**EXHIBIT      99(a)**

**ENERGY      FUTURE HOLDINGS AND SUBSIDIARIES**

**CONDENSED      STATEMENT OF CONSOLIDATED INCOME**

**(Unaudited)**

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   | **Twelve                  Months****Ended****Sept                  30, 2007** |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------------------------------------------------------------------|--------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   | **(millions                of dollars, except per share amounts)**            |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |
| Operating                revenues                                                                                                                                                                |   | $                                                                             | 9,511  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |   |
| Costs                and expenses:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |   |                                                                          |   |   |
| Fuel,                purchased power and                delivery                fees                                                                                                                       |   |                                                                          | 2,888  |   |
| Operating                costs                                                                                                                                                                             |   |                                                                          | 1,418  |   |
| Depreciation                and                amortization                                                                                                                                                |   |                                                                          | 815    |   |
| Selling,                general and                administrative                expenses                                                                                                                  |   |                                                                          | 911    |   |
| Franchise                and revenue-based                taxes                                                                                                                                            |   |                                                                          | 383    |   |
| Other                income                                                                                                                                                                                |   |                                                                          | (95    | ) |
| Other                deductions                                                                                                                                                                            |   |                                                                          | 926    |   |
| Interest                income                                                                                                                                                                             |   |                                                                          | (68    | ) |
| Interest                expense and related                charges                                                                                                                                         |   |                                                                          | 834    |   |
| Total                costs and                expenses                                                                                                                                                                    |   |                                                                          | 8,012  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |   |
| Income                from continuing operations before income taxes                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          | 1,499  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |   |
| Income                tax                expense                                                                                                                                                 |   |                                                                          | 438    |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |   |
| Income                from continuing operations                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |   |                                                                          | 1,061  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |   |
| Income                from discontinued operations, net of tax                effect                                                                                                             |   |                                                                          | 30     |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |   |
| Net                income available for common                stock                                                                                                                              |   | $                                                                             | 1,091  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |   |
| Average                shares of common stock outstanding (millions):                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |                                                                          |   |   |
| Basic                                                                                                                                                                                                           |   |                                                                          | 459    |   |
| Diluted                                                                                                                                                                                                         |   |                                                                          | 464    |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |   |
| Per                share of common stock - Basic:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |                                                                          |   |   |
| Net                income from continuing                operations available for common stock                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | $                                                                             | 2.36   |   |
|                    Income from discontinued operations, net of tax                effect                                                                                          |   |                                                                          | .07    |   |
|                    Net income available for common                stock                                                                                                           |   | $                                                                             | 2.43   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                                          |   |   |
| Per                share of common stock - Diluted:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |                                                                          |   |   |
| Net                income from continuing                operations available for common stock                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | $                                                                             | 2.35   |   |
| Income                from discontinued                operations, net of tax                effect                                                                                                             |   |                                                                          | .06    |   |
| Net                income available for common                stock                                                                                                                                             |   | $                                                                             | 2.41   |   |
| Dividends                declared                                                                                                                                                                |   | $                                                                             | 1.71   |   |