EXHIBIT 99



TXU ENERGY COMPANY LLC

CONDENSED
STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                                                |  |                                   |       |  
|--------------------------------------------------------------------------------------------------------------- |  | --------------------------------- | ----- | -
|                                                                                                                |  | Twelve Months Ended June 30, 2005 |      
|                                                                                                                |  | (millions of dollars)             |      
|Operating revenues                                                                                              |  | $                                 | 8,454 |  
|                                                                                                                | 
|Costs and expenses:                                                                                             |  |                                   |       |  
|Cost of energy sold and delivery fees                                                                           |  |                                   | 4,935 |  
|Operating costs                                                                                                 |  |                                   | 668   |  
|Depreciation and amortization                                                                                   |  |                                   | 320   |  
|Selling, general and administrative expenses                                                                    |  |                                   | 584   |  
|Franchise and revenue-based taxes                                                                               |  |                                   | 115   |  
|Other income                                                                                                    |  |                                   | (105  | )
|Other deductions                                                                                                |  |                                   | 342   |  
|Interest income                                                                                                 |  |                                   | (43   | )
|Interest expense and related charges                                                                            |  |                                   | 366   |  
|                                                                                                                |  |                                   |       |  
|Total costs and expenses                                                                                        |  |                                   | 7,182 |  
|                                                                                                                | 
|Income from continuing operations before income taxes and cumulative effect of changes in accounting principles |  |                                   | 1,272 |  
|                                                                                                                | 
|Income tax expense                                                                                              |  |                                   | 414   |  
|                                                                                                                |  |                                   |       |  
|Income from continuing operations before cumulative effect of changes in accounting principles                  |  |                                   | 858   |  
|                                                                                                                | 
|Loss from discontinued operations, net of tax benefit                                                           |  |                                   | (7    | )
|                                                                                                                | 
|Cumulative effect of changes in accounting principles, net of tax effect                                        |  |                                   | 4     |  
|                                                                                                                |  |                                   |       |  
|Net income                                                                                                      |  | $                                 | 855   |  
|                                                                                                                |  |                                   |       |