**EXHIBIT        99**

**TXU        CORP. AND SUBSIDIARIES**

**CONDENSED        STATEMENT OF CONSOLIDATED INCOME**

**(Unaudited)**

|                                                                                                                                                                                       |   | **Twelve                  Months Ended**                             |   |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------------------------------------------------------------------|--------|
|                                                                                                                                                                                       |   | **June                  30 2006**                                    |   |
|                                                                                                                                                                                       |   | **(millions                  of dollars, except per share amounts)** |   |
|                                                                                                                                                                                       |   |                                                                 |   |
| Operating                  revenues                                                                                                                                                   |   | $                                                                    | 11,041 |   |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Costs                  and expenses:                                                                                                                                                       |   |                                                                 |   |   |
|     Fuel,                  purchased power and delivery fees                                                                                                           |   |                                                                 | 3,720  |   |
|     Operating                  costs                                                                                                                                   |   |                                                                 | 1,416  |   |
|     Depreciation                  and amortization                                                                                                                     |   |                                                                 | 811    |   |
|     Selling,                  general and administrative expenses                                                                                                      |   |                                                                 | 794    |   |
|     Franchise                  and                  revenue-based taxes                                                                                                |   |                                                                 | 373    |   |
|     Other                  income                                                                                                                                      |   |                                                                 | (137   | ) |
|     Other                  deductions                                                                                                                                  |   |                                                                 | 228    |   |
|     Interest                  income                                                                                                                                   |   |                                                                 | (49    | ) |
|     Interest                  expense and related charges                                                                                                              |   |                                                                 | 849    |   |
|         Total                  costs and expenses                                                                                                  |   |                                                                 | 8,005  |   |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Income                  from continuing operations before income taxes, extraordinary loss                  and                  cumulative effect of change in accounting principle  |   |                                                                 | 3,036  |   |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Income                  tax expense                                                                                                                                                   |   |                                                                 | 1,038  |   |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Income                  from continuing operations before extraordinary loss and cumulative                  effect                  of change in accounting principle                |   |                                                                 | 1,998  |   |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Income                  from discontinued operations, net of tax effect                                                                                                               |   |                                                                 | 54     |   |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Extraordinary                  loss, net of tax effect                                                                                                                                |   |                                                                 | (50    | ) |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Cumulative                  effect of change in accounting principle, net of tax effect                                                                                               |   |                                                                 | (8     | ) |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Net                  income available for common stock                                                                                                                                |   | $                                                                    | 1,994  |   |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Average                  shares of common stock outstanding (millions):                                                                                                                    |   |                                                                 |   |   |
|     Basic                                                                                                                                                         |   |                                                                 | 468    |   |
|     Diluted                                                                                                                                                       |   |                                                                 | 478    |   |
|                                                                                                                                                                                       |   |                                                                 |   |   |
| Per                  share of common stock - Basic:                                                                                                                                        |   |                                                                 |   |   |
|     Income                  from continuing operations                                                                                                                 |   |                                                                 | 4.27   |   |
|     Income                  from discontinued operations, net of tax effect                                                                                       |   |                                                                 | 0.12   |   |
|     Extraordinary                  loss, net of tax effect                                                                                                             |   |                                                                 | (0.11  | ) |
|     Cumulative                  effect of change in accounting principle, net of tax                  effect                                                           |   |                                                                 | (0.02  | ) |
|     Net                  income available for common stock                                                                                                        |   | $                                                                    | 4.26   |   |

**TXU        CORP. AND SUBSIDIARIES**

**CONDENSED        STATEMENT OF CONSOLIDATED INCOME**

**(Unaudited)**

|                                                                                                                             |   | **Twelve                  Months Ended**                             |   |
|----------------------------------------------------------------------------------------------------------------------------------|--------|----------------------------------------------------------------------|--------|
|                                                                                                                             |   | **June                  30, 2006**                                   |   |
|                                                                                                                             |   | **(millions                  of dollars, except per share amounts)** |   |
|                                                                                                                             |   |                                                                 |   |
| Per                  share of common stock - Diluted:                                                                            |   |                                                                 |   |
|     Income                  from continuing operations                                                       |   |                                                                 | 4.19   |   |
|     Income                  from discontinued operations, net of tax effect                                  |   |                                                                 | 0.11   |   |
|     Extraordinary                  loss, net of tax effect                                                   |   |                                                                 | (0.11  | ) |
|     Cumulative                  effect of change in accounting principle, net of tax                  effect |   |                                                                 | (0.02  | ) |
|     Net                  income available for common stock                                                   |   | $                                                                    | 4.17   |   |
| Dividends                  declared                                                                                         |   | $                                                                    | 1.520  |   |