Back to GetFilings.com





==============================================================================

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

---------------------

FORM 10-Q


[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934


FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2004

-- OR --

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

---------------------


Commission File Number 333-91935


TXU Electric Delivery Transition Bond Company LLC
(formerly Oncor Electric Delivery Transition Bond Company LLC)

(Exact Name of Registrant as Specified in its Charter)


A Delaware Limited Liability Company 75-2851358
(State of Organization) (I.R.S. Employer Identification No.)



500 N Akard Street, Dallas, TX 75201 (214) 486-2000
(Address of Principal Executive Offices) Registrant's Telephone Number)
(Zip Code)
---------------------

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 whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes No X
--- ---

As of November 12, 2004, all outstanding membership interests in TXU Electric
Delivery Transition Bond Company LLC were held by TXU Electric Delivery Company.

TXU Electric Delivery Transition Bond Company LLC meets the conditions set forth
in General Instructions (H) (1) (a) and (b) of Form 10-Q and is therefore filing
this report with the reduced disclosure format.
================================================================================





TABLE OF CONTENTS
- -------------------------------------------------------------------------------
Page

----
Glossary........................................................................................... ii

PART I. FINANCIAL INFORMATION


Item 1. Financial Statements


Condensed Statements of Income --
Three and Nine Months Ended September 30, 2004 and 2003.................................... 1

Condensed Statement of Cash Flows --
Nine Months Ended September 30, 2004 and 2003 ............................................. 2

Condensed Balance Sheets --
September 30, 2004 and December 31, 2003................................................... 3

Notes to Condensed Financial Statements.................................................... 4

Report of Independent Registered Public Accounting Firm.................................... 6

Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations.................................................................. 7

Item 4. Controls and Procedures.................................................................... 24

PART II. OTHER INFORMATION

Required Reports.................................................................................... 25

Item 6. Exhibits................................................................................... 25

SIGNATURE........................................................................................... 28



Periodic reports on Form 10-K and Form 10-Q and current reports on Form 8-K that
contain financial information of TXU Electric Delivery Transition Bond Company
LLC will be made available to the public, free of charge, on the TXU Electric
Delivery Company website at http://www.txuelectricdelivery.com, shortly after
they have been filed with the Securities and Exchange Commission. TXU Electric
Delivery Transition Bond Company LLC will provide copies of current reports not
posted on the website upon request. The information on TXU Corp.'s website
shall not be deemed a part of, or incorporated by reference into, this report
on Form 10-Q.

i



GLOSSARY

When the following terms and abbreviations appear in the text of this report,
they have the meanings indicated below.





1999 Restructuring Legislation................. legislation that restructured the electric utility industry
in Texas to provide for retail competition
2003 Form 10-K................................. TXU Electric Delivery Transition Bond Company's Annual
Report on Form 10-K for the year ended December 31, 2003
(formerly Oncor Electric Delivery Transition Bond
Company LLC)

Commission..................................... Public Utility Commission of Texas

Company ....................................... TXU Electric Delivery Transition Bond Company LLC (formerly
Oncor Electric Delivery Transition Bond
Company LLC), a wholly-owned bankruptcy remote
financing subsidiary of TXU Electric
Delivery Company

Energy......................................... refers to TXU Energy Company LLC, a subsidiary of US
Holdings, and/or its consolidated subsidiaries, depending on
context

ERCOT.......................................... Electric Reliability Council Texas, the Independent
System Operator and the regional reliability coordinator of
the various electricity systems within Texas

FASB........................................... Financial Accounting Standards Board, the designated
organization in the private sector for establishing standards
for financial accounting and reporting

Financing Order ............................... the financing order issued by the Commission on August 5,
2002 to Electric Delivery, its successors and assignees that
provide transmission and distribution service

Moody's........................................ Moody's Investors Services, Inc.

Electric Delivery.............................. refers to TXU Electric Delivery Company, a subsidiary of
US Holdings, or Electric Delivery and its consolidated
bankruptcy remote financing subsidiary, TXU Electric
Delivery Transition Bond Company LLC, depending on
context

REP............................................ retail electric provider

S&P............................................ Standard & Poor's, a division of the McGraw Hill Companies

Settlement Plan................................ regulatory settlement plan that received final approval by
the Commission in January 2003

US GAAP........................................ accounting principles generally accepted in the United States
of America

US Holdings.................................... TXU US Holdings Company, a subsidiary of TXU Corp.

ii





PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

TXU ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC
CONDENSED STATEMENTS OF INCOME
(Unaudited)





Three Months Ended Nine Months Ended
September 30, September 30,
--------------------------- --------------------------
2004 2003 2004 2003
----------- ------------ ----------- -----------



Operating revenues:
Transition charge revenue..................................... $46,363,832 $ 7,915,143 $74,301,387 $ 7,915,143
Investment income............................................. 79,943 3,361 146,272 3,361
------------ ------------ ------------ ------------
Total operating revenues.................................... 46,443,775 7,918,504 74,447,659 7,918,504

Operating expenses:
Interest expense.............................................. 14,362,898 2,393,156 27,293,982 2,393,156
Amortization of transition property........................... 14,250,772 1,782,755 28,715,955 1,782,755
Over recovery of transition charges........................... 17,622,633 3,685,499 17,954,563 3,685,499
Servicing fees, administrative and general expenses........... 207,472 57,094 483,159 57,094
------------ ------------ ------------ ------------
Total operating expenses.................................... 46,443,775 7,918,504 74,447,659 7,918,504
------------ ------------ ------------ ------------

Net income....................................................... $ -- $ -- $ -- $ --
============ ============ ============ ============




See Notes to Condensed Financial Statements

















1





TXU ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC
CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)




Nine Months Ended
September 30,
--------------------------
2004 2003
---------- ----------


Cash flows-operating activities:
Net income......................................................................... $ -- $ --
Adjustments to reconcile net income to cash provided by operating activities:
Amortization of transition property ........................................ 28,715,955 1,782,755
Over-recovery of transition charges ........................................ 17,954,563 3,685,499
Changes in operating assets..................................................... (16,390,233) (8,156,338)
Changes in operating liabilities................................................ 7,371,914 2,824,419
---------- ----------
Cash provided by operating activities....................................... 37,652,199 136,335

Cash flows-investing activities:

Purchase of transition property.................................................... (789,777,000) (500,000,000)
Deposit of restricted funds........................................................ (19,057,845) (6,482,489)
------------ ------------
Cash used in investing activities........................................... (808,834,845) (506,482,489)
------------ ------------

Cash flows-financing activities:
Proceeds from issuance of transition notes......................................... 789,777,000 500,000,000
Equity contribution from parent.................................................... 3,948,885 6,347,154
Repayment of debt.................................................................. (22,543,239) --
----------- -----------
Cash provided by financing activities...................................... 771,182,646 506,347,154
----------- -----------

Net increase in cash and cash equivalents.................................. . 1,000
Cash and cash equivalents, beginning of period.............................. 1,000 --
----------- ----------
Cash and cash equivalents, end of period.................................... $ 1,000 $ 1,000
----------- -----------




See Notes to Condensed Financial Statements











2




TXU ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC
CONDENSED BALANCE SHEETS
(Unaudited)






September 30, December 31,
2004 2003
-------------- -------------


ASSETS
Current assets:
Cash and cash equivalents.............................................. $ 1,000 $ 1,000
Restricted cash........................................................ 28,584,838 12,392,207
Transition charge receivable:
Affiliates........................................................... 16,586,543 5,581,423
Trade................................................................ 7,290,777 1,905,664
------------- ------------
Total current assets................................................. 52,463,158 19,880,294
Investments:
Restricted funds held in trust......................................... 15,377,925 12,512,711
Transition property, net of accumulated amortization
of $34,464,118 and $5,748,164........................................ 1,255,312,881 494,251,836
-------------- ------------

Total assets......................................................... $1,323,153,964 $526,644,841
============== ============

LIABILITIES AND MEMBER'S EQUITY

Current liabilities:
Long-term debt due currently........................................... $ 70,189,300 $ 22,543,239
Accounts payable - affiliate........................................... 121,717 169,793
Accrued interest....................................................... 13,859,592 7,777,756
Other current liabilities.............................................. 1,763,528 425,374
------------- ------------
Total current liabilities............................................ 85,934,137 30,916,162
Transition bonds......................................................... 1,197,044,461 477,456,761
Regulatory liability..................................................... 23,725,481 5,770,918
------------- ------------
Total liabilities.................................................... 1,306,704,079 514,143,841
Member's equity.......................................................... 16,449,885 12,501,000
------------- ------------

Total liabilities and member's equity................................ $1,323,153,964 $526,644,841
============== ============


See Notes to Condensed Financial Statements









3





TXU ELECTRIC DELIVERY TRANSITION BOND COMPANY
NOTES TO CONDENSED FINANCIAL STATEMENTS
(Unaudited)


1. SIGNIFICANT ACCOUNTING POLICIES

Business - The Company is a bankruptcy remote special purpose Delaware
limited liability company, wholly-owned by Electric Delivery. Electric Delivery
is a wholly-owned subsidiary of US Holdings, which is a wholly-owned subsidiary
of TXU Corp. Electric Delivery is a regulated electricity transmission and
distribution company, principally engaged in providing delivery services to REPs
that sell electricity in the north-central, eastern and western parts of Texas.

The Company was organized in November 1999 for the limited purposes of
issuing bonds and purchasing and owning transition property (as defined in the
1999 Restructuring Legislation) acquired from Electric Delivery. Transition
Property is the right to be paid a specified amount from non-by passable tariffs
authorized by the 1999 Restructuring Legislation and for accounting purposes,
essentially represents a receivable from Electric Delivery. For legal purposes,
the Transition Property has been sold to the Company by Electric Delivery. The
Company had no operations until August 2003. In connection with the acquisition
of the transition property, the Company:
o registered and issued transition bonds,
o pledged its interest in the transition property and other transition
bond collateral to secure the transition bonds,
o has agreed to make debt service payments on the transition bonds,and
o has agreed to perform other activities that are necessary, suitable
or convenient to accomplish these purposes.

The Company is structured and is operated in a manner such that in the
event of bankruptcy proceedings against Electric Delivery, the assets of the
Company will not be consolidated into the bankruptcy estate of Electric
Delivery. Electric Delivery is not the owner of the transition property
described herein, and the assets of the Company are not available to pay
creditors of Electric Delivery or any of its affiliates.

Effective May 13, 2004, the Company changed its name from Oncor Electric
Delivery Transition Bond Company LLC to TXU Electric Delivery Transition Bond
Company LLC.

Basis of Presentation -- The condensed financial statements of the
Company have been prepared in accordance with US GAAP and on the same basis as
the audited financial statements included in its 2003 Form 10-K, except for the
effect on cash flows for the reclassification of restricted cash on the balance
sheet. In the opinion of management, all adjustments (consisting of normal
recurring accruals) necessary for a fair presentation of the results of
operations and financial position have been included therein. Because the
interim financial statements do not include all of the information and
footnotes required by US GAAP, they should be read in conjunction with the
audited financial statements and related notes included in the 2003 Form 10-K.
The results of operations for an interim period may not give a true indication
of results for a full year.

Comprehensive Income-- There are no other components of comprehensive
income besides net income.

2. RELATED PARTY TRANSACTIONS

Pursuant to administration and servicing agreements between the Company
and Electric Delivery, Electric Delivery furnishes to the Company, at a fixed
fee per year, billing, payment processing, collection, clerical, secretarial and
other accounting services, the fees for which are reflected as administrative
and general expenses in the income statement. Servicing and administration fees
paid and accrued to Electric Delivery totaled $192,207 and $443,206 for the
three and nine months ended September 30, 2004, respectively.

During the three and nine months ended September 30, 2004, transition
charges billed to Energy, which are reflected in revenues, totaled $27,211,178
and $46,762,464, respectively. The balance of accounts receivable due from
Energy at September 30, 2004 was $16,586,543.




4




3. FINANCING ARRANGEMENTS

Long-term Debt -- At September 30, 2004 and December 31, 2003, the
Company's long-term debt consisted of the following:



September 30, December 31,
2004 2003
------------- ------------



2.260% Fixed Series 2003 Bonds due in bi-annual installments through February 15, 2007..... $ 80,456,761 $103,000,000
4.030% Fixed Series 2003 Bonds due in bi-annual installments through February 15, 2010..... 122,000,000 122,000,000
4.950% Fixed Series 2003 Bonds due in bi-annual installments through February 15, 2013..... 130,000,000 130,000,000
5.420% Fixed Series 2003 Bonds due in bi-annual installments through August 15, 2015....... 145,000,000 145,000,000
3.520% Fixed Series 2004 Bonds due in bi-annual installments through November 15, 2009..... 279,000,000 -
4.810% Fixed Series 2004 Bonds due in bi-annual installments through November 15, 2012..... 221,000,000 -
5.290% Fixed Series 2004 Bonds due in bi-annual installments through May 15, 2016.......... 289,777,000 -
-------------- ------------
Total.............................................................................. 1,267,233,761 500,000,000

Less amount due currently.................................................................. 70,189,300 22,543,239
-------------- ------------

Total Long-Term Debt....................................................................... $1,197,044,461 $477,456,761
============== ============



The transition property sold to the Company is pledged as collateral for
the bonds, as well as restricted cash in the Capital Sub-account at September
30, 2004 of $5,319,767. Collections of transition charges will be used to pay
the principal, interest and associated costs of the transition bonds. The
Company is required to maintain restricted cash pledged as collateral for the
bonds in an amount equal to 0.5% of the initial aggregate principal amount of
bonds outstanding. Should the transition charges collected through the specified
payment dates listed above not provide adequate funds to make the scheduled
payments of principal and interest, the transition charges can continue to be
collected for approximately two years before the bond goes into default for
non-payment.

4. MEMBER'S EQUITY

Upon the issuance of the Series 2004 Bonds, Electric Delivery was required
to contribute $3,948,885 to the capital sub-account, pledged as collateral for
that series of transition bonds.










5



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


TXU Electric Delivery Transition Bond Company LLC:

We have reviewed the accompanying condensed balance sheet of TXU Electric
Delivery Transition Bond Company LLC (formerly Oncor Electric Delivery
Transition Bond Company LLC) (the "Company") as of September 30, 2004, and the
related condensed statements of income for the three-month and nine-month
periods ended September 30, 2004 and 2003, and the condensed statements of cash
flows for the periods ended September 30, 2004 and 2003. These interim financial
statements are the responsibility of the Company's management.

We conducted our review in accordance with standards of the Public Company
Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit in accordance with
standards of the Public Company Accounting Oversight Board (United States), the
objective of which is the expression of an opinion regarding the financial
statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to such interim financial statements for them to be in conformity with
accounting principles generally accepted in the United States of America.

We have previously audited, in accordance with standards of the Public Company
Accounting Oversight Board (United States), the balance sheet of the Company as
of December 31, 2003, and the related statements of income, cash flows and
member's equity for the year then ended (not presented herein); and in our
report dated March 25, 2004, we expressed an unqualified opinion on those
financial statements. In our opinion, the information set forth in the
accompanying balance sheet as of December 31, 2003, is fairly stated in all
material respects in relation to the balance sheet from which it has been
derived.


DELOITTE & TOUCHE LLP

Dallas, Texas
November 11, 2004









6


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

BUSINESS

The Company is a bankruptcy remote special purpose Delaware limited
liability company, wholly-owned by Electric Delivery. Electric Delivery is a
wholly-owned subsidiary of US Holdings, which is a wholly-owned subsidiary of
TXU Corp. Electric Delivery is a regulated electricity transmission and
distribution company principally engaged in providing delivery services to REPs
that sell electricity in the north-central, eastern and western parts of Texas.

The Company was organized in November 1999 for the sole purpose of
purchasing and owning transition property acquired from Electric Delivery. The
Company had no operations until August 2003. In connection with the acquisition
of the transition property, the Company:
o registered and issued transition bonds,
o pledged its interest in the transition property and other transition
bond collateral to secure the transition bonds,
o has agreed to make debt service payments on the transition bonds, and
o has agreed to perform other activities that are necessary, suitable
or convenient to accomplish these purposes.

The Company is structured and is operated in a manner such that in the
event of bankruptcy proceedings against Electric Delivery, the assets of the
Company will not be consolidated into the bankruptcy estate of Electric
Delivery. Electric Delivery is not the owner of the transition property
described herein, and the assets of the Company are not available to pay
creditors of Electric Delivery or any of its affiliates.

RESULTS OF OPERATIONS

The following discussion and analysis of the results of operations for the
Company do not present period-to-period comparisons of third quarter or year to
date results due to the non-comparability of the periods presented. The first
issuance of transition bonds in August 2003 produced slightly more than one
month of activity in third quarter 2003 and the second issuance of transition
bonds in June of 2004 resulted in both issuances producing three months of
results in the third quarter of 2004. Year-to-date results for 2003 contained
slightly more than one month of activity while year-to-date results for 2004
contained nine months of one bond issuance and almost four months of the second
issuance.

In August 2003, the Company issued and sold the first series of transition
bonds in an aggregate principal amount of $500,000,000. On June 7, 2004, the
Company completed the issuance and sale of a second series of transition bonds
in an aggregate principal amount of $789,777,000. The proceeds from the sale of
the transition bonds were used to acquire transition property from Electric
Delivery. Such property represents the irrevocable right to impose, collect and
receive transition charges in an amount sufficient to pay the interest, fees,
and expenses associated with the transition bonds, as well as the aggregate
principal amount of the transition bonds. The Company pledged its interests in
the related transition property and other transition bond collateral to secure
the transition bonds.

Electric Delivery used the net proceeds from the sale of transition
property in connection with the issuance of the second series of transition
bonds to retire portions of its debt and equity. The transition bonds have
interest rates ranging from 3.52% to 5.29% and scheduled final payment dates
ranging from 2009 through 2016.

Electric Delivery, on behalf of the Company, bills REPs the initial
transition charges approved by the Commission to collect the funds needed to
make scheduled principal and interest payments on the transition bonds issued in
August 2003 and in June 2004. During the nine months ended September 30, 2004,
operating revenues of $74,447,659 included $5,316,766 of accrued unbilled
revenues, as well as $146,272 of interest income on those funds collected.

The Company accrues interest on the outstanding aggregate principal amount
of both series of transition bonds. For the nine months ended September 30,
2004, interest expense totaled $27,293,982.


7

The Company also amortizes the transition property based on expected
collections of transition charges over the life of the bonds. Such amortization
for the nine months ended September 30, 2004 was $28,715,955.

As a result of variations in power usage and the effects of unbilled
revenue accruals, temporary over or under recovery of transition charges may
occur. On January 15, 2004, Electric Delivery filed, on behalf of the Company,
an interim true-up adjustment with the Commission in respect to the first series
of transition bonds. Electric Delivery requested the Commission increase the
authorized transition charges to generate sufficient funds to make the full
payment of scheduled principal and interest in respect to the first series of
transition bonds on August 16, 2004, and to replenish the capital sub-account
for the first series of transition bonds to the required $2,500,000 level. That
interim true-up adjustment was effective automatically on January 15, 2004 for
use in the February 2004 billing cycle. Additionally, Electric Delivery, as
servicer and on behalf of the Company, on August 16, 2004 filed an adjustment of
the transition charges that service the first series of bonds. Under the
Financing Order and its servicing agreements with the Company, Electric Delivery
is required to seek annual adjustments to the transition charges to ensure that
the expected collection of the transition charges is adequate to pay principal
and interest when due, pay other qualified costs when due, and fund and
replenish the over-collateralization and capital sub-accounts to the required
levels. The adjustments, subject to the confirmation of its mathematical
accuracy by the Commission, became effective with the September 2004 billing
cycle. For the nine months ended September 30, 2004, the Company recorded over
recovery of transition charges expense and an offsetting regulatory liability of
$17,954,563.

Electric Delivery, as servicer of the transition bonds issued in August
2003 and June 2004, currently intends to file for an interim true-up to increase
the charges associated with those transition bonds in the fourth quarter of
2004. This increase is necessitated by collections being lower than projected in
previous months. The exact amount of the increase has not yet been determined.

Servicing and administration fees paid and accrued to Electric Delivery
totaled $443,206 for the nine months ended September 30, 2004.

Upon the issuance of the Series 2004 Bonds, Electric Delivery was required
to contribute $3,948,885 to the capital sub-account, pledged as collateral for
that series of transition bonds.

During the first nine months of 2004, two scheduled principal payments of
$7,693,695 and $14,849,544 were made on the transition bonds. Cash flows from
operating activities provided $37,652,199 after payment of expenses and interest
associated with the transition bonds.

FINANCING ACTIVITIES

The Company's financing activities are limited to issuance of the
transition bonds. There is no provision to allow for any other borrowings.

Financial Covenants, Credit Rating Provisions and Cross Default Provisions
- -- The terms of the indenture contain financial covenants that require
maintenance of specified collateral deposits in proportion to the aggregate
principal amount of the bonds outstanding. As of September 30, 2004, the Company
was in compliance with such covenants.

CHANGES IN ACCOUNTING STANDARDS

There were no changes in accounting standards that affected the Company's
financial position or results of operations.

RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

The following risk factors are being presented in consideration of
industry practice with respect to disclosure of such information in filings
under the Securities Exchange Act of 1934, as amended.

Some important factors that investors should consider carefully before
deciding whether to purchase transition bonds of any series or class include:


8

Material Payment Delays or Losses on Transition Bonds May be Experienced
Due to the Limited Sources of Payment for the Transition Bonds and Limited
Credit Enhancement

Material payment delays or losses on transition bonds may be experienced
if the assets securing transition bonds are insufficient to pay the principal
amount of such transition bonds and accrued interest on those transition bonds
in full. The only source of funds for payments of interest on and principal of
the transition bonds of a particular series is the related collateral for
that series. The collateral for a particular series of transition bonds is
limited to:

o the related transition property, including the irrevocable right to
impose, collect and receive the related transition charges from
customers and to adjust the transition charges at least annually;
o available funds on deposit in the applicable trust accounts held by
the indenture trustee;
o contractual rights under the applicable sale agreement, the
applicable servicing agreement and other applicable contracts for
such series; and
o any other credit enhancements described in the applicable prospectus
supplement related to such series of transition bonds.

Any floating rate bonds will also have the proceeds of any swap agreement
available as a payment source.

The transition bonds are not insured or guaranteed by Electric
Delivery, including in its capacity as servicer, or by its ultimate parent, TXU
Corp., any of its affiliates (other than the Company), the indenture trustee or
any other person or entity. Thus, reliance for payment of the transition bonds
must be based upon collections of the related transition charges, available
funds on deposit in the applicable trust accounts held by the indenture trustee
and any other credit enhancement described in the applicable prospectus
supplement related to a series of transition bonds. A series of transition bonds
is payable only from collateral that secures such series and not from
transition charges imposed and collected for any other series of transition
bonds. The organizational documents of the Company restrict the right to
acquire other assets unrelated to the transactions described herein.

Judicial, Legislative or Regulatory Actions That May Adversely Affect an
Investment in Transition Bonds

Legal Action May Reduce the Value of an Investment in Transition Bonds.
The transition property is created pursuant to the 1999 Restructuring
Legislation and the Financing Order issued by the Commission. Investing in bonds
payable from an asset that depends for its existence on recently enacted
legislation with a limited history and judicial interpretation and regulatory
implementation and interpretation is risky. The 1999 Restructuring Legislation
was adopted in June 1999 by a vote of 142-4 in the Texas House and 27-3 in the
Senate and signed into law by Governor George W. Bush.

On December 31, 2001, a Settlement Plan was filed on behalf of US
Holdings, which, among other things, resolved all issues related to US Holdings'
stranded cost recovery and securitization of Electric Delivery's regulatory
assets. On August 5, 2002, the Commission issued the Financing Order, pursuant
to the Settlement Plan, authorizing the issuance of transition bonds relating to
recovery of Electric Delivery's regulatory assets. The Commission's order
approving the Settlement Plan and the Financing Order were appealed by certain
nonsettling parties to the Travis County, Texas District Court in August 2002.
In January 2003, US Holdings concluded a settlement of these appeals, and they
were dismissed. Thus, the settlement became final.

A portion of the 1999 Restructuring Legislation was challenged in Texas
state court. This portion of the 1999 Restructuring Legislation was upheld and
is no longer subject to appeal, as is discussed below. Notwithstanding the Texas
state court's decision, a future Texas state or federal court decision might
overturn the 1999 Restructuring Legislation or the Financing Order. Because the
securitization financing is a creation of statute, any alteration affecting the
validity of the relevant underlying legislative provisions could directly impact
the transition bonds. For example, if the provisions that create transition

9

property were invalidated, the validity of the principal assets securing the
transition bonds could be eliminated. As another example, if the provisions that
allow for the transition charge true-up adjustment process were invalidated, the
servicer could be prevented from ensuring that sufficient funds are deposited
with the indenture trustee for the scheduled payments on the transition bonds.
If an invalidation of any relevant underlying legislative provision or Financing
Order provision occurs, some or all of the investment in the transition bonds
may be lost or delays may be experienced in recovering the investment. The 1999
Restructuring Legislation or any of its provisions, including the provisions
relating to securitization, may be directly contested in courts or otherwise
become the subject of litigation.

The constitutionality of the securitization provisions of the 1999
Restructuring Legislation under the Texas Constitution was challenged in
connection with a securitization request made by Central Power and Light
Company. The constitutionality of the challenged provisions of the 1999
Restructuring Legislation was affirmed by the Travis County, Texas District
Court in July 2000. This judgment was appealed directly to the Texas Supreme
Court. On June 6, 2001, the Texas Supreme Court affirmed the judgment of the
Travis County, Texas District Court denying this appeal and finding that the
securitization provisions are constitutional. The Texas Supreme Court denied
rehearing, with a corrected opinion that did not affect the substance of the
original ruling, on August 30, 2001. No petition for writ of certiorari was
filed with the United States Supreme Court prior to the deadline for such a
filing.

If in the future a state or federal court were to determine that the
relevant provisions of the 1999 Restructuring Legislation or the Financing Order
are unlawful or invalid, that decision could adversely affect the validity of
the transition bonds or the Company's ability to make payments on the transition
bonds. In that case, a loss on or delay in recovery of the investment in the
transition bonds may be experienced. If the 1999 Restructuring Legislation is
overturned, the limitation on appealing the Financing Order may also be
overturned. The Company cannot assure that another lawsuit challenging the
validity of the 1999 Restructuring Legislation will not be filed in the future
or that, if filed, such lawsuit would not be successful.

Other states have passed electric utility deregulation laws similar to the
1999 Restructuring Legislation, and some of these laws have been challenged by
judicial actions. To date, none of these challenges has succeeded, but future
judicial challenges could be made in other states. An unfavorable decision
regarding another state's law would not automatically invalidate the 1999
Restructuring Legislation or the Financing Order, but it might provoke a
challenge to the 1999 Restructuring Legislation or the Financing Order. In
addition, an unfavorable court decision with respect to another state's statute
may establish a legal precedent for a successful challenge to the 1999
Restructuring Legislation depending on the similarity of the other statute and
the applicability of the legal precedent to the 1999 Restructuring Legislation.
Furthermore, legal action in other states could heighten awareness of the
political and other risks of the transition bonds, and in that way may limit the
liquidity and value of the transition bonds. Therefore, legal activity in other
states may indirectly affect the value of an investment in transition bonds.

Neither the Company nor Electric Delivery will indemnify an investor for
any changes in the law, including any amendment or repeal of the 1999
Restructuring Legislation, that may affect the value of the transition bonds.
Electric Delivery may have to indemnify the Company, however, if legal action
based on law in effect at the time of the issuance of the transition bonds
invalidates the transition property.

Further Legislative Action May Reduce the Value of An Investment in
Transition Bonds. The value of an investment in transition bonds may decline due
to legislative action. For example:

(a)Future Texas Legislative Action May Invalidate the Transition Bonds or
the Transition Property which is the Primary Source of Payments on the
Transition Bonds. Unlike many other states (including California,
Massachusetts and Michigan), the citizens of the State of Texas do not
have the constitutional right to adopt or revise laws by initiative or
referendum. Thus, absent any amendment of the constitution of the State
of Texas, the 1999 Restructuring Legislation cannot be amended or
repealed by direct action of the electorate. The Texas legislature may
repeal the 1999 Restructuring Legislation, or amend the 1999
Restructuring Legislation way that limits or alters the transition
property so as to reduce its value. However, under the 1999
Restructuring Legislation, the State of Texas has pledged for the
benefit and protection of Electric Delivery and all financing parties
that it (including the Commission) will not take or permit any action
to be taken that would impair the value of the transition property.

10

Hunton & Williams LLP has rendered its opinion to the Company and
Electric Delivery in connection with the issuance of the first series
of the transition bonds, and rendered a similar opinion to the Company
and Electric Delivery in connection with the second series of
transition bonds, that under the laws of the State of Texas and the
United States, holders of the transition bonds could successfully
challenge under the Federal Contracts Clause and the Texas Contracts
Clause the constitutionality of any legislation passed by the State of
Texas, including the Commission, which becomes law that repeals or
amends the 1999 Restructuring Legislation in such a manner that
substantially impairs the value of the rights of the holders of the
transition bonds or the transition charges prior to the time that the
transition bonds are fully paid and discharged, unless it was
determined that such repeal or amendment was a legitimate and
reasonable exercise of the State of Texas' sovereign powers and
reasonable and necessary to serve a significant and legitimate public
purpose. Further, Hunton & Williams LLP rendered to the Company and
Electric Delivery its opinion that a court would conclude that adverse
action by the Texas legislature or the Commission that repeals the
State of Texas' pledge to the holders of the transition bonds or
otherwise adversely affects the transition property would constitute a
compensable "taking" under the Takings Clauses of the United States and
Texas Constitutions, if the court determines that any such action is an
intentional action by the Texas legislature or the Commission, effects
a regulatory taking of the transition property and is for public use.
There is no assurance, however, that, even if a court were to award
just compensation, it would be sufficient to pay the full amount of
principal and interest on the transition bonds.

It may be possible for the Texas legislature to enact legislation that
would impair the rights and remedies of bondholders without violating
the State's pledge, if the legislature acts in order to serve a
significant and legitimate public purpose, such as protecting the
public health and safety or otherwise acts in the valid exercise of the
state's police power. Even if the legislature provides an investor with
an amount deemed to be just compensation, it may not be sufficient to
fully recover the investment. The Company cannot assure an investor of
the likelihood or legal validity of any action of this type by the
Texas legislature, or whether the action would be considered a taking.
As of the date of this report, the Company is not aware of any pending
legislation in the Texas legislature that would affect any provisions
of the 1999 Restructuring Legislation related to transition property or
transition charges or the provisions of the Financing Order.

The Company cannot assure an investor that a repeal or amendment to the
1999 Restructuring Legislation will not be sought or adopted or that
any action by the State of Texas adverse to an investment in the
transition bonds will not occur. In any such event, costly and
time-consuming litigation might ensue. Any litigation of this type
might adversely affect the price and liquidity of the transition bonds
and delay the payment of interest and principal and, accordingly, the
weighted average lives of the transition bonds.

(b)The 1999 Restructuring Legislation May be Overturned by the Federal
Government Without Full Compensation. The United States Congress or a
federal agency may decide that it can preempt the Texas legislature and
pass a law or adopt a rule or regulation prohibiting or limiting the
collection of transition charges, or otherwise affecting the energy
industry. A prohibition of this nature could negate the existence of
transition property. As of the date of this report, neither the House
nor the Senate committees having primary relevant jurisdiction have
considered, or indicated an intent to consider, the prohibition of the
recovery of stranded costs or transition charges. The Company cannot
predict whether any future bills that prohibit the recovery of stranded
costs or regulatory assets, or securitized financing for the recovery
of stranded costs, will become law or, if they become law, what their
final form or effect will be. The Company can give no assurance that a
court would consider the preemption by federal law of the Texas 1999
Restructuring Legislation a taking of property from the Company or from
the holders of transition bonds. Moreover, even if this preemption of
the 1999 Restructuring Legislation and/or the Financing Order by the
federal government were considered a taking under the U.S. Constitution

11

for which the government had to pay the estimated market value of the
taken transition property at the time of the taking, the Company can
give no assurance that this compensation would be sufficient to pay the
full amount of principal of and interest on the transition bonds or to
pay such amounts on a timely basis.

The Company and Electric Delivery have agreed to take legal or
administrative action as may be reasonably necessary to block or
overturn any attempts to cause a repeal, modification or amendment to
the 1999 Restructuring Legislation, the Financing Order or the
transition property.

Neither the Company, Electric Delivery nor any successor seller or
servicer will indemnify an investor for any changes in the law that may
affect the value of the transition bonds. In addition, any action by
the United States Congress or Texas legislature, even if the action is
ultimately determined to be invalid, and even if full compensation is
ultimately provided to the holders of transition bonds, might result in
costly and time-consuming litigation. Any litigation of this type might
adversely affect the price and liquidity of the transition bonds and
the dates of payment of interest and principal. Moreover, given the
lack of judicial precedent directly on point, and the novelty in Texas
of transition property as security for transition bonds, the Company
cannot predict the outcome of any litigation with certainty.
Accordingly, an investor may suffer a loss on or delay in recovery of
an investment in the transition bonds.

(c)The Commission May Take Future Actions Which May Reduce the Value of an
Investment in Transition Bonds. The 1999 Restructuring Legislation
provides that the Financing Order is irrevocable upon issuance and is
not subject to reduction, impairment or adjustment by further action of
the Commission, except for the true-up adjustments. The State of Texas
(including the Commission) has pledged that it will not take or permit
any action to amend, alter or impair the value of transition property
created under the Financing Order, except as permitted in true-up
adjustments, until the principal, interest and premium, if any, and any
other charges incurred and contracts to be performed in connection with
the transition bonds have been paid and performed in full. The
Commission guarantees that it will take specific actions pursuant to
the Financing Order, as expressly authorized by the 1999 Restructuring
Legislation, to ensure that transition charge revenues are sufficient
to pay principal and interest on the transition bonds. However, the
Commission retains the power to adopt, revise or rescind rules or
regulations affecting the seller or a successor utility. The Commission
also retains the power to interpret the Financing Order. Any new or
amended regulations or orders by the Commission, for example, could
affect the ability of the servicer to collect the transition charges in
full and on a timely basis. The seller has agreed to take legal or
administrative action to resist any Commission rule, regulation or
decision that would reduce the value of the transition property. The
Company cannot assure an investor that the seller would be successful
in its efforts. Thus, future Commission rules, regulations or decisions
may adversely affect the rating of the transition bonds, their price or
the rate of transition charge collections and, accordingly, the
amortization of transition bonds and their weighted average lives. As a
result, an investor could suffer a loss in connection with an
investment in transition bonds.

The servicer is required to file with the Commission, on behalf of the
Company, any requested adjustments of the transition charges. There is
uncertainty associated with investing in transition bonds whose timely
payment of principal and interest may depend on true-up adjustments
because of the limited judicial or regulatory experience implementing
and interpreting the provisions of the 1999 Restructuring Legislation
providing for true-up adjustments. The Company cannot assure that the
foregoing adjustment procedures and adjustments will not be challenged.
Such challenges could result in costly and time consuming litigation. A
shortfall or material delay in transition charge collections due to
inaccurate forecasts, delayed implementation of true-up adjustments or
the failure to implement a true-up adjustment could result in payments
of principal of and interest on the transition bonds not being paid
according to the expected amortization schedule, lengthening the
weighted average life of the transition bonds, or in payments of
principal and interest not being made at all. As a result, an investor
could suffer a loss in connection with an investment.

12

On May 20, 2003, various electric cooperatives and municipally-owned
utilities in Electric Delivery's service territory filed a petition for
rulemaking with the Commission requesting that the Commission adopt a
rule regarding the billing and collection of transition charges from
end-use customers in multiply-certificated service areas who switched
electricity providers after May 1, 1999. Electric Delivery believes
that the number of such customers is less than one hundred. The rule
proposed by the petitioners only involves the method of collecting
transition charges, including the liability in connection therewith,
and would require the transition charges to be billed directly to those
customers by the servicer, rather than by the applicable electric
cooperative or municipally-owned utility. Electric Delivery has filed a
response to the petition stating that the proposed rule would violate
the 1999 Restructuring Legislation and the Financing Order and has
filed a complaint with the Commission requesting that the Commission
order the electric cooperatives and municipally-owned utilities to
implement the current procedure. The Commission has denied the
rulemaking petition and indicated that it will initiate a separate
rulemaking later. The complaint proceeding is currently abated to allow
Electric Delivery and the petitioners to pursue settlement
negotiations. Inasmuch as the petitioners assert that the issue in this
proceeding does not involve the legality of the recovery of the
transition charges or the amount thereof, Electric Delivery does not
believe the result of this proceeding will be materially adverse to
holders of the transition bonds; however, Electric Delivery cannot
predict the outcome.

Servicing Risks

Inaccurate Forecasting or Unanticipated Delinquencies Could Result in
Insufficient Funds to Make Scheduled Payments on the Transition Bonds. The
transition charges are generally assessed based on customer usage, which
includes kilowatts demanded and kilowatt-hours of electricity consumed by retail
customers in Electric Delivery's service area. Electric Delivery will calculate
the transition charges for each series of transition bonds according to the
methodology approved by the Financing Order authorizing those transition
charges. In addition, Electric Delivery, as servicer, is required to file with
the Commission periodic adjustment calculations for the transition charges.
These adjustments are intended to provide, among other things, for timely
payment of the transition bonds, but the frequency of these adjustments is
limited to once per year for a standard true-up, no more than semi-annually (if
payment dates on transition bonds are semi-annual) or not more than once every
three months (if payment dates on the transition bonds are quarterly) for an
interim true-up, but can be more frequently for a non-standard true-up. Electric
Delivery will generally base its adjustment calculations on any shortfalls or
excess in collections from customers during the prior adjustment period and on
projections of future electricity use and customers' ability to pay their
electric bills. If the servicer inaccurately forecasts electricity consumption
or demand or underestimates customer delinquencies or charge-offs when setting
or adjusting the transition charges, or if the effectiveness of the adjustments
is delayed for any reason, there could be a shortfall or material delay in
transition charge collections. A shortfall or material delay in transition
charge collections could result in payment of principal of and interest on the
transition bonds not being made according to the expected amortization schedule,
thus lengthening the weighted average life of the transition bonds, or in
payments of principal and interest not being made at all.

Inaccurate forecasting of electricity consumption by the servicer could
result from, among other things:

o warmer winters or cooler summers, resulting in less electricity
consumption than forecasted;
o general economic conditions being worse than expected, causing
customers to migrate from Electric Delivery's service territory or
reduce their electricity consumption;
o the occurrence of a natural disaster, such as a tornado, or an act of
war or terrorism or other catastrophic event unexpectedly disrupting
electrical service and reducing usage;
o problems with energy generation, transmission or distribution
resulting from the change in the market structure of the electric
industry;
o customers ceasing business or departing Electric Delivery's service
territory;
o dramatic changes in energy prices resulting in decreased consumption;
o customers consuming less electricity because of increased conservation
efforts or increased electric usage efficiency; or
o customers switching to alternative sources of energy, including
self-generation Of electric power.

13

Inaccurate forecasting of delinquencies or charge-offs by the servicer
could result from, among other things:

o unexpected deterioration of the economy or the occurrence of a
natural disaster, or an act of war or terrorism or other catastrophic
event or the declaration of a heat moratorium causing greater
charge-offs than expected or forcing Electric Delivery or a successor
distribution company to grant additional payment relief to more
customers;
o a change in law that makes it more difficult for Electric Delivery or
a successor distribution company or a REP to terminate service to
nonpaying customers, or that requires Electric Delivery or a
successor distribution company or REP to apply more lenient credit
standards in accepting customers;
o the introduction into the energy markets of REPs who collect payments
arising from the transition charges, but who may fail to remit retail
customer charges to the servicer in a timely manner; or
o the failure of REPs to submit accurate and timely information to the
servicer regarding their collections and charge-offs. See "It May Be
Difficult to Collect the Transition Charges from REPs."

There are Uncertainties Associated with Collecting the Transition
Charges, and There is Unpredictability Associated with a Deregulated Electricity
Market. Electric Delivery has limited experience in calculating transition
charges for customers. The predictions associated with billing and
collecting transition charges are based primarily on historical collection of
payments and forecasted energy usage for which Electric Delivery has records
available. These usage and collection records, however, may not reflect
customers' payment patterns or energy usage in the competitive market, as
competition was introduced in Texas for the first time on January 1, 2002. These
records also reflect limited experience with consolidated billing to REPs.
Because that kind of billing is new in Texas, unforeseen factors may adversely
affect collection of payments. Therefore, the records that Electric Delivery has
to date may have limited value in calculating the initial transition charges and
the proposed true-up adjustments. Furthermore, Electric Delivery, as servicer,
has only limited experience administering transition charges. Risks
are associated with Electric Delivery's inexperience in calculating, billing and
collecting the transition charges and in managing customer payments on the
Company's behalf. A shortfall or material delay in collecting transition charges
could result in payments of principal not being paid according to the expected
amortization schedule, lengthening the weighted average life of the transition
bonds, or in payments of principal and interest not being made at all. As a
result, an investor could suffer a loss in connection with the investment.

An Investment in Transition Bonds Relies on Electric Delivery or its
Successor Acting as Servicer of the Transition Property. Electric Delivery, as
servicer, is responsible for billing and collecting transition charges from
REPs and for filing with the Commission to adjust these charges. If Electric
Delivery ceases servicing the transition property, it might be hard to find a
successor servicer and any transfer of servicing to a successor servicer may
adversely affect an investor. Any successor servicer may have less experience
than Electric Delivery and may have less capable billing and/or collection
systems than Electric Delivery and may experience difficulties in collecting
transition charges and determining appropriate adjustments to transition
charges. A successor servicer might charge fees that, while permitted under the
Financing Order, are higher than the fees paid to Electric Delivery as servicer.
If Electric Delivery were to be replaced as servicer, any of these factors and
others could delay the timing of payments and may reduce the value of an
investment in transition bonds. Also, a change in servicer may cause billing
and/or payment arrangements to change, which may lead to a period of disruption
in which customers continue to remit payments according to the former
arrangement, resulting in delays in collection that could result in delays in
payment on the transition bonds. Under the Electric Delivery servicing
agreements, no servicer default may be waived without the written consent of
both the Commission and holders of a majority of the applicable series of
outstanding transition bonds. The servicing agreements also grant the
independent right to the Commission, in addition to the right of the indenture
trustee on behalf of the transition bondholders, to require transfer of the
servicing to a successor servicer in the event of any such servicer default.

14

Upon a default under a servicing agreement based upon the commencement of
a case by or against the servicer under the United States Bankruptcy Code or
similar laws, the indenture trustee and the Company may be prevented from
effecting a transfer of servicing. The 1999 Restructuring Legislation provides
that upon a default under the transition bonds, which may result from servicer's
failure to make required remittances, the indenture trustee would have the right
to apply to the Commission for an order that amounts arising from transition
charges be transferred to a separate account, and to apply to the district court
of Travis County, Texas for an order for sequestration and payment of revenues
arising from the transition charges. However, in the event that the servicer
becomes subject to a bankruptcy proceeding, federal bankruptcy law may prevent
the Commission or the Texas court from issuing or enforcing these orders. The
indenture requires the indenture trustee to request an order from the bankruptcy
court to permit the Commission or the Texas court to issue and enforce these
orders. However, the bankruptcy court may deny the request. The failure of the
servicer to make required remittances would likely result in a default under the
indenture.

Under the intercreditor agreement among the Company, Electric Delivery,
the transition bond parties and the parties to TXU Corp.'s receivables financing
program, a replacement servicer would require the agreement of both the trustee
and the other parties to the intercreditor agreement. If the trustee and the
other parties are unable to agree on a replacement servicer within 10 business
days, Electric Delivery's independent auditors would appoint the replacement
servicer.

It May Be Difficult to Collect the Transition Charges from REPs. As part
of the restructuring of the Texas electric industry, retail customers in
Electric Delivery's service territory began, as of January 1, 2002, or in
limited circumstances by participating in a pilot project, sooner, purchasing
electricity and related services from REPs rather than Electric Delivery.
Electric Delivery is no longer permitted to sell electricity directly to retail
customers. US Holdings currently has organized an affiliated REP to provide
electricity and related services to retail customers in Electric Delivery's
service territory. In the future, US Holdings may establish additional
affiliated REPs or divest itself of one or more affiliated REPs. REPs, including
US Holdings' affiliated REP, issue a single bill to retail customers purchasing
electricity from a REP. The 1999 Restructuring Legislation requires Electric
Delivery to allow each REP, including US Holdings' affiliated REP, pursuant to a
tariff to be filed by Electric Delivery and approved by the Commission, to issue
a single bill to customers purchasing electricity from that REP. This single
bill includes all charges related to purchasing electricity from the REP,
including delivery services from Electric Delivery and the applicable transition
charges. Retail customers will pay transition charges to REPs who supply them
with electric power. The REPs will be obligated to remit payments of transition
charges to the servicer less a specified percentage allowance for charge-offs or
delinquent customer accounts whose service has been terminated, within 35 days
of billing from the servicer, even if the REPs do not collect the charges from
retail customers. The charge-off percentage will initially be based on the
servicer's system-wide charge-off percentage but will then be recalculated
annually for each REP in conjunction with the true-up adjustment process. Each
REP's recourse for transition charge payments remitted to the servicer but not
collected ultimately from customers will be limited to a credit against future
transition charge payments unless the REP and the servicer agree to alternative
arrangements, but in no event will the REP have recourse to the Company or the
Company's funds for such payments. In the event that the REP does not pay the
transition charges to the servicer, the servicer will have the right to collect
transition charges directly from those retail customers who receive their
electricity bills from a REP and have not paid the REP. REPs will bill most
retail customers for the transition charges, and as a result the Company will
have to rely on a relatively small number of entities for the collection of the
bulk of the transition charges. The servicer will not pay any shortfalls
resulting from the failure of any REP to forward transition charge collections.
This may adversely affect an investment in transition bonds because:

o REPs might use more permissive standards in bill collection and
credit appraisal than US Holdings historically used, and/or Electric
Delivery's affiliated REP uses, with respect to its customers, or
might be less effective in billing and collecting. As a result, those
REPs may not be as successful in collecting the transition charges as
the servicer anticipated when setting the transition charge.

o If a REP defaults, the REP must either (i) allow the provider of
last resort ("POLR") or another certified REP of the customer's
choosing to assume responsibility for billing and collecting

15


transition charges from the REP's retail customers, (ii) implement
other mutually agreeable arrangements with the servicer or
(iii) arrange at the REP's own expense for all amounts owed by its
customers to be paid into a lock box controlled by the servicer.
In no event may the servicer directly bill a retail customer for
service that was previously billed by the REP and previously paid by
that customer to the REP. In addition, if a replacement REP
assumes the billing and collecting responsibility during the period
of a REP default, billing and collections may be delayed due to the
need to convert to such replacement provider's systems or because
such replacement provider may not have adequate or complete
information.

o A default by a REP which collects from a large number of customers
would have a greater impact than a default by a single customer.

o The bankruptcy of a REP may cause a delay in or prohibition of the
enforcement of rights against the REP, including the right to payment
to the servicer of transition charges previously collected by the
REP, or to comply with financial provisions of the 1999 Restructuring
Legislation or other state law.

o Any security deposit or other form of credit support made or
deposited by a REP may not be sufficient to cover any shortfalls
resulting from a failure of that REP to forward transition charges to
Electric Delivery as servicer.

REPs who do not have a long-term unsecured credit rating of at least
"BBB-" and "Baa3" (or the equivalent from S&P and Moody's, respectively), will
be required to provide (i) a cash deposit, (ii) an affiliate guarantee, surety
bond or letter of credit or (iii) some combination of these forms of credit
support to the indenture trustee. The amount of such credit support will equal
two months' maximum expected collections of transition charges, as determined by
the servicer and agreed to by the REP, and any cash deposits will be deposited
in a REP security deposit subaccount. Credit support other than cash must be
provided by an investment grade entity. Documents representing any other form of
credit support will be held by the indenture trustee. Although the indenture
trustee will maintain the REP security deposit subaccounts, it will not have an
ownership interest in such subaccounts. However, the indenture trustee will have
a security interest in the Company's rights with respect to such subaccounts and
Electric Delivery, as servicer, has agreed to use its reasonable best efforts to
obtain a security agreement from each REP with respect to such REP's security
deposit subaccount. In the event that a REP defaults in remitting transition
charges, the servicer may direct the indenture trustee to withdraw or seek
recourse for the amount of the payment default or, if less, withdraw the full
amount of that REP's security deposit from the REP security deposit subaccount
or seek full recourse against any other form of credit support provided for
deposit into the general subaccount of the applicable series.

In addition, the 1999 Restructuring Legislation provides for one or more
REPs in each designated geographical area to be designated the POLR for such
area or for specified classes of customers in such area. The 1999 Restructuring
Legislation requires the POLR to offer a standard retail service package of
basic electric service to retail customers in its designated area at a fixed,
nondiscountable rate approved by the Commission, regardless of the
creditworthiness of the customer. The REP serving as the POLR may face greater
difficulty in bill collection than other REPs, and therefore the servicer may
face greater difficulty in collecting transition charges from the REP serving as
the POLR.

As noted above, REPs issue a single bill to retail customers purchasing
electricity from a REP. This single bill includes all charges related to
purchasing electricity from the REP, delivery services from the transmission and
distribution utility and the applicable transition charges. This may increase
the risk that customers who have claims against the REP will attempt to offset
those claims against transition charges payable to the servicer or the Company.
This also increases the risk that a bankruptcy court in the event of a
bankruptcy of a REP would find that the REP has an interest in the transition
property and may make it more difficult to terminate a bankrupt REP or collect
transition charges from its customers.

16

Adjustments to transition charges and, in some cases, credit enhancements
(other than swap agreements) will be available to compensate for a failure by a
REP to pay transition charges over to the servicer. However, the amount of
credit enhancement funds may not be sufficient to protect an investment.

Customers Have Limited Experience in Paying the Transition Charges and
Paying Through REPs. The transition charges were introduced to customers for the
first time beginning with the billing period following the issuance of the first
series of transition bonds. As a result, customers may be confused by changes in
customer billing and payment arrangements. This confusion may cause the
misdirection or delay of collections of transition charges. Generation and
related services, including billing and collections, began to be provided by
REPs as part of a pilot project in July 2001. All customers in areas of Texas
subject to retail electric choice began to receive such services from REPs in
January 2002. Given the relatively recent introduction of customer choice, there
is limited information available as to how implementation is proceeding. Any
problems arising from new and untested systems or any lack of experience on the
part of the REPs with customer billing and collections could also cause delays
in billing and collecting transition charges. These delays could result in
shortfalls in transition charge collections and reduce the value of an
investment in transition bonds. As of September 30, 2004, Electric Delivery has
not experienced any material problems with respect to its billing and
collections of these transition charges from REPs.

The Introduction of Competition to Metering Services in January 2004 May
Produce Unexpected Problems. Since January 2004, a commercial or industrial
retail customer may choose to own its own meter or may choose to have its meter
owned by a REP, the transmission and distribution utility, or another person
authorized by the customer. Until other entities are authorized by the
Commission, a transmission and distribution utility will continue to provide
metering services relating to the installation and removal of meters, meter
maintenance, meter testing and calibration, data collection, and data
management, including the transfer of meter data to the settlement agent. ERCOT
is required by the Commission's substantive rules to file with the Commission
quarterly updates on the operational readiness of the support systems necessary
for the Commission to authorize an entity other than the transmission and
distribution utility to provide the metering services described in the preceding
sentence. Should the Commission allow third parties to perform those metering
services in Electric Delivery's service territory, there may be unforeseen
problems in converting to the third party's metering system, in taking accurate
meter readings and in collecting and processing accurate metering data.
Inaccurate metering data may lead to inaccuracies in the calculation and
imposition of transition charges and could give rise to disputes between the
servicer and REPs regarding payments and payment shortfalls. A shortfall or
material delay in collecting transition charges because of the foregoing could
result in payments of principal of the transition bonds not being paid according
to the expected amortization schedule, lengthening the weighted average life of
the transition bonds or payments of principal and interest not being made at
all.

Changes to Billing and Collection Practices May Reduce the Value of An
Investment in Transition Bonds. The Financing Order issued to Electric Delivery
under the 1999 Restructuring Legislation sets forth the methodology for
determining the amount of the transition charges the Company may impose on each
customer. The servicer cannot change this methodology without approval from the
Commission. However, Electric Delivery, as servicer, may set its own billing and
collection arrangements with REPs and with those customers from whom it collects
the transition charges directly, provided that these arrangements comply with
Commission customer safeguards. For example, to recover part of an outstanding
bill, Electric Delivery may agree to extend a REP's or a customer's payment
schedule or to write off the remaining portion of the bill including transition
charges. Also, Electric Delivery, or a successor to Electric Delivery as
servicer, may change billing and collection practices. Any change to billing and
collection practices may have an adverse or unforeseen impact on the timing and
amount of customer payments and may reduce the amount of transition charge
collections and thereby limit the Company's ability to make scheduled payments
on the transition bonds. Separately, the Commission may require changes to these
practices. Any changes in billing and collection regulation might adversely
affect the billing terms and the terms of remittances by REPs to the servicer or
make it more difficult for the servicer to collect the transition charges. These
changes may adversely affect the value of the transition bonds and their
amortization, and, accordingly, their weighted average lives.

17

Limits on Rights to Terminate Service May Make it More Difficult to
Collect Transition Charges. An important element of an electric utility's
policies and procedures relating to credit and collections is the right to
terminate or disconnect service on account of nonpayment. The Financing Order
provides that the sale of transition property by Electric Delivery includes all
rights of Electric Delivery to authorize disconnection of electric service for
nonpayment of transition charges. The Financing Order provides that, if the
servicer is billing customers for transition charges, the servicer shall have
the right to terminate service for nonpayment of transition charges pursuant to
the Commission rules. Nonetheless, Texas statutory requirements and the rules
and regulations of the Commission, which may change from time to time, regulate
and control the right to terminate service. In August 2002, the Commission
adopted new rules that significantly changed POLR service. Under the new POLR
rules, instead of being transferred to the POLR, non-paying residential and
small non-residential customers served by affiliated REPs are subject to
disconnection. Non-paying residential and small non-residential customers served
by non-affiliated REPs are transferred to the affiliated REP. Non-paying large
non-residential customers can be disconnected by any REP if the customer's
contract does not preclude it. Thus, within the new POLR framework, the POLR
provides electric service only to customers who request POLR service, whose
selected REP goes out of business, or who are transferred to the POLR by other
REPs for reasons other than non-payment. Effective June 1, 2004, REPs that meet
certain conditions will be permitted to request disconnection of non-paying
customers. Electric Delivery's affiliated REP and the other REPs may not
terminate service to a customer on (1) a weekend day, (2) a day when the
previous day's high temperature did not exceed 32 degrees Fahrenheit and is
predicted to remain at or below that level for the next 24 hours or (3) a day
for which the National Weather Service issues a heat advisory for any county in
the service territory, or when a heat advisory has been issued for either of the
two prior calendar days. As a result, REPs must provide service to these
customers during this period without recouping transition charges from these
customers. This could cause a REP to go out of business, which may reduce the
amount of transition charge collections available for payments on the transition
bonds, although any associated reduction in payments would be factored into the
transition charge true-up adjustments.

Future Adjustments to Transition Charges by Customer Class May Result in
Insufficient Collections. The customers who will be responsible for paying
transition charges are divided into customer classes. Transition charges will be
allocated among customer classes and assessed in accordance with the formula
required under the 1999 Restructuring Legislation and specified in the Financing
Order. This allocation is based in part upon the existing rate structure of each
customer class. Adjustments to the transition charges will also be made
separately to each customer class. A shortfall in collections of transition
charges in one customer class may be corrected by making adjustments to the
transition charges payable by that customer class and any other customer class.
Some customer classes have a significantly smaller number of customers than
other customer classes. If customers in a class fail to pay transition charges,
the servicer may have to substantially increase the transition charges for the
remaining customers in that customer class and for other customer classes. The
servicer may also have to take this action if customers representing a
significant percentage of a class cease to be customers. These increases could
lead to further failures by the remaining customers to pay transition charges,
thereby increasing the risk of a shortfall in funds to pay the transition bonds.

The large industrial and the interruptible customer classes consist of a
small number of large customers. The failure of the customers in these customer
classes to pay transition charges could lead to increases in transition charges
to other members of this class as well as other customer classes. In addition,
with the issuance of each additional series of transition bonds, the transition
charges imposed on each customer class may increase. These increases could lead
to failures by customers to pay transition charges. In either case, these
increases could increase the risk of a shortfall in funds to pay the transition
bonds.

Risks Associated with the Unusual Nature of the Transition Property

Electric Delivery May Not Recover Transition Charges More Than 15 Years
from the Original Issue Date of the Series of Transition Bonds Relating to Those
Transition Charges. Electric Delivery, or any successor servicer, is
prohibited from recovering transition charges after the fifteenth anniversary of
the date of issuance of the related transition bonds, but the Company may
continue to recover transition charges incurred during the applicable 15-year
period through the use of judicial process. Amounts collected from transition
charges imposed for electricity consumed through the fifteenth anniversary of

18

the date of issuance of the related transition bonds, or from credit enhancement
funds, may not be sufficient to repay the transition bonds in full. If that is
the case, no other funds will be available to pay the unpaid balance due on the
transition bonds.

Foreclosure of the Indenture Trustee's Lien on the Transition Property May
Not Be Practical. Under the 1999 Restructuring Legislation and the indenture,
the indenture trustee or the bondholders have the right to foreclose or
otherwise enforce the lien on transition property securing the transition bonds.
However, in the event of foreclosure, there is likely to be a limited market, if
any, for the transition property. Therefore, foreclosure may not be a realistic
or practical remedy, and the value of an investment in transition bonds may be
materially reduced.

Risks Associated with Potential Bankruptcy Proceedings

The Servicer Will Commingle the Transition Charges with Other Revenues,
Which May Obstruct Access to the Transition Charges in Case of the Servicer's
Bankruptcy. The servicer does not segregate the transition charges from its
general funds. The transition charges are segregated only when the servicer
pays them to the indenture trustee and the indenture trustee deposits them to
the applicable collection account. The servicer is permitted to remit
collections on a monthly basis if Electric Delivery or a successor to Electric
Delivery's electric public utility business remains the servicer, no servicer
default has occurred, and if:

o the servicer meets the credit ratings requirements of the applicable
rating agencies; or

o the servicer provides credit enhancement satisfactory to the
applicable rating agencies to assure remittance by the servicer to
the indenture trustee of the transition charges it collects.

If these conditions are not satisfied, the servicer is required to
remit collections to the indenture trustee within two business days of receipt.
Despite these requirements, the servicer might fail to pay the full amount of
the transition charges to the indenture trustee or might fail to do so on a
timely basis. This failure, whether voluntary or involuntary, could materially
reduce the amount of transition charge collections available to make payments on
the transition bonds.

The 1999 Restructuring Legislation provides that the Company's rights to
the transition property are not affected by the commingling of these funds with
any other funds of the servicer. In a bankruptcy of the servicer, however, a
bankruptcy court might rule that federal bankruptcy law takes precedence over
the 1999 Restructuring Legislation and does not recognize the Company's right to
collections of the transition charges that are commingled with other funds of
the servicer as of the date of bankruptcy. If so, the collections of the
transition charges held by the servicer as of the date of bankruptcy would not
be available to pay amounts owing on the transition bonds. In this case, the
Company would have only a general unsecured claim against the servicer for those
amounts. This decision could cause material delays in payment or losses on the
transition bonds and could materially reduce the value of an investment in
transition bonds.

REPs Will Commingle the Transition Charges with Other Revenues, Which May
Obstruct Access to the Transition Charges in Case of a REP's Bankruptcy. A REP
is not required to segregate the transition charges it collects from its general
funds, either on a series basis or otherwise, but will be required to remit to
the servicer amounts billed to it for transition charges, less an amount
relating to expected customer charge-offs, within 35 days of billing by the
servicer. A REP nonetheless might fail to pay the full amount of the transition
charges to the servicer or might fail to do so on a timely basis. This failure,
whether voluntary or involuntary, could materially reduce the amount of
transition charge collections available to make payments on one or more series
of transition bonds.

The 1999 Restructuring Legislation provides that the Company's rights to
the transition property are not affected by the commingling of these funds with
other funds. In a bankruptcy of a REP, however, a bankruptcy court might rule
that federal bankruptcy law takes precedence over the 1999 Restructuring
Legislation and does not recognize the Company's right to receive the collected
transition charges that are commingled with other funds of a REP as of the date
of bankruptcy. If so, the collected transition charges held by a REP prior to or
as of the date of bankruptcy would not be available to the Company to pay

19

amounts owing on the transition bonds. In this case, the Company would have only
a general unsecured claim against that REP for those amounts. This decision
could cause material delays in payment or losses on the transition bonds and
could materially reduce the value of an investment in transition bonds,
especially with respect to a default by TXU Energy Retail, the largest REP in
Electric Delivery's service territory.

If a REP Enters Bankruptcy Proceedings, Transition Charge Payments Made by
that REP to the Servicer May Constitute Preferences, and the Servicer May be
Required to Return such Funds to the Bankruptcy Estate of the REP. In the event
of a bankruptcy of a REP, a party in interest may take the position that the
remittance of funds prior to bankruptcy to the servicer, pursuant to the
Financing Order, constitutes a preference under bankruptcy law. If a court were
to hold that the remittance of funds constitutes a preference, any such
remittance within 90 days of the filing of the bankruptcy petition could be
avoidable, and the funds could be required to be returned to the bankruptcy
estate of the REP by the Company or the servicer. To the extent that transition
charges have been commingled with the general funds of the REP, the risk that a
court would hold that a remittance of funds was a preference would increase. The
Company or the servicer may be considered an "insider" with any REP that is
affiliated with the Company or the servicer. If the servicer or the Company are
considered to be an "insider" of the REP, any such remittance made within one
year of the filing of the bankruptcy petition could be avoidable as well if the
court were to hold that such remittance constitutes a preference. In either
case, the Company or the servicer would merely be an unsecured creditor of the
REP. If any funds were required to be returned to the bankruptcy estate of the
REP, the Company would expect that the amount of any future transition charges
would be increased through the true-up mechanism to recover the amount returned.

If the Servicer Enters Bankruptcy Proceedings, the Collections of the
Transition Charges Held By the Servicer as of the Date of Bankruptcy May
Constitute Preferences, Which Means These Funds Would Be Unavailable to Pay
Amounts Owing on the Transition Bonds. In the event of a bankruptcy of the
servicer, a party in interest may take the position that the remittance of funds
prior to bankruptcy of the servicer, pursuant to the Financing Order,
constitutes a preference under bankruptcy law. If a court were to hold that the
remittance of funds constitutes a preference, any such remittance within 90 days
of the filing of the bankruptcy petition could be avoidable, and the funds could
be required to be returned to the bankruptcy estate of the servicer. To the
extent that transition charges have been commingled with the general funds of
the servicer, the risk that a court would hold that a remittance of funds was a
preference would increase. In such case, the Company would merely be an
unsecured creditor of the servicer. If any funds were required to be returned to
the bankruptcy estate of the servicer, the Company would expect that the amount
of any future transition charges would be increased through the true-up
mechanism to recover the amount returned.

Bankruptcy of Electric Delivery or any Successor Seller Could Result in
Losses or Delays in Payments on the Transition Bonds. The 1999 Restructuring
Legislation and the Financing Order provide that as a matter of Texas state law:

o the rights and interests of a selling utility under a financing
order, including the right to impose, collect and receive transition
charges, are contract rights of the seller;

o the seller may make a present transfer of its rights under a
financing order, including the right to impose, collect and receive
future transition charges that retail customers do not yet owe;

o upon the transfer to the Company, the rights will become transition
property and transition property constitutes a present property
right, even though the imposition and collection of transition
charges depend on further acts that have not yet occurred; and

o a transfer of the transition property from the seller, or its
affiliate, to the Company is a true sale of the transition property,
not a pledge of the transition property to secure a financing by the
seller.

These four provisions are important to maintaining payments on the
transition bonds in accordance with their terms during any bankruptcy of
Electric Delivery. In addition, the Company has structured the transaction with
the objective of keeping the Company legally separate from Electric Delivery and
its affiliates in the event of a bankruptcy of Electric Delivery or any such
affiliate.

20

A bankruptcy court generally follows state property law on issues such as
those addressed by the state law provisions described above. However, a
bankruptcy court has authority not to follow state law if it determines that the
state law is contrary to a paramount federal bankruptcy policy or interest. If a
bankruptcy court in an Electric Delivery bankruptcy refused to enforce one or
more of the state property law provisions described above for this reason, the
effect of this decision on a beneficial owner of transition bonds might be
similar to the treatment to be received in an Electric Delivery bankruptcy if
the transition bonds had been issued directly by Electric Delivery.

The Company has taken steps together with Electric Delivery, as the
seller, to reduce the risk that in the event the seller or an affiliate of the
seller were to become the debtor in a bankruptcy case, a court would order that
the Company's assets and liabilities be substantively consolidated with those of
Electric Delivery or an affiliate. These steps include the fact that the Company
is a separate special purpose limited liability company, and the Company's
organizational documents prevent the Company from commencing a voluntary
bankruptcy case without the unanimous affirmative vote of all the Company's
managers, including the managers independent of Electric Delivery. Nonetheless,
these steps may not be completely effective, and thus if Electric Delivery or an
affiliate of the seller were to become a debtor in a bankruptcy case, a court
might order that the Company's assets and liabilities be consolidated with those
of Electric Delivery or an affiliate. A decision by the bankruptcy court that,
despite the separateness of the Company and Electric Delivery, the two companies
should be consolidated, would have a similar effect on a beneficial owner of
transition bonds. Either decision could cause material delays in payment of, or
losses on, the transition bonds and could materially reduce the value of an
investment in such bonds. For example:

o the indenture trustee could be prevented from exercising any remedies
against Electric Delivery on an investor's behalf, from recovering
funds to repay the transition bonds, from using funds in the accounts
under the indenture to make payments on the transition bonds or from
replacing Electric Delivery as servicer, without permission from the
bankruptcy court;

o the bankruptcy court could order the indenture trustee to exchange
the transition property for other property, which might be of lower
value;

o tax or other government liens on Electric Delivery's property that
arose after the transfer of the transition property to the Company
might nevertheless have priority over the indenture trustee's lien
and might be paid from transition charge collections before payments
on the transition bonds;

o the indenture trustee's lien might not be properly perfected in
transition property collections that were commingled with other funds
Electric Delivery collected from its customers or REPs prior to or as
of the date of Electric Delivery's bankruptcy or commingled in the
general funds of Electric Delivery's affiliated REP as of the date of
that REP's bankruptcy, or might not be properly perfected in all of
the transition property, and the lien could therefore be set aside in
the bankruptcy, with the result that the transition bonds would
represent only general unsecured claims against Electric Delivery;

o the bankruptcy court might rule that neither the Company's property
interest nor the indenture trustee's lien extends to transition
charges in respect of electricity consumed after the commencement of
Electric Delivery's bankruptcy case, with the result that the
transition bonds would represent only general unsecured claims
against Electric Delivery;

o neither Electric Delivery nor the Company may be obligated to make
any payments on the transition bonds during the pendency of the
bankruptcy case and/or pay interest accruing after the commencement
of the case;

21

o Electric Delivery may be able to alter the terms of the transition
bonds as part of its plan of reorganization;

o the bankruptcy court might rule that the transition charges should be
used to pay a portion of the cost of providing electric service; or

o the bankruptcy court might rule that the remedy provisions of the
applicable sale agreement are unenforceable, leaving the Company with
a claim of actual damages against Electric Delivery that may be
difficult to prove.

Furthermore, if Electric Delivery enters into bankruptcy, it may be
permitted to stop acting as servicer and it may be difficult to find a third
party to act as servicer. The failure of a servicer to perform its duties or the
inability to find a successor servicer may cause payment delays or losses on an
investment in transition bonds. Also, the mere fact of a servicer or REP
bankruptcy proceeding could have an adverse effect on the resale market for the
transition bonds and on the value of the transition bonds.

The Sale of the Transition Property Could Be Construed as a Financing and
Not a Sale in a Case of Electric Delivery's Bankruptcy Which Could Delay or
Limit Payment on the Transition Bonds. The 1999 Restructuring Legislation
provides that the characterization of a transfer of transition property as a
sale or other absolute transfer will not be affected or impaired in any manner
by treatment of the transfer as a financing for federal or state tax purposes or
financial reporting purposes. The Company and Electric Delivery will treat the
transaction as a sale under applicable law, although for financial reporting and
federal and state income and franchise tax purposes the transaction is intended
to be treated as a financing and not a sale. In the event of a bankruptcy of
Electric Delivery, a party in interest in the bankruptcy may assert that the
sale of the transition property to the Company was a financing transaction and
not a sale or other absolute transfer and that the treatment of the transaction
for financial reporting and tax purposes as a financing and not a sale lends
weight to that position. In a recent bankruptcy court case involving LTV Steel
Company, the debtor obtained an interim emergency motion to use collections from
accounts and inventory that it had sold on the grounds that the sales were in
fact disguised financings. The circumstances under which the LTV Steel Company
ruling would be followed by other courts are not certain. If a court were to
adopt reasoning similar to that of the court in the LTV Steel case or were
otherwise to characterize the transaction as a financing, the Company would be
treated as a secured creditor of Electric Delivery in the bankruptcy
proceedings. Although the Company would in that case have a security interest in
the transition property, the Company would not likely be entitled to access to
the transition charge collections during the bankruptcy and would be subject to
the typical risks of a secured creditor in a bankruptcy case, including the
possible bankruptcy risks described in the immediately preceding risk factor. As
a result, repayment on the transition bonds could be significantly delayed and a
plan of reorganization in the bankruptcy might permanently modify the amount and
timing of payments to the Company of transition charge collections and therefore
the amount and timing of funds available to the Company to make payments on the
transition bonds.

Claims Against Electric Delivery or any Successor Seller May Be Limited in
the Event of a Bankruptcy of the Seller. If the seller were to become a debtor
in a bankruptcy case, claims, including indemnity claims, by the Company against
the seller under the applicable sale agreement and the other documents executed
in connection with the applicable sale agreement would be unsecured claims and
would be subject to being discharged in the bankruptcy case. In addition, a
party in interest in the bankruptcy may request that the bankruptcy court
estimate any contingent claims that the Company have against the seller. That
party may then take the position that these claims should be estimated at zero
or at a low amount because the contingency giving rise to these claims is
unlikely to occur. If the seller were to become a debtor in a bankruptcy case
and the indemnity provisions of the applicable sale agreement were triggered, a
party in interest in the bankruptcy might challenge the enforceability of the
indemnity provisions. If a court were to hold that the indemnity provisions were
unenforceable, the Company would be left with a claim for actual damages against
the seller based on breach of contract principles. The actual amount of these
damages would be subject to estimation and/or calculation by the court. The
Company cannot give any assurance as to the result if any of the above-described
actions or claims were made. Furthermore, the Company cannot give any assurance
as to what percentage of their claims, if any, unsecured creditors would receive
in any bankruptcy proceeding involving the seller.

22

A Bankruptcy of Electric Delivery or Any Successor Seller Would Limit the
Remedies Available to the Indenture Trustee. Upon an event of default under the
indenture, the 1999 Restructuring Legislation permits the indenture trustee to
enforce the security interest in the transition property in accordance with the
terms of the indenture. In this capacity, the indenture trustee is permitted to
request a Travis County, Texas district court to order the sequestration and
payment to bondholders of all revenues arising with respect to the transition
property. There can be no assurance, however, that the Travis County, Texas
district court would issue this order after a seller bankruptcy in light of the
automatic stay provisions of Section 362 of the United States Bankruptcy Code.
In that event, the indenture trustee would be required to seek an order from the
bankruptcy court lifting the automatic stay to permit this action by the Texas
court, and an order requiring an accounting and segregation of the revenues
arising from the transition property. There can be no assurance that a court
would grant either order.

Other Risks Associated with an Investment in the Transition Bonds

Absence of a Secondary Market for Transition Bonds Could Limit the Ability
to Resell Transition Bonds. The underwriters for the transition bonds may assist
in resales of the transition bonds, but they are not required to do so. A
secondary market for the transition bonds of any series may not develop. If a
secondary market does develop, it may not continue or there may not be
sufficient liquidity to allow investors to resell any of their transition bonds.
The Company does not anticipate that any transition bonds will be listed on any
securities exchange.

Electric Delivery's Obligation to Indemnify the Company for a Breach of a
Representation or Warranty May Not Be Sufficient to Protect an Investor's
Investment. If the seller breaches a representation or warranty in the
applicable sale agreement, or the servicer (initially Electric Delivery)
breaches a representation or warranty under the applicable servicing agreement,
it is obligated to indemnify the Company and the indenture trustee for any
liability, obligation, claim, action, suit or payment resulting from that
breach, as well as any reasonable costs and expenses incurred. Electric Delivery
will not be obligated to repurchase the transition property in the event of a
breach of any representation or warranty regarding the transition property, and
neither the indenture trustee nor the holders of transition bonds will have the
right to accelerate payments on the transition bonds because of such a breach
(absent an event of default under the indenture). The sale agreements will
provide that any change in the law by legislative enactment, constitutional
amendment or voter initiative that renders any of the representations and
warranties untrue would not constitute a breach under each sale agreement.
Electric Delivery or any successor entity acting as seller or servicer may not
have sufficient funds available to satisfy its indemnification obligations to
the Company and to the indenture trustee; therefore we may not be able to pay
investors amounts owing on the transition bonds in full. If Electric Delivery
becomes obligated to indemnify holders of transition bonds, the ratings on the
transitions bonds will likely be downgraded since holders of transition bonds
will be unsecured creditors of Electric Delivery with respect to any of these
indemnification amounts. Electric Delivery will not indemnify any person for any
liability, obligation, claim, action, suit or payment resulting solely from a
downgrade in the ratings on the transition bonds.

Risks Associated With the Use of Credit Enhancements, Hedge or Swap
Transactions. The Company may enter into certain forms of credit enhancement,
interest rate swaps or hedge arrangements with respect to a series or class of
floating rate transition bonds that entail additional kinds of risks, including
the risk associated with the credit of any party providing the credit
enhancement, interest rate swap or hedge.

An Investor Might Receive Principal Payments Later, or Earlier, Than
Expected. The amount and the rate of collection of transition charges that
Electric Delivery will collect from each customer class will partially depend on
actual electricity usage and the amount of collections and write-offs for that
customer class. The amount and the rate of collection of transition charges,
together with the transition charge adjustments described above, will generally
determine whether there is a delay in the scheduled repayments of transition
bond principal. If Electric Delivery collects transition charges at a slower
rate than expected from any customer class or REP, it may have to request

23

adjustments to the transition charges. If those adjustments are not timely and
accurate, investors may experience a delay in payments of principal and interest
or a material decrease in the value of their investment. If there is an
acceleration of the transition bonds before maturity, all classes will be paid
pro rata, therefore some classes may be paid earlier than expected and some
classes may be paid later than expected.

Technological Change May Make Alternative Energy Sources More Attractive.
The continuous process of technological development may result in the
introduction for an increasing number of retail consumers of economically
attractive alternatives to purchasing electricity through Electric Delivery's
distribution facilities. Previously, only the largest industrial and
institutional users with large process steam requirements could use cogeneration
or self-generation installations cost-effectively. However, manufacturers of
self-generation facilities continue to develop smaller-scale, more
fuel-efficient generating units which can be cost-effective options for retail
consumers with smaller electric energy requirements. If such facilities have
rated capacities of 10 megawatts or less, consumers that rely on such facilities
do not generally have to pay transition charges under provisions of the 1999
Restructuring Legislation. Consumers may avoid a portion of their overall
transition charge bill by installing new on-site generation of over 10 megawatts
that reduces consumption through Electric Delivery's transmission and
distribution system up to 12.5%. Technological developments may allow greater
numbers of retail consumers to avoid transition charges under such provisions,
which may reduce the total number of retail consumers from which transition
charges will be collected. A reduction in the number of payers of transition
charges could result in delays or a failure to make payments of interest on and
principal of the transition bonds.

FORWARD-LOOKING STATEMENTS

This report and other presentations made by the Company contain
forward-looking statements within the meaning of Section 21E of the Securities
Exchange Act of 1934, as amended. Although the Company believes that in making
any such statement its expectations are based on reasonable assumptions, any
such statement involves uncertainties and is qualified in its entirety by
reference to the risks discussed below under RISK FACTORS and the following
important factors, among others that could cause the actual results of the
Company to differ materially from those projected in such forward-looking
statements.

o state or federal legislative or regulatory developments,
o national or regional economic conditions,
o the accuracy of the servicer's estimates of market demand and prices
for energy,
o the accuracy of the servicer's estimates of industrial, commercial
and residential growth in Electric Delivery's service territory,
including related estimates of conservation and electric usage
efficiency,
o weather conditions and other natural phenomena affecting retail
electric customer energy usage,
o acts of sabotage, terrorist activities or other catastrophic events,
o the speed, degree and effect of continued electric industry
restructuring,
o the operating performance of Electric Delivery's facilities and
third-party suppliers of electric energy in Electric Delivery's
service territory,
o the accuracy of the servicer's estimates of the payment patterns of
retail electric customers, including the rate of delinquencies and
any collections curves, and
o the operational and financial ability of REPs to bill and collect
transition charges and make timely payments of amounts billed by the
servicer to the REPs for transition charges.

Any forward-looking statement speaks only as of the date on which such
statement is made, and the Company undertakes no obligation to update any
forward-looking statement to reflect events or circumstances after the date on
which such statement is made or to reflect the occurrence of unanticipated
events. New factors emerge from time to time and it is not possible for the
Company to predict all of such factors, nor can it assess the impact of each
such factor or the extent to which any factor, or combination of factors, may
cause actual results to differ materially from those contained in any
forward-looking statement.


ITEM 4. CONTROLS AND PROCEDURES

An evaluation was performed under the supervision and with the
participation of the Company's management, including the principal executive
officer and principal financial officer, of the effectiveness of the design and
operation of the disclosure controls and procedures in effect as of the end of
the current period included in this quarterly report. Based on the evaluation
performed, the Company's management, including the principal executive officer
and principal financial officer, concluded that the disclosure controls and
procedures were effective. During the most recent fiscal quarter covered by this
quarterly report, there has been no change in the Company's internal control
over financial reporting that has materially affected, or is reasonably likely
to materially affect, the Company's internal control over financial reporting.


24

PART II. OTHER INFORMATION

REQUIRED REPORTS

The Company has included in this quarterly report on Form 10-Q or
furnished on its website at www.txuelectricdelivery.com, as indicated, the
following information in respect of each series of outstanding transition bonds,
as required by the terms of the indenture relating to the transition bonds.
Exhibits that are filed as a part of this Form 10-Q are listed below.


Filed as Exhibit
or Furnished on
Required Item Website
- --------------------------------------------------------------------------- -----------------


Monthly servicer reports (Series 2004-1 for July 2004)..................... Exhibit 99(a)(1)
Monthly servicer reports (Series 2004-1 for August 2004)................... Exhibit 99(a)(2)
Monthly servicer reports (Series 2004-1 for September 2004)................ Exhibit 99(a)(3)
Monthly servicer reports (Series 2003-1 for July 2004)..................... Exhibit 99(a)(4)
Monthly servicer reports (Series 2003-1 for August 2004)................... Exhibit 99(a)(5)
Monthly servicer reports (Series 2003-1 for September 2004)................ Exhibit 99(a)(6)

A statement reporting the balance in the collection accounts as of the end
of each quarter............................................................ Exhibit 99(b)

A quarterly statement affirming that, in all material respects, for each
materially significant REP, (a) each REP has been billed in compliance with the
requirements outlined in the Financing Order; (b) each REP has made payments in
compliance with the requirements outlined in the Financing Order, and (c) each
REP satisfies the creditworthiness
requirements of the Financing Order........................................ Exhibit 99(c)
Annual True-up of Transition Charges....................................... Exhibit 99(d)
Statement of Series 2003-1 Outstanding Bond Balances....................... Exhibit 99(e)(1)
Statement of Series 2004-1 Outstanding Bond Balances....................... Exhibit 99(e)(2)
Semi Annual Servicer's Certificate August 2004............................. Exhibit 99(f)



ITEM 6. EXHIBITS

(a) Exhibits:





As
Exhibits Exhibit
- -------- -------

(15) Letter re: Unaudited Financial Information

15 -- Letter from independent accountants as to unaudited
interim financial information.
(32) Section 1350 Certifications.

32(a) -- Certification of Tom Baker, principal executive officer
of TXU Electric Delivery Transition Bond Company LLC,
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.








25





As
Exhibits Exhibit
- -------- -------

32(b) -- Certification of Kirk R. Oliver, principal financial
officer of TXU Electric Delivery Transition Bond Company
LLC, pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002.
(99) Additional Exhibits.

99(a)(1) -- Monthly Servicer Report (Series 2004-1 for July 2004)

99(a)(2) -- Monthly Servicer Report (Series 2004-1 for August 2004)

99(a)(3) -- Monthly Servicer Report (Series 2004-1 for September
2004)

99(a)(4) -- Monthly Servicer Report (Series 2003-1 for July 2004)

99(a)(5) -- Monthly Servicer Report (Series 2003-1 for August 2004)

99(a)(6) -- Monthly Servicer Report (Series 2003-1 for September
2004)

99(b) -- Statement of Balances as of September 30, 2004

99(c) -- A quarterly statement affirming that, in all material
respects, for each materially significant REP, (a) each REP has
been billed in compliance with the requirements outlined in
the Financing Order; (b) each REP has made payments in compliance
with the requirements outlined in the Financing Order, and (c)
each REP satisfies the Creditworthiness requirements of the
Financing Order.

99(d) Annual True-up of Transition Charges
99(e) (1) Statement of Outstanding Bond Balances Series 2003-1
99(e) (2) Statement of Outstanding Bond Balances Series 2004-1
99(f) Semi-Annual Servicer's Certificate




26




CERTIFICATION



I, Kirk R. Oliver, Executive Vice President and Chief Financial Officer of TXU
Electric Delivery Company, the servicer under the transition property servicing
agreement, certify that:

1. I have reviewed this quarterly report on Form 10-Q and all other reports
containing distribution information filed for the period covered by this
quarterly report;

2. To the best of my knowledge, the information in these reports 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;

3. To the best of my knowledge, the financial information required to be
provided to the trustee by the servicer under the transition property servicing
agreement is included in these reports; and

4. I am responsible for reviewing the activities performed by the servicer under
the transition property servicing agreement and based upon the review required
under the transition property servicing agreement the servicer has fulfilled its
obligations under the transition property servicing agreement.




Date: November 12, 2004


By: /s/ Kirk R. Oliver
----------------------------------
(Kirk R. Oliver, Executive Vice
President and
Chief Financial Officer of TXU
Electric Delivery Company)







27







SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.


TXU ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC




By /s/ Stanley J. Szlauderbach
-----------------------------------
Stanley J. Szlauderbach
Interim Controller and Principal
Accounting Officer






Date: November 12, 2004
















28