| **TXU                  CORP.**                                                                                 |   |
|----------------------------------------------------------------------------------------------------------------|--------|
| **COMPUTATION                  OF RATIO OF EARNINGS TO FIXED CHARGES,**                                        |   |
| **AND                  RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERENCE                  DIVIDENDS** |   |
|                                                                                                           |   |   |   |
|                                                                                                           |   | **Year                  Ended December 31,** |   |
|                                                                                                           |   | **2006** |   | **2005** |   | **2004** |   | **2003** |   | **2002** |   |
|                                                                                                           |   |   |   | **Million                  of Dollars, Except Ratios** |   |   |   |
|                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |
| EARNINGS:                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |
| Income                  from continuing operations before extraordinary                  gain/(loss)           |   |   |   |   |   |   |   |   |   |   |   |
| and                  cumulative effect of changes in accounting principles                                     |   | $ | 2,465 |   | $ | 1,775 |   | $ | 81 |   | $ | 566 |   | $ | 105 |   |
| Add: Total                  federal income taxes                                                          |   |   | 1,263 |   |   | 632 |   |   | 42 |   |   | 252 |   |   | 77 |   |
| Fixed                  charges (see detail below)                                                              |   |   | 907 |   |   | 856 |   |   | 761 |   |   | 859 |   |   | 763 |   |
| Preferred                  dividends of subsidiaries                                                           |   |   | _- |   |   | 3 |   |   | 2 |   |   | 5 |   |   | 9 |   |
| Total                  earnings                                                                                |   | $ | 4,635 |   | $ | 3,266 |   | $ | 886 |   | $ | 1,682 |   | $ | 954 |   |
|                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| FIXED                  CHARGES:                                                                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest                  expense                                                                              |   | $ | 877 |   | $ | 817 |   | $ | 705 |   | $ | 791 |   |   | 696 |   |
| Rentals                  representative of the interest factor                                                 |   |   | 30 |   |   | 39 |   |   | 56 |   |   | 68 |   |   | 67 |   |
| Fixed                  charges deducted from earnings                                                          |   |   | 907 |   |   | 856 |   |   | 761 |   |   | 859 |   |   | 763 |   |
| Preferred                  dividends of subsidiaries (pretax)*                                                 |   |   | - |   |   | 4 |   |   | 3 |   |   | 7 |   |   | 16 |   |
| Total                  fixed charges                                                                           |   |   | 907 |   |   | 860 |   |   | 764 |   |   | 866 |   |   | 779 |   |
|                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Preference                  dividends of registrant (pretax)*                                                  |   |   | - |   |   | 14 |   |   | 33 |   |   | 32 |   |   | 38 |   |
|                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Fixed                  charges and preference dividends                                                        |   | $ | 907 |   | $ | 874 |   | $ | 797 |   | $ | 898 |   | $ | 817 |   |
|                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| RATIO                  OF EARNINGS TO FIXED CHARGES                                                            |   |   | 5.11 |   |   | 3.80 |   |   | 1.16 |   |   | 1.94 |   |   | 1.22 |   |
|                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| RATIO                  OF EARNINGS TO COMBINED FIXED                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| CHARGES                  AND PREFERENCE DIVIDENDS                                                              |   |   | 5.11 |   |   | 3.74 |   |   | 1.11 |   |   | 1.87 |   |   | 1.17 |   |