EXHIBIT 99-59

                          MONTHLY SERVICER CERTIFICATE

Pursuant to Section 4.01(d)(ii) of the Securitization Property Servicing
Agreement, dated as of March 9, 2001 (the "Agreement"), between The Detroit
Edison Company, as servicer (the "Servicer") and The Detroit Edison
Securitization Funding LLC, the Servicer does hereby certify as follows:

Capitalized terms used herein have their respective meanings as set forth in the
Agreement.

For the Monthly Period:  October 2004
                         ------------

1.     BILLINGS:

a)    Monthly kWh Consumption:    4,151,807,298
                                  -------------
b)    Applicable SB Charge:           $ 0.00374
                                      ---------
c)    Total SB Charge Amount Invoiced this Month
      (Net of .5% uncollectible factor):                        $ 15,443,395.86
                                                                ---------------
d)    Cumulative SB Charge Amount Invoiced this
      Remittance Period:                                       $ 154,723,192.39
                                                               ----------------

2.     REMITTANCES:

a)    Weighted Average Days outstanding:                                51
                                                                        --
b)    Total Amount Remitted this Month:                    $ 14,801,896.10
                                                           ---------------
c)    Cumulative Amount Remitted this Remittance Period:   $145,894,013.98
                                                           ---------------

3.     BALANCES ON SUBACCOUNTS (AT END OF MONTHLY PERIOD):

e)    Collection Account Balance:                 $ 31,294,867.51
                                                  ---------------
f)    Reserve Subaccount Balance:                        $ 587.47
                                                        ---------
g)    Series Overcollateralization Subaccount Balance:    $198.12
                                                          -------
h)    Series Capital Subaccount Balance:           $ 7,398,628.56
                                                   --------------

Executed as of November 12, 2004.

                                    THE DETROIT EDISON COMPANY
                                    as Servicer

                                    By:   /s/  Peter B. Oleksiak
                                        -----------------------------------
                                    Name:  Peter B. Oleksiak
                                    Title:  Director and Assistant Controller