**EXHIBIT      99**

**TXU      ENERGY COMPANY LLC**

**CONDENSED      STATEMENT OF CONSOLIDATED INCOME**

**(Unaudited)**

|                                                                                                                             |   | **Twelve                Months Ended**   |   |
|----------------------------------------------------------------------------------------------------------------------------------|--------|------------------------------------------|--------|
|                                                                                                                             |   | **June                30,2006**          |   |
|                                                                                                                             |   | **(millions                of dollars)** |   |
|                                                                                                                             |   |                                     |   |
| **Operating                revenues**                                                                                       |   | $                                        | 9,933  |   |
|                                                                                                                             |   |                                     |   |   |
| Costs                and expenses:                                                                                               |   |                                     |   |   |
| Cost                of energy sold and delivery fees                                                                        |   |                                     | 4,939  |   |
| Operating                costs                                                                                              |   |                                     | 643    |   |
| Depreciation                and amortization                                                                                |   |                                     | 325    |   |
| Selling,                general and administrative expenses                                                                 |   |                                     | 539    |   |
| Franchise                and revenue-based taxes                                                                            |   |                                     | 117    |   |
| Other                income                                                                                                 |   |                                     | (57    | ) |
| Other                deductions                                                                                             |   |                                     | 197    |   |
| Interest                income                                                                                              |   |                                     | (125   | ) |
| Interest                expense and related charges                                                                         |   |                                     | 411    |   |
| Total                costs and expenses                                                                                     |   |                                     | 6,989  |   |
|                                                                                                                             |   |                                     |   |   |
| **Income                from continuing operations before income taxes                and**                                      |   |                                     |   |   |
| **cumulative                effect of change in accounting principle**                                                      |   |                                     | 2,944  |   |
|                                                                                                                             |   |                                     |   |   |
| Income                tax expense                                                                                           |   |                                     | 999    |   |
|                                                                                                                             |   |                                     |   |   |
| Income                from continuing operations before cumulative effect of change in                accounting principle  |   |                                     | 1,945  |   |
|                                                                                                                             |   |                                     |   |   |
| Loss                from discontinued operations, net of tax benefit                                                        |   |                                     | (4     | ) |
|                                                                                                                             |   |                                     |   |   |
| Cumulative                effect of change in accounting principle, net of tax effect                                       |   |                                     | (8     | ) |
|                                                                                                                             |   |                                     |   |   |
| **Net                income**                                                                                               |   | $                                        | 1,933  |   |