a division of Detroit Edison, and is
not a separate taxable entity. As a result, Detroit Edison is responsible for
the tax impacts of the Company.

NOTE 3  LONG-TERM DEBT

In March 2001, the Company issued $1.75 billion of Bonds at an average annual
interest rate of 6.3%. The Company used the proceeds from the Bonds to
purchase Securitization Property from Detroit Edison. The Securitization
Property of the Company has been assigned to the Trustee to collateralize the
Bonds.

The Company retired $72,521,000 of Bonds during 2002.

13



---



##### Table of Contents



Details of the Bonds at December 31, 2002 are:

|                                |     |           |  |      |                |   |                   |              |  |                |                     |        |  |  |  |        | 
|------------------------------- | --- | --------- |  | ---- | -------------- | - | ----------------- | ------------ |  | -------------- | ------------------- | ------ |  |  |  | ------ | 
|                                |     |           |  |      |                |   | Principal Balance |              |  | Expected Final |                     |        |  |  | 
|Class                           |     | Bond Rate |  |      | (in Thousands) |   |                   | Payment Date |  |                | Final Maturity Date |       
|                                |     |           |  |      |                |   |                   |              |  |                |                     |       
|                                | A-1 |           |  | 5.18 | %              |   | $                 | 47,754       |  |                |                     | 3/1/03 |  |  |  | 3/1/05 | 
|                                | A-2 |           |  | 5.51 | %              |   |                   | 179,038      |  |                |                     | 3/1/05 |  |  |  | 3/1/07 | 
|                                | A-3 |           |  | 5.88 | %              |   |                   | 322,792      |  |                |                     | 3/1/08 |  |  |  | 3/1/10 | 
|                                | A-4 |           |  | 6.19 | %              |   |                   | 406,722      |  |                |                     | 3/1/11 |  |  |  | 3/1/13 | 
|                                | A-5 |           |  | 6.42 | %              |   |                   | 326,237      |  |                |                     | 3/1/13 |  |  |  | 3/1/15 | 
|                                | A-6 |           |  | 6.62 | %              |   |                   | 390,671      |  |                |                     | 3/1/15 |  |  |  | 3/1/16 | 
|                                |     |           |  |      |                |   |                   |              |  |                |                     |        |  |  | 
|                                |     |           |  |      |                |   |                   |              |  |                |                     |        |  |  |  |       
|Total                           |     |           |  |      |                |   | 1,673,214         |              |  |                |                     |        |  |  |  |       
|Less amount due within one year |     |           |  |      |                |   | 88,266            |              |  |                |                     |        |  |  |  |       
|                                |     |           |  |      |                |   |                   |              |  |                |                     |        |  |  | 
|Long-Term Debt                  |     |           |  |      |                | $ | 1,584,948         |              |  |                |                     |        |  |  |  |       
|                                |     |           |  |      |                |   |                   |              |  |                |                     |        |  |  | 

In the years 2003  2007, long-term debt maturities are $88,265,610,
$88,726,715, $96,348,877, $104,497,870, and $110,793,727, respectively.

NOTE 4  FAIR VALUE OF FINANCIAL INSTRUMENTS

The fair value of financial instruments is determined by reference to various
market data and other valuation techniques. The estimated fair value of
long-term debt at December 31, 2002 and 2001 was $1,861,849,000 and
$1,784,673,000 compared to the carrying amount of $1,673,214,000 and
$1,745,735,000, respectively.

NOTE 5  SIGNIFICANT AGREEMENTS AND RELATED PARTY TRANSACTIONS

Under the Servicing Agreement, Detroit Edison as Servicer is required to manage
and administer the Securitization Property of the Company and to collect the SC
on behalf of the Company. The Company pays an annual service fee of $875,000
and an annual administrative fee of $250,000 to Detroit Edison.

At December 31, 2002, the Statement of Financial Position includes a receivable
from Detroit Edison of $23,303,518 for SC collections and also includes a
payable to Detroit Edison of $375,000 for servicing fees and administrative
expenses.

14



---



##### Table of Contents



NOTE 6  SUPPLEMENTARY QUARTERLY FINANCIAL INFORMATION (Unaudited)

|                  |  |         |        |  |         |   |        |         |  |   |         |  |  |      |        |  |  |   |         | 
|----------------- |  | ------- | ------ |  | ------- | - | ------ | ------- |  | - | ------- |  |  | ---- | ------ |  |  | - | ------- | 
|                  |  | First   |        |  | Second  |   |        | Third   |  |   | Fourth  |  |  |      |        | 
|(in Thousands)    |  | Quarter |        |  | Quarter |   |        | Quarter |  |   | Quarter |  |  | Year |       
|                  |  |         |        |  |         |   |        |         |  |   |         |  |  |      |       
|2002              |  |         |        |  |         |   |        |         |  |   |         |  |  |      |        |  |  |   |         | 
|Operating Revenue |  | $       | 49,751 |  |         | $ | 48,768 |         |  | $ | 58,576  |  |  | $    | 48,135 |  |  | $ | 205,230 | 
|Operating Income  |  |         | 26,625 |  |         |   | 26,374 |         |  |   | 26,195  |  |  |      | 25,953 |  |  |   | 105,147 | 
|Net Income        |  |         |       |  |         |   |       |         |  |   |        |  |  |      |       |  |  |   |        | 
|                  |  |         |        |  |         |   |        |         |  |   |         |  |  |      |        |  |  |   |         | 
|2001              |  |         |        |  |         |   |        |         |  |   |         |  |  |      |        |  |  |   |         | 
|Operating Revenue |  | $       | 9,925  |  |         | $ | 38,663 |         |  | $ | 48,875  |  |  | $    | 46,457 |  |  | $ | 143,920 | 
|Operating Income  |  |         | 6,517  |  |         |   | 26,654 |         |  |   | 26,621  |  |  |      | 26,794 |  |  |   | 86,586  | 
|Net Income        |  |         |       |  |         |   |       |         |  |   |        |  |  |      |       |  |  |   |        | 

15



---



##### Table of Contents






Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure

None.

16



---



##### Table of Contents






PART III




Item 10. Directors and Executive Officers of the Registrant




Item 11. Executive Compensation




Item 12. Security Ownership of Certain Beneficial Owners and Management




Item 13. Certain Relationships and Related Transactions

All omitted per general instruction I (2) (c) of Form 10-K for wholly owned
subsidiaries (reduced disclosure format).

17



---



##### Table of Contents






PART IV




Item 14. Controls and Procedures

(a) Evaluation of disclosure controls and procedures



| |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | The Companys Chief Executive Officer and Chief Financial Officer have
evaluated the effectiveness of the Companys disclosure controls and
procedures (as defined in Exchange Act Rules 13a-14(c) and 15d-14(d)) as of
a date within 90 days before the filing of this annual report, and have
concluded that, as of the evaluation date, such controls and procedures were
effective at ensuring that required information will be disclosed on a
timely basis in reports filed under the Exchange Act.

(b) Changes in internal controls



| |                                                                                                                                                                                                                                                                                                                
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | There have been no significant changes (including corrective actions with
regard to significant deficiencies or material weaknesses) in the Companys
internal controls or in other factors that could significantly affect these
controls subsequent to the evaluation date referenced in paragraph (a)
above.




Item 15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a)  The following documents are filed as part of this Annual Report on Form
10-K.



| |                                                                                                                                                
| | -----------------------------------------------------------------------------------------------------------------------------------------------
| | (1) Financial statements. See Item
8  Financial Statements and Supplementary Data.                                                          
|
| | (2) Schedules are omitted as not applicable or not required, or the
required information is shown in the financial statements or notes
thereto.
|
| | (3) Exhibits.                                                                                                                                  

|            |  |                                                                                                                                   |  |  |  | 
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------- |  |  |  | 
|Exhibit No. |  | Description                                                                                                                       |  |  |  | 
|            |  |                                                                                                                                   |  |  |  | 
|(i)         |  | Exhibits filed herewith                                                                                                          
|            |  |                                                                                                                                  
|12-2        |  | Computation of Ratio of Earnings to Fixed Charges.                                                                               
|            |  |                                                                                                                                  
|99-29       |  | Semi-Annual Servicer Certificate dated as of February 28, 2003.                                                                  
|            |  |                                                                                                                                  
|99-30       |  | Chief Executive Officer Certification of Periodic Report.                                                                        
|            |  |                                                                                                                                  
|99-31       |  | Chief Financial Officer Certification of Periodic Report.                                                                        
|            |  |                                                                                                                                  
|(ii)        |  | Exhibits incorporated herein by reference                                                                                        
|            |  |                                                                                                                                  
|4-1         |  | Limited Liability Company Agreement of The Detroit Edison Securitization Funding
LLC (Exhibit 4.1 to Registration No. 333-51066).

18



---



##### Table of Contents



|            |  |                                                                                                                                                                                                                                                                                                          
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                              
|            |  |                                                                                                                                                                                                                                                                                                          
|4-2         |  | Articles of Organization of The Detroit Edison Securitization Funding LLC
(Exhibit 4.2 to Registration No. 333-51066).                                                                                                                                                                                   
|            |  |                                                                                                                                                                                                                                                                                                          
|4-2-1       |  | Restated Articles of Organization of The Detroit Edison Securitization Funding
LLC (Exhibit 4.2.1 to Registration No. 333-51066).                                                                                                                                                                        
|            |  |                                                                                                                                                                                                                                                                                                          
|4-3         |  | Indenture (Exhibit 4.3 to Form 10-Q for quarter ended March 31, 2001).                                                                                                                                                                                                                                   
|            |  |                                                                                                                                                                                                                                                                                                          
|4-3-1       |  | Supplemental Indenture, including Form of Bonds (Exhibit 4.3.1 to Form 10-Q for
quarter ended March 31, 2001).                                                                                                                                                                                           
|            |  |                                                                                                                                                                                                                                                                                                          
|10-1        |  | Sale Agreement (Exhibit 10.1 to Form 10-Q for quarter ended March 31, 2001).                                                                                                                                                                                                                             
|            |  |                                                                                                                                                                                                                                                                                                          
|10-2        |  | Servicing Agreement (Exhibit 10.2 to Form 10-Q for quarter ended March 31, 2001).                                                                                                                                                                                                                        
|            |  |                                                                                                                                                                                                                                                                                                          
|10-3        |  | Financing Order of the MPSC issued November 2, 2000 (Exhibit 10.3 to
Registration No. 333-51066).                                                                                                                                                                                                        
|            |  |                                                                                                                                                                                                                                                                                                          
|10-4        |  | Opinion and Order of the MPSC issued January 4, 2001 (Exhibit 10.4 to
Registration No. 333-51066).                                                                                                                                                                                                       
|            |  |                                                                                                                                                                                                                                                                                                          
|99-1        |  | Internal Revenue Service Private Letter Ruling pertaining to Bonds (Exhibit 99.1
to Registration No. 333-51066).                                                                                                                                                                                         
|            |  |                                                                                                                                                                                                                                                                                                          
|99-2        |  | Administration Agreement (Exhibit 99.2 to Registration No. 333-51066).                                                                                                                                                                                                                                   
|            |  |                                                                                                                                                                                                                                                                                                          
|99-3        |  | Trade Receivables Purchase and Sale Agreement, dated as of February 28, 1989, as
amended and restated, among The Detroit Edison Company, as seller, Corporate
Asset Funding Company, Inc., Citibank, N.A., and Citicorp North America, Inc.
(Exhibit 99.3 to Form 10-Q for quarter ended March 31, 2001).
|            |  |                                                                                                                                                                                                                                                                                                          
|99-4        |  | Trade Receivables Purchase and Sale Agreement, dated as of February 28, 1989, as
amended and restated, among The Detroit Edison Company, as seller, Citibank,
N.A., and Citicorp North America, Inc. (Exhibit 99.4 to Form 10-Q for quarter
ended March 31, 2001).                                       
|            |  |                                                                                                                                                                                                                                                                                                          
|99-5        |  | Intercreditor Agreement, among Citicorp North America, Inc., Citibank, N.A., the
trustee, the issuer, and The Detroit Edison Company (Exhibit 99.5 to Form 10-Q
for quarter ended March 31, 2001).                                                                                                       
|            |  |                                                                                                                                                                                                                                                                                                          
|99-6        |  | Securitization Bond Charges, filed with the MPSC on August 10, 2001 (Exhibit
99.10 to Form 10-Q for quarter ended June 30, 2001).                                                                                                                                                                        
|            |  |                                                                                                                                                                                                                                                                                                          
|99-7        |  | MPSC Order dated February 6, 2002 authorizing True-up Adjustment
(Exhibit 99.16 to Form 10-K for year ended December 31, 2001).                                                                                                                                                                          

(b)  Reports on Form 8-K.

None.

19



---



##### Table of Contents






SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.

|                     |  |                                                                                             
|-------------------- |  | --------------------------------------------------------------------------------------------
|                     |  | THE DETROIT EDISON
SECURITIZATION FUNDING LLC                                               
|                     |  | (Registrant)                                                                                
|                     |  |                                                                                             
|Date: March 20, 2003 |  | By:     /S/ DANIEL G. BRUDZYNSKIDaniel G. Brudzynski
Chief Accounting Officer and Controller

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the date indicated.

|      |  |                                                                                      |  |    |  |                                       
|----- |  | ------------------------------------------------------------------------------------ |  | -- |  | --------------------------------------
|By    |  | /s/ DAVID E. MEADORDavid E. Meador, Manager                                          |  | By |  | /s/  N. A. KHOURIN. A. Khouri, Manager
|     
|By    |  | /s/ DANIEL G. BRUDZYNSKIDaniel G. Brudzynski
Chief Accounting Officer and Controller |  |    |  |                                       
|     
|Date: |  | March 20, 2003                                                                       |  |    |  |                                       

20



---



##### Table of Contents






FORM 10-K CERTIFICATION



| | I, David E. Meador, Manager and Chief Executive Officer of The Detroit Edison
Securitization Funding LLC, certify that:
| | -----------------------------------------------------------------------------------------------------------------------



| | 1. |  | I have reviewed this annual report on Form 10-K of The Detroit Edison
Securitization Funding LLC;                                                                                                                                                                                                                       
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
|
| | 2. |  | Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;
|
| | 3. |  | Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual
report;                   
|
| | 4. |  | The registrants other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we
have:                                                                                               



| |  |  | a) | designed such disclosure controls and procedures to ensure
that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within
those entities, particularly during the period in which this annual
report is being prepared;
| |  |  | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  |  | b) | evaluated the effectiveness of the registrants disclosure
controls and procedures as of a date within 90 days prior to the
filing date of this annual report (the Evaluation Date); and                                                                                                  
|
| |  |  | c) | presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;                                                                                                                        



| | 5. |  | The registrants other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrants auditors and the audit
committee of registrants board of directors (or persons performing the
equivalent function):
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a) | all significant deficiencies in the design or operation of
internal controls which could adversely affect the registrants
ability to record, process, summarize and report financial data and
have identified for the registrants auditors any material
weaknesses in internal controls; and
| |  |  | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  |  | b) | any fraud, whether or not material, that involves management
or other employees who have a significant role in the registrants
internal controls; and                                                                                                                                        



| | 6. |  | The registrants other certifying officers and I have indicated in this
annual report whether there were significant changes in internal controls
or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.
| | -- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|                                                                                                                        |  |                        |  | 
|----------------------------------------------------------------------------------------------------------------------- |  | ---------------------- |  | 
|/s/ DAVID E. MEADORDavid E. Meador
Manager and Chief Executive Officer of
The Detroit Edison Securitization Funding LLC |  | Date:   March 20, 2003

21



---



##### Table of Contents



FORM 10-K CERTIFICATION



| | I, Daniel G. Brudzynski, Controller and Chief Financial Officer of The Detroit
Edison Securitization Funding LLC, certify that:
| | -------------------------------------------------------------------------------------------------------------------------------



| | 1. |  | I have reviewed this annual report on Form 10-K of The Detroit Edison
Securitization Funding LLC;                                                                                                                                                                                                                       
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| | 2. |  | Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;
|
| | 3. |  | Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual
report;                   
|
| | 4. |  | The registrants other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we
have:                                                                                               



| |  |  | a) | designed such disclosure controls and procedures to ensure
that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within
those entities, particularly during the period in which this annual
report is being prepared;
| |  |  | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  |  | b) | evaluated the effectiveness of the registrants disclosure
controls and procedures as of a date within 90 days prior to the
filing date of this annual report (the Evaluation Date); and                                                                                                  
|
| |  |  | c) | presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;                                                                                                                        



| | 5. |  | The registrants other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrants auditors and the audit
committee of registrants board of directors (or persons performing the
equivalent function):
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a) | all significant deficiencies in the design or operation of
internal controls which could adversely affect the registrants
ability to record, process, summarize and report financial data and
have identified for the registrants auditors any material
weaknesses in internal controls; and
| |  |  | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  |  | b) | any fraud, whether or not material, that involves management
or other employees who have a significant role in the registrants
internal controls; and                                                                                                                                        



| | 6. |  | The registrants other certifying officers and I have indicated in this
annual report whether there were significant changes in internal controls
or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.
| | -- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|                                                                                                                                     |  |                        |  | 
|------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------------- |  | 
|/s/ DANIEL G. BRUDZYNSKIDaniel G. Brudzynski
Controller and Chief Financial Officer of
The Detroit Edison Securitization Funding LLC |  | Date:   March 20, 2003

22



---



##### Table of Contents



EXHIBIT INDEX

|            |  |                                                                 |  |  |  | 
|----------- |  | --------------------------------------------------------------- |  |  |  | 
|Exhibit No. |  | Description                                                     |  |  |  | 
|            |  |                                                                 |  |  |  | 
|12-2        |  | Computation of Ratio of Earnings to Fixed Charges.             
|            |  |                                                                
|99-29       |  | Semi-Annual Servicer Certificate dated as of February 28, 2003.
|            |  |                                                                
|99-30       |  | Chief Executive Officer Certification of Periodic Report.      
|            |  |                                                                
|99-31       |  | Chief Financial Officer Certification of Periodic Report.      
|            |  |