EXHIBIT 99

TXU ENERGY COMPANY LLC

CONDENSED STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                                              |  |                                   |       |  
|------------------------------------------------------------------------------------------------------------- |  | --------------------------------- | ----- | -
|                                                                                                              |  | Twelve Months EndedMarch 31, 2006 |      
|                                                                                                              |  | (millions of dollars)             |      
|Operating revenues                                                                                            |  | $                                 | 9,741 |  
|                                                                                                              | 
|Costs and expenses:                                                                                           |  |                                   |       |  
|Cost of energy sold and delivery fees                                                                         |  |                                   | 5,262 |  
|Operating costs                                                                                               |  |                                   | 669   |  
|Depreciation and amortization                                                                                 |  |                                   | 318   |  
|Selling, general and administrative expenses                                                                  |  |                                   | 531   |  
|Franchise and revenue-based taxes                                                                             |  |                                   | 114   |  
|Other income                                                                                                  |  |                                   | (62   | )
|Other deductions                                                                                              |  |                                   | 4     |  
|Interest income                                                                                               |  |                                   | (92   | )
|Interest expense and related charges                                                                          |  |                                   | 403   |  
|                                                                                                              |  |                                   |       |  
|Total costs and expenses                                                                                      |  |                                   | 7,147 |  
|                                                                                                              | 
|Income from continuing operations before income taxes and cumulative effect of change in accounting principle |  |                                   | 2,594 |  
|                                                                                                              | 
|Income tax expense                                                                                            |  |                                   | 848   |  
|                                                                                                              |  |                                   |       |  
|Income from continuing operations before cumulative effect of change in accounting principle                  |  |                                   | 1,746 |  
|                                                                                                              | 
|Loss from discontinued operations, net of tax benefit                                                         |  |                                   | (5    | )
|                                                                                                              | 
|Cumulative effect of change in accounting principle, net of tax effect                                        |  |                                   | (8    | )
|                                                                                                              |  |                                   |       |  
|Net income                                                                                                    |  | $                                 | 1,733 |  
|                                                                                                              |  |                                   |       |