EXHIBIT 99-31


                        CERTIFICATION OF PERIODIC REPORT



I, Daniel G. Brudzynski, Controller and Chief Financial Officer of The Detroit
Edison Securitization Funding LLC (the "Company"), certify, pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that to the best
of my knowledge and belief:

(1)  the Annual Report on Form 10-K of the Company for the annual period ended
     December 31, 2002 (the "Report') fully complies with the requirements of
     Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C.
     78m or 78o(d)); and

(2)  the information contained in the Report fairly presents, in all material
     respects, the financial condition and results of operations of the Company.



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