EXHIBIT 99

TXU CORP. AND SUBSIDIARIES

CONDENSED STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                                                                  |  |                                               |        |  
|--------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------- | ------ | -
|                                                                                                                                  |  | Twelve Months EndedMarch 31, 2006             |       
|                                                                                                                                  |  | (millions of dollars,except per shareamounts) |       
|Operating revenues                                                                                                                |  | $                                             | 10,908 |  
|                                                                                                                                  | 
|Costs and expenses:                                                                                                               |  |                                               |        |  
|Fuel, purchased power and delivery fees                                                                                           |  |                                               | 4,022  |  
|Operating costs                                                                                                                   |  |                                               | 1,434  |  
|Depreciation and amortization                                                                                                     |  |                                               | 793    |  
|Selling, general and administrative expenses                                                                                      |  |                                               | 792    |  
|Franchise and revenue-based taxes                                                                                                 |  |                                               | 366    |  
|Other income                                                                                                                      |  |                                               | (114   | )
|Other deductions                                                                                                                  |  |                                               | 39     |  
|Interest income                                                                                                                   |  |                                               | (38    | )
|Interest expense and related charges                                                                                              |  |                                               | 821    |  
|                                                                                                                                  |  |                                               |        |  
|Total costs and expenses                                                                                                          |  |                                               | 8,115  |  
|                                                                                                                                  |  |                                               |        |  
|Income from continuing operations before income taxes, extraordinary loss and cumulative effect of change in accounting
principle |  |                                               | 2,793  |  
|                                                                                                                                  | 
|Income tax expense                                                                                                                |  |                                               | 909    |  
|                                                                                                                                  |  |                                               |        |  
|Income from continuing operations before extraordinary loss and cumulative effect of change in accounting principle               |  |                                               | 1,884  |  
|                                                                                                                                  | 
|Income from discontinued operations, net of tax effect                                                                            |  |                                               | 50     |  
|                                                                                                                                  | 
|Extraordinary loss, net of tax effect                                                                                             |  |                                               | (50    | )
|                                                                                                                                  | 
|Cumulative effect of change in accounting principle, net of tax effect                                                            |  |                                               | (8     | )
|                                                                                                                                  |  |                                               |        |  
|Net income                                                                                                                        |  |                                               | 1,876  |  
|                                                                                                                                  | 
|Preference stock dividends                                                                                                        |  |                                               | 4      |  
|                                                                                                                                  |  |                                               |        |  
|Net income available for common stock                                                                                             |  | $                                             | 1,872  |  
|                                                                                                                                  |  |                                               |        |  
|Average shares of common stock outstanding (millions):                                                                            |  |                                               |        |  
|Basic                                                                                                                             |  |                                               | 473    |  
|Diluted                                                                                                                           |  |                                               | 483    |  
|                                                                                                                                  | 
|Per share of common stock - Basic:                                                                                                |  |                                               |        |  
|Income from continuing operations before extraordinary loss and cumulative effect of change in accounting principle               |  | $                                             | 3.99   |  
|Preference stock dividends                                                                                                        |  |                                               | (0.01  | )
|                                                                                                                                  |  |                                               |        |  
|Net income from continuing operations available for common stock                                                                  |  |                                               | 3.98   |  
|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                                                                                             |  | $                                             | 3.96   |  
|                                                                                                                                  |  |                                               |        |  



---

TXU CORP. AND SUBSIDIARIES

CONDENSED STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                                                    |  |                                               |  
|------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------- | -
|                                                                                                                    |  | Twelve Months Ended March 31, 2006            |  
|                                                                                                                    |  | (millions of dollars,except per shareamounts) |  
|Per share of common stock - Diluted:                                                                                |  |                                               |  
|Income from continuing operations before extraordinary loss and cumulative effect of change in accounting principle |  | 3.83                                          |  
|Preference stock dividends                                                                                          |  | (0.01                                         | )
|                                                                                                                    |  |                                               |  
|Net income from continuing operations available for common stock                                                    |  | 3.82                                          |  
|Income from discontinued operations, net of tax effect                                                              |  | 0.10                                          |  
|Extraordinary loss, net of tax effect                                                                               |  | (0.10                                         | )
|Cumulative effect of change in accounting principle, net of tax effect                                              |  | (0.02                                         | )
|                                                                                                                    |  |                                               |  
|Net income available for common stock                                                                               |  | 3.80                                          |  
|Dividends declared                                                                                                  |  | 1.388                                         |