**EXHIBIT      99**

**TXU      CORP. AND SUBSIDIARIES**

**CONDENSED      STATEMENT OF CONSOLIDATED INCOME**

**(Unaudited)**

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   | **Twelve                Months Ended**                             |   |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------------------------------------------------------------------|--------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   | **June                  30, 2007**                                 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   | **(millions                of dollars, except per share amounts)** |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |
| Operating                revenues                                                                                                                                             |   | $                                                                  | 9,576  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |   |
| Costs                and expenses:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |                                                               |   |   |
| Fuel,                purchased power and                delivery                fees                                                                                                    |   |                                                               | 3,009  |   |
| Operating                costs                                                                                                                                                          |   |                                                               | 1,403  |   |
| Depreciation                and                amortization                                                                                                                             |   |                                                               | 820    |   |
| Selling,                general and                administrative                expenses                                                                                               |   |                                                               | 896    |   |
| Franchise                and revenue-based                taxes                                                                                                                         |   |                                                               | 392    |   |
| Other                income                                                                                                                                                             |   |                                                               | (111   | ) |
| Other                deductions                                                                                                                                                         |   |                                                               | 939    |   |
| Interest                income                                                                                                                                                          |   |                                                               | (61    | ) |
| Interest                expense and related                charges                                                                                                                      |   |                                                               | 817    |   |
| Total                costs and                expenses                                                                                                                                                 |   |                                                               | 8,104  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |   |
| Income                from continuing operations before income taxes                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               | 1,472  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |   |
| Income                tax                expense                                                                                                                              |   |                                                               | 408    |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |   |
| Income                from continuing operations                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |                                                               | 1,064  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |   |
| Income                from discontinued operations, net of tax                effect                                                                                          |   |                                                               | 38     |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |   |
| Net                income available for common                stock                                                                                                           |   | $                                                                  | 1,102  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |   |
| Average                shares of common stock outstanding (millions):                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |                                                               |   |   |
| Basic                                                                                                                                                                                        |   |                                                               | 458    |   |
| Diluted                                                                                                                                                                                      |   |                                                               | 464    |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |   |
| Per                share of common stock - Basic:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                                                               |   |   |
| Net                income from continuing                operations available for common stock                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | $                                                                  | 2.33   |   |
| Income                from discontinued operations, net of tax                effect                                                                                          |   |                                                               | .08    |   |
| Net                income available for common                stock                                                                                                           |   | $                                                                  | 2.41   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                                               |   |   |
| Per                share of common stock - Diluted:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   |                                                               |   |   |
| Net                income from continuing                operations available for common stock                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | $                                                                  | 2.30   |   |
| Income                from discontinued                operations, net of tax                effect                                                                                          |   |                                                               | .08    |   |
| Net                income available for common                stock                                                                                                                          |   | $                                                                  | 2.38   |   |
| Dividends                declared                                                                                                                                             |   | $                                                                  | 1.71   |   |