EXHIBIT 99



TXU ENERGY COMPANY LLC

CONDENSED
STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                                                |  |                                     |       |  
|--------------------------------------------------------------------------------------------------------------- |  | ----------------------------------- | ----- | -
|                                                                                                                |  | TwelveMonths EndedSeptember 30,2005 |      
|                                                                                                                |  | (millions ofdollars)                |      
|Operating revenues                                                                                              |  | $                                   | 8,808 |  
|                                                                                                                | 
|Costs and expenses:                                                                                             |  |                                     |       |  
|Cost of energy sold and delivery fees                                                                           |  |                                     | 5,092 |  
|Operating costs                                                                                                 |  |                                     | 674   |  
|Depreciation and amortization                                                                                   |  |                                     | 315   |  
|Selling, general and administrative expenses                                                                    |  |                                     | 540   |  
|Franchise and revenue-based taxes                                                                               |  |                                     | 113   |  
|Other income                                                                                                    |  |                                     | (88   | )
|Other deductions                                                                                                |  |                                     | 327   |  
|Interest income                                                                                                 |  |                                     | (51   | )
|Interest expense and related charges                                                                            |  |                                     | 378   |  
|                                                                                                                |  |                                     |       |  
|Total costs and expenses                                                                                        |  |                                     | 7,300 |  
|                                                                                                                | 
|Income from continuing operations before income taxes and cumulative effect of changes in accounting principles |  |                                     | 1,508 |  
|                                                                                                                | 
|Income tax expense                                                                                              |  |                                     | 499   |  
|                                                                                                                |  |                                     |       |  
|Income from continuing operations before cumulative effect of changes in accounting principles                  |  |                                     | 1,009 |  
|                                                                                                                | 
|Loss from discontinued operations, net of tax benefit                                                           |  |                                     | (7    | )
|                                                                                                                | 
|Cumulative effect of changes in accounting principles, net of tax effect                                        |  |                                     | 4     |  
|                                                                                                                |  |                                     |       |  
|Net income                                                                                                      |  | $                                   | 1,006 |  
|                                                                                                                |  |                                     |       |