SEMI-ANNUAL SERVICER’S CERTIFICATE

Amended April 28, 2015

ONCOR ELECTRIC DELIVERY TRANSITION BOND COMPANY LLC,

$789,777,000 Transition Bonds, Series 2004-1

Oncor Electric Delivery Company, as Servicer

       Pursuant to Section 4.01(c)(ii) of the Series 2004-1 Transition Property Servicing Agreement dated as of June 7, 2004 (the “Agreement”) between Oncor Electric Delivery Company, as Servicer and Oncor Electric Delivery Transition Bond Company LLC, as Issuer, the Servicer does hereby certify as follows:

      Capitalized terms used herein have the respective meanings as set forth in the Agreement.  References herein to certain sections and subsections are references to the respective sections of the Agreement.

Collection Periods:

May 2014 to October 2014

Payment Date:

November 17, 2014

Today's Date:

April 28, 2015

1.

COLLECTIONS ALLOCABLE AND AGGREGATE AMOUNTS AVAILABLE FOR THE CURRENT PAYMENT DATE:

i.

Remittances for the May 2014 Series 2004.-1 Collection Period

$

ii.

Remittances for the June 2014 Series 2004.-1 Collection Period

$

iii.

Remittances for the July 2014 Series 2004.-1 Collection Period

$

iv.

Remittances for the August 2014 Series 2004.-1 Collection Period

$

v.

Remittances for the September 2014 Series 2004.-1 Collection Period

$

11,790,583.38*

vi.

Remittances for the October 2014 Series 2004.-1 Collection Period

$

vii.

Remittances for the ___________ Series 2004-1 Collection Period after______________ (use 6 prior periods only)

$

viii.

Remittances for the ___________ Series 2004-1 Collection Period after______________ (use 6 prior periods only)

$

ix.

Remittances for the ___________ Series 2004-1 Collection Period after______________ (use 6 prior periods only)

$

x.

Remittances for the _____ Series 2004-1 Collection Period

$

xi.

Remittances for the _____ Series 2004-1 Collection Period

$

xii.

Investment Earnings on Series 2004-1 Collection Account:

$

xiii.

Investment Earnings on Series 2004-1 Capital Subaccount

$

xiv.

Investment Earnings on Series 2004-1 Overcollateralization Subaccount

$

xv.

Investment Earnings on Series 2004-1 Reserve Subaccount:

$

xvi.

Investment Earnings on Series 2004-1 General Subaccount

$

xvii.

Series 2004-1 General Subaccount Balance (sum of i through xvi above):

$

xviii.

Series 2004-1 Reserve Subaccount Balance as of Prior Series 2004-1 Payment Date

$

xix.

Series 2004-1 Overcollateralization Subaccount Balance as of Prior Series 2004-1 Payment Date

$

xx.

Series 2004-1 Capital Subaccount Balance as of Prior Series 2004-1 Payment Date

$

xxi.

Series 2004-1 Collection Account Balance (sum of xvii. through xx above)

$

2.

OUTSTANDING AMOUNTS AS OF PRIOR SERIES 2004-1 PAYMENT DATE:

i.

Class A-1 Outstanding Amount

$

ii.

Class A-2 Outstanding Amount

$

iii.

Class A-3 Outstanding Amount

$

iv.

v.

Aggregate Outstanding Amount of All Series 2004-1 Bonds

$

3.

REQUIRED FUNDING/PAYMENTS AS OF CURRENT PAYMENT DATE:

PRINCIPAL DUE

SERIES 2004-1 PRINCIPAL

i.

Class A-1

$

ii

Class A-2

$

iii.

Class A-3

$

iv.

v.

For all Series 2004-1 Bonds

$

SERIES 2004-1

BOND

INTEREST

RATE

DAYS IN

INTEREST

PERIOD (1)

PRINCIPAL BALANCE

INTEREST DUE

vi.

Class A-1

3.52%

180

$

$

vii.

Class A-2

4.81%

180

$

$

viii.

Class A-3

5.29%

180

$

$

ix.

x.

For All Series 2004-1 Bonds

$

$

REQUIRED  LEVEL

FUNDING REQUIRED

xi.

Series 2004-1 Overcollateralization Subaccount

$

$

xii.

Series 2004-1 Capital Subaccount

$

$

____________

(1)   On 30/360 day basis for initial payment date; otherwise use one-half of annual rate.

4.

ALLOCATION OF REMITTANCES AS OF CURRENT PAYMENT DATE PURSUANT TO §8.02(d) OF INDENTURE:

i.

Trustee Fees and Expenses (subject to cap-see 8.02(e)(i) of the Indenture):

$

ii.

Indenture Manager Fees (subject to cap-see 8.02(e)(i) of the Indenture):

$

iii.

Series 2004-1 Servicing Fee:

$

iv.

Operating Expenses (subject to cap-see 8.02(e)(iii) of the Indenture):

Trust Operating Expense:

$

Trust Accounting Expense:

$

Rating Agency Fees (reimburse Servicer):

$

Administration Fee:

$

Audit Fee (reimburse Administrator - Sec 3 of Agrmt)

$

Total Fees and Expenses (i. through iv.)

$

v.

Semi-Annual Interest -including any past-due for prior period(s)

SERIES 2004-1

1.

Class A-1 Interest Payment

$

2.

Class A-2 Interest Payment

$

3.

Class A-3 Interest Payment

$

vi.

Principal Due and Payable as a Result of Event of Default or on Final Maturity Date

SERIES 2004-1

1.

Class A-1 Principal Payment

$

2.

Class A-2 Principal Payment

$

3.

Class A-3 Principal Payment

$

vii.

Semi-Annual Principal

SERIES 2004-1

1.

Class A-1 Principal Payment

$

2.

Class A-2 Principal Payment

$

3.

Class A-3 Principal Payment

$

viii.

Funding of Series 2004-1 Capital Subaccount (to required level)

$

2,400,113.43*

ix.

Funding of Series 2004-1 Overcollateralization Subaccount (to required level)

$

x.

Investment Earnings on Series 2004-1 Capital Subaccount Released to Issuer

$

xi.

Deposit to Series 2004-1 Reserve Subaccount

$

4.

ALLOCATION OF REMITTANCES AS OF CURRENT PAYMENT DATE PURSUANT TO §8.02(d) OF INDENTURE (CONTINUED):

xii.

Released to Issuer upon Retirement of all Bonds

$

xiii.

AGGREGATE REMITTANCES AS OF CURRENT PAYMENT DATE

$

5.

OUTSTANDING AMOUNT AND SERIES 2004-1 COLLECTION ACCOUNT BALANCE AS OF CURRENT PAYMENT DATE (AFTER GIVING EFFECT TO PAYMENTS TO BE MADE ON SUCH PAYMENT DATE):

SERIES 2004-1

i.

Class A-1 Outstanding Amount

$

ii.

Class A-2 Outstanding Amount

$

iii.

Class A-3 Outstanding Amount

$

iv.

v.

AGGREGATE OUTSTANDING AMOUNT OF ALL SERIES 2004-1 BONDS

$

vi.

Series 2004-1 Reserve Subaccount Balance

$

vii.

Series 2004-1 Overcollateralization Subaccount Balance

$

viii.

Series 2004-1 Capital Subaccount Balance

$

6,348,998.43*

ix.

AGGREGATE SERIES 2004-1 COLLECTION ACCOUNT BALANCE

$

6.

SUBACCOUNT WITHDRAWALS AS OF CURRENT PAYMENT DATE  (IF APPLICABLE, PURSUANT TO SECTION 8.02(e) OF INDENTURE):

i.

Series 2004-1 Reserve Subaccount

$

ii.

Series 2004-1 Overcollateralization Subaccount

$

iii.

Series 2004-1 Capital Subaccount

$

iv.

TOTAL WITHDRAWALS

$

7.

SHORTFALLS IN INTEREST AND PRINCIPAL PAYMENTS AS OF CURRENT PAYMENT DATE:

i.

Semi-annual Interest

    SERIES 2004-1

1.

Class A-1 Interest Payment

$

2.

Class A-2 Interest Payment

$

3.

Class A-3 Interest Payment

$

ii.

Semi-annual Principal

    SERIES 2004-1

1.

Class A-1 Principal Payment

$

2.

Class A-2 Principal Payment

$

3.

Class A-3 Principal Payment

$

8.

SHORTFALLS IN REQUIRED SERIES 2004-1 SUBACCOUNT LEVELS AS OF CURRENT PAYMENT DATE:

i.

Series 2004-1 Overcollateralization Subaccount

$

ii.

Series 2004-1 Capital Subaccount

$

* Includes $2,400,113.43 of non-transition charges mistakenly remitted to Indenture Trustee by Servicer and currently deposited in the reserve subaccount and overcollateralization account but by this Certificate moved to Capital account.  As noted in the Issuer's Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 27, 2015, the Servicer mistakenly remitted to the Trustee $3,919,000 more than it collected in transition charges for all outstanding transition bonds. $2,400,113.43 of that amount relates to the Series 2004-1 Transition Bonds, and $1,519,152.06 relates to the Series 2003-1 Transition Bonds

      IN WITNESS HEREOF, the undersigned has duly executed and delivered this Semi-Annual Servicer's Certificate this 28th day of April 2015.

ONCOR ELECTRIC DELIVERY COMPANY, as Servicer,

By:        /s/ John M. Casey

Name:   John M. Casey

Title:      Vice President - Treasurer