**EXHIBIT        99**

**TXU        ENERGY COMPANY LLC**

**CONDENSED        STATEMENT OF CONSOLIDATED INCOME**

**(Unaudited)**

|                                                                                                                                                         |   | **Twelve                  Months Ended**   |   |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------------------------------------------|--------|
|                                                                                                                                                         |   | **September                  30, 2006**    |   |
|                                                                                                                                                         |   | **(millions                  of dollars)** |   |
|                                                                                                                                                         |   |                                       |   |
| **Operating                  revenues**                                                                                                                 |   | $                                          | 10,030 |   |
|                                                                                                                                                         |   |                                       |   |   |
| Costs                  and expenses:                                                                                                                         |   |                                       |   |   |
| Fuel,                  purchased power costs and delivery fees                                                                                               |   |                                       | 4,447  |   |
| Operating                  costs                                                                                                                        |   |                                       | 632    |   |
| Depreciation                  and amortization                                                                                                          |   |                                       | 330    |   |
| Selling,                  general and administrative expenses                                                                                           |   |                                       | 537    |   |
| Franchise                  and revenue-based taxes                                                                                                      |   |                                       | 121    |   |
| Other                  income                                                                                                                           |   |                                       | (47    | ) |
| Other                  deductions                                                                                                                       |   |                                       | 195    |   |
| Interest                  income                                                                                                                        |   |                                       | (165   | ) |
| Interest                  expense and related charges                                                                                                   |   |                                       | 416    |   |
| Total                  costs and expenses                                                                                                               |   |                                       | 6,466  |   |
|                                                                                                                                                         |   |                                       |   |   |
| **Income                  from continuing operations before income taxes and****cumulative                  effect of change in accounting principle**  |   |                                       | 3,564  |   |
|                                                                                                                                                         |   |                                       |   |   |
| Income                  tax expense                                                                                                                     |   |                                       | 1,194  |   |
|                                                                                                                                                         |   |                                       |   |   |
| Income                  from continuing operations before cumulative effect of change in                  accounting principle                          |   |                                       | 2,370  |   |
|                                                                                                                                                         |   |                                       |   |   |
| Loss                  from discontinued operations, net of tax benefit                                                                                  |   |                                       | (2     | ) |
|                                                                                                                                                         |   |                                       |   |   |
| Cumulative                  effect of change in accounting principles, net of tax effect                                                                |   |                                       | (8     | ) |
|                                                                                                                                                         |   |                                       |   |   |
| **Net                  income**                                                                                                                         |   | $                                          | 2,360  |   |