**EXHIBIT        99**

**TXU        CORP. AND SUBSIDIARIES**

**CONDENSED        STATEMENT OF CONSOLIDATED INCOME**

**(Unaudited)**

|                                                                                               |   | **Twelve                    Months Ended****March                  31, 2007** |   |
|----------------------------------------------------------------------------------------------------|--------|-------------------------------------------------------------------------------|--------|
|                                                                                               |   | **(millions                  of dollars, except per share amounts)**          |   |
|                                                                                               |   |                                                                          |   |
| Operating                  revenues                                                           |   | $                                                                             | 10,221 |   |
|                                                                                               |   |                                                                          |   |   |
| Costs                  and expenses:                                                               |   |                                                                          |   |   |
| Fuel,                  purchased power and delivery fees                                           |   |                                                                          | 2,928  |   |
| Operating                  costs                                                                   |   |                                                                          | 1,375  |   |
| Depreciation                  and amortization                                                     |   |                                                                          | 829    |   |
| Selling,                  general and administrative expenses                                      |   |                                                                          | 846    |   |
| Franchise                  and revenue-based taxes                                                 |   |                                                                          | 391    |   |
| Other                  income                                                                      |   |                                                                          | (137   | ) |
| Other                  deductions                                                                  |   |                                                                          | 1,039  |   |
| Interest                  income                                                                   |   |                                                                          | (54    | ) |
| Interest                  expense and related charges                                              |   |                                                                          | 813    |   |
| Total                  costs and expenses                                                          |   |                                                                          | 8,030  |   |
|                                                                                               |   |                                                                          |   |   |
| Income                  from continuing operations before income taxes                        |   |                                                                          | 2,191  |   |
|                                                                                               |   |                                                                          |   |   |
| Income                  tax expense                                                           |   |                                                                          | 739    |   |
|                                                                                               |   |                                                                          |   |   |
| Income                  from continuing operations                                            |   |                                                                          | 1,452  |   |
|                                                                                               |   |                                                                          |   |   |
| Income                  from discontinued operations, net of tax effect                       |   |                                                                          | 27     |   |
|                                                                                               |   |                                                                          |   |   |
| Net                  income available for common stock                                        |   | $                                                                             | 1,479  |   |
|                                                                                               |   |                                                                          |   |   |
| Average                  shares of common stock outstanding (millions):                            |   |                                                                          |   |   |
| Basic                                                                                         |   |                                                                          | 458    |   |
| Diluted                                                                                       |   |                                                                          | 465    |   |
|                                                                                               |   |                                                                          |   |   |
| Per                  share of common stock - Basic:                                                |   |                                                                          |   |   |
| Net                  income from continuing operations available for common                  stock |   | $                                                                             | 3.17   |   |
| Income                  from discontinued operations, net of tax effect                       |   |                                                                          | .06    |   |
| Net                  income available for common stock                                        |   | $                                                                             | 3.23   |   |
|                                                                                               |   |                                                                          |   |   |
| Per                  share of common stock - Diluted:                                              |   |                                                                          |   |   |
| Net                  income from continuing operations available for common                  stock |   | $                                                                             | 3.12   |   |
| Income                  from discontinued operations, net of tax effect                            |   |                                                                          | .06    |   |
| Net                  income available for common stock                                             |   | $                                                                             | 3.18   |   |
| Dividends                  declared                                                           |   | $                                                                             | 1.69   |   |