TXU EASTERN FUNDING CO
S-4/A, 1999-10-28
ELECTRIC, GAS & SANITARY SERVICES
Previous: DICOM IMAGING SYSTEMS INC, 10QSB, 1999-10-28
Next: AUXER GROUP INC, RW, 1999-10-28





  As filed with the Securities and Exchange Commission on October 28, 1999.
                                 Registration Nos. 333-82307 and 333-82307-01
===============================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                        --------------------------------
                                 AMENDMENT NO. 4
                                       TO
                                    FORM S-4

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                        --------------------------------

        TXU EASTERN FUNDING COMPANY           TXU EUROPE LIMITED
       (EXACT NAME OF REGISTRANT AS   (EXACT NAME OF REGISTRANT AS SPECIFIED
         SPECIFIED IN ITS CHARTER)             IN ITS CHARTER)

           ENGLAND AND WALES                   ENGLAND AND WALES
(STATE OR OTHER JURISDICTION OF         (STATE OR OTHER JURISDICTION OF
INCORPORATION OR ORGANIZATION)          INCORPORATION OR ORGANIZATION)

                 7389                                  6719
     (Primary Standard Industrial          (Primary Standard Industrial
      Classification Code Number)           Classification Code Number)

              98-0203668                             98-0188080
 (I.R.S. Employer Identification No.)    (I.R.S. Employer Identification No.)

              The Adelphi                         The Adelphi
         1-11 John Adam Street               1-11 John Adam Street
       London, England WC2N 6HT            London, England WC2N 6HT
          011-44-171-879-8081                 011-44-171-879-8081

   (ADDRESS, INCLUDING ZIP CODE, AND   (ADDRESS, INCLUDING ZIP CODE, AND
   TELEPHONE NUMBER, INCLUDING AREA    TELEPHONE NUMBER, INCLUDING AREA
    CODE, OF REGISTRANT'S PRINCIPAL     CODE, OF REGISTRANT'S PRINCIPAL
          EXECUTIVE OFFICES)                  EXECUTIVE OFFICES)


ROBERT A. WOOLDRIDGE, Esq.   PETER B. TINKHAM, Esq.   ROBERT J. REGER, JR., Esq.
 Worsham, Forsythe &             Secretary            Thelen Reid & Priest LLP
 & Wooldridge, L.L.P.            TXU Corp               40 West 57th Street
  1601 Bryan Street          1601 Bryan Street        New York, New York 10019
 Dallas, Texas 75201        Dallas, Texas 75201           (212) 603-2000
   (214) 979-3000             (214) 812-4600


       (NAMES AND ADDRESSES, INCLUDING ZIP CODES, AND TELEPHONE NUMBERS,
                  INCLUDING AREA CODES, OF AGENTS FOR SERVICE)

                        --------------------------------

     It is respectfully requested that the Commission send copies of all
notices, orders and communications to:

        RICHARD L. HARDEN, Esq.                  PHILIP ELLIS
  Winthrop, Stimson, Putnam & Roberts    Secretary, TXU Europe Limited
        One Battery Park Plaza               c/o Eastern Group plc
     New York, New York 10004-1490              Wherstead Park
            (212) 858-1000             Ipswich, Suffolk, England IP9 2AQ
                                              011-44-1473-55-3102

<PAGE>


The information in this prospectus is not complete and may be changed. We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an
offer to sell or the solicitation of an offer to buy these securities in any
jurisdiction in which an offer, solicitation or sale is not permitted.


                Subject to Completion, dated October 28, 1999


PROSPECTUS


                           TXU EASTERN FUNDING COMPANY

                       OFFER TO EXCHANGE ANY OR ALL OF ITS

      $350,000,000             $650,000,000              $500,000,000
   6.15% SENIOR NOTES       6.45% SENIOR NOTES        6.75% SENIOR NOTES
    DUE MAY 15, 2002         DUE MAY 15, 2005          DUE MAY 15, 2009
          FOR                      FOR                       FOR
     6.15% EXCHANGE           6.45% EXCHANGE            6.75% EXCHANGE
      SENIOR NOTES             SENIOR NOTES              SENIOR NOTES
    DUE MAY 15, 2002         DUE MAY 15, 2005          DUE MAY 15, 2009

     All of the senior notes and the exchange senior notes are guaranteed by

                               TXU EUROPE LIMITED

                 FORMERLY KNOWN AS TXU EASTERN HOLDINGS LIMITED

o    The exchange offer and your right to withdraw your tender of senior notes
     will expire at 5:00 p.m., New York City time, on _______, 1999 unless
     extended by Funding and TXU Europe.

o    The exchange offer is subject to customary conditions. Funding and TXU
     Europe may decide not to accept tenders that do not comply with those
     conditions or may waive them.

o    The terms of each series of the exchange senior notes are substantially
     identical to the corresponding series of senior notes, except for transfer
     restrictions and registration rights relating to the senior notes.

o    Funding and TXU Europe will not receive any proceeds from the exchange
     offer.

o    Funding and TXU Europe are not using an underwriter in connection with the
     exchange offer.

o    Funding and TXU Europe have applied to list the exchange senior notes on
     the Luxembourg Stock Exchange.

     INVESTING IN THE EXCHANGE SENIOR NOTES INVOLVES RISKS. RISK FACTORS BEGINS
     ON PAGE o.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.


The date of this Prospectus is ______, 1999.


<PAGE>

                                TABLE OF CONTENTS

SUMMARY .................................................................... 3
RISK FACTORS ...............................................................16
PRESENTATION OF CURRENCY, FINANCIAL AND OTHER INFORMATION ..................20

TXU EUROPE LIMITED .........................................................21
EASTERN GROUP plc ..........................................................21
TXU EASTERN FUNDING COMPANY ................................................21
OWNERSHIP STRUCTURE ........................................................22
CAPITALIZATION OF TXU EUROPE LIMITED .......................................23
EXCHANGE RATES .............................................................24
FORWARD-LOOKING STATEMENTS .................................................24
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
    AND RESULTS OF OPERATIONS ..............................................26
INDUSTRY BACKGROUND ........................................................42
EASTERN BUSINESS OVERVIEW ..................................................49
SECURITY OWNERSHIP .........................................................66
MANAGEMENT OF TXU EASTERN FUNDING COMPANY ..................................66
MANAGEMENT OF TXU EUROPE LIMITED ...........................................67
RELATIONSHIPS OF MANAGEMENT TO FUNDING AND TXU EUROPE AND
    RELATED TRANSACTIONS ...................................................69
MANAGEMENT OF EASTERN GROUP plc ............................................69
EXCHANGE OFFER .............................................................71
DESCRIPTION OF THE EXCHANGE SENIOR NOTES .................................. 78
MATERIAL INCOME TAX CONSIDERATIONS ........................................ 95
PLAN OF DISTRIBUTION ......................................................100
EXPERTS ...................................................................101
LEGALITY ..................................................................101
NATURE OF FINANCIAL INFORMATION ...........................................101
WHERE YOU CAN FIND MORE INFORMATION .......................................101
LUXEMBOURG STOCK EXCHANGE AND OTHER INFORMATION ...........................102

INDEX TO FINANCIAL STATEMENTS .............................................F-1

     YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN THIS PROSPECTUS. TXU
EASTERN FUNDING COMPANY, OR FUNDING, AND TXU EUROPE LIMITED HAVE NOT AUTHORIZED
ANYONE TO PROVIDE YOU WITH DIFFERENT INFORMATION. IF ANYONE PROVIDES YOU WITH
DIFFERENT OR INCONSISTENT INFORMATION, YOU SHOULD NOT RELY ON IT. FUNDING AND
TXU EUROPE ARE NOT MAKING AN OFFER OF THESE SECURITIES IN ANY JURISDICTION WHERE
THE OFFER IS NOT PERMITTED. YOU SHOULD NOT ASSUME THAT THE INFORMATION CONTAINED
IN THIS PROSPECTUS IS ACCURATE AS OF ANY DATE OTHER THAN THE DATE ON THE FRONT
COVER OF THIS PROSPECTUS. THE BUSINESS PROFILE, FINANCIAL CONDITION, RESULTS OF
OPERATIONS AND PROSPECTS OF FUNDING AND TXU EUROPE MAY HAVE CHANGED SINCE THAT
DATE.

     This prospectus incorporates important information about the exchange
senior notes that is not included in or delivered with this prospectus. See
WHERE YOU CAN FIND MORE INFORMATION. You may obtain copies of documents
containing that information from TXU Europe, without charge, by either calling
or writing to:

    TXU Europe Limited                           TXU Europe Limited
    The Adelphi                                  c/o TXU Corp
    1-11 John Adam Street                        Secretary's Office
    London WC2N 6HT                   OR         1601 Bryan Street
    England                                      Dallas, Texas  75201
    Telephone: 011-44-171-879-8081               USA
                                                 Telephone:  214-812-4600


     In order to obtain timely delivery, you must request documents from TXU
Europe no later than o, which is five business days before the expiration date
of the exchange offer on o.


                                      2
<PAGE>

                                     SUMMARY

     This summary may not contain all the information that may be important to
you. You should read the entire prospectus, including the financial data and
related notes, before making an investment decision.

                           SUMMARY CORPORATE STRUCTURE


                Chart of Summary Corporate Structure appears here.

               TXU EUROPE LIMITED AND TXU EASTERN FUNDING COMPANY

     On August 12, 1999, TXU Eastern Holdings Limited changed its name to TXU
Europe Limited. TXU Europe is a private limited company (Company No. 3505836)
incorporated under the laws of England and Wales on February 5, 1998. TXU Europe
is an indirect wholly-owned subsidiary of Texas Utilities Company. Texas
Utilities Company is now doing business as TXU Corp. TXU Europe is a holding
company for TXU Corp's UK operations.


                                      3
<PAGE>

     Funding is a private unlimited company (Company No. 3710529) incorporated
on February 4, 1999 under the laws of England and Wales. It is a wholly-owned
indirect subsidiary of TXU Europe. Funding was organized solely to provide
funding for the operations of TXU Europe and its subsidiaries by issuing debt
securities, including the senior notes and the exchange senior notes, to
investors and lending the proceeds to TXU Europe.

     TXU Europe's and Funding's principal offices are located at The Adelphi,
1-11 John Adam Street, London WC2N 6HT, England, and the telephone number is
(011) 44 171 879-8081.

                                EASTERN GROUP PLC

     Eastern, which is an indirect subsidiary of TXU Europe, is the holding
company for a group of companies engaged in a variety of energy businesses in
Europe. The management of these businesses is coordinated to give Eastern access
to many energy markets, to provide Eastern's customers access to a range of
energy products and to enable Eastern to respond efficiently to changes in
demand for and prices of energy throughout Europe. Eastern's principal business
operations are electricity networks and energy businesses in the UK. As used in
this prospectus, "Eastern" refers to Eastern Group plc and its consolidated
subsidiaries, except as the context otherwise requires.

     The networks, or electricity distribution, business of Eastern is the
largest distributor of electricity in England and Wales, with over 3 million
customers in an authorized service area covering approximately 20,300 square
kilometers in the east of England and parts of north London.

     The energy businesses include retailing of electricity and gas, as well as
generation of electric power, gas production and energy portfolio management
operations. Eastern is one of the largest generators of electricity in the UK,
based on registered generating capacity. It currently owns, operates or has an
interest in approximately 9.4% of the total UK generating capacity. Eastern is
also one of the largest retailers of electricity and natural gas in England and
Wales, with approximately 4.0 million electric and natural gas customers.
Eastern is also forming business alliances with European power companies in
order to position itself to implement its strategy of integrating energy
businesses across the rest of Europe, as these markets open to competition.

                    THE PRIVATE OFFERING OF THE SENIOR NOTES

Senior Notes ...................    On May 13, 1999, Funding issued and sold
                                    beneficial interests in $350,000,000
                                    aggregate principal amount of its 6.15%
                                    senior notes, $650,000,000 aggregate
                                    principal amount of its 6.45% senior notes
                                    and $500,000,000 aggregate principal amount
                                    of its 6.75% senior notes. The offer and
                                    sale of the senior notes was exempt from
                                    registration under the Securities Act. The
                                    initial purchasers of the senior notes sold
                                    beneficial interests in the senior notes to
                                    qualified institutional buyers under Rule
                                    144A and to non-US persons under Regulation
                                    S. All the senior notes originally issued
                                    are outstanding.


                                      4
<PAGE>

                               THE EXCHANGE OFFER

     The terms of the exchange offer, which are specified in greater detail in
EXCHANGE OFFER and in the accompanying Letter of Transmittal, include the
following:

The Exchange Offer .............    Funding and TXU Europe are offering to
                                    exchange Funding's 6.15% exchange senior
                                    notes, Funding's 6.45% exchange senior notes
                                    and Funding's 6.75% exchange senior notes,
                                    in principal amounts of $10,000 and integral
                                    multiples of $1,000 for amounts in excess of
                                    $10,000, for equal principal amounts of
                                    Funding's 6.15% senior notes, Funding's
                                    6.45% senior notes and Funding's 6.75%
                                    senior notes, respectively, that are
                                    properly tendered and accepted.

                                    Funding will issue the exchange senior
                                    notes on or promptly after the expiration
                                    date. See EXCHANGE OFFER.

Resale of the Exchange
  Senior Notes..................    Funding and TXU Europe believe that
                                    beneficial interests in the exchange
                                    senior notes may be offered for resale,
                                    resold and otherwise transferred by most
                                    owners of exchange senior notes without
                                    further compliance with the registration and
                                    prospectus delivery requirements of the
                                    Securities Act. This belief is based upon
                                    existing interpretations of the staff of the
                                    SEC's Division of Corporation Finance
                                    explained in several no-action letters and
                                    subject to important restrictions described
                                    in EXCHANGE OFFER-- "Purpose and Effect of
                                    the Exchange Offer." Funding and TXU Europe
                                    do not intend to seek their own no-action
                                    letter. There can be no assurance that the
                                    staff of the SEC's Division of Corporation
                                    Finance would make a similar determination
                                    about the exchange senior notes as it has in
                                    no-action letters about exchanges of the
                                    securities of other companies.

                                    Senior notes that are not tendered for
                                    exchange will continue to be subject to
                                    transfer restrictions and will not have
                                    registration rights. Therefore, the market
                                    for secondary resales of any senior notes
                                    that are not tendered for exchange is likely
                                    to be minimal.

Expiration Date ................    The exchange offer will expire at 5:00 p.m.,
                                    New York City time, on o, 1999, or a later
                                    time to which the exchange offer is
                                    extended. Funding and TXU Europe may extend
                                    the exchange offer at any time, from time to
                                    time, prior to _________, 1999. If the
                                    exchange offer is extended, Funding and TXU
                                    Europe will notify the holders of the new
                                    expiration time and date. The exchange offer
                                    will remain open for at least 30 days after
                                    the date notice of an extension of the
                                    expiration date is mailed to the holders.
                                    Funding and TXU Europe will not extend the
                                    exchange offer beyond six months from
                                    [effective date of registration statement].
                                    Funding and TXU Europe will accept for
                                    exchange all beneficial interests in the
                                    senior notes which are properly tendered in
                                    the exchange offer before the expiration of
                                    the exchange offer. The beneficial interests
                                    in the exchange senior notes issued in
                                    accordance with the exchange offer will
                                    be delivered on or promptly after the
                                    expiration date.


                                      5
<PAGE>

Plan of Distribution of the
  Exchange Offer ...............    If you want to exchange beneficial interests
                                    in the senior notes for beneficial interests
                                    in the exchange senior notes, you must
                                    provide Funding and TXU Europe with a
                                    representation that:

                                    o        you are not an affiliate, within
                                             the meaning of Rule 405 of the
                                             Securities Act, of Funding or TXU
                                             Europe;

                                    o        you are acquiring the beneficial
                                             interests in the exchange senior
                                             notes in the ordinary course of
                                             business; and

                                    o        you have no arrangement or
                                             understanding with any person to
                                             participate in a distribution,
                                             within the meaning of the
                                             Securities Act, of the exchange
                                             senior notes.

                                    If you are not a broker-dealer, you must
                                    also represent that you are not engaged in,
                                    and do not intend to engage in, a
                                    distribution of the exchange senior notes.

                                    Any broker-dealer who receives exchange
                                    senior notes in the exchange offer must
                                    deliver a prospectus meeting the
                                    requirements of the Securities Act in
                                    connection with a resale of exchange senior
                                    notes. If you are a broker-dealer who is
                                    receiving exchange senior notes in exchange
                                    for senior notes that were acquired, other
                                    than directly from Funding, for your own
                                    account as a result of market-making or
                                    other trading activities, you must
                                    acknowledge to Funding and TXU Europe that
                                    you will deliver a prospectus meeting the
                                    requirements of the Securities Act in any
                                    resale of the exchange senior notes.
                                    However, you will not be admitting that you
                                    are an underwriter within the meaning of the
                                    Securities Act by making that acknowledgment
                                    and delivering the prospectus. If you are a
                                    broker-dealer who acquired the senior notes
                                    from Funding, you cannot rely on the
                                    interpretations of the staff of the SEC's
                                    Division of Corporation Finance in the
                                    no-action letters with respect to resales.
                                    Instead, you must comply with the
                                    registration and prospectus delivery
                                    requirements of the Securities Act, which
                                    include your being named as a selling
                                    securityholder, in connection with any sale
                                    or transfer of the senior notes or the
                                    exchange senior notes.

                                    Funding and TXU Europe have not entered into
                                    any arrangement or understanding with any
                                    person to distribute the exchange senior
                                    notes. They also have not agreed to
                                    compensate a broker-dealer who makes on
                                    behalf of the holders an exchange
                                    of the senior notes for the exchange senior
                                    notes. Funding and TXU Europe will pay the
                                    expenses of registering the exchange senior
                                    notes.


                                      6
<PAGE>

Conditions of the Exchange Offer    Funding and TXU Europe will be required to
                                    complete the exchange offer only if specific
                                    conditions are satisfied. If any of the
                                    conditions to the exchange offer are not
                                    satisfied, however, Funding and TXU Europe
                                    may nevertheless waive them and complete the
                                    exchange offer. See EXCHANGE OFFER
                                    --"Conditions." Funding and TXU Europe may
                                    terminate the exchange offer after it has
                                    been open for 30 days and they may amend the
                                    exchange offer at any time before the
                                    expiration date.

Procedures for Beneficial Owners    If you are an owner of a beneficial interest
                                    in the senior notes and if you want to
                                    tender your interest in the senior notes in
                                    the exchange offer, you must contact your
                                    securities intermediary and instruct it to
                                    tender on your behalf.

Withdrawal Rights ..............    You may withdraw your tender of beneficial
                                    interests in the senior notes through your
                                    securities intermediary at any time before
                                    5:00 p.m., New York City time, on the
                                    expiration date.

Special Procedures for Holders
  of Registered Certificates for
  Senior Notes .................    If there are certificated registered senior
                                    notes, an appropriate Letter of Transmittal
                                    and specific instructions will be delivered
                                    to the registered holders. When a holder
                                    executes a Letter of Transmittal, it is
                                    making representations to Funding and TXU
                                    Europe.

Exchange Agent .................    The Bank of New York, New York.

                            THE EXCHANGE SENIOR NOTES

The Exchange Senior Notes.......    $350,000,000 principal amount of Funding's
                                    6.15% exchange senior notes due May 15,
                                    2002.

                                    $650,000,000 principal amount of Funding's
                                    6.45% exchange senior notes due May 15,
                                    2005.

                                    $500,000,000 principal amount of Funding's
                                    6.75% exchange senior notes due May 15,
                                    2009.

Interest Accrual ...............    Interest on each exchange senior note will
                                    accrue from the date of the last interest
                                    payment on the senior note tendered. If no
                                    interest has been paid on the senior notes,
                                    interest will accrue from the date of
                                    issuance of the senior notes.

Interest Payment Dates .........    Interest will be paid on May 15 and November
                                    15 of each year, beginning November 15,
                                    1999.

Guarantee ......................    TXU Europe will fully, unconditionally and
                                    irrevocably guarantee payments on the
                                    exchange senior notes.

Ratings ........................    The exchange senior notes are expected to be
                                    assigned ratings of BBB+ by Standard &
                                    Poor's Ratings Services and Baa1 by Moody's
                                    Investors Service, Inc., the same ratings as
                                    those currently assigned to the senior
                                    notes. These ratings will have been obtained


                                      7
<PAGE>

                                    with the understanding that the rating
                                    agencies will continue to monitor the credit
                                    ratings of Funding and TXU Europe, and will
                                    make future adjustments when they feel it is
                                    necessary. A rating reflects only the view
                                    of a rating agency. It is not a
                                    recommendation to buy, sell or hold the
                                    exchange senior notes. Any rating can be
                                    revised upward or downward or withdrawn at
                                    any time by a rating agency, if it decides
                                    the circumstances warrant that change. See
                                    RISK FACTORS.

Ranking ........................    The exchange senior notes will be unsecured
                                    and unsubordinated obligations of Funding
                                    and will rank equally with all other
                                    existing and future unsecured and
                                    unsubordinated indebtedness of Funding.

                                    The guarantee will be an unsecured and
                                    unsubordinated obligation of TXU Europe. The
                                    guarantee will rank equally with all other
                                    existing and future unsecured and
                                    unsubordinated indebtedness of TXU Europe.
                                    Because TXU Europe is a holding company, the
                                    guarantee will be effectively subordinated
                                    to existing and future liabilities and
                                    preference share capital of TXU Europe's
                                    subsidiaries, with some exceptions. The
                                    indenture does not limit the amount of
                                    unsecured debt Funding or TXU Europe or any
                                    of their respective subsidiaries may incur.
                                    See RISK FACTORS. As of September 30, 1999,
                                    TXU Europe had no secured debt and had
                                    (pound)2.30 billion of unsecured debt
                                    outstanding, including guarantees of
                                    unsecured debt of finance subsidiaries of
                                    TXU Europe. As of September 30, 1999, there
                                    was an aggregate of (pound)2.20 billion of
                                    debt and preference share capital of
                                    subsidiaries of TXU Europe outstanding,
                                    excluding debt securities of finance
                                    subsidiaries that are guaranteed by TXU
                                    Europe, that was senior to the guarantee.

                                    The indenture contains restrictions on the
                                    ability of Funding, TXU Europe and
                                    significant subsidiaries of TXU Europe to
                                    incur secured indebtedness unless the same
                                    security is also provided for the benefit of
                                    holders of the exchange senior notes.
                                    However, in some circumstances, these
                                    restrictions do permit them to incur secured
                                    indebtedness without securing the exchange
                                    senior notes or the guarantee. See
                                    DESCRIPTION OF THE EXCHANGE SENIOR NOTES --
                                    "Limitation on Liens."

                                    Funding has no operations or assets. TXU
                                    Europe derives substantially all of its
                                    income from its operating subsidiaries.
                                    Therefore, the ability of Funding and TXU
                                    Europe to make payments on the exchange
                                    senior notes or the guarantee is dependent
                                    upon the cash flows of TXU Europe's
                                    operating subsidiaries. See DESCRIPTION OF
                                    THE EXCHANGE SENIOR NOTES -- "Guarantee of
                                    TXU Europe; Effective Priority of Subsidiary
                                    Obligations."

Optional Redemption ............    Funding may redeem the 6.45% exchange senior
                                    notes and the 6.75% exchange senior notes in
                                    whole at any time or in part from time to
                                    time before maturity, at a redemption price


                                      8
<PAGE>

                                    which includes a make-whole premium. See
                                    DESCRIPTION OF THE EXCHANGE SENIOR NOTES --
                                    "Redemption" for additional information
                                    regarding redemption prices.

                                    The 6.15% exchange senior notes may not be
                                    redeemed before maturity except as described
                                    in "Additional Amounts; Tax Redemption"
                                    below.

Additional Amounts;
  Tax Redemption ...............    Any payments made by Funding or TXU Europe
                                    under the exchange senior notes or the
                                    guarantee generally will be made without
                                    withholding or deduction for taxes unless
                                    required by law. If required to withhold or
                                    deduct taxes from payments due under the
                                    exchange senior notes or the guarantee,
                                    then, subject to exceptions specified in the
                                    indenture, at their option, either:


                                    o        Funding or TXU Europe will pay any
                                             Additional Amounts necessary so
                                             that the net amount you receive
                                             after that withholding or deduction
                                             will not be less than the amount
                                             that you would have received in the
                                             absence of the withholding or
                                             deduction; or

                                    o        Funding will redeem all but not
                                             part of the exchange senior notes
                                             at their principal amount plus
                                             accrued interest.

                                    See DESCRIPTION OF THE EXCHANGE SENIOR NOTES
                                    -- "Additional Amounts" and "Optional
                                    Redemption to Avoid Additional Amounts" for
                                    additional information. References in this
                                    prospectus to payments made on the exchange
                                    senior notes or under the guarantee include
                                    any Additional Amounts that are required to
                                    be paid.

Listing ........................    Funding has applied to list the exchange
                                    senior notes on the Luxembourg Stock
                                    Exchange.

Form and Denomination ..........    Each series of the exchange senior notes
                                    will be represented by one or more global
                                    exchange senior notes in bearer form.
                                    Certificates for these global exchange
                                    senior notes will be deposited with The Bank
                                    of New York, as book-entry depositary, for
                                    the benefit of DTC and its participants. You
                                    will not receive exchange senior notes in
                                    certificated form unless one of the events
                                    described under the heading DESCRIPTION OF
                                    THE EXCHANGE SENIOR NOTES -- "Form,
                                    Book-Entry Procedures and Transfer" occurs.
                                    Instead, the book-entry depositary will
                                    issue to DTC one or more certificateless
                                    book-entry interests representing each
                                    global exchange senior note. DTC will
                                    operate a system of dealing in the
                                    book-entry interests by maintaining records
                                    of interests of DTC participants in
                                    book-entry interests.

                                    Beneficial interests in the exchange senior
                                    notes will be shown on, and transfers of
                                    these interests will be effected only
                                    through, records maintained in book-entry
                                    form by DTC and its direct and indirect
                                    participants, including, in the case of
                                    global exchange senior notes sold under


                                      9
<PAGE>

                                    Regulation S, depositaries for The Euroclear
                                    System and Cedelbank, societe anonyme.

                                    Beneficial interests in exchange senior
                                    notes will be in minimum principal amounts
                                    of $10,000 and multiples of $1,000 for
                                    amounts over $10,000.

Same Day Settlement ............    Beneficial interests in the exchange senior
                                    notes will trade in DTC's Same-Day Funds
                                    Settlement System until maturity or
                                    redemption. Therefore, secondary market
                                    trading activity in those interests will be
                                    settled in immediately available funds. See
                                    DESCRIPTION OF THE EXCHANGE SENIOR NOTES--
                                    "Form, Book-Entry Procedures and Transfer;
                                    Transfers and Settlement."

Trustee and Transfer Agent .....    The Bank of New York, New York.

Paying Agents ..................    The Bank of New York, New York and
                                    Kredietbank SA Luxembourgeoise, Luxembourg.

Listing Agent ..................    Kredietbank SA Luxembourgeoise, Luxembourg.

Book-Entry Depositary Under
  Deposit Agreement ............    The Bank of New York, New York.

Governing Law ..................    The exchange senior notes, the guarantee,
                                    the indenture and the deposit agreement
                                    relating to the exchange senior notes will
                                    be governed by, and construed in accordance
                                    with, the laws of the State of New York.


                                      10
<PAGE>

                         SELECTED FINANCIAL INFORMATION


     On May 19, 1998, TXU Europe obtained control of The Energy Group PLC, or
TEG, the former holding company of Eastern. At the same time, TEG disposed of
its US and Australian coal businesses and its US energy marketing business. For
financial reporting purposes, Eastern is considered to be the "Predecessor
Company" to TXU Europe. Eastern constituted 97% of TXU Europe's assets as of
June 30, 1999 and generated 100% of TXU Europe's operating revenues for the six
months ended June 30, 1999. The principal difference between the results of
operation of Eastern and the results of operation of the continuing businesses
of TEG is the interest expense associated with debt securities issued by Energy
Group Overseas, B.V., or Overseas, a financing subsidiary of TEG. See TXU
Europe's unaudited condensed consolidated pro forma statement of income for the
year ended December 31, 1998 included elsewhere in this prospectus. This pro
forma statement of income includes Eastern's operation and the interest expense
of Overseas, as if TXU Europe had acquired TEG on January 1, 1998. See also the
financial statements of Overseas included elsewhere in this prospectus.


     The selected financial data of Eastern for, and as of, each of the four
years in the period ended March 31, 1998 and for the period from April 1, 1998
through May 18, 1998, have been derived from financial statements of Eastern,
which have been audited by PricewaterhouseCoopers, independent auditors. The
financial statements of Eastern for each of the four years in the period ended
March 31, 1998 have been prepared in accordance with UK GAAP. The financial
statements of Eastern for the years ended March 31, 1997 and 1998 also have been
prepared in accordance with US GAAP. Eastern's financial statements for the
period from April 1, 1998 through May 18, 1998 have been prepared in accordance
with US GAAP.

     In October 1997, Overseas issued $500 million aggregate principal amount of
guaranteed debt securities. Overseas is now a subsidiary of TXU Europe, and its
financial statements for the periods from its formation through March 31, 1998
and from April 1, 1998 through May 18, 1998 are included elsewhere in this
prospectus. If interest expense of Overseas had been included in Eastern's
financial statements, (1) UK GAAP net income/(loss), ratio of earnings to fixed
charges and net interest expense would have been (pound)42 million, 2.5 and
(pound)95 million, respectively, for the year ended March 31, 1998, (2) US GAAP
net income/(loss), ratio of earnings to fixed charges and net interest expense
would have been (pound)(45) million, 1.7 and (pound)136 million, respectively,
for the year ended March 31, 1998 and (pound) (23) million, 0.1 and (pound)19
million, respectively, for the period from April 1, 1998 through May 18, 1998,
(3) UK GAAP long-term debt and other obligations, less amounts due currently,
would have been (pound)1.8 billion as of March 31, 1998 and (4) US GAAP
long-term debt and other obligations, less amounts due currently, would have
been (pound)2.3 billion as of March 31, 1998.

     The selected financial data of TXU Europe for the period from formation
(February 5, 1998) through December 31, 1998, for the period from formation
through March 31, 1999 and as of December 31, 1998 and March 31, 1999, have been
derived from financial statements of TXU Europe, which have been audited by
PricewaterhouseCoopers, independent auditors. The selected financial data of TXU
Europe for the six months ended June 30, 1999 have been derived from the
unaudited financial statements of TXU Europe. The financial statements of TXU
Europe have been prepared in accordance with US GAAP. TXU Europe recorded its
approximately 22% equity interest in the net income of TEG for the period from
March to May 18, 1998 and has accounted for TEG and Eastern as consolidated
subsidiaries since May 19, 1998. Results of TXU Europe for the periods from
formation through December 31, 1998 and March 31, 1999 and for the six months
ended June 30, 1999 are not indicative of results for an annual period. Because
TXU Europe obtained control of TEG on May 19, 1998, earnings of Eastern are not
reflected in TXU Europe's results before May 19, 1998, other than as a result of
TXU Europe's 22% equity interest in the net income of TEG for the period from
March through May 18, 1998. In addition, TXU Europe's operations are affected by
seasonal weather patterns.

     For more information, see MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS and the consolidated financial statements
and related notes of Eastern as of March 31, 1998 and for the two years in the
period then ended, and for the period from April 1, 1998 through May 18, 1998
and of TXU Europe as of, and for the periods from formation through, December
31, 1998 and March 31, 1999 and as of, and for the six months ended, June 30,
1999 included elsewhere in this prospectus.

     TXU Europe's unaudited pro forma condensed consolidated income statement
and other consolidated data presented below for the year ended December 31, 1998
reflect the acquisition by TXU Europe of TEG as if it had occurred as of January


                                      11
<PAGE>


1, 1998. That unaudited pro forma condensed consolidated income statement and
other consolidated data have been prepared by TXU Europe from US GAAP historical
information and assumptions deemed proper by it and include the effects of an
allocation of the purchase price paid. The unaudited pro forma condensed
consolidated income statement and other data presented in this prospectus are
shown for illustrative purposes only and are not necessarily indicative of the
future results of operations of TXU Europe or of the results of operations of
TXU Europe if the transaction had occurred as of January 1, 1998. This
information should be read in conjunction with the unaudited condensed
consolidated pro forma statement of income and related notes of TXU Europe
included elsewhere in this prospectus.


                                      12
<PAGE>


                                        EASTERN GROUP PLC
                                      (PREDECESSOR COMPANY)
                               UK GAAP                        US GAAP
                      -------------------------   ------------------------------
                                                                         PERIOD
                                                               PERIOD     FROM
                                                                FROM     JANUARY
                                                               APRIL 1,     1,
                                 YEAR ENDED MARCH 31,           1998       1998
                      ---------------------------------------  THROUGH,  THROUGH
                                                               MAY 18,   MAY 18,
                      1995   1996   1997   1998   1997   1998   1998      1998
                      ----   ----   ----   ----   ----   ----  -------   -------
                                         ((POUND) MILLION)                (UN-
                                                                        AUDITED)
CONSOLIDATED INCOME
 STATEMENT DATA:
   Operating
    revenues.......  2,061  2,119  2,984  3,475  2,984  3,475    425    1,563
   Operating
    income/
    (loss).........    244     43    346    337    298    267    (11)      91
   Net
   income/
   (loss)..........    141    221    265     49    (90)   (38)   (21)      16



                                               UK GAAP               US GAAP
                                      -------------------------    ------------
                                                   AS OF MARCH 31,
                                      -----------------------------------------

                                      1995   1996   1997   1998    1997    1998
                                      ----   ----   ----   ----    ----    ----
                                                  ((POUND) MILLION)
CONSOLIDATED BALANCE SHEET DATA:
   Total assets..................... 2,053  2,364  3,709  3,888   5,422   5,826
   Common stock equity..............   832  1,189  1,314  1,167   2,025   1,802
   Minority interest................    (1)    (2)    19      6      19       6
   Long-term debt and other
     obligations, less amounts due
     currently......................   484    682  1,466  1,499  1,837   1,976


                                   UK GAAP                   US GAAP
                       -----------------------------  ------------------------
                                                                       PERIOD
                                                                PERIOD  FROM
                                                                 FROM  JANUARY
                                                                APRIL 1,  1,
                                                                  1998   1998
                                                                THROUGH THROUGH
                                  YEAR ENDED MARCH 31,            MAY    MAY
                       ---------------------------------------     18,    18,
                       1995   1996   1997   1998   1997   1998    1998   1998
                       ----   ----   ----   ----   ----   ----    ----   ----
                          ((POUND) MILLION, EXCEPT RATIOS)               (UN-
                                                                       AUDITED)
CONSOLIDATED CASH
 FLOW DATA (1):
   Operating
    activities.......   284  (189)   (116)   614    292    341      74    154
   Investing
    activities.......  (452)  306  (1,052)  (238)  (229)  (234)    (78)  (139)
   Financing
    activities.......    (5)  560     915   (148)  (316)   121      16     27

OTHER CONSOLIDATED
 DATA:
   Earnings before
     interest, taxes
     and minority
     interest (EBIT)
     (unaudited)(2)..   217   280     364    347    303    277     (10)    92
   Earnings before
     interest, taxes,
     minority interest,
     depreciation
     and amortization
     (EBITDA)
     (unaudited)(2)..   273   345     436    436    464    462      16    165
   Ratio of earnings
      to fixed charges
     (unaudited)(3)..   5.8   4.9     4.2    2.6    2.5    1.7     0.1    1.6
   Net interest
     expense.........    14    22      46     85     88    126      16     41



                                      13
<PAGE>

                              TXU EUROPE LIMITED
                              (SUCCESSOR COMPANY)

                                   US GAAP

                      PERIOD FROM FORMATION      PRO
                      (FEBRUARY 5, 1998)        FORMA     PERIOD
                            THROUGH             YEAR       FROM         SIX
                      ---------------------     ENDED    FORMATION     MONTHS
                      DECEMBER       MARCH     DECEMBER   THROUGH      ENDED
                         31,          31,         31,     JUNE 30,    JUNE 30,
                        1998         1999        1998       1998        1999
                     --------      -------    --------  ---------    --------
                                                               (UNAUDITED)
                                            ((POUND) MILLION)
CONSOLIDATED INCOME
 STATEMENT DATA:
   Operating
    revenues......     2,165        3,338       3,690       326         1,986
   Operating
    income........       314          484         508        32           288
   Net income.....        77          126          94        10            76


                                        AS OF          AS OF        AS OF
                                     DECEMBER 31,    MARCH 31,     JUNE 30,
                                        1998           1999          1999
                                    -------------    ---------     --------
                                                                 (UNAUDITED)
                                               ((POUND) MILLION)
CONSOLIDATED BALANCE SHEET DATA:
   Total assets...................     8,529          8,583         8,498
   Total common stock equity.....      1,535          1,581         1,605
   Minority interest.............        190            200           199
   Note payable to TXU Corp......        682            682             -
   Long-term debt, less amounts
     due currently...............      3,629          3,754         4,538

                                                            PERIOD
                                  PERIOD FROM FORMATION      FROM        SIX
                               (FEBRUARY 5, 1998) THROUGH  FORMATION    MONTHS
                               --------------------------   THROUGH     ENDED
                                DECEMBER 31,   MARCH 31,    JUNE 30,   JUNE 30,
                                   1998          1999        1998        1999
                               -------------  -----------  ---------  ---------
                                                                     (UNAUDITED)
                                               ((POUND) MILLION)
CONSOLIDATED CASH FLOW DATA:
   Operating activities.....         37           44          117         378
   Investing activities.....     (1,767)      (1,858)      (1,465)       (182)
   Financing activities.....      2,197        2,228        3,272         (85)



                             PERIOD FROM
                              FORMATION         PRO
                         (FEBRUARY 5, 1998)    FORMA       PERIOD
                               THROUGH          YEAR        FROM        SIX
                         ------------------    ENDED      FORMATION    MONTHS
                         DECEMBER     MARCH   DECEMBER     THROUGH     ENDED
                            31,        31,       31,       JUNE 30,   JUNE 30,
                           1998       1999      1998        1998        1999
                         --------     -----   --------    ---------   --------
                                                              (UNAUDITED)
                                        ((POUND) MILLION)
OTHER CONSOLIDATED
 DATA:
   Earnings before
     interest, taxes
     and minority
     interest (EBIT)
     (unaudited)(2)....   360          531      539          45         278
   Earnings before
     interest, taxes,
     minority interest,
     depreciation
     and amortization
     (EBITDA)
     (unaudited)(2)....   504          733      771          69         395
   Ratio of earnings
     to fixed charges
     (unaudited)(3)....   1.5          1.7      1.4         1.4         1.8
   Net interest
     expense...........   205          278      341          23         137


                                      14
<PAGE>

(1)       Cash flow information on a UK GAAP basis for the years ended March 31,
          1995, 1996, 1997 and 1998 have been reformatted to US GAAP
          presentation style.

(2)       EBIT equals earnings before interest income, interest expense, income
          taxes and minority interest. EBITDA equals earnings before interest
          income, interest expense, income taxes, minority interest,
          depreciation and amortization. This information is provided for
          informational purposes only. EBIT and EBITDA are not measures defined
          under US GAAP and have not been presented in accordance with US GAAP.
          Neither EBIT nor EBITDA should be construed as an alternative to
          operating income under US GAAP as an indicator of operating
          performance, or as an alternative to cash flows from operating
          activities under US GAAP as a measure of liquidity. EBIT and EBITDA
          are widely accepted financial indicators of a company's ability to
          incur and service debt. However, these measures of EBIT and EBITDA may
          not be comparable to similar measures presented by other companies.

(3)       The ratio of earnings to fixed charges is computed as the sum of
          earnings plus fixed charges divided by fixed charges. Earnings consist
          of the aggregate of net income (loss) before minority interests,
          income taxes and fixed charges excluding interest capitalized. Fixed
          charges consist of interest expensed and capitalized and the estimated
          interest portion of rent expense.


                                      15
<PAGE>


                                  RISK FACTORS

          In addition to the other information in this prospectus, the following
factors pertain to an investment in the beneficial interests in both the
exchange senior notes offered by this prospectus and the senior notes for which
they will be exchanged.

TXU EUROPE IS A HOLDING COMPANY, AND CLAIMS OF CREDITORS OF TXU EUROPE'S
SUBSIDIARIES ARE SENIOR TO CLAIMS OF HOLDERS OF EXCHANGE SENIOR NOTES UNDER THE
GUARANTEE.

          TXU Europe is a holding company. Almost all of its operating income
comes from Eastern and Eastern's subsidiaries. Almost all of TXU Europe's
consolidated assets are held by Eastern and Eastern's subsidiaries. Accordingly,
the ability of TXU Europe to service its debt, including its obligations under
the guarantee, is primarily dependent on the earnings of Eastern and its
subsidiaries and the payment of those earnings to TXU Europe in the form of
dividends, loans or advances and through repayment of loans or advances from TXU
Europe. The subsidiaries of TXU Europe, except for Funding, have no obligation
to pay any amounts due on the exchange senior notes.

          The guarantee, therefore, will be effectively subordinated to debt and
preference share capital at the subsidiary level. As of September 30, 1999,
there was an aggregate of (pound)2.20 billion of debt and preference share
capital of TXU Europe's subsidiaries, other than debt securities of finance
subsidiaries that are guaranteed by TXU Europe, that was senior to the
guarantee. The financial statements of TXU Europe and Eastern included in this
prospectus show the aggregate amount of subsidiary debt and preference share
capital as of the date of those statements. This includes trade payables,
guarantees and leases, letters of credit and other obligations of TXU Europe's
subsidiaries. Upon liquidation or reorganization of a subsidiary of TXU Europe,
the claims of that subsidiary's creditors generally will be paid before payments
can be made on the guarantee or to other creditors of TXU Europe. Although some
debt instruments limit the amount of debt TXU Europe and its subsidiaries may
incur, both TXU Europe and its subsidiaries retain the ability to incur
substantial additional indebtedness and other obligations such as those under
leases, letters of credit and other instruments. See MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -- "Liquidity and
Capital Resources Financing Arrangements."

          Guarantees of other series of debt securities issued under the
indenture and any other unsecured and unsubordinated debt obligations of TXU
Europe will rank equally in right of payment to the guarantee of the exchange
senior notes. See DESCRIPTION OF THE EXCHANGE SENIOR NOTES -- "Limitation on
Liens."

TXU EUROPE HAS ALREADY INCURRED SUBSTANTIAL INDEBTEDNESS. THIS LEVEL OF
INDEBTEDNESS MAY LIMIT TXU EUROPE'S ABILITY TO SERVICE ITS INDEBTEDNESS AND TO
CONDUCT BUSINESS.

          As of September 30, 1999, the ratio of TXU Europe's consolidated net
debt to consolidated net debt plus equity as determined in accordance with US
GAAP was approximately 68.5%. See the consolidated financial statements of TXU
Europe and the notes that accompany each of them. The degree to which TXU Europe
and its consolidated subsidiaries may be leveraged in the future could affect
their ability to service their indebtedness, to make capital investments, to
take advantage of business opportunities, to respond to competitive pressures
or to obtain additional financing. In addition, TXU Europe and some of its
subsidiaries have outstanding indebtedness, including the senior notes, that
contains cross-default provisions. The exchange senior notes will have
cross-default provisions. Therefore, a default by TXU Europe or those
subsidiaries on other obligations could cause a default under indebtedness,
including the exchange senior notes, that contains cross-default provisions.

FUNDING HAS NO OPERATIONS OR ASSETS. IF TXU EUROPE DOES NOT PROVIDE SUFFICIENT
FUNDS, FUNDING WILL NOT BE ABLE TO MAKE PAYMENTS ON THE EXCHANGE SENIOR NOTES.

          Funding is a special purpose entity formed solely as a financing
vehicle for TXU Europe and its affiliates. Therefore, Funding's ability to make
interest and other payments on the exchange senior notes is entirely dependent
upon TXU Europe making payments on its obligations to Funding as and when


                                      16
<PAGE>


required. If TXU Europe were not to make those payments for any reason, Funding
would not have sufficient funds to make payments on the exchange senior notes.

          Unexpected declines in Eastern's future business, which may result
from the increasingly competitive environment in the UK electric and gas utility
industries, increases in operating or capital costs, changes in regulatory
policies or the inability to borrow additional funds, could impair Eastern's
ability to meet its debt service obligations, or to make distributions to TXU
Europe. This could adversely affect (a) TXU Europe's ability to make payments on
its obligations to Funding as well as Funding's ability to make payments on the
exchange senior notes and (b) TXU Europe's ability to make any payments pursuant
to the guarantee. No assurance can be given that additional financing will be
available when needed, or, if available, will be obtainable on terms that are
favorable to TXU Europe or Funding.

CHANGES IN CURRENCY EXCHANGE RATES MAY AFFECT FUNDING'S AND TXU EUROPE'S ABILITY
TO MAKE PAYMENTS ON THE EXCHANGE SENIOR NOTES.

          TXU Europe's revenues generated by Eastern will be primarily received
in pounds sterling while the price which was paid to Funding for the senior
notes was paid in US dollars, and the interest and principal payment obligations
on the exchange senior notes will be payable in US dollars. As a result, any
change in the currency exchange rate that increases the effective principal and
interest payment obligations represented by the exchange senior notes upon
conversion of pounds sterling-based revenues into US dollars may, if not
appropriately hedged, have a material adverse effect on TXU Europe and Funding
or on their ability to make payments on the exchange senior notes or the
guarantee. See EXCHANGE RATES for information concerning the Noon Buying Rate
for pounds sterling expressed in US dollars. Although TXU Europe has entered
into transactions to hedge risks associated with exchange rate fluctuations,
there can be no assurance that the counterparties to those transactions will
perform their obligations under those transactions or that the transactions will
be successful in reducing those risks.

THERE ARE A NUMBER OF REGULATORY RISKS ASSOCIATED WITH EASTERN'S BUSINESSES.

          Governmental agencies in the UK are reviewing various elements of the
electricity generation, supply and distribution industry, with a view to
increasing competition in each of these segments of the electricity business.

DISTRIBUTION PRICE REVIEW COULD SUBSTANTIALLY REDUCE REVENUES OF EASTERN'S
NETWORKS BUSINESS AND COULD LEAD TO A DOWNGRADE IN THE RATINGS OF THE EXCHANGE
SENIOR NOTES.

          Eastern's networks business, which primarily involves the distribution
of electricity in its UK service territory, accounted for approximately 44% of
TXU Europe's profits before interest, taxes and exceptional items for the six
months ended June 30, 1999. This business is regulated under a governmental
license, and electricity distribution pricing is determined by a distribution
price formula established by the regulator. Application of this formula may or
may not allow Eastern to recoup all of its costs with respect to this business.
The various elements of the formula and the terms of Eastern's license are
subject to amendment from time to time. A review of the distribution price
formula is scheduled to be completed by the regulator in April 2000. In his
draft proposals for the distribution price control review which were released in
August 1999 and adjusted in October 1999, the regulator has proposed a
substantial decrease in distribution prices charged by the networks business in
its service territory. TXU Europe cannot predict the final outcome of the
distribution price control review or what the result of the review will be on
TXU Europe's revenues or cash flow or on the rating of the exchange senior
notes. For further information, see EASTERN BUSINESS OVERVIEW -- "UK
Regulatory Matters--Networks Regulation -- Distribution Price Regulation."

SUPPLY PRICE RESTRAINTS MAY REDUCE REVENUES OF EASTERN'S ELECTRICITY SUPPLY
BUSINESS.

           Supply charges to residential and small business customers in
Eastern's electricity distribution area account for a substantial portion of
Eastern's supply businesses. They are currently regulated by maximum price
restraints. When the regulator determines that an adequate level of competition
has been established, these supply price restraints are expected to no longer
apply. A determination is not expected for at least two years. Until then, these


                                      17
<PAGE>

maximum price restraints could adversely affect TXU Europe's revenues from these
markets. For further information, see EASTERN BUSINESS OVERVIEW -- "UK
Regulatory Matters--Energy Regulation; Electricity Supply Price Regulation."

UK REGULATIONS ENCOURAGING FURTHER COMPETITION COULD RESULT IN EASTERN LOSING
CUSTOMERS OR REDUCING ITS PRICES TO REMAIN COMPETITIVE.

          The phasing in of competition for electricity supply to all service
areas, each of which had previously limited supply service to a single
authorized regional electricity company, was completed in May 1999. With the
introduction of full retail competition, it is expected that supply price
restraints will no longer apply to current supply customers after April 1, 2000,
except for a control on prices charged to residential and small business
customers until an adequate level of competition is established. The generation
market and electricity trading arrangements will also be affected by the outcome
of the current regulatory reviews of energy sources and pool arrangements by
governmental agencies. No assurance can be given that Eastern will maintain or
increase its current market share and margins in each of these markets as they
become more competitive.

OTHER REGULATORY RISKS

          Subsidiaries of TXU Europe hold various licenses that subject their
operations to comprehensive regulation. As a result of recent UK government
reviews of the regulation of electric and gas industries, various reforms are
anticipated, which may result in:

          o    Divestiture of generating plants, by large generators like
               Eastern;

          o    Replacement of the wholesale trading market for electricity in
               England and Wales, commonly referred to as the Pool, into which
               all electric generation is now sold by generators, with a set of
               voluntary markets;

          o    Separation of the management of the distribution and supply
               businesses and/or the legal entities in which those businesses
               are held;

          o    Continuation of the restrictions which limit the construction of
               new gas-fired generating plants; and

          o    Changes encouraging increased competition.

          No assurance can be given as to what regulatory reforms may be
implemented, if any, when they might be implemented and how they might affect
Eastern and TXU Europe. For further information, see INDUSTRY BACKGROUND and
EASTERN BUSINESS OVERVIEW - "UK Regulatory Matters."

PROPOSED EUROPEAN UNION (EU) DIRECTIVE ON THE TAXATION OF SAVINGS INCOME COULD
RESULT IN WITHHOLDING TAXES. IF FUNDING WERE REQUIRED TO WITHHOLD TAXES, IT
WOULD HAVE TO PAY ADDITIONAL AMOUNTS TO HOLDERS AND WOULD BE ABLE TO REDEEM THE
EXCHANGE SENIOR NOTES AT THEIR PRINCIPAL AMOUNT.

          In May 1998, the European Commission presented to the Council of
Ministers of the European Union a proposal to oblige member states to adopt
either a "withholding tax system" or an "information reporting system" in
relation to interest, discounts and premiums. It is unclear whether this
proposal will be adopted, and, if it is adopted, whether it will be adopted in
its current form. The "withholding tax system" would require a paying agent
established in a member state to withhold tax at a minimum rate of 20 percent,
from any interest, discount or premium paid to an individual resident in another
member state unless that individual presents a certificate obtained from the tax
authorities of the member state in which he or she is resident confirming that
those authorities are aware of the payment due to that individual. The
"information reporting system" would require a member state to supply to other
member states details of any payment of interest, discount or premium made by
paying agents within its jurisdiction to individuals resident in those member
states. For these purposes, the term "paying agent" is broadly defined and
includes an agent who collects interest, discounts or premiums on behalf of an
individual beneficially entitled to payment of those amounts. If this proposal
were to be adopted, it would not apply to payments of interest, discounts and
premiums made before January 1, 2001. If this proposal were to be adopted, tax


                                      18
<PAGE>


might be required to be withheld from some or all payments on and after January
1, 2001. If that happened, Funding would be required to pay Additional Amounts
to the holders of exchange senior notes. In the alternative, Funding could
redeem the exchange senior notes at a price equal to their principal amount plus
accrued interest. While the proposal presently applies only to payments made to
individuals, there can be no assurance that it will not be extended to other
persons.

INTERNAL AND EXTERNAL DATA PROCESSING ERRORS AFTER DECEMBER 31, 1999 COULD
REDUCE EASTERN'S REVENUES AND NET INCOME.

          Many existing computer programs use only the last two digits to
identify a year in the date field. Thus, they would not recognize a year that
begins with 20 instead of 19. If not corrected, many computer applications could
fail or produce erroneous data on or about the year 2000.

          As Eastern's Year 2000, or Y2K, program proceeds, Eastern will
continue to assess its internal and external risks, not all of which are within
its control. There can be no assurance that all material Y2K risks within
Eastern's control will have been adequately identified and corrected before the
end of 1999. In addition, Eastern's operations are connected with the Pool,
along with those of all UK energy companies that use the Pool, and depend on the
reliability of the national high voltage transmission system and the operations
of the Pool. For additional information about the Pool, see INDUSTRY BACKGROUND
- - "The Electricity Industry in England and Wales --The Pool." Eastern can
make no assurances regarding the Y2K readiness of systems and parties outside
its control, nor can it currently assess the effect of any non-readiness by
those systems or parties. For further information, see MANAGEMENT'S DISCUSSION
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS--"Year 2000
Issues."

UK COURTS MIGHT NOT ENFORCE JUDGMENTS RENDERED OUTSIDE OF THE UK, WHICH MAY MAKE
IT DIFFICULT TO COLLECT ON JUDGMENTS RENDERED AGAINST FUNDING AND TXU EUROPE.

          Funding is a private unlimited company and TXU Europe is a private
limited company. Each is incorporated under the laws of England and Wales.
Substantially all the assets of Funding and TXU Europe are located outside the
US. Funding and TXU Europe have appointed Thelen Reid & Priest LLP, New York,
New York, as their authorized agent upon which process may be served in any
action arising out of or based upon the indenture, the exchange senior notes,
the guarantee, the deposit agreement or the registration rights agreement that
may be instituted in any US Federal or state court having subject matter
jurisdiction in the Borough of Manhattan, The City of New York, New York, and
have consented to the jurisdiction of those courts in any of those actions.
However, it may not be possible for investors to effect service of process
within the US upon Funding or TXU Europe in connection with any other actions or
to enforce against either of them, in original actions or in actions for
enforcement of judgments of US courts, civil liabilities based upon US
securities laws.

AN EXCHANGE OF SENIOR NOTES FOR EXCHANGE SENIOR NOTES COULD HAVE TAX
CONSEQUENCES.


          An exchange of property for other property that is not materially
different in kind or extent is not a taxable exchange for US federal income
tax purposes.  The exchange senior notes are identical to the senior notes,
except that the exchange senior notes will be registered under the Securities
Act, cannot have Additional Interest, and will not bear legends restricting
their transferability.  Under applicable regulations, the exchange
of senior notes for exchange senior notes should not constitute a taxable
event because these differences should not be considered economically
significant, and therefore the exchange senior notes should not be considered
to differ materially from the senior notes.  However, there is no authority
addressing transactions similar to the exchange offer.  If the exchange
were deemed to be a taxable event, holders of senior notes would recognize
gain or loss equal to the difference, if any, between the fair market value
of the exchange senior notes received and the holder's tax basis in the
senior notes surrendered, determined as of the date of the exchange.



                                      19
<PAGE>

            PRESENTATION OF CURRENCY, FINANCIAL AND OTHER INFORMATION

          TXU Europe publishes its consolidated financial statements in pounds
sterling. In this prospectus, references to "pounds sterling," "GBP," "pence" or
"(pound)" are to currency of the United Kingdom, or UK, and references to "US
dollars," "US$" or "$" are to US currency. References to "NLG" are to currency
of The Netherlands. As used in this prospectus, "US GAAP" means US generally
accepted accounting principles and "UK GAAP" means UK generally accepted
accounting principles. References to "MW" are to megawatts, "MWh" are to
megawatt hours, "kW" are to kilowatts, "kWh" are to kilowatt hours, "TWh" are to
terawatt hours, "GW" are to gigawatts, "GWh" are to gigawatt hours, "kV" are to
kilovolts and "LV" are to low volts.

          For the convenience of the reader, this prospectus contains
translations of some pounds sterling amounts into US dollars at specified rates,
or, if the rate has not been specified, at the noon buying rate in New York City
for cable transfers in pounds sterling as certified for customs purposes by the
Federal Reserve Bank of New York (Noon Buying Rate) on June 30, 1999 of $1.58 =
(pound)1.00. Funding and TXU Europe do not make any representation that the
pounds sterling amounts have been, could have been or could be converted into US
dollars at the rates indicated or at any other rates. See EXCHANGE RATES for
historical information regarding Noon Buying Rates.


                                      20
<PAGE>

                               TXU EUROPE LIMITED

         Almost all of TXU Europe's operating income is derived from Eastern
and Eastern's subsidiaries and almost all of TXU Europe's consolidated assets
are held by Eastern and Eastern's subsidiaries. TXU Europe is a private limited
company incorporated in England and Wales in February 1998 and is an indirect
wholly-owned subsidiary of TXU Corp. TXU Europe owns 90% of the outstanding
ordinary shares of TXU Finance (No. 2) Limited, or TXU Finance. The remaining
10% of TXU Finance's outstanding ordinary shares are owned by a wholly-owned US
subsidiary of TXU Corp. In May 1998, TXU Acquisitions Limited (Company No.
3455523), a wholly-owned subsidiary of TXU Finance, gained control of TEG, the
former holding company of Eastern, after all conditions to its offer for all the
ordinary shares of TEG had been satisfied or waived. In August 1998, TXU
Acquisitions completed the acquisition of TEG. In October 1998 TXU Acquisitions
restructured its subsidiaries so that Eastern is now owned by another subsidiary
of TXU Acquisitions.

                                EASTERN GROUP PLC

          TXU Europe's major business operations are conducted through the
following subsidiaries of Eastern:

          o    Eastern Power and Energy Trading Limited (Company No. 3116221),
               or Eastern Trading, which coordinates and manages for Eastern the
               price and volume risks associated with Eastern's generation,
               electricity and gas retail businesses and those of third parties;

          o    Eastern Electricity plc, or Eastern Electricity, one of the
               largest retailers of electricity in the UK, and Eastern Energy
               Limited (Company No. 3181389), which supplies electricity outside
               the authorized area served by Eastern Electricity;

          o    Eastern Generation Limited (Company No. 2353756), or Eastern
               Generation, one of the largest generators of electricity in the
               UK; and

          o    Eastern Natural Gas Limited (Company No. 2907433), or Eastern
               Natural Gas, one of the largest retail suppliers of natural gas
               in the UK.

          Eastern sells electricity and natural gas under the brand name of
Eastern Energy. The operations of Eastern Trading and Eastern Generation are
treated by Eastern and TXU Europe as one segment for reporting purposes. The
electric and gas supply business is treated as the Energy Retail segment and the
distribution business is treated as the Networks segment for reporting purposes.

                           TXU EASTERN FUNDING COMPANY

          Funding is a private unlimited company incorporated under the laws of
England and Wales and a wholly-owned indirect subsidiary of TXU Europe. Funding
was organized solely to provide funding for the operations of TXU Europe and its
subsidiaries by issuing debt securities, including the senior notes and the
exchange senior notes, to investors and lending the proceeds to TXU Europe.
Funding's authorized and issued share capital consists of 200 ordinary shares
with a nominal value of (pound)1 per share. Funding currently does not have any
outstanding debt other than the senior notes.


                                      21
<PAGE>

                               OWNERSHIP STRUCTURE

          The following organizational chart illustrates the relationship of TXU
Europe to TXU Corp, Funding and Eastern (all ownership interests are 100% unless
otherwise indicated).


                    Chart of Ownership Structure appears here.



                                      22
<PAGE>

                      CAPITALIZATION OF TXU EUROPE LIMITED

          The following table describes the actual consolidated capitalization
of TXU Europe as at June 30, 1999, and the consolidated capitalization of TXU
Europe adjusted to reflect the exchange of the exchange senior notes for senior
notes. This table should be read in conjunction with SUMMARY -- "Selected
Financial Information," MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS and the consolidated financial statements
and related notes of TXU Europe included elsewhere in this prospectus. Except as
disclosed in the "As Adjusted" columns, there have been no material changes in
the capitalization of TXU Europe since June 30, 1999.

          Solely for the convenience of the reader, UK pounds sterling amounts
have been translated into US dollars at the Noon Buying Rate on June 30, 1999 of
$1.58 = (pound)1. See EXCHANGE RATES.


                                             June 30, 1999
                           --------------------------------------------------
                                    Actual                 As Adjusted
                           ------------------------  ------------------------
                              L        $        %       L        $       %
                           -------  -------  ------  -------  -------  ------
                                         (millions, except %)

Long-term debt and other
     obligations, less
     amounts due
     currently:
     Notes and bonds:
        Guaranteed notes...    317      501     5.0      317      501     5.0
        Sterling bonds.....    826    1,305    13.0      826    1,305    13.0
        Senior notes ......    921    1,455    14.5        -        -       -
        Exchange senior
          notes............      -        -       -      921    1,455    14.5

     Other:
        Credit Facilities
          Agreement........    923    1,458    14.6      923    1,458    14.6
        Rent factoring
          loans............    311      491     4.9      311      491     4.9
        Other unsecured
          loans............    134      212     2.1      134      212     2.1
        Capital leases.....    782    1,236    12.4      782    1,236    12.4
        Cross border
          leases...........    324      512     5.1      324      512     5.1
                           -------  -------  ------  -------  -------  ------
Total long-term debt
     and other
     obligations,
     less amounts
     due currently.........  4,538    7,170    71.6    4,538    7,170    71.6
                           -------  -------  ------  -------  -------  ------

Minority interest..........    199      314     3.1      199      314     3.1
                           -------  -------  ------  -------  -------  ------
Common stock equity........  1,605    2,536    25.3    1,605    2,536    25.3
                           -------  -------  ------  -------  -------  ------
        Total
          capitalization... L6,342  $10,020  100.0%   L6,342  $10,020  100.0%
                            ======  =======  ======   ======  =======  ======


                                      23
<PAGE>

                                 EXCHANGE RATES

          The following table lists, for the periods indicated, information
concerning the exchange rates between UK pounds sterling and US dollars based on
the Noon Buying Rate in New York City for cable transfers in pounds sterling as
certified for customs purposes by the Federal Reserve Bank of New York. The
"Average" is the average of the Noon Buying Rates in effect on the last business
day of each month during the relevant period.


                  PERIOD             PERIOD END   AVERAGE   HIGH   LOW
                  ------             ----------   -------   ----   ---
                                           ($ PER (POUND) 1.00)
Fiscal Year Ended:

 March 31, 1994.......................  1.49       1.50     1.59   1.46
 March 31, 1995.......................  1.62       1.56     1.64   1.46
 March 31, 1996.......................  1.53       1.56     1.62   1.50
 March 31, 1997.......................  1.64       1.60     1.71   1.49
 March 31, 1998.......................  1.68       1.65     1.70   1.58
 December 31, 1998....................  1.66       1.66     1.72   1.61

 Twelve months ended March 31, 1999...  1.61       1.65     1.72   1.60
 Six months ended June 30, 1999.......  1.58       1.61     1.69   1.58

          On September 30, 1999, the Noon Buying Rate was $1.66 = (pound)1.

                           FORWARD-LOOKING STATEMENTS

          This prospectus includes forward-looking statements. Funding and TXU
Europe have based these forward-looking statements on their current expectations
and projections about future events and assumptions they believe to be
reasonable. These forward-looking statements are subject to risks, uncertainties
and assumptions about Funding, TXU Europe and TXU Europe's subsidiaries that
could cause the actual results of Funding or TXU Europe to differ materially
from those projected in any forward-looking statement, including, among other
things:

          o    general economic and business conditions in the UK and in the
               service area for Eastern Electricity, formerly Eastern
               Electricity's authorized area, which has been opened to
               competition;

          o    unanticipated changes in interest rates, in rates of inflation,
               or in foreign exchange rates;

          o    prevailing governmental, statutory, regulatory or administrative
               policies and initiatives affecting TXU Europe, its subsidiaries
               or the UK or European electric and gas utility industries;

          o    general industry trends;

          o    competition;

          o    power costs and availability;

          o    changes in business strategy, development plans or vendor
               relationships;

          o    availability, terms and deployment of capital and capital market
               conditions;

          o    availability of qualified personnel;

          o    changes in, or the failure or inability to comply with,
               governmental regulations, including, among other things,
               environmental regulations;

          o    changes in tax laws;


                                      24
<PAGE>

          o    weather conditions and other natural phenomena;

          o    unanticipated population growth or decline, and changes in market
               demand and demographic patterns;

          o    access to adequate transmission facilities to meet changing
               demand;

          o    pricing and transportation of oil, coal, natural gas and other
               commodities;

          o    unanticipated changes in operating expenses and capital
               expenditures;

          o    the ability of TXU Europe to enter into financial instruments to
               hedge various market risks or the inability of the counterparties
               to meet their obligations with respect to financial instruments;

          o    changes in technology used and services offered by Eastern;

          o    unanticipated problems related to Eastern's internal Y2K
               initiative and potential adverse consequences related to Y2K
               non-compliance of third parties; and

          o    other factors described in this prospectus.

          Any forward-looking statements speak only as of the date of this
prospectus. Funding and TXU Europe undertake no obligation to publicly update or
revise any forward-looking statements, whether as a result of new information,
future events or otherwise. In light of these risks, uncertainties and
assumptions, the forward-looking events discussed in this prospectus might not
occur.


                                      25
<PAGE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

INTRODUCTION

         The discussion below should be read in conjunction with the
consolidated financial statements and the related notes of TXU Europe, Eastern
and Overseas appearing elsewhere in this prospectus. As described under SUMMARY
- - "Selected Financial Information," for financial reporting purposes, Eastern is
considered the predecessor company to TXU Europe.

ACQUISITION OF THE ENERGY GROUP PLC BY TXU CORP

          On May 19, 1998, TXU Acquisitions, an indirect, wholly-owned
subsidiary of TXU Corp, gained control of TEG after all conditions to its offer
for all of the ordinary shares of TEG, the former holding company of Eastern,
were satisfied or waived. On August 7, 1998, TXU Acquisitions completed its
acquisition of TEG.

         In connection with the offer and immediately before TXU Acquisitions
gained control of TEG, subsidiaries of TEG completed the sale of TEG's former
coal and power trading interests in the US and Australia, referred to as the
Peabody Sale. The adjusted gross consideration for the Peabody Sale was $2.1
billion ((pound)1.3 billion).

ACCOUNTING IMPACTS OF THE ACQUISITION

Purchase accounting adjustments
- -------------------------------

          TXU Europe's acquisition of TEG became effective May 19, 1998 and was
accounted for as a purchase in accordance with US GAAP. Accordingly, the results
of operations of Eastern and other subsidiaries of TEG acquired by TXU Europe
have been consolidated into the results of operations of TXU Europe beginning on
that date. The total purchase consideration for the TEG businesses acquired,
which refers to TEG exclusive of the operations sold in the Peabody Sale, was
approximately (pound)4.4 billion. At the date of the acquisition, TEG had assets
of (pound)6.0 billion, including cash of (pound)2.0 billion, and liabilities of
(pound)4.5 billion, including debt of (pound)2.9 billion. The excess of the
purchase consideration plus acquisition costs over the net fair value of
tangible and identifiable intangible assets acquired and liabilities assumed
resulted in goodwill of (pound)3.5 billion, which is being amortized over 40
years. See Note 1 to TXU Europe's consolidated financial statements.

Accounting for coal-fired power stations
- ----------------------------------------

          Eastern entered into leases for five power stations in June and July
1996 for terms of 99 years. Under US GAAP, leases for two of the stations are
accounted for as operating leases, and leases for three of the stations are
accounted for as capital leases. Before the acquisition, the capital leased
assets were being depreciated over 12 years and depreciation expense totalled
(pound)49 million, (pound)59 million and (pound)8 million for the years ended
March 31, 1997 and 1998 and for the period from April 1, 1998 through May 18,
1998, respectively. The fixed operating lease payments were being expensed on a
straight-line basis over 12 years, resulting in expense of (pound)32 million for
the year ended March 31, 1997, (pound)42 million for the year ended March 31,
1998 and (pound)6 million for the period from April 1, 1998 through May 18,
1998. Twelve years represented management's best estimate of the remaining
useful lives of the power plants. Contingent payments of approximately (pound)6
per megawatt hour, indexed to inflation, linked to output from these power
stations are payable for up to the first seven years of operation. No
output-linked payments are required after the first seven years of operation.
Before the acquisition by TXU Corp, under US GAAP, these output-linked payments
were charged to expense by Eastern in the period in which they were accruable.
Output-linked payments charged to expense by Eastern totalled (pound)99 million
for the year ended March 31, 1997, (pound)152 million for the year ended March
31, 1998 and (pound)13 million for the period from April 1, 1998 through May 18,
1998.

          At the time of the acquisition of TEG, TXU Europe established the fair
value of the capital leased assets and associated debt, including the
output-linked payments. Additionally, as a result of alternative operating
methodologies to be employed by TXU Corp, the estimated useful lives of these
five power stations were extended to a range of 18 to 22 years from original
lease inception.


                                      26
<PAGE>

          After the acquisition, total lease expense for all the coal-fired
power stations for the period from formation through March 31, 1999 was
(pound)94 million.

Accounting for unfavorable gas and electricity purchase contracts
- -----------------------------------------------------------------

          In addition, TXU Europe recorded a liability at the time of the
acquisition of TEG of (pound)257 million for unfavorable gas and electricity
purchase contracts. This liability, which is being amortized over the terms of
the unfavorable contracts, is based on the estimated fair market value of these
contracts over the present value of the future cash flows under the contracts at
the applicable discount rates and prices. Although amortization of the liability
for unfavorable contracts will reduce the reported expense related to this item,
it will not impact TXU Europe's actual payments or cash flow obligations.

RESULTS OF OPERATIONS

          The business operations of Eastern were not significantly changed as a
result of the purchase by TXU Acquisitions. For purposes of the discussion of
operating revenues for the six months ended June 30, 1999 compared to the six
months ended June 30, 1998, the revenues of Eastern for the period from January
1, 1998 through May 18, 1998 have been combined with the revenues of TXU Europe
for the period from May 19, 1998 through June 30, 1998. For purposes of the
discussion of operating revenues for the year ended March 31, 1999 compared to
the year ended March 31, 1998, revenues of Eastern for the period from April 1,
1998 through May 18, 1998 have been combined with the revenues of TXU Europe for
the period from May 19, 1998 through March 31, 1999. None of this combined
information has been audited. The post-acquisition results of TXU Europe include
the results of Eastern plus purchase accounting adjustment and financing costs
of the acquisition. For a discussion of significant purchase accounting
adjustments, see -- "Introduction--Accounting Impacts of the Acquisition."

OPERATING RESULTS

Energy
- ------

          Eastern's energy business is comprised of the energy retail and the
energy management and generation segments. Until October 1996, Eastern's energy
operations were only in the UK, where the increase in demand for electricity in
recent years has been modest. However, Eastern managed to increase the profit
attributable to its energy operations significantly by:

          o    adding related assets, including three power stations leased from
               National Power in June 1996 and two power stations leased from
               PowerGen in June and July 1996, which increased Eastern's
               generation capacity by almost 6,000 MW;

          o    successfully expanding electricity and gas sales in markets
               opened to competition; and

          o    developing energy management activities to optimize the portfolio
               of physical assets and supply contracts.


          Prior to May 1999, Eastern had a license, or exclusive franchise, to
sell electricity to all customers in its authorized distribution area that had
an annual maximum demand of less than 100kW. Because this franchise market for
electricity sales became fully deregulated in May 1999, these customers now are
referred to as ex-franchise customers. Deregulation of the franchise market
allows Eastern to compete for ex-franchise customers outside its authorized
distribution area. Other licensed electricity suppliers also can compete with
Eastern for ex-franchise customers in Eastern's authorized distribution area.
Eastern cannot predict the effect that increased competition due to the
deregulation of the franchise market will have on its results of operations.

          The prices that the energy retail business can charge in the
ex-franchise market are subject to a price control formula that sets a maximum
price. The current supply price control formula is under review by the Office of
Gas and Electricity Markets. In October 1999, the Office of Gas and Electricity
Markets is expected to issue proposed price adjustments for the electricity


                                      27
<PAGE>

supply businesses. The final Office of Gas and Electricity Markets report is
expected in November 1999, and the supply price adjustments are expected to
become effective April 1, 2000. TXU Europe and Eastern cannot predict at this
time either the final price adjustments that will be applicable to Eastern or
the ultimate impact of those adjustments on TXU Europe's financial position,
results of operations or cash flows.

Networks
- --------

          The networks business primarily consists of Eastern's electricity
distribution business in the UK. The networks business has been a predictable
source of operating income and cash flow and, historically, the growth in units
of electricity distributed has generally matched increases in the gross domestic
product for the UK. The networks business is highly regulated. The rates charged
by the networks business in the UK are regulated by a distribution price control
formula. This formula is subject to periodic review and adjustment. Two
distribution price control reviews by the Office of Electricity Regulation
covering England, Wales and Scotland in 1994 and 1995 established the current
distribution price control formula. Based on the current distribution price
control formula, future increases in profit by the networks operations will
depend upon unit growth and productivity improvements, which there can be no
assurance Eastern will achieve. A further distribution price control review is
scheduled to be completed in April 2000. On August 12, 1999, the Office of Gas
and Electricity Markets, the successor to the Office of Electricity Regulation
covering England, Wales and Scotland, issued a draft report, adjusted on
October 8, 1999, proposing a range of substantial net revenue reductions for the
distribution businesses of all regional electricity companies in the UK. The
final Office of Gas and Electricity Markets report is expected at the end of
November 1999, and the distribution price adjustments are expected to become
effective April 1, 2000. TXU Europe and Eastern are analyzing the draft proposal
and cannot predict at this time either the final price adjustments that will be
applicable to Eastern or the ultimate impact of those adjustments on TXU
Europe's financial position, results of operations or cash flows.

          Eastern's retail sales and units distributed through the network were
as follows:

                                                          SIX MONTHS ENDED
                                YEAR ENDED MARCH 31,          JUNE 30,
                             --------------------------  -------------------
                              1997      1998      1999      1998      1999
                              ----      ----      ----      ----      ----
Retail sales (units sold):
       Electricity (GWh)...  32,546    35,920    37,859    18,599    19,335
       Gas (millions of
         therms)...........   1,266     1,262     1,352       664       702
Network sales
       (GWh distributed)...  31,550    31,776    32,700    16,224    17,206



          The following tables set out the revenues by segment, total operating
income and net interest expense of Eastern and TXU Europe for the periods
indicated:

                                                        EASTERN AND      TXU
                                    EASTERN             TXU EUROPE      EUROPE
                                ----------------     -----------------  ------
                                                              SIX MONTHS ENDED
                                   YEAR ENDED MARCH 31,           JUNE 30,
                                --------------------------    ----------------
                                 1997      1998      1999       1998     1999
                                 ----      ----      ----       ----     ----
                                              ((POUND) MILLION)

Revenues:
   Energy:
         Energy
           retail............   2,158      2,151     2,298      1,138    1,170
         Energy
           management
           and generation....     952      1,337     1,487        880      983
   Networks..................     420        414       427        212      220
   Other.....................      44         69        35         15        6
   Intra-group sales.........    (509)      (496)     (484)      (364)    (393)
                                -----      -----     -----      -----    -----
                                2,984      3,475     3,763      1,881    1,986
                                -----      -----     -----      -----    -----


                                      28
<PAGE>

                                         EASTERN                  TXU EUROPE
                          ------------------------------------  --------------
                          YEAR ENDED MARCH 31,  APRIL 1, 1998      FORMATION
                          --------------------    THROUGH           THROUGH
                            1997        1998     MAY 18, 1998   MARCH 31, 1999
                          -------      ------   --------------  --------------
                                         ((POUND) MIlLION)

Operating income ........    298      267           (11)             484
Net interest expense ....     88      126            16              278


                              EASTERN                    TXU EUROPE
                        --------------------  ---------------------------------
                                                                    SIX MONTHS
                          JANUARY 1, 1998     FORMATION THROUGH        ENDED
                        THROUGH MAY 18, 1998    JUNE 30, 1998     JUNE 30, 1999
                        --------------------  -----------------   -------------
                                             ((POUND) MILLION)

Operating income.........       91                   32                288
Net interest expense.....       41                   23                137


SIX MONTHS ENDED JUNE 30, 1999 COMPARED WITH SIX MONTHS ENDED JUNE 30, 1998

Revenues
- --------

          Energy retail - Revenues in the energy retail operation increased by
approximately 3% from (pound)1.1 billion for the six months ended June 30, 1998
to (pound)1.2 billion for the six months ended June 30, 1999. The revenues are
primarily determined by the volumes of gas and electricity sold and the unit
sales prices. The increase in revenue arises from additional revenues in the gas
residential market of (pound)87 million offset by lower revenues in the
electricity residential market of (pound)17 million as a result of these markets
being fully opened to competition.

          Energy management and generation - Revenues in the energy management
and generation operations increased by approximately 12% from (pound)880 million
for the six months ended June 30, 1998 to (pound)983 million for the six months
ended June 30, 1999. This increase was principally attributable to increased
trading volumes in the gas portfolio which resulted in approximately (pound)135
million in revenue, partially offset by the loss of (pound)18 million of revenue
due to a fire at a coal-fired power station.

          Networks - Revenues in the networks business increased by
approximately 4% from (pound)212 million in the six months ended June 30, 1998
to (pound)220 million in the six months ended June 30, 1999. This increase was
primarily due to an increase of 6.1% in the GWh distributed, resulting in an
approximately 3% increase in regulated revenue, and an increase in regulated
prices of approximately 1%.

          Other - Other revenues decreased by approximately 60% from (pound)15
million in the six months ended June 30, 1998 to (pound)6 million in the six
months ended June 30, 1999. This decrease can be attributed to the sale of the
telecommunications business which contributed (pound)6 million to the revenues
for the 1998 period in December 1998 and the modular building business operated
by Rollalong Limited in February 1999, which resulted in a net decrease of
(pound)3 million.

Operating income
- ----------------

          Operating income of TXU Europe for the six months ended June 30, 1999
of (pound)288 million consisted of (pound)1,986 million of operating revenues
offset by costs and expenses of (pound)1,698 million. Costs and expenses
included (pound)864 million for purchased power, (pound)447 million for gas
purchased for resale, (pound)270 million for operation and maintenance expense
and (pound)117 million for depreciation and amortization. Depreciation and
amortization included depreciation of goodwill of (pound)42 million and
amortization of the fair value of the power station leases of (pound)16 million.

          Operating income of TXU Europe for the period from formation through
June 30, 1998 consisted of (pound)326 million of operating revenues offset by
costs and expenses of (pound)294 million. These results include the operations
of Eastern from May 19, 1998. Costs and expenses included (pound)141 million for
purchased power, (pound)59 million for gas purchased for resale, (pound)70


                                      29
<PAGE>

million for operation and maintenance expense and (pound)24 million for
depreciation and amortization.

          Operating income of Eastern for the period from January 1, 1998
through May 18, 1998 consisted of (pound)1,563 million of operating revenues
offset by costs and expenses of (pound)1,472 million. Costs and expenses
included (pound)743 million for purchased power, (pound)281 million for gas
purchased for resale, (pound)375 million for operation and maintenance expense
and (pound)73 million for depreciation and amortization.

Net interest expense
- --------------------

          Net interest expense of TXU Europe for the six months ended June 30,
1999 of (pound)137 million included interest expense of (pound)166 million
offset by interest income of (pound)29 million. Interest expense included
payments of (pound)30 million under the Sterling Credit Agreement, (pound)6
million under the senior notes and (pound)17 million on the note payable to TXU
Corp. Interest income for this period consisted of interest on surplus cash
balances.

          Net interest expense of TXU Europe for the period from formation
through June 30, 1998 of (pound)23 million included interest expense of
(pound)44 million offset by interest income of (pound)21 million. Interest
expense included payments of (pound)12 million under the Sterling Credit
Agreement and (pound)5 million on the note payable to TXU Corp. Interest income
for this period consisted of interest on surplus cash balances.

          Net interest expense of Eastern for the period from January 1, 1998
through May 18, 1998 of (pound)41 million included interest expense of (pound)76
million offset by interest income of (pound)35 million. Interest income for this
period consisted of interest on surplus cash balances.

Total tax expense
- -----------------

          Total tax expense of TXU Europe for the six months ended June 30, 1999
was (pound)56 million. Total tax expense of TXU Europe for the period from
formation through June 30, 1998 was (pound)9 million. Total tax expense of
Eastern for the period from January 1, 1998 through May 18, 1998 was (pound)35
million.

YEAR ENDED MARCH 31, 1999 COMPARED WITH YEAR ENDED MARCH 31, 1998

Revenues
- --------

          Energy retail - Revenues in the energy retail operation increased by
approximately 7% from (pound)2.2 billion for the year ended March 31, 1998 to
(pound)2.3 billion for the year ended March 31, 1999. The revenues are primarily
determined by the volumes of gas and electricity sold and the unit sales prices.
The increase in revenue is a result of higher prices in gas retail, 5.4% higher
volumes in electricity retail primarily in the industrial and commercial markets
and 7.1% higher volumes in gas retail primarily in the domestic market.

          Energy management and generation - Revenues in the energy management
and generation operations increased by approximately 11% from (pound)1.3 billion
for the year ended March 31, 1998 to (pound)1.5 billion for the year ended March
31, 1999. This increase was attributable to a significant increase in generation
output, including a full year's output from the King's Lynn power station which
became fully operational in December 1997 and resulted in additional revenue of
(pound)30 million, partially offset by reduced output from a coal-fired power
station that was out of service for four months of the year due to a fire in
October 1998, resulting in reduced revenues by approximately (pound)33 million.

          Networks - Revenues in the networks business increased by
approximately 3% from (pound)414 million in the year ended March 31, 1998 to
(pound)427 million in the year ended March 31, 1999. This increase was primarily
the result of an increase of 2.9% in the GWh distributed.

          Other - Other revenues decreased by approximately 49% from (pound)69
million in the year ended March 31, 1998 to (pound)35 million in the year ended
March 31, 1999. This decrease can be attributed primarily to the sale of
Eastern's contracting business in December 1997, which had revenues of (pound)47
million for the period prior to sale. This was offset by increased revenues of


                                      30
<PAGE>

(pound)10 million in the telecommunications business. The telecommunications
business was sold in December 1998.

Operating income
- ----------------

          Operating income of TXU Europe for the period from formation through
March 31, 1999 consisted of (pound)3,338 million of operating revenues offset by
costs and expenses of (pound)2,854 million. Costs and expenses inCluded
(pound)1,480 million for purchased power, (pound)646 million for gas purchased
for resale, (pound)526 million for operation and maintenance expense and
(pound)202 million for depreciation and amoritization. Included in operating
income is a net decrease in operating expenses as a result of purchase
accounting adjustments of (pound)125 million offset by goodwill amoritization of
(pound)72 million.

          Operating income of Eastern for the year ended March 31, 1998
consisted of (pound)3,475 million of operating revenues offset by costs and
expenses of (pound)3,208 million. Costs and expenses included (pound)1,703
million for purchased power, (pound)514 million for gas purchased for resale,
(pound)806 million for operation and maintenance expense and (pound)185 million
for depreciation and amoritization.

          Operating income of Eastern for the period from April 1, 1998 through
May 18, 1998 consisted of (pound)425 million of operating revenues offset by
costs and expenses of (pound)436 million. Costs and expenses included (pound)202
million for purchased power, (pound)85 million for gas purchased for resale,
(pound)123 million for operation and maintenance and (pound)26 million for
depreciation and amoritization.

Net interest expense
- --------------------

          Interest income of TXU Europe for the period from formation through
March 31, 1999 was (pound)78 million and interest expense for the same period
was (pound)356 million including interest expense of (pound)89 million relating
to the Sterling Credit Agreement and (pound)44 million on the note payable to
TXU Corp.

          Interest income of Eastern for the year ended March 31, 1998
was(pound)76 million and interest expense for the same period was(pound)202
million.

          Interest income of Eastern for the period from April 1, 1998 through
May 18, 1998 was(pound)12 million and interest expense for the same period
was(pound)28 million.

Total tax expense
- -----------------

          The tax expense of TXU Europe for the period from formation through
March 31, 1999 was (pound)106 million. The tax expense for Eastern for the year
ended March 31, 1998 was (pound)189 million, including a windfall tax charge of
(pound)112 million (see -- "Windfall Tax" below). The tax benefit of Eastern for
the period from April 1, 1998 through May 18, 1998 was (pound)5 million.

YEAR ENDED MARCH 31, 1998 COMPARED WITH YEAR ENDED MARCH 31, 1997

Revenues
- --------

          Energy retail - Overall revenues from the energy retail business
decreased approximately 0.3% from (pound)2,158 million for the year ended March
31, 1997 to (pound)2,151 million for the year ended March 31, 1998.

          In the part of the electricity retail market which was open to
competition (customers with an annual maximum demand over 100 kW - principally
industrial and commercial customers), revenues increased by (pound)70 million to
(pound)0.7 billion. The increase in revenues in the competitive market of
(pound)70 million was offset by lower revenues in the price regulated part of
the electricity retail market which was not open to competition (customers with
an annual maximum demand under 100 kW - principally residential and small
business customers) in which sales volumes decreased by 3.3% to 18,642 GWh
arising mainly from weather effects. Revenues in the price regulated market


                                      31
<PAGE>

decreased by (pound)74 million, or 8%, to (pound)1.2 billion reflecting the
effect of the supply price control regulatory formula.

          In the gas retail market, volumes and revenues remained stable at
approximately 1.3 billion therms and (pound)0.2 billion, respectively, for each
period. There was, however, a substantial increase in the number of customers
signed up with future contract start dates as the remaining areas of the UK gas
retail market were opened up to competition.

          Energy management and generation - Revenues of (pound)1,337 million
from the energy management and generation operations for the year ended March
31, 1998 increased approximately 40% from (pound)952 million for the year ended
March 31, 1997. Of the increase, (pound)267 million was attributable to the
inclusion for a full year of the additional output provided by the five power
stations leased in June and July 1996 and an increase in the power station
output levels during the year. There was also additional revenue of (pound)30
million during the commissioning period of the King's Lynn gas-fired power
station.

          Networks - Networks revenues of (pound)414 million for the year ended
March 31, 1998 decreased approximately 1.4% from (pound)420 million for the year
ended March 31, 1997. Revenues from Eastern's core regulated electricity
distribution business, which are determined by the distribution price control
formula, remained broadly stable since the allowed increase referable to the
Retail Price Index was offset by the required, regulated price reduction factor
of 3%. Units distributed through the network increased by 0.7% from 31,550 GWh
to 31,776 GWh.

          Other - Revenues in the other segment increased from the year ended
March 31, 1997 to the year ended March 31, 1998 as a result of increased
revenues of (pound)3 million from the telecommunications business.

Operating income
- ----------------

          Operating income decreased approximately 10% from(pound)298 million
for the year ended March 31, 1997 to(pound)267 million for the year ended March
31, 1998.

          Operating income for energy retail operations decreased substantially
as a result of higher gross profit in gas of (pound)10 million and in
electricity of (pound)2 million, partially offset by (pound)40 million of
increased costs associated with adding a substantial customer base in Eastern's
retail gas business, including costs of acquiring customers which are expensed
as incurred. During this period, operating income from the retail electricity
business remained stable in the price regulated franchise market and increased
slightly in the competitive market from higher gross margins. Operating income
from the energy management and generation business remained stable at (pound)178
million in the year ended March 31, 1997 and (pound)180 million in the year
ended March 31, 1998. The operating income in the networks business increased by
(pound)24 million to (pound)189 million due to cost savings in Eastern's core
electricity distribution business. The losses in the other segment were reduced
from the year ended March 31, 1997 to the year ended March 31, 1998 because in
the year ended March 31, 1997 there were charges of (pound)19 million in this
segment related to exposures on the overall energy portfolio.

Net interest expense
- --------------------

          Net interest expense increased by approximately (pound)38 million from
(pound)88 million in the year ended March 31, 1997 to (pound)126 million in the
year ended March 31, 1998. The increase arose partly from interest capitalized
in the year ended March 31, 1997 of (pound)11 million relating to the
construction period of the King's Lynn gas-fired power station. In addition,
some funds were placed in a tax efficient scheme in the year ended March 31,
1998 resulting in dividends receivable of approximately (pound)4 million in
place of interest on cash deposits. The remaining increase is a result of
interest expenses of (pound)23 million on higher net borrowings.

Total tax expense
- -----------------

          Total tax expense decreased by (pound)115 million from (pound)304
million in the year ended March 31, 1997 to (pound)189 million in the year ended
March 31, 1998. The decrease is a result of a large deferred tax charge in
connection with the five coal-fired power station leases and the related rent
factoring transaction in the year ended March 31, 1997. See -- "Financing


                                      32
<PAGE>


Arrangements" below. The decrease was offset by the windfall tax charge in the
year ended March 31, 1998 referred to below under - "Windfall Tax."

LIQUIDITY AND CAPITAL RESOURCES

PERIOD FROM JANUARY 1, 1998 THROUGH MAY 18, 1998 OF EASTERN AND PERIOD FROM
FORMATION THROUGH JUNE 30, 1998 AND SIX MONTHS ENDED JUNE 30, 1999 OF TXU EUROPE

          Net cash generated by operating activities of Eastern was (pound)154
million for the period from January 1, 1998 to May 18, 1998. Net cash generated
by operating activities of TXU Europe was (pound)117 million for the period from
formation through June 30, 1998 and (pound)378 million for the six months ended
June 30, 1999. Cash provided by changes in operating assets and liabilities of
Eastern was (pound)109 million for the period from January 1, 1998 through May
18, 1998. Cash provided by changes in operating assets and liabilities of TXU
Europe for the period from formation through June 30, 1998 and for the six
months ended June 30, 1999 was (pound)126 million and (pound)180 million,
respectively. Cash flows from operations before changes in operating assets and
liabilities of Eastern were (pound)45 million for the period from January 1,
1998 to May 18, 1998 and for TXU Europe were (pound)(9) million for the period
from formation to June 30, 1998 and (pound)198 million for the six months ended
June 30, 1999. The principal change affecting 1999 is the interest expense
related to the TEG acquisition.

          Cash provided by financing activities of Eastern for the period from
January 1, 1998 through May 18, 1998 was (pound)27 million. Cash provided by
financing activities of TXU Europe for the period from formation through June
30, 1998 was (pound)3,272 million including common stock issued to parent of
(pound)1,467 million and borrowings under the acquisition facility of
(pound)1,656 million. In the six months ended June 30, 1999, cash used for
financing activities by TXU Europe was (pound)85 million. This included the
effect of the issuance of the senior notes and the application of the net
proceeds as described under --"Financing Arrangements" below. Also impacting
1999 financing activities was the amendment of the Sterling Credit Agreement
and the securitization of receivables also described under --"Financing
Arrangements" below.

          Cash used in investing activities of Eastern was (pound)139 million
for the period from January 1 to May 18, 1998 and for TXU Europe was
(pound)1,465 million for the period from formation to June 30, 1998 and
(pound)182 million for the six months ended June 30, 1999. The amount for TXU
Europe for the period from formation through June 30, 1998 includes (pound)1.4
billion representing the net cash paid to acquire TEG. Capital expenditures were
(pound)112 million, (pound)33 million and (pound)124 million, respectively.

YEARS ENDED MARCH 31, 1997 AND 1998 AND PERIOD FROM APRIL 1 TO MAY 18, 1998 OF
EASTERN AND PERIOD FROM FORMATION THROUGH MARCH 31, 1999 OF TXU EUROPE

          Net cash generated by operating activities of Eastern for the years
ended March 31, 1997 and 1998 was (pound)292 million and (pound)341 million,
respectively. Net cash generated by operating activities of Eastern was
(pound)74 million for the period from April 1, 1998 through May 18, 1998. Net
cash generated by operating activities of TXU Europe was (pound)44 million for
the period from formation through March 31, 1999. Cash provided by (used by)
changes in operating assets and liabilities was (pound)(23) million, (pound)223
million and (pound)(244) million for the years ended 1997, 1998 and 1999,
respectively. The variances arise based upon changes in working capital
requirements. Cash flows from operations before changes in operating assets and
liabilities were (pound)315 million, (pound)118 million and (pound)362 million
for the years ended 1997, 1998 and 1999, respectively. In 1997 net deferred tax
liabilities associated with leasing transactions were established, resulting in
a non-cash expense of (pound)251 million. There were no transactions of this
magnitude in 1998 or 1999. The increase in 1999 in comparison to 1998 reflects
net income which is (pound)143 million higher than that recognized in 1998 as
well as an increase in depreciation and amortization expense, which are non-cash
items.

          In the year ended March 31, 1997, cash used for financing activities
of Eastern was (pound)316 million. This included the net effect of the receipt
of (pound)1.1 billion from commercial banks as a part of the rent-factoring
agreement less the (pound)408 million which was set aside in investments as cash
collateral for the future intra-group rental payments assigned. Further details
are set out below under -- "Financing Arrangements." Also impacting 1997 cash
flows was the retirement of (pound)468 million of long-term debt, the repayment
of (pound)389 million of bank debt and the payment of (pound)140 million of
dividends on common stock.


                                      33
<PAGE>


          In the year ended March 31, 1998, cash provided by financing
activities of Eastern was (pound)121 million. In that year, long-term debt of
(pound)240 million was raised and a further (pound)300 million was raised
through a financing of receivables under a debt securitization program. In
addition, in that same year, retirements of long-term debt totalled (pound)215
million and a dividend of (pound)200 million was paid.

          In the period from formation through March 31, 1999, cash provided by
financing activities was (pound)2.2 billion. There were drawings under the
acquisition facilities of (pound)2.1 billion, which were later rearranged as
described further below under -- "Financing Arrangements." There was also an
issue of common stock of TXU Europe to subsidiaries of TXU Corp of (pound)1.5
billion. These funds together provided a portion of the financing for the
acquisition of TEG. Approximately (pound)1.3 billion of borrowings under the
Credit Facilities Agreement were repaid during the period using the proceeds of
the sale of TEG's former coal and power trading interests. Part of the
acquisition of TEG was financed by the issue of common stock of TXU Corp to TEG
shareholders. A subsidiary of TXU Europe acquired the TXU Corp common stock used
for this purpose by issuing a term note to TXU Corp for (pound)882 million,
(pound)200 million of which was later repaid in cash in the period. TXU
Acquisitions also issued (pound)85 million of loan notes to TEG shareholders.
Another subsidiary of TXU Corp provided the remainder of the acquisition
financing. There were also additional net borrowings of approximately (pound)98
million in the period.


          Cash used in investing activities of Eastern for the years ended March
31, 1997 and 1998 and the period from April 1, 1998 through May 18, 1998 were
(pound)229 million, (pound)234 million and (pound)78 million, respectively. Cash
used in investing activities of TXU Europe for the period from formation through
March 31, 1999 was (pound)1.9 billion. The amount for TXU Europe includes
(pound)1.4 billion representing the net cash paid to acquire TEG. The capital
expenditures of Eastern were (pound)204 million, (pound)254 million and
(pound)281 million for the years ended March 31, 1997, 1998 and 1999,
respectively. The increases primarily relate to the increased level of
expenditures on the distribution network and in 1998, on the development of the
telecommunications business, which was sold in December 1998. In addition, in
the year ended March 31, 1997, Eastern invested (pound)29.5 million in acquiring
an 11.6% interest in Severomoravska Energetica a.s., a distribution company in
the Czech Republic, and (pound)19.9 million in acquiring a 52.8% interest in
Teplarny Brno a.s., a district heating company in the Czech Republic. In the
year ended March 31, 1998 further investments totalling (pound)9.9 million were
made to increase Eastern's interest in these two companies. In the period from
formation through March 31, 1999, a subsidiary of TXU Europe also acquired the
offtake generated from water rights in hydroelectric power facilities in Norway
for (pound)124 million and spent (pound)36 million to increase its interest in
Hidroelectrica del Cantabrico, a Spanish energy company, to 5%.

          Eastern received government consent to build a 215 MW combined heat
and power plant for which there is a commitment of (pound)117 million, most of
which falls due in 2000. Eastern also has a commitment to invest (pound)42
million in Savon Voima Oy, a regional electricity distributor in Finland, in
October 1999. Eastern was also contractually committed at June 30, 1999 to a
payment of (pound)88 million for the acquisition of gas assets. This payment was
made on July 5, 1999.

FINANCING ARRANGEMENTS

          At December 31, 1998, TXU Europe, TXU Finance, TXU Acquisitions and
TEG had a joint sterling-denominated line of credit with a group of banking
institutions under a credit facility agreement (Sterling Credit Agreement).
Chase Manhattan plc, Lehman Brothers International (Europe) and Merrill Lynch
Capital Corporation are the lead arrangers of the bank group. The Sterling
Credit Agreement had an acquisition facility and a revolving credit facility.
Eastern Electricity also has a separate revolving credit facility, terminating
March 2, 2003, for short-term borrowings of up to (pound)250 million to be used
for Eastern Electricity's general corporate purposes. Borrowings under the
acquisition facility provided financing to acquire TEG and pay acquisition
related expenses. The revolving credit facility provided for short-term
borrowings. At December 31, 1998, borrowings totalled (pound)750 million under
the acquisition facility and a total of (pound)231 million under the two
revolving credit facilities. Under the terms of the Sterling Credit Agreement,
one half of the borrowings under the facilities were required to be swapped from
floating rate to fixed rate and, accordingly, swaps with a notional amount of
(pound)800 million were entered into. On January 2, 1999 TXU Europe's ability to
borrow additional amounts under the acquisition facility terminated.

          The Sterling Credit Agreement was amended in March 1999. The amended
Sterling Credit Agreement provides for borrowings up to (pound)1.275 billion and
has two facilities: a (pound)750 million term facility which will terminate on


                                      34
<PAGE>


March 2, 2003 and a (pound)525 million revolving credit facility which has a
(pound)200 million 364-day tranche (Tranche A) and a (pound)325 million tranche
which terminates March 2, 2003 (Tranche B). Under the Sterling Credit Agreement,
TXU Finance must maintain a ratio of earnings before interest, taxes,
depreciation and amortization to net interest cost, each as calculated under the
Sterling Credit Agreement, of at least 2:1. In addition, TXU Europe's
consolidated debt must not exceed 70% of consolidated capitalization, each as
calculated under the Sterling Credit Agreement. All of these financial ratios
under the Sterling Credit Agreement are determined in accordance with UK GAAP.
TXU Europe is in compliance with these ratios. TXU Europe and TXU Finance
currently are the only permitted borrowers under the amended Sterling Credit
Agreement. So long as no default under the Sterling Credit Agreement has
occurred and is continuing, any subsidiary or holding company of Eastern which
also is a wholly-owned subsidiary of TXU Finance and is incorporated under the
laws of England and Wales, except Eastern Electricity, may be designated as an
additional borrower under Tranche A or Tranche B by agreeing to be bound by the
terms of the Sterling Credit Agreement and by giving notice to the banks. The
amended Sterling Credit Agreement allows for borrowings at various interest
rates based on the prevailing rates in effect in the countries in which the
borrowings originate. At June 30, 1999, TXU Europe had borrowings outstanding in
Pounds Sterling at an interest rate of 5.75%, in Spanish Pesetas at 3.37% and in
Norwegian Krona at 7.19%. As of June 30, 1999, (pound)750 million of borrowings
were outstanding under the term facility, and approximately (pound)177 million
under Tranche B. On May 18, 1999, $198 million in letters of credit issued under
Tranche B of the revolving credit facility matured and were not renewed.

          The interest rate on Eastern Electricity's revolving credit facility
is based on LIBOR plus 0.5%. As of June 30, 1999, there were no borrowings
outstanding under Eastern Electricity's revolving credit facility.

          As of June 30, 1999, Eastern Electricity had issued long-term, fixed
rate bonds in the aggregate outstanding principal amount of (pound)750 million,
and Overseas had issued notes in the aggregate principal amount of US$500
million which are guaranteed by TEG and TXU Europe.

          Eastern Merchant Properties Limited, a subsidiary of TXU Europe, has
leased the five coal-fired power stations operated by Eastern for 99 year terms
commencing in 1996. Eastern Merchant Properties has sub-leased those power
stations to Eastern Merchant Generation Limited, another subsidiary of TXU
Europe, for a five year term ending in 2001. Eastern Merchant Properties has
assigned the intra-group rental payments receivable from Eastern Merchant
Generation under the subleases to a group of banks, for which Barclays Bank plc
is the agent, in return for (pound)1,097 million. Eastern and Eastern Generation
have guaranteed the payment to those banks of the assigned payments, or in some
cases, the net present value of remaining payments upon transfer by a bank of
the right to receive future payments. The guarantee requires:

          o    That Eastern maintain a consolidated tangible net worth, as
               calculated under the guarantee, of not less than (pound)1
               billion;

          o    That Eastern's consolidated net borrowings do not exceed 200% of
               its consolidated tangible net worth, each as calculated under the
               guarantee; and

          o    That the ratio of Eastern's consolidated profit before interest
               and taxes to its interest costs, each as calculated under the
               guarantee, is in excess of 2:1.

As of June 30, 1999, Eastern was in compliance with these covenants.

          The (pound)1,097 million described above was borrowed on October 28,
1996. (pound)408 million of the proceeds was used as collateral for obligations
to another group of banks in respect of the funding of the payment of a portion
of the fixed payments due under the leases of the West Burton, Rugeley B and
Ironbridge power stations.

          Eastern has facilities with Citibank N.A. to provide financing through
trade accounts receivable whereby Eastern Electricity may sell up to (pound)300
million of its electricity receivables and, beginning June 11, 1999, TXU Finance
may borrow up to an aggregate of (pound)275 million, collateralized by
additional receivables of Eastern Electricity, through a short-term note issue
arrangement. The program has an overall program limit of (pound)550 million.


                                      35
<PAGE>


          Through March 31, 1999, the electricity receivable financings were in
the form of short-term loans collateralized by Eastern's trade accounts
receivable. Subsequent to March 31, 1999, the program was restructured so that a
portion of the receivables are sold outright rather than being used to
collateralize short-term borrowings. Eastern Electricity continually sells
additional receivables to replace those collected. At June 30, 1999, accounts
receivable of Eastern were reduced by (pound)255 million to reflect the sales of
the receivables under the new program. An additional (pound)45 million of
receivables remain as collateral for short-term loans. At June 30, 1999, TXU
Finance had borrowed (pound)150 million through the note issue arrangement. The
borrowings by Eastern Electricity and TXU Finance bear interest at an annual
rate based on commercial paper rates plus 0.225%, which was 5.225% at June 30,
1999.

          On May 13, 1999, Funding issued $1.5 billion ((pound)915 million)
worth of senior notes which are guaranteed by TXU Europe in three tranches: $350
million ((pound)214 million), 6.15% due May 15, 2002, $650 million ((pound)396
million), 6.45% due May 15, 2005, and $500 million ((pound)305 million), 6.75%
due May 15, 2009. The proceeds of this issuance were used as follows: (pound)680
million to repay the note payable to TXU Corp, (pound)55 million to reduce
borrowings under the Sterling Credit Agreement and (pound)180 million for
general corporate purposes. Shortly afterwards, TXU Europe entered into various
interest rate and currency swaps that in effect changed the interest rates on
the borrowings from fixed to variable based on LIBOR and fixed the principal
amount to be repaid in sterling.

CUSTOMER ACQUISITION COSTS

          Beginning in the year ended March 31, 1998, Eastern has paid
commissions to agents who assist Eastern in acquiring customers in the newly
deregulated gas market. Those costs of acquiring customers are charged to
expense when incurred, although revenues from the acquired customer base are
expected to be received over several years. Total charges for the years ended
March 31, 1997, 1998 and 1999 were zero, (pound)41 million and (pound)25
million, respectively, and for the six months ended June 30, 1999 were (pound)7
million. Eastern expects that it will continue to incur those costs in
connection with its effort to acquire natural gas customers for the foreseeable
future, although to a lesser degree. In addition, Eastern expects to incur
similar customer acquisition costs in connection with efforts to acquire
customers in deregulated electricity franchise markets.

WINDFALL TAX

          For the year ended March 31, 1998, a windfall tax was levied on
Eastern according to a formula contained in the UK Finance (No. 2) Act 1997. The
liability for the tax was assessed at (pound)112 million of which half was paid
on December 1, 1997 and the balance was paid on December 1, 1998. The windfall
tax was included in the tax provision for the year ended March 31, 1998.

CURRENCY RISKS; ABSENCE OF HEDGING TRANSACTIONS

          TXU Europe's revenues generated by Eastern will be primarily in pounds
sterling while the purchase price which was paid to Funding for the senior notes
was paid in US dollars, and the interest and principal payment obligations with
respect to the exchange senior notes will be payable in US dollars. As a result,
any change in the currency exchange rate that reduces the amount in pounds
sterling obtained upon conversion of the US dollar-based net proceeds of the
senior notes or that increases the effective principal and interest payment
obligations represented by the exchange senior notes upon conversion of pounds
sterling-based revenues into US dollars may, if not appropriately hedged, have a
material adverse effect on TXU Europe and Funding or on their ability to make
payments on the exchange senior notes or the guarantee. See EXCHANGE RATES for
information concerning the Noon Buying Rate for pounds sterling expressed in US
dollars. Although TXU Europe has entered into transactions to hedge risks
associated with exchange rate fluctuations, there can be no assurance that the
transactions will be successful in reducing those risks.

EUROPEAN MONETARY UNION (EMU)

          Most of Eastern's income and expenditures are denominated in pounds
sterling or in the currencies of other countries which either are not eligible
or have not joined the first stage of EMU. Eastern therefore does not expect the


                                      36
<PAGE>


introduction of the Euro, the new currency of countries which participate in
EMU, to have a material impact on those operations for so long as the UK
continues to remain outside EMU. Eastern has prepared its accounting systems to
be able to deal with the receipt of payments in Euros effective from January 1,
1999.

EFFECT OF INFLATION

          Because of the relatively low level of inflation experienced in the
UK, inflation did not have a material impact on results of operations for the
periods presented.

CHANGES IN ACCOUNTING STANDARDS

          Statement of Financial Accounting Standards No. 133, "Accounting for
Derivative Instruments and Hedging Activities," is effective for fiscal years
beginning after June 15, 1999. This standard requires that all derivative
financial instruments be recognized as either assets or liabilities on the
balance sheet at their fair values and that accounting for the changes in their
fair values is dependent upon the intended use of the derivatives and their
resulting designations. The new standard will supersede or amend existing
standards which deal with hedge accounting and derivatives. While TXU Europe has
not yet determined the effects adopting this standard will have on the
consolidated financial statements, those effects could be material. On May 19,
1999, the Financial Accounting Standards Board decided that it would amend
Statement of Financial Accounting Standards No. 133 and defer its effective date
to fiscal quarters of all fiscal years beginning after June 15, 2000.

          The Emerging Issues Task Force, or EITF, has issued No. 98-10,
"Accounting for Energy Trading and Risk Management Activities," which is
effective for fiscal years beginning after December 15, 1998. EITF 98-10
requires that contracts for energy commodities which are entered into under
trading activities should be marked to market with the gains and losses shown
net in the income statement. As TXU Europe's fiscal year ends on December 31,
TXU Europe adopted EITF 98-10 effective January 1, 1999 for the fiscal year
ending December 31, 1999. As TXU Europe is not primarily involved in trading
activities, EITF 98-10 has not had a material impact on the consolidated
financial statements upon adoption.

YEAR 2000 ISSUES

          Many existing computer programs use only the last two digits to
identify a year in the date field. Thus, they would not recognize a year that
begins with 20 instead of 19. If not corrected, many computer applications could
fail or produce erroneous data on or about the year 2000.

         In August 1996, Eastern established a program of projects to ensure
that all its systems are Y2K compliant. In testing for conformity, Eastern uses
the revised version of the British Standards Institute's definition of Y2K
Conformity. Eastern's Y2K program is sponsored by the Chief Executive of Eastern
and is managed by a committee consisting of Eastern Managing Directors and
Senior Managers. Each of the projects in the program has six phases: inventory;
risk assessment; analysis; remediation; testing and contingency.

EASTERN'S STATE OF READINESS

          The inventory, risk assessment and analysis of the mainframe systems
were completed in June 1997. All COBOL code was fixed by November 1998. The
mainframe remediation work was completed in March 1999 and the testing work was
completed in September 1999.

          Inventories of all the other information technology, or IT, systems
and of embedded systems that are part of controls, monitoring and protection
systems, including electricity meters and customer premises and systems used in
the offices of Eastern and TXU Europe, were completed in February 1998. Risk
assessments were completed in September 1999. Since October 1996, requirements
have been included in Eastern's purchasing terms and conditions requiring Y2K
readiness for new systems. Acceptance tests for any significant new or upgraded
system include testing for Y2K readiness.


                                      37
<PAGE>



          The IT infrastructure is currently based on a mixture of hardware and
operating systems connected by local and wide area networks. The system was
remediated in March 1999 and has been tested and verified compliant. The
infrastructure PABX systems were upgraded to be compliant in February 1999.

          The eight power station turbine control systems have been tested and
verified compliant. All the electricity distribution systems have been checked,
and testing will be completed by the end of 1999.

COSTS TO ADDRESS Y2K ISSUES

          The costs of addressing the Y2K issue are estimated to be
approximately (pound)20 million. These costs include all Y2K activities. They do
not include the cost of achieving Y2K compliance for new IT systems installed in
connection with the opening up of the domestic electricity retail market to
competition, new systems installed to meet other business needs, or the cost of
developing contingency plans for the energy management business. Costs of
addressing the Y2K issue are being expensed as incurred. Amounts expended
through December 1998 totalled (pound)2.8 million, cost expenditures for 1999
are estimated at (pound)14.7 million, of which approximately (pound)2.0 million
were incurred in the first quarter of 1999, and an additional (pound)2.4 million
for 2000.

RISKS AND CONTINGENCY PLANS

          With respect to internal risks, Eastern's current assessment of the
most reasonably likely worst case scenario is that impacts on either service or
financial performance will not be materially adverse. Eastern believes, based on
the results of testing that has already occurred on a large portion of
production equipment with embedded systems, that if any disruption to service
occurs, it will be isolated and of short-term duration.

          All of Eastern's businesses have developed Y2K contingency plans. The
Y2K process includes a review of all the existing contingency plans and further
development of contingency arrangements to cover Y2K failure scenarios.

          Each of Eastern's businesses has carried out an analysis of potential
Y2K risks based on the following scenarios:

          o    Failure of data/voice communications - internal and external;

          o    Failure of electricity - Generation/National Grid/Distribution
               Network;

          o    Failure of water supply and sewage;

          o    Failure of gas supply - predominantly to power stations; and

          o    Failure of computer systems due to unforeseen Y2K problems.

          Each business has assessed the criticality and impact of each risk
based upon their key business processes and operational sites.

          Contingency plans have been prepared by each business for the risks
associated with the scenarios identified above. These contingency plans are
being revised on a monthly basis as contingency planning is considered to be a
continually developing process that reflects the review/testing process and
changes in the risk portfolio. Final contingency plans are scheduled to be
completed during October 1999.

          Eastern is working with its equipment suppliers to ensure their
products and services are Y2K compliant. Reviews were completed by December
1998. Eastern believes that any failure of those suppliers to be compliant is
unlikely to have a material effect on Eastern or its operations. Eastern's
operations are heavily dependent upon the reliability of National Grid, the high
voltage transmission system in England and Wales, and the operations of the
Pool. If National Grid were to have service disruptions as a result of a Y2K
problem, it might affect Eastern in either of two ways. Eastern's generation
business might not be able to deliver electricity on to National Grid or


                                      38
<PAGE>

Eastern's distribution business might not be able to deliver electricity to its
customers. If the Pool were to have service disruptions as a result of a Y2K
problem, it might affect energy trading and the payments for that energy.
Eastern, as a generator, might be delivering electricity on to National Grid but
not be receiving the correct payments in the agreed timeframe. Eastern, as a
distributor and as a supplier, might not be able to settle its payments with
other electricity participants in the market place in the agreed timeframe.
National Grid and the Pool have taken the position that they anticipate no
material disruptions of service.

CHANGE IN CERTIFYING ACCOUNTANT OF TXU EUROPE

          On August 6, 1999, based upon the recommendation of its Audit
Committee, the Board of Directors of TXU Europe voted to appoint Deloitte &
Touche as the principal accountants for TXU Europe and its subsidiaries for the
year ended December 31, 1999. TXU Europe chose not to continue the engagement of
PricewaterhouseCoopers, its former principal accountants. The decision by TXU
Europe to change principal accountants was made in order to align the principal
accountants of TXU Europe with those of TXU Corp. Deloitte & Touche LLP have
been the principal accountants for TXU Corp and its predecessors since 1945.

          No report of PricewaterhouseCoopers on TXU Europe's financial
statements, including the period from formation, February 5, 1998, through
December 31, 1998, contained any adverse opinion or disclaimer of opinion, nor
was any report qualified in any manner.

          During the period from formation through December 31, 1998 and the
period from January 1, 1999 to August 6, 1999, there were no disagreements with
PricewaterhouseCoopers on any matter of accounting principles or practices,
financial statement disclosure or auditing scope or procedure. During this
period, there were no "reportable events" as that term is defined in Item
304(a)(1)(v) of Regulation S-K of the Securities Act.

          TXU Europe requested and received from PricewaterhouseCoopers a letter
dated August 9, 1999 addressed to the SEC stating that it agreed with the above
statements for the period from formation through December 31, 1998 and the
period from January 1, 1999 to August 6, 1999.

          On August 6, 1999, TXU Europe engaged Deloitte & Touche as its
principal accountants to audit the financial statements for the year ending
December 31, 1999. TXU Europe has not consulted Deloitte & Touche regarding any
of the matters or events listed in Item 304(a)(2)(i) and (ii) of Regulation S-K
of the Securities Act. TXU Corp had routine discussions with Deloitte & Touche
LLP concerning the application of accounting principles and other matters
primarily relating to the application of purchase accounting principles and
other matters primarily relating to the application of purchase accounting to
the consolidated financial statements of TXU Corp. TXU Corp and Deloitte &
Touche LLP do not believe that these discussions constitute consultations within
the context of Item 304(a)(2) of Regulation S-K.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

RISK MANAGEMENT

          TXU Europe is exposed to a number of different market risks including
changes in gas and electricity prices, interest rates and foreign currency
exchange rates. TXU Europe has developed a control framework of policies and
procedures to monitor and manage the exposures arising from volatility in these
markets. To implement these policies and procedures, TXU Europe enters into
various derivative instruments for hedging purposes. Both the energy management
and the treasury operations make use of those instruments, but only well
understood derivative instruments are authorized for use.

INTEREST RATE RISK

          TXU Europe's exposure to interest rate risk is managed by maintaining
a balance of fixed and floating rate borrowings and deposits. Interest rate
swaps and forward rate agreements are used from time to time to adjust the
proportion of fixed rate exposure within the specified limits.


                                      39
<PAGE>

          The table below provides information concerning TXU Europe's financial
instruments as of March 31, 1999 that are sensitive to changes in interest
rates, which include debt obligations by principal amount and interest rate
swaps. For debt obligations, the table presents principal cash flows and related
weighted average interest rates by expected maturity dates. TXU Europe has
entered into interest rate swaps under which it has agreed to exchange the
difference between fixed-rate and variable-rate interest amounts calculated with
reference to specified notional principal amounts. The contracts require
settlement of net interest receivable at specified intervals which generally
coincide with the dates on which interest is payable on the underlying debt,
primarily semi-annually. When differences exist between the swap settlement
dates and the dates on which interest is payable on the underlying debt, the gap
exposure, or basis risk, is managed by means of forward rate agreements. These
forward rate agreements are not expected to have a material effect on TXU
Europe's financial position, results of operations or cash flows. For interest
rate swaps, the table presents notional amounts and weighted average interest
rates by expected, or contractual, maturity dates. Weighted average variable
rates are based on rates in effect at the reporting date.

                           EXPECTED MATURITY DATE
                -------------------------------------------
                                                                        MARCH
                                                                          31,
                                                      THERE-             1999
                2000   2001   2002    2003     2004   AFTER      TOTAL   VALUE
                ----   ----   ----    ----     ----   -----      -----   -----
Long-term Debt
     (including
     Current
     maturities):

 Fixed Rate
  ((pound)m)..  225.1  923.8  127.9            361.9   1,160.1  2,798.8  2,874.2

 Average
  interest
  rate........  7.35%  6.87%  7.35%            8.38%    8.20%    7.61%

 Variable
  Rate
  ((pound)m)..                       1,004.0             75.6  1,079.6   1,079.6

 Average
  interest
  rate........                         6.33%            5.42%    6.27%


 Interest
  Rate Swaps:

 Fixed to
  Variable
  ((pound)m)..                                 100.0              100.0     15.2

 Average
  pay rate....                                 4.75%

 Average
  Receive
  rate........                                 8.38%

 Variable
  to Fixed
  ((pound)m)..                 15.8    400.0            432.0    847.8    (57.4)

 Average
  pay rate....               12.91%    6.71%            6.45%

 Average
  receive
  rate........                8.02%    5.63%            5.76%


Forward rate agreements totalling (pound)355 million for a maximum duration of
approximately one year to swap floating rate deposits into fixed rates were
outstanding at March 31, 1999 with a weighted average interest rate of
approximately 6.66%. The market value of these forward rate agreements was not
materially different from the notional value.

          The market risk information of TXU Europe as of June 30, 1999 is not
significantly different from the March 31, 1999 information presented above,
except for changes in interest rate risk relating to new issues of long-term
debt as described in the notes to the June 30, 1999 financial statements
presented elsewhere in this prospectus.

ENERGY RISK MANAGEMENT

          The energy business contracts to supply electricity to customers at
fixed prices and buys output from the electricity Pool to meet the demand of
these customers. Since the price of electricity purchased from the Pool can be
volatile, Eastern is exposed to the risk arising from the differences between
the fixed price at which it sells electricity to customers and the variable
prices at which it buys electricity from the Pool. Eastern's generation business
provides a physical hedge to this risk as it is exposed to Pool price
fluctuations from selling electricity into the Pool. Eastern's overall exposure
to those risks is managed by the energy management business which also enters
into derivatives to hedge the portfolio and maintain energy price exposure to
within a limit set by the Board of Directors of Eastern. The derivatives used
are contracts for differences and electricity forward agreements. Contracts for


                                      40
<PAGE>

differences are bilaterally negotiated contracts which fix the price of
electricity for an agreed quantity and duration by reference to an agreed strike
price, which is the price specified in the contract for differences. Electricity
forward agreements are similar in principle to contracts for differences but are
on standard terms and tend to be for smaller quantities and shorter durations.
The hypothetical loss in fair value of Eastern's contracts for differences and
electricity forward agreements in existence at March 31, 1999 arising from a 10%
adverse movement in future electricity prices is estimated at (pound)52 million.
This loss is calculated by modeling the contracts against an internal forecast
of Pool prices using discounted cash flow techniques. The fair value of
outstanding contracts for differences and electricity forward agreements at
March 31, 1999 was (pound)48 million, calculated as the difference between the
expected value of the contracts for differences and electricity forward
agreements, based on their known strike price and known value and the current
market value, based on an estimate of forward prices for the contract for
difference or electricity forward agreement term.

          Eastern also sells fixed price gas contracts to customers and supplies
the customer through a portfolio of gas purchase contracts and other wholesale
contracts. Eastern's overall net exposure to the gas spot market is also managed
within a limit set by the Board of Directors of Eastern using natural gas
futures and swaps, as appropriate, to hedge the exposures. There were no gas
swaps outstanding at March 31, 1999.

          Management of the market risks associated with the portfolio of
physical generation assets, upstream gas assets and gas and electricity sales
and derivative contracts is critical to the success of Eastern and therefore
comprehensive risk management processes, policies and procedures have been
established to monitor and control these market risks.

FOREIGN CURRENCY

          TXU Europe manages its exposure to foreign currency rates principally
by matching foreign currency denominated assets with borrowings in the same
currency. Currency swaps and options are also used where appropriate to hedge
any residual exposures. In addition, some imports of capital equipment and fuel
are denominated in foreign currencies and the sterling cost of these is fixed by
means of forward contracts as soon as TXU Europe's contractual commitment is
firm. The US$ option contracts outstanding at December 31, 1998 all matured in
the period to March 31, 1999. The principal foreign currency hedges outstanding
at March 31, 1999 were as follows:

US$/GBP swaps in respect of the semi-annual interest payments on, but not the
principal amount of, the $500 million of guaranteed notes previously issued to
swap from US$ to GBP as follows:


                            Annual                          March 31, 1999
       Period               Amount            Rate            Fair Value
       ------               ------            ----       --------------------

  Annually to 2017      $14.8 million         1.61       (pound)(5.7) million
  Annually to 2027      $22.5 million         1.62      (pound)(15.6) million


                                      41
<PAGE>


                               INDUSTRY BACKGROUND

GENERAL

          Traditionally, the electric industry in the UK, including
distribution, transmission and generation, has been highly regulated. Throughout
England and Wales, electricity power stations, together with the transmission
and distribution systems, constitute a single integrated network. Privatization
of the UK electricity industry has opened the market to new participants. Each
participant must be licensed to generate, transmit or supply electricity. Almost
all electricity generated in England and Wales must be sold to and purchased
from the wholesale trading market for electricity, commonly known as the Pool.
Prices for electricity are set by the Pool for each half hour based on bids of
generators and a complex set of calculations that matches supply and demand.

          The gas industry in Great Britain has been privatized and competition
among suppliers is encouraged by deregulation of the supply of gas, first to
larger customers and, more recently, to smaller customers including residential
users. Most of the gas transmission and distribution network in Great Britain is
owned and operated by BG plc, which is required to provide fair access to its
network to all shippers of gas. Charges to shippers of gas are based on the
amount of pipeline capacity reserved and the number of points of entry and exit
to and from the national network.

THE ELECTRICITY INDUSTRY IN ENGLAND AND WALES


          Almost all electricity generated at power stations in England and
Wales is delivered through the high voltage transmission system owned and
operated by The National Grid Company. It is then transformed for delivery on to
the local distribution networks owned and operated by holders of public
electricity supply licenses like Eastern Electricity.

          During the five years ended March 31, 1998, demand for electricity in
England and Wales rose by approximately eight percent. The National Grid Seven
Year Statement published in April 1998 states that demand is expected to rise by
approximately seven percent during the five years ended March 31, 2003.

          "Energy Trends," the energy statistical bulletin issued by the UK
Department of Trade and Industry, reports that electricity produced by the UK
generating industry, including imports from Electricite de France, in the year
ended December 31, 1991, totalled approximately 300 TWh, of which approximately
66 percent was produced by coal-fired power stations and 21 percent by nuclear
power stations. Thirteen percent was output from pumped storage facilities - a
type of hydroelectric generating facility that uses generating capacity to pump
water from a lower reservoir to an upper reservoir during periods of low demand
for electricity and uses the flow of water from the upper to the lower reservoir
to generate electricity during periods of high demand, from oil fired power
stations and from interconnectors, which are electrical connectors between the
electrical facilities of two electric systems permitting a flow of energy
between the systems. During that time there was no significant production from
combined cycle gas turbine power stations. The bulletin indicates that in the
year ended December 31, 1997, including imports from Electricite de France, the
percentage of total electricity generated by coal-fired power stations had
declined to approximately 34 percent and the output from pumped storage, oil,
gas (other than combined cycle gas turbine power stations) and interconnectors
had declined to 12 percent while the percentage generated by nuclear power
stations had increased to 27 percent and combined cycle gas turbine power
stations accounted for 27 percent. Combined cycle gas turbine power stations are
a type of generating facility which combines a gas-powered combustion turbine
with a heat recovery boiler and a steam turbine. The heat recovery boiler uses
excess heat from the combustion turbine to produce steam to power the steam
turbine. This type of facility increases output and improves efficiency compared
to a facility that uses only a combustion turbine. Reasons for the development
of combined cycle gas turbine generating capacity since 1991 include the
availability of large volumes of natural gas, developments in technology and the
privatization of the UK electricity industry, which has allowed new entrants to
participate in the generation market.

          In December 1997, the UK government announced a review of energy
sources for power generation, including fuel diversity, sustainable development
and the role of coal. The government's conclusions were published in an October
1998 policy statement. The government's policy for issuing consents for the
construction of new generating stations, as set out in the October 1998 policy
statement, is that gas-powered generation would normally be inconsistent with


                                      42
<PAGE>

the government's energy policy, unless the project has other benefits, such as
combined heat and power projects which produce both power and usable heat and
have environmental or transmission system benefits.

THE POOL

          The Pool was established in 1990 for bulk trading of electricity in
England and Wales between generators and suppliers. The Pool reflects two
principal characteristics of the physical generation and supply of electricity
from a particular generator to a particular supplier. First, it is not possible
to trace electricity from a particular generator to a particular supplier.
Second, it is not practicable to store electricity in significant quantities.
These characteristics create the need for a constant matching of supply and
demand.

          All electricity generated in England and Wales, other than electricity
generated by small generators connected directly to the local distribution
networks rather than National Grid, must be sold to the Pool. In turn,
electricity suppliers generally must buy electricity from the Pool for resale to
their customers. Even groups which are both generators and licensed suppliers,
like Eastern, in most circumstances, must act through the Pool to sell all the
electricity they generate and to purchase all electricity they sell to
customers.

          The Pool is operated under the Pooling and Settlement Agreement, which
is currently under review by the UK government. The Pooling and Settlement
Agreement governs the constitution and operation of the Pool and the calculation
of payments due to and from generators and suppliers of electricity. The UK
government and all licensed generators and suppliers of electricity in England
and Wales are parties to the Pooling and Settlement Agreement. The Pool also
provides centralized settlement of accounts and clearing.

          Generators sell electricity to the Pool at a price for each unit of
electricity generated. Also, generators receive availability payments when they
declare themselves to be available but are not called upon to run. Suppliers buy
electricity through the Pool at a price which reflects these components and
which may also include additional amounts payable to National Grid.

          Prices for electricity are set by the Pool daily for each half hour of
the following day based on the bids of the generators and a complex set of
calculations that matches supply and demand and takes account of system
security. Generators make individual bids into the Pool once each day, stating
the price and volume at which they are prepared to generate at any point during
the following day. National Grid ranks the generating units in an order known as
the "merit order," primarily according to the price offered. National Grid then
schedules the generating units to operate according to this merit order, calling
into service the least expensive generating units first and continuing to call
generating units into service until enough are operating to meet demand. Factors
which may constrain National Grid's ability to order stations into operation in
strict observance of the merit order include the constraints of transmission
systems and the technical operating characteristics of some generating units.
The price paid to all generators which are called to run is set primarily by
reference to the highest bid price of all the generators selected to run in that
half hour. A computerized settlement system is used to calculate prices and to
process metered, operational and other data and to carry out the other
procedures necessary to calculate the payments due under the Pool trading
arrangements. The settlement system is administered on a day to day basis by
Energy Settlements and Information Services Limited, a subsidiary of National
Grid, as settlement system administrator. Pool prices for the purchase of power
can vary significantly from day to day and during each day.


          In order to reduce their exposure to fluctuations in Pool prices,
generators and suppliers enter into financial hedging contracts with each other.
These contracts are in the form of contracts for differences and electricity
forward agreements. Contracts for differences and electricity forward agreements
in effect fix the price that a supplier pays and a generator receives for
electricity. They therefore are used to reduce the price risk that would
otherwise be associated with the sale and purchase of electricity through the
Pool.

ELECTRICITY SUPPLY MARKETS IN ENGLAND AND WALES


          The regulatory framework in England and Wales differs for consumers
with maximum annual demands over and under 100 kW. The under 100 kW market,
comprising the former regional supply monopolies or franchises of the twelve


                                      43
<PAGE>

regional electricity companies, has recently been opened to competition. It is
sometimes referred to as the "ex-franchise" market. This market itself contains
two subdivisions. The first consists of all residential customers and small
businesses using up to 12,000 kWh/year. It is called the designated market. The
remainder of the ex-franchise market consists of smaller businesses with annual
maximum demands under 100 kW that use more than 12,000 kWh/year. The over 100 kW
market consists of all customers with an annual maximum demand of 100 kW or
more.

          Until September 1998, residential and small business customers in all
service areas could buy electricity only from the regional electricity company
authorized to supply service in the area where the customers were located.
However, competition has been introduced fully and customers are now able to buy
electricity from any licensed supplier. Ex-franchise customers are usually
supplied with electricity in accordance with published tariffs. A price control
formula set out in the supplier's public electricity supply license limits
prices charged to customers in the designated market. These prices are regulated
by the Director General of Electricity Supply as described below under EASTERN
BUSINESS OVERVIEW -- "UK Regulatory Matters; Energy Regulation; Electricity
Supply Price Regulation." A formula determines the maximum prices which any
public electricity supply license holder is permitted to charge. A separate
price control formula described below under EASTERN BUSINESS OVERVIEW -- "UK
Regulatory Matters; Networks Regulation; Distribution Price Regulation"
determines the maximum distribution revenue which a public electricity supply
license holder may earn from charges made to its own electricity supply business
and other electricity suppliers for use of its distribution network. These
formulas are in effect until March 31, 2000.

          To be able to supply electricity, a supplier must either have a second
tier supply license issued under the Electricity Act 1989 of Great Britain
described below under EASTERN BUSINESS OVERVIEW -- "UK Regulatory Matters;
Networks Regulation; Distribution Price Regulation" or hold a public electricity
supply license for the authorized area where its customers are located. The
license holder must demonstrate that it has adequate systems and processes in
place to fulfill its obligations. Customers in the over 100 kW market are
charged under the terms of commercial contracts negotiated with their supplier,
which may provide for fixed or variable prices. Variable prices normally reflect
expected fluctuations in the price paid by suppliers for the purchase of
electricity from the Pool. Customers in the under 100kW market who choose to be
supplied by a second tier supplier are charged under the terms of standard
published contracts.

          All suppliers use the national transmission system, for which they pay
published transmission charges, and the distribution system of the local public
electricity supply license holder, for which they pay published distribution
charges, to secure delivery of electricity to their customers.

          Electricity supply and distribution businesses in England and Wales
are subject to price controls. Since the implementation of the initial price
controls in 1990, there have been two reviews of the supply price control,
effective for the periods from April 1, 1994 to March 31, 1998 and from April 1,
1998 to March 31, 2000. These reviews have resulted in reduced supply and
distribution prices, but because related costs have also been reduced, the
effect on Eastern has not been material. On August 12, 1999, the Office of Gas
and Electricity Markets issued draft proposals, adjusted on October 8, 1999,
for a range of substantial net revenue reductions for the distribution
businesses of all regional electricity companies in the UK. The Office of Gas
and Electricity Markets issued its price adjustment proposals for the
electricity supply businesses on October 8, 1999. The final Office of Gas and
Electricity Markets report is expected at the end of November 1999 and both
distribution and supply price adjustments are expected to become
effective April 1, 2000. See EASTERN BUSINESS OVERVIEW-- "Energy
Regulation--Electricity Supply Price Regulation" and "Networks
Regulation--Distribution Price Regulation." There can be no assurance whether
the final price adjustments will impact the financial position, results of
operations or cash flows of Eastern or TXU Europe.

          With the consent of the public electricity supply license holders, the
Director General of Electricity Supply has modified the public electricity
supply licenses to require that the public electricity supply license holders
support the introduction of competition for ex-franchise supply customers by
offering services to competing suppliers. These services include registration,
data collection and aggregation, emergency reporting and meter operation. The
public electricity supply license holders may be required to provide meters to
customers who pay in advance for their electricity, usually customers with
outstanding obligations to the public electricity supply license holder. The


                                      44
<PAGE>

public electricity supply license holders are also required to provide,
collectively, consumption and other customer data and a data transfer service to
facilitate customer transfers to other providers in the open electricity market.

          The regional electricity companies also have contributed to a program
by the Pool to adopt settlement arrangements for the competitive market in 1998.
The costs of this program will be recovered from charges to be made to suppliers
by the Pool over a five year period. There is a cap above which the regional
electricity companies will only partially recover these costs. Eastern's share
of the costs beyond this cap is not expected to be material.

REGULATION OF THE ELECTRICITY SUPPLY INDUSTRY UNDER THE ELECTRICITY ACT

          The Electricity Act created the institutional framework under which
the industry is currently regulated, including the office of the Director
General of Electricity Supply, who is appointed by the UK Secretary of State for
Trade and Industry. The government is currently consulting on legislation to
make significant amendments to the Electricity Act to reflect proposed changes
in the regulatory and legal framework of the industry. The government appointed
Callum McCarthy, a former banker, as the Director General of Gas Supply
beginning November 1, 1998. He assumed the duties of the Director General of
Electricity Supply beginning January 1, 1999. The Office of Gas Supply merged
with that of the Office of Electricity Regulation covering England, Wales and
Scotland. Since June 17, 1999, the merged office has been known as the Office of
Gas and Electricity Markets.

          The Director General of Electricity Supply's functions under the
Electricity Act include:

          o    Granting licenses to generate, transmit or supply electricity, a
               function which he exercises under a general authority from the UK
               Secretary of State for Trade and Industry;

          o    Proposing modifications to licenses and, in case of
               non-acceptance of those proposals by licensees, making license
               modification referrals to the Monopolies and Mergers Commission;

          o    Enforcing compliance with license conditions;

          o    Advising the UK Secretary of State for Trade and Industry in
               respect of the setting of each public electricity supply license
               holder's non-fossil fuel obligation, which fixes the requirement
               for the licensee to purchase electricity from non-fossil sources;

          o    Calculating the rate of the levy to reimburse generators and
               regional electricity companies for the extra costs involved in
               non-fossil fuel plant generation and collecting this fossil fuel
               levy;

          o    Determining disputes between electricity licensees and customers;
               and

          o    Setting standards of performance for electricity licensees.


The term "supply" as used in the context of the Electricity Act covers both
distribution and supply activities.

          The Director General of Electricity Supply exercises concurrently with
the Director General of Fair Trading functions relating to monopoly situations
under the UK Fair Trading Act 1973 and functions relating to courses of conduct
which have, or might have, the effect of restricting, distorting or preventing
competition in the generation, transmission or supply of electricity in
contravention of the UK Competition Act 1980. The new Competition Act which
becomes effective March 1, 2000 will replace some provisions of the UK Fair
Trading Act 1973 and the UK Competition Act 1980. The new Competition Act
conforms to fair trade laws being enacted throughout the EU, including the
introduction of stricter enforcement and investigative powers.

          Subject to these duties, the UK Secretary of State for Trade and
Industry and the Director General of Electricity Supply are further required to
exercise their functions in the manner which each considers is best calculated:


                                      45
<PAGE>


          o    To protect the interests of consumers of electricity supplied by
               licensed suppliers in terms of price, continuity of supply and
               the quality of electricity supply services;

          o    To promote efficiency and economy on the part of licensed
               electricity suppliers and the efficient use of electricity
               supplied to consumers;

          o    To promote research and development by persons authorized by
               license to generate, transmit or supply electricity;

          o    To protect the public from the dangers arising from the
               generation, transmission or supply of electricity; and

          o    To secure the establishment and maintenance of machinery for
               promoting the health and safety of workers in the electricity
               industry.


The UK Secretary of State for Trade and Industry and the Director General of
Electricity Supply also have a duty to take into account the effect on the
physical environment of activities connected with the generation, transmission
or supply of electricity.

          In performing their duties to protect the interests of consumers in
respect of prices and other terms of supply, the UK Secretary of State for Trade
and Industry and the Director General of Electricity Supply are required to take
into account in particular the interests of consumers in rural areas. In
performing their duties to protect the interests of consumers in respect of the
quality of electricity supply services, they are required to take into account
in particular the interests of those who are disabled or of pensionable age.

          The Electricity Act requires the Director General of Electricity
Supply and the UK Secretary of State for Trade and Industry to carry out their
functions in the manner each considers is best calculated to ensure that all
reasonable demands for electricity will be satisfied, that license holders will
be able to finance their licensed activities and that will promote competition
in the generation and supply of electricity.

GOVERNMENT REVIEW OF UTILITY REGULATION

          On June 30, 1997, the UK government announced its intention to conduct
a comprehensive review of the regulatory framework governing the electricity
distribution and supply businesses in England and Wales, as well as the
regulatory framework applicable to providers of water and telecommunications
services. The review culminated in a March 1998 policy statement which sets
forth a number of proposals of the UK government designed to re-examine utility
regulation in the UK. Among the main proposals contained in that policy
statement, some of which would require implementing legislation, are:

          o    The retention of the current distribution price control formula
               as the basis for price regulation;

          o    Increased transparency and consistency of regulations;

          o    The separate licensing of the distribution and supply businesses
               of the regional electricity companies; and

          o    Amendment of the statutory duties of utility regulators to
               provide a new primary duty to exercise their functions in the
               manner best calculated to protect the interests of the consumers
               in the short and long term wherever possible, through promoting
               competition and adopting price regulation to distinguish between
               income earned through companies' own efforts and income which
               results from other factors.


          On May 13, 1998, the Director General of Electricity Supply issued a
consultation paper on the separation of distribution and supply businesses for
regional electricity companies and the future treatment of metering and meter
reading. The material proposals and recommendations set out in the consultation
paper are the following:


                                      46
<PAGE>


          o    Full separation of the management of the supply and distribution
               business was recommended and consideration of appropriate interim
               arrangements for separate companies that will make up the
               distribution and supply activities, each acting independently of
               the other. Measures should be introduced to ensure that each
               public electricity supply license holder's supply subsidiary
               operates at arm's length from the distribution subsidiary. These
               measures would include separate contracts between the supply and
               distribution businesses to avoid the sharing of facilities
               between the businesses. Separate management teams would be
               required for the two businesses and corporate headquarters
               activities would be minimized.

          o    The distribution company should be responsible for the
               maintenance and operation of the network and have a statutory
               duty to develop and maintain an efficient, coordinated and
               economical system of electricity distribution and to facilitate
               competition in generation and supply. It should connect any
               customer to the network on reasonable terms and provide "last
               resort" meter reading service for any supplier not wishing to
               provide the service itself.

          o    All suppliers should be placed on the same legislative footing,
               and tariff supply should be replaced by supply under contract.
               License conditions would be introduced to protect customers and
               competitors against dominant suppliers.

          o    Metering services should be open to competition, and arrangements
               for transmission in Scotland should be brought into line with
               those in England and Wales.


          In October 1998, the Department of Trade and Industry published a
consultation paper setting out its views, following consultation on a number of
issues relating to the reform of regulatory structure in the gas and electricity
markets. It intends to consult on issues arising from responses in the fall of
1999. The October 1998 consultation paper sets out the government's view that
separate ownership of distribution and supply companies was inappropriate, but
that the two businesses should be held in separate subsidiary companies.

          In November 1998, the Director General of Electricity Supply set out
further proposals on business separation. These proposals concentrate on the
goal of full operational separation of integrated support activities for the
distribution and supply businesses. He also appointed consultants to advise him
in drawing up a separation compliance plan. These were followed on May 19, 1999
by a further document of the Office of Electricity Regulation covering England,
Wales and Scotland that stressed the need to move rapidly towards operational
separation and proposed that work begin immediately on company specific
compliance plans. The Office of Electricity Regulation covering England, Wales
and Scotland also proposes the appointment of a senior level compliance manager
within each regional electricity company.

          The Director General of Electric Supply is also reviewing the
operations of the Pool with a view to promoting alternative trading
arrangements.

          TXU Europe and Eastern cannot predict the results of any of these
reviews, whether proposals recommended in the consultation paper will be
implemented or the ultimate effects on Eastern or TXU Europe.

THE GAS INDUSTRY IN THE UK

          Natural gas is used for a wide range of residential and small business
and industrial purposes and also for gas-fired electricity generating stations.
Total consumption of natural gas in the UK in 1997 was equal to approximately 54
million tons of oil which equated to approximately 407 million barrels of oil.
Production of natural gas in the UK in 1997 was equal to approximately 87
million tons of oil which equated to approximately 656 million barrels of oil.

          From the nationalization of the gas industry in Great Britain in 1948
until 1986, when British Gas plc was privatized, the supply of piped gas to
customers was a monopoly. Simultaneously with the privatization of British Gas
plc, steps were taken to develop greater competition within the industry,
initially by deregulating the supply of gas to the contract market. The contract
market is made up of customers that use more than 25,000 therms per year (1,000


                                      47
<PAGE>

tons of oil equivalent is equal to 0.3968 therms). Within the contract market
there are "interruptible" customers, whose supply can be interrupted in periods
of exceptional demand, and "firm" customers to whom supply is guaranteed.

          Competition has been extended to all consumers, including residential
and small business customers.

          British Gas plc divided itself into two separate companies, Centrica
plc and BG plc. Centrica plc is a shipper and supplier of gas, while almost all
of the UK gas transmission and distribution network is owned and operated by BG
plc.

          Participants in the gas industry are required to hold licenses granted
by the Director General of Gas Supply. These are:

          o    A "public gas transporter's license," which permits the licensee
               to carry gas through pipelines to any premises or to a pipeline
               system operated by another public gas transporter;

          o    A "gas supplier's license," which is required to supply gas to
               customers; and

          o    A "gas shipper's license," which allows the licensee to arrange
               with a public gas transporter to introduce, convey or take gas
               out of the transporter's pipeline system.


In addition, the exploration for and production of gas in the North Sea is
subject to license by the Department of Trade and Industry.

          BG plc is required to provide fair access to its network to all
shippers of gas, who pay charges determined by the amount of capacity they have
reserved on the system's entry and exit points and commodity charges based on
the amount of gas actually transmitted.

          Shippers and suppliers obtain natural gas directly from offshore
fields, in which they may own equity interests, from wholesalers, or from both.
There are various types of contracts for the purchase of gas, but most of these
currently relate directly to physical volumes to be delivered into the UK gas
supply network. Many of these include "take or pay" obligations, under which the
buyer agrees to pay for a minimum quantity of gas in a year, although the amount
it takes in any specific time period can vary according to its need. Gas can be
purchased for delivery from one day to several years ahead.

          Shippers in the gas industry have financial incentives to ensure that
they have sufficient gas, within limited tolerances, to meet the needs of their
suppliers and customers on a daily basis. Failure to do so could result in
additional costs being incurred. Fluctuations in demand are met by altering the
quantity of gas taken from fields, by adjusting wholesale purchase contracts and
the use of storage. Demand may also be limited by interrupting supplies to
interruptible customers. Any excess or shortfall in supply has to be sold to, or
bought from, the network operator at prices determined each day under an agreed
pricing formula.


                                      48
<PAGE>


                            EASTERN BUSINESS OVERVIEW

GENERAL

          Eastern, which is an indirect subsidiary of TXU Europe, is the holding
company for a group of companies engaged in a variety of energy businesses in
Europe. The management of these businesses is coordinated to give Eastern access
to many energy markets, to provide Eastern's customers access to a range of
energy products and to enable Eastern to respond efficiently to changes in
demand for and prices of energy throughout Europe. Eastern's principal business
operations are electricity networks and energy businesses in the UK.

          The networks business is the largest distributor of electricity in
England and Wales, with over 3 million customers in a service area covering
approximately 20,300 square kilometers in the east of England and parts of north
London.

          Eastern's energy business is made up of:

          o    Eastern Trading, which coordinates and manages for Eastern the
               price and volume risks associated with Eastern's generation and
               electricity and gas retail businesses and those of third parties;

          o    Energy Retail, Eastern's electricity and gas supply operations,
               which is one of the largest retailers of electricity in the UK,
               with approximately 3.1 million electricity customers of Eastern
               Electricity and Eastern Energy Limited and 822,000 customers of
               Eastern Natural Gas as of August 31, 1999; and

          o    Eastern Generation, one of the largest generators of electricity
               in the UK, which currently owns, operates or has an interest in
               ten power stations representing approximately 9.4% of the UK's
               total generating capacity as of December 31, 1998.

          Eastern also has interests in other parts of Europe, including
Scandinavia, Germany, the Czech Republic, The Netherlands, Poland and Spain, and
in four natural gas producing fields in the North Sea.

          The electric operations of Eastern are highly seasonal with a very
substantial proportion of its profits earned in the winter months. The purchase
price for electricity in each half hour varies according to total demand, the
amount of generation capacity available but not needed and the prices bid by
generators. Consequently, the purchase price tends to be highest during mid-week
afternoons in winter, when demand is highest, or in late autumn, when a
significant number of power stations undergo scheduled maintenance. Purchase
prices are generally lowest during summer months. Seasonal variations in results
are likely to continue under revised trading arrangements that are due to be
introduced during 2000.

          The energy retail, energy management and generation and networks
segments, the primary operating segments of Eastern, contributed 61%, 39% and
11%, respectively, of Eastern's revenues, before eliminating sales among Eastern
subsidiaries, during the last fiscal year. For financial information by
operating segment for the years ended March 31, 1997 and 1998, and for the
period from April 1, 1998 through May 18, 1998, see Note 15 to the Consolidated
Financial Statements of Eastern Group plc and Subsidiaries included elsewhere in
this prospectus. For financial information by operating segment for the periods
from formation on February 5, 1998 through December 31, 1998 and from formation
through March 31, 1999, see Note 17 to the Consolidated Financial Statements of
TXU Europe Limited and Subsidiaries included elsewhere in this prospectus. That
information has been prepared and presented in accordance with Statement of
Financial Accounting Standards No. 131, "Disclosures about Segments of an
Enterprise and Related Information."

EASTERN'S FLEXIBLE ENERGY PORTFOLIO CONCEPT

          Eastern began as a regional electricity company, operating what is now
the largest electric networks and supply business in the UK. As the UK energy
market has become increasingly competitive, Eastern has been a pioneer in the
development of the flexible energy portfolio concept in the UK. The growth in
Eastern's electric generation and gas production assets has provided the
opportunity to hedge Eastern's retail electricity and natural gas contracts and


                                      49
<PAGE>


commitments to customers. Eastern Trading now has a substantial portfolio of
positions in physical assets and contracts with which it can supply electricity
and gas to Eastern and other industry participants. The physical positions are a
natural hedge to the risks associated with Eastern's retail operations. To the
extent Eastern is naturally hedged, Eastern can avoid the expenses of entering
into alternative hedging arrangements. However, the physical positions are not
an exact match with Eastern Trading's supply commitments to the customers.
Therefore Eastern Trading manages the remaining exposure through contracts by
adjusting the balance of supply and demand in Eastern's portfolio, by varying
power station and gas field output, by contracting with counterparties and by
adjusting trading prices to the retail operations. Some of these arrangements
are described under "Portfolio Management/Energy Trading" below.

          Overall, Eastern Trading integrates all aspects of Eastern's energy
business. It coordinates Eastern's energy operations, taking into account
anticipated demand and the availability to Eastern of electricity and natural
gas from all sources, including generation, gas production, and contracted
supplies.

          In carrying out these duties, Eastern Trading:

          o    Offers Eastern's and others' retail operations a range of prices
               for electricity and gas on which the energy retailers may base
               prices for the supply of that energy to end customers;

          o    Bids into the Pool both price and volume for Eastern's
               generation, taking account of anticipated retail demand and the
               overall contractual position;

          o    Manages purchases from the Pool for Eastern and others;

          o    Manages Eastern's contracts for differences and electricity
               forward agreements; and

          o    Matches Eastern's gas assets and purchase contracts, including
               access to gas storage, with anticipated demand, including demand
               from Eastern's gas-fired generating plants, and buys and sells
               gas in the event of an excess or shortfall.

          Finally, Eastern is also forming various business alliances with
European power companies and expects to implement a similar strategy in other
parts of continental Europe as markets there open to competition.

STRATEGY FOR EASTERN'S ENERGY BUSINESS

          Eastern's strategy for the energy business is to increase Eastern's UK
market share in the retail sale of gas and electricity by strengthening its
existing positions in those markets. Eastern believes that substantial economic
and marketing benefits are derived from operating its natural gas and
electricity retailing business as a single unit. Competitive markets provide
opportunities for Eastern to expand its retail base through superior marketing
and a focus on service to customers. As the retail base grows, Eastern's overall
energy portfolio will be adapted to manage the associated price and volume
risks. Providing similar development and management of portfolios to third
parties that are other energy providers gives Eastern additional opportunities
to develop its customer base.

          Eastern also plans additional growth in continental Europe. Eastern
expects competition to increase in European markets. As opportunities arise,
Eastern intends to expand its current European presence by developing its
European energy business similarly to what it has done in the UK. This could be
by direct acquisition or contractual arrangements. As appropriate, Eastern aims
to establish positions through interests in physical assets or through contracts
and trading. It expects to develop distribution and retail customer bases
through direct marketing and alliances, or joint ventures, with businesses with
existing customer bases. These steps will enable Eastern to operate profitably
in these markets by taking advantage of price, weather, the timing of demands on
the system or other differentials between connected European markets, as it does
in the UK.


                                      50
<PAGE>


EASTERN GENERATION

          Eastern Generation is one of the largest generators of electricity in
the UK. Its share of total UK generating capacity is approximately 9.4%. It
currently owns, operates or has an interest in ten power stations in the UK.
Eastern Generation also has a controlling interest in Nedalo (UK) Limited, the
largest supplier of small electrical combined heat and power plants, which are
those with less than 1.5 MW, in the UK.

UK GENERATION FACILITIES

          Eastern's current portfolio of power stations is predominately a mix
of combined cycle gas turbine and coal-fired stations. It represents both plants
which run throughout most of the year and plants which run only during periods
of high demand. Eastern's portfolio of power stations provides flexibility in
managing the price and volume risks of its energy contracts and has enabled
Eastern to diversify its fuel supply risk.

          Information on Eastern's interests in power stations in the UK is set
out in the following table and discussed further below. In all cases installed
generating capacity is equal to registered generating capacity except for
Peterborough and King's Lynn, which have registered generating capacities of 405
MW and 380 MW, respectively, but installed generating capacities, as shown
below, of 360 MW and 340 MW, respectively.

- --------------------------------------------------------------------------------
                                                   Installed
                                                    Capacity   Date of earliest
Plant                  Type                            MW        commissioning
- --------------------------------------------------------------------------------

West Burton          Coal-fired                       2,012          1967
Rugeley B            Coal-fired                       1,046          1972
Drakelow C           Coal-fired                         976          1965
Ironbridge           Coal-fired                         970          1970
High Marnham         Coal-fired                         945          1959
Peterborough         Combined cycle gas turbine         360          1993
King's Lynn          Combined cycle gas turbine         340          1997
Barking              Combined cycle gas turbine         135(1)       1995
London-Citigen       Combined heat and power             31          1992
Grimsby-MIC(2)       Combined heat and power             15          1995
                                                      -----
Total                                                 6,830
                                                      =====


(1) Represents Eastern's approximately 13.5% interest in a 1,000 MW plant.
(2) Located on the property of a customer.

          West Burton, Rugeley B and Ironbridge. In June 1996, Eastern assumed
          -------------------------------------
operational and commercial control, through a combination of lease and outright
purchase from National Power, of all of the assets and a portion of the
liabilities of the West Burton, Rugeley B and Ironbridge power stations. Eastern
holds a 99-year lease over the land, buildings and plant at each of those power
stations and has the right to purchase the freehold land after 50 years. Under
the leases, Eastern was committed to make fixed payments totalling (pound)737.5
million, of which (pound)337.5 million was paid at commencement of the leases.
The balance, together with interest at 7.75%, is payable in 2001. Further
payments of approximately (pound)6 per MWh, indexed to inflation and linked to
output levels from these stations, are also payable to National Power through
2004. National Power has agreed in principle with the Department of Trade and
Industry to modify the payment terms to reduce Eastern's output-linked payments
by (pound)1.50 per MWh for four months of the year. The specific terms of the
modification are not yet agreed. The new terms will not otherwise change
Eastern's obligations under the leases. The National Power leases have been
characterized as capital leases under US GAAP.

          Drakelow C and High Marnham. Eastern has leased the land, buildings
          ---------------------------
and plant at the Drakelow C and High Marnham power stations from PowerGen for 99
years, under agreements entered into in July 1996. PowerGen is responsible for
decommissioning costs if Eastern decides to close these stations during the term
of the leases. Eastern is committed to fixed payments totalling (pound)230
million, subject to minor adjustments if aggregate capacity is reduced. The


                                      51
<PAGE>


payments, together with interest, are to be made in installments, over eight
years beginning in 1996. As with the National Power leases, further
output-related payments of approximately (pound)6 per MWh, indexed to inflation,
are payable to PowerGen for the first five years of operation by Eastern. On
November 25, 1998, the UK Secretary of State for Trade and Industry confirmed
that, as a condition for allowing PowerGen to acquire East Midlands Electricity
plc, he would require that the output-related elements of these lease
arrangements be terminated 15 months early. The output-related payments to
PowerGen will now terminate in March 2000.

          Peterborough. The power station at Peterborough was developed and
          ------------
built as a joint venture between Eastern and Hawker Siddeley Power
(Peterborough) Limited between 1990 and 1993. Eastern acquired Hawker Siddeley's
interest in September 1994. Eastern Trading has secured contracts with natural
gas suppliers to meet the station's natural gas requirements. The Peterborough
plant is operated and maintained on behalf of Eastern by a third party
contractor under a seven year contract which commenced in 1993.

          King's Lynn. The 340 MW combined cycle gas turbine power station at
          -----------
King's Lynn was constructed for Eastern under a contract which required the
contractor to provide a functioning power plant. The station began commercial
generation in December 1997 and is operated and maintained by Eastern. Eastern
Trading has secured contracts with natural gas suppliers to meet the station's
natural gas requirements.

          Barking. Eastern has an interest of approximately 13.5% in a 1,000 MW
          -------
combined cycle gas turbine power station at Barking which was constructed as a
joint venture between Eastern and a number of other companies and which became
operational in 1995.

          London-Citigen and Grimsby-MIC. In December 1998, Eastern Generation
          ------------------------------
acquired from BG plc two combined heat and power plants: a 15 MW combined heat
and power plant based on the Millennium Inorganic Chemicals site at Grimsby and
a 31 MW district heating and chilling plant, Citigen, in London.

          Nedalo. Eastern owns 75% of Nedalo, which provides to customers small
          ------
scale combined heat and power equipment that can produce up to 1.5 electrical MW
per single unit. Separate units can be grouped together. When grouped together,
the units can have a total output equal to the sum of the outputs for the
individual units. Approximately 70 MW of small scale combined heat and power
equipment is expected to be installed in the UK in 1999, and Nedalo has
approximately 70% of this market.

NON-UK GENERATION FACILITIES

          Czech Republic. Eastern has invested (pound)27.8 million in an
          --------------
interest of 83.7% in Teplarny Brno, a district heating and generation company
based in Brno, the second largest city in the Czech Republic. Teplarny Brno owns
oil and gas-fired plants that are capable of generating 851 MW of energy in the
form of steam and hot water. This is sold principally to industrial and
residential customers. It also owns a 169 kilometer pipeline network for
distributing heat to customers' premises. Teplarny Brno also has an electricity
generation capacity of approximately 97 MW. The output is sold to the regional
electricity company. A combined cycle gas turbine plant is currently being
commissioned and will provide 86 MW of additional heat capacity and 95 MW of
additional electricity generating capacity. This plant, which has a contract
value of approximately (pound)31.6 million, is expected to be fully commissioned
by the end of October 1999.

          Poland. Eastern has acquired 49% of Zamosc Energy Company, a joint
          ------
venture with the Polish regional distribution company, Zamejska Korporacja
Energetyczna SA, which was established to develop power plants in southeast
Poland. A 125 MW combined cycle gas turbine project is being developed at
Jaraslaw. The project is expected to cost approximately US$100 million, but the
financing has not yet been closed.

          Finland. In September 1999, Eastern announced that it was to form a
          -------
joint venture company with Pohjolan Voima Oy, Finland's second largest
electricity generator. The joint venture company will be owned 81% by Eastern
and 19% by Pohjolan Voima Oy. As part of the transaction the joint venture will
acquire approximately 600 MW of Pohjolan Voima Oy's thermal generating capacity.
Eastern will pay approximately (pound)200 million for its share of the joint
venture. The formation of the joint venture is a part of Eastern's strategy
to build a European energy portfolio by working in partnership with other
companies.


                                      52
<PAGE>


OTHER PROJECTS

          In December 1997, the UK government stopped granting consents for the
construction of new gas-fired power stations pending adoption of the stricter
consents policy announced in an October 1998 policy statement on Energy Sources
for Power Generation. This policy has delayed the construction of some projects
by Eastern and its competitors. However, in December 1998, Eastern received
government consent to build a 215 MW combined heat and power plant to provide
heat and power to Shotton Paper on Deeside. In addition in July and September
1999, Eastern received government consent to modify the Drakelow and Rugeley
power stations to enable those power stations to be fueled by gas in addition to
coal, or by a combination of gas and oil.

          Eastern continues to consider other new generation projects and in
April 1999 it announced that a one MW wind turbine in Northern Ireland had
successfully completed tests and had begun generating electricity.

          The UK government imposes on electricity suppliers an obligation to
purchase a portion of their requirements from renewable energy sources under the
non-fossil fuel obligation levy scheme. Renewable energy sources are those that
are not currently consumed faster than they are replenished. Renewable energy
sources include solar and wind power. As of September 30, 1999, Eastern had
entered into development agreements in the UK for 110 MW installed capacity of
on-shore wind projects under power purchase contracts that are awaiting planning
consents from local authorities. An agreement outlining the main terms has been
signed with joint developers for up to 100 MW of on-shore wind power in Portugal
and 65 MW of electricity to be produced from forest waste in the UK. Additional
opportunities for renewable energy projects and large and small scale combined
heat and power plants are being actively considered, together with other
conventional generating projects.

COMPETITION IN GENERATION

          Eastern is one of the largest generators in the UK, with a share of
approximately 9.4% of the UK's total generation capacity registered as of
December 31, 1998.

          Eastern's mix of generating plants enables it to operate in the
sectors of the market for both plants that run throughout most of the year and
plants that run only during periods of high demand, and to spread its fuel
risks.

          The generation market will be affected by the outcome of the review of
energy sources by the UK government and the regulatory review of electricity
trading arrangements.

          The UK government has initiated a program of reform in the electricity
market. The program involves:

          o    Reform of the electricity trading arrangements in England and
               Wales;

          o    Seeking practical opportunities for divestment of assets by major
               coal-fired generators;

          o    Moving forward with competition in electricity supply for all
               customers;

          o    Separating supply and distribution in electricity markets;

          o    Revising its policy relating to the construction of new gas-fired
               generation facilities;

          o    Continuing to press for open energy markets in Europe.

          One of the results of this program is that the major coal-fired
generators, National Power and PowerGen, are in the process of divesting
generating plants. AES Corp. is buying the 4,000 MW Drax coal-fired station
from National Power and Edison Mission Energy is acquiring the two 2,000 MW
coal-fired stations at Ferrybridge and Fiddlers Ferry from PowerGen. These
transactions are yet to be completed. In addition, construction of new
gas-fired generating facilities is likely to increase competition in the
generation market. Eastern cannot predict the impact these reforms will have
on its financial position, results of operations or cash flows.


                                      53
<PAGE>

ENERGY RETAILING

          Eastern has integrated its electricity and gas retailing operations
into a single energy business.

          The electricity retailing business involves the sale to customers of
electricity that is purchased from the Pool. Pool price risk is managed on
behalf of the retail business by Eastern Trading. The energy business is charged
a regulated price by transmission and distribution companies, including Eastern
Electricity, for the physical delivery of electricity.

          Eastern Electricity supplies electricity to customers in all sectors
of the market and is one of the largest retailers of electricity in England and
Wales. Eastern's service area, which covers approximately 20,300 square
kilometers in the east of England and parts of north London, was one of four
areas in the first group to be fully opened for competition. At August 31, 1999,
Eastern Electricity supplied electricity to approximately 2.9 million customers,
including approximately 2.6 million residential customers and 178,000 small
businesses. Industrial and commercial customers accounted for approximately 53%
of Eastern Electricity's retail sales.

          Eastern Natural Gas is one of the largest suppliers of natural gas in
the UK. At December 31, 1998 Eastern's market share by volume was estimated at
approximately 11% of gas delivered to the competitive industrial and commercial
market. At August 31, 1999, it was supplying 822,000 customers in the UK,
ranging from residential households to large industrial companies.

          In November 1998, Eastern announced a gas retailing joint venture in
Holland with Energie Noord West and an electricity trading and retail joint
venture with Lunds Energi in Sweden.

          In June 1999, Eastern announced details of a program to restructure
the energy retailing business in order to be more cost effective in the
competitive energy markets. This program will result in the closure of two
principal offices with the loss of 300 permanent and 200 temporary positions and
a cost of approximately (pound)8.6 million. Eastern also intends to seek new
ways to access the energy markets and to form more partnerships with the
objective of reducing costs, improving access to customers and capitalizing on
emerging new markets like the internet.

COMPETITION IN ELECTRICITY RETAILING

          Eastern is an active participant in the competitive UK electricity
market. The competitive market is made up of customers with maximum annual
demand of more than 100 kW. It typically includes large commercial and
industrial users. As of December 31, 1998, this market consisted of over 51,000
sites. Eastern estimates that this represents a market size of approximately
(pound)6 billion per year based upon electricity prices at that date. In
addition, Eastern estimates that more than 85% of these sites are outside its
authorized area, and that over 60% of its electricity sales to the competitive
market are to customers outside its authorized area. Eastern had more than 13%
of this market. Eastern competes in the competitive market for customers with
maximum annual demand of more than 100kW on the basis of the quality of its
customer service and by competitive pricing. The largest suppliers in this
market over the same period were PowerGen and National Power.

          Competition has been fully introduced for customers in all areas of
Great Britain. New entrants to the competitive market have been limited to
British Gas Trading Limited, Independent Energy and a small number of other
companies. Eastern competes nationally for residential and small business
customers and, by August 31, 1999, it was supplying 174,000 customers outside
its traditional service area and had agreed contracts with a further 60,000
residential customers. At the same date, approximately 282,000 customers in
Eastern's service area had transferred to other suppliers.

          There is no assurance whether or not competition among suppliers of
electricity will adversely affect Eastern.


                                      54
<PAGE>

COMPETITION IN GAS SUPPLY BUSINESS

          As a result of UK government action in recent years, the UK retail gas
supply market is open to competition. Eastern's main competitors are Centrica
plc and the gas marketing arms of some major oil companies. Further competition
is provided by a number of other electricity companies and smaller gas suppliers
which are independent of the major oil companies and which each have a minor
presence in the market.

          Eastern intends to maintain a significant share of this market through
high-quality customer service and competitive pricing.

PORTFOLIO MANAGEMENT/ENERGY TRADING

          Typically, holders of public electricity supply licenses issued under
the Electricity Act in connection with supply and distribution within an
authorized area in Great Britain are exposed to risk, as they are obliged to
supply electricity to their customers at stable prices but have to purchase
almost all the electricity necessary to supply those customers from the Pool at
prices that are constantly changing. The ownership of generating assets provides
a natural hedge against these risks; the use of financial instruments like
contracts for differences provide another hedging alternative.

          A contract for differences is an agreement between two parties calling
for payments between the parties of amounts equal to the product of:

          o    The difference in each settlement period between the Pool price
               and the price, known as the strike price, specified in the
               contract for differences and

          o    The amount of electricity provided for in that settlement period,
               which is usually expressed in MW of demand.

Each settlement period is one-half hour. Contracts for differences effectively
fix the prices a supplier pays and a generator receives for electricity. If the
Pool price is lower than the price specified in the contract for differences for
the settlement period, the supplier pays the generator; and if the Pool price is
higher, the generator pays the supplier. In this way, contracts for differences
reduce the financial risk otherwise associated with the sale and purchase of
electricity through the Pool.

          Eastern Trading coordinates Eastern's activities in managing risk. It
provides support to Eastern's energy retail activities, taking into account its
energy purchases and sales and its contract portfolios, including Eastern's
generating assets and natural gas production interests. Eastern Trading is
responsible for setting the level of bids into the Pool for the output of each
of Eastern's generating stations, other than Barking and the combined heat and
power plants. Eastern Trading uses this method to coordinate the operation of
Eastern's generating stations with Eastern's fuel contract position and its
retail and wholesale energy sales portfolios to Eastern's best advantage. It
also coordinates the operation of Eastern's generating stations, taking into
consideration the relative prices in the energy markets. Eastern Trading also
earns revenue by providing risk management services to other energy retailers to
assist in managing their Pool/market price risk.

         Eastern Trading manages Eastern's financial exposure to fluctuations in
electricity prices by:

          o    Managing its portfolio of contracts for differences;

          o    Bidding both price and volume for Eastern's generation output,
               other than for the Barking plant and the combined heat and power
               plants, into the Pool for each half hour of the day; and

          o    Deciding with the electricity retailing division of Eastern on
               the volume and pricing of sales in the competitive and
               ex-franchise markets.


                                      55
<PAGE>

         The overall electricity position for each half hour of the day is
monitored by Eastern Trading with the goal of optimizing electricity purchases
and sales positions through the use of generation facilities, long and
short-term retail sales contracts and appropriate financial instruments. The
overall gas position is monitored in a similar way with additional opportunities
presented through the operation of gas-fired power stations, storage facilities
and the use of gas assets which are the source of electricity. Together, the
overall electricity and gas positions are managed by reference to risk exposure
limits that are monitored by a risk management team within Eastern. The risk
management team verifies that the trading instruments employed have been
approved for use by Eastern Trading and carries out credit checks on current and
proposed counterparties. Eastern's ability to manage that risk in the future
will depend, in part, on the terms of its supply contracts, the continuation of
an adequate market for hedging instruments and the performance of its generating
and gas assets which are the source of electricity.

          In order to help meet the expected needs of its natural gas wholesale
and retail customers, including Eastern's power stations, Eastern has entered
into a variety of gas purchase contracts. As of December 31, 1998, the
commitments under long-term purchase contracts amounted to an estimated
(pound)1.3 billion, covering periods of up to 16 years. Firm sales commitments,
including estimated power station usage, at the same date amounted to an
estimated (pound)3.0 billion, covering periods up to 18 years.

          Eastern Trading also purchases coal, oil and natural gas for the
Eastern's UK power stations and has equity interests in four natural
gas-producing fields in the North Sea. In July 1999, Eastern significantly
expanded its North Sea gas interests through the purchase of all of BHP
Petroleum's assets in the Southern North Sea for approximately (pound)102
million. In December 1998, Eastern also agreed to purchase Monument Oil's share
of the Johnston field in the Southern North Sea for almost (pound)20 million.
These purchases would increase Eastern's interest in the Johnston field from
approximately 5.5% to 55%. The acquisition of Monument Oil's assets was approved
by the UK Department of Trade and Industry on October 20, 1999. Monument Oil is
now required to obtain consents from its partner companies under various
agreements relating to the Johnston field. Further agreements have been entered
into which would increase Eastern's interest to 64.2%. These agreements are
subject to approval by the UK Department of Trade and Industry.

          The energy management business also trades on the Nord Pool, the
electricity trading market in Scandinavia, and has recently acquired access to
up to 140 MW of hydro output in Norway for 55 years, for which Eastern has paid
an upfront fee of up to (pound)124 million. This agreement also provides for
Eastern to acquire an additional 47MW of hydropower in Norway. In Spain, Eastern
has acquired a 5% minority shareholding in Hidroelectrica del Cantabrico, S.A.
It has created a 50/50 joint venture trading company with Hidroelectrica del
Cantabrico, S.A., Synergia Trading S.A., covering the Iberian peninsula.

          In September 1999, the energy management business established an
office in Geneva, Switzerland, which will coordinate European energy management
and development projects.

NETWORKS

ELECTRICITY DISTRIBUTION

         Eastern's electricity networks business consists of the ownership,
management and operation of the electricity distribution network within
Eastern's authorized area. Eastern receives electricity in England and Wales
from National Grid. Eastern then distributes electricity to end users connected
to Eastern's power lines.

          Almost all electricity customers in Eastern's authorized area, whether
franchise or competitive, are connected to and dependent upon Eastern's
distribution system. Eastern distributes approximately 32 TWh of electricity
annually to over three million customers, representing more than seven million
people. Most of the tangible fixed assets owned by Eastern in the UK are
currently employed in the electricity distribution business. The distribution by
Eastern of electricity in its authorized area is regulated by its public
electricity supply license, which, other than in exceptional circumstances, is
due to remain in effect until at least 2025.


                                      56
<PAGE>


PHYSICAL DISTRIBUTION SYSTEM

          Eastern receives electricity from National Grid at 21 supply points
within its authorized area and three points in the authorized areas of
neighboring regional electricity companies. Most of this electricity is received
at 132kV. It is then distributed to customers through Eastern's system of
approximately 35,200 kilometers of overhead lines, 54,600 kilometers of
underground cable and numerous transformers and circuit breakers, through a
series of interconnected networks operating at successively lower voltages.
Eastern also receives electricity directly from generating stations located in
its authorized area and, from time to time, from customers' own generating
plants and connections with neighboring regional electricity companies.

          At March 31, 1999, Eastern's electricity distribution system network,
excluding service connections to consumers, included overhead lines and
underground cables at the operating voltage levels indicated in the table below:


                               OVERHEAD LINES              UNDERGROUND CABLES
OPERATING VOLTAGE           (CIRCUIT KILOMETERS)          (CIRCUIT KILOMETERS)
- -----------------           --------------------          --------------------

  132kV................             2,365                           220
  33kV.................             3,883                         2,450
  25kV.................                 0                            23
  11kV.................            19,377                        16,625
  6.6kV................                 0                            29
  3kV..................                 0                            21
  LV...................             9,533                        35,221
                                   ------                        ------
    Total..............            35,158                        54,589
                                   ======                        ======

In addition to the circuits referred to above, Eastern's distribution facilities
also include:

                                                          AGGREGATE CAPACITY
 TRANSFORMERS                      NUMBER                 (MEGA VOLT AMPERES)
 ------------                      ------                 -------------------

132kV................                 230                        13,306
33kV.................                 869                        10,360
11kV.................              61,406                        14,719
                                   ------                        ------
  Total..............              62,505                        38,385
                                   ======                        ======


                                                           AGGREGATE CAPACITY
  SUBSTATION                       NUMBER                 (MEGA VOLT AMPERES)
  ----------                       ------                 -------------------

132kV................                  99                        13,306
33kV.................                 437                        10,360
11kV.................              61,828                        14,719
                                   ------                        ------
  Total..............              62,364                        38,385
                                   ======                        ======

CUSTOMERS

          Most of the revenue from use of the distribution system is from
Eastern's electricity retail operations. The rest is derived from holders of
second tier supply licenses in respect of the delivery of electricity to their
customers located in Eastern's authorized area.


                                      57
<PAGE>

          The following table set out details of Eastern's customers and
electricity units distributed:


                                       FISCAL YEAR ENDED MARCH 31,
                                 ------------------------------------------
                                    1997            1998            1999
                                 ----------      ----------      ----------
NUMBERS OF CUSTOMERS CONNECTED
- ------------------------------
  AT YEAR END
  -----------
Residential...................    2,868,090       2,891,970       2,957,943
Commercial,
  Industrial
  and Other...................      254,245         263,502         268,208
                                 ----------       ---------       ---------
Total.........................    3,122,335       3,155,472       3,226,151
                                 ==========       =========       =========

ELECTRICITY DISTRIBUTED (GWH)
- -----------------------------
Residential...................       13,390          12,946          13,786
Commercial,
  Industrial
  and Other...................       18,160          18,830          18,914
                                 ----------      ----------      ----------
Total.........................       31,550          31,776          32,700
                                 ==========      ==========      ==========


SYSTEM PERFORMANCE

          The performance of all UK distribution networks is monitored and
publicly reported upon annually by the Office of Electricity Regulation covering
England, Wales and Scotland, now known as the Office of Gas and Electricity
Markets. According to the Office of Electricity Regulation covering England,
Wales and Scotland's Report on Distribution and Transmission System Performance
1997/98, Eastern achieved the best overall distribution system performance,
measured by number of faults per 100 kilometers of network, of all the public
electricity supply license holders in the year ended March 31, 1998. For the
year ended March 31, 1999, Eastern achieved a 25% reduction in minutes lost per
customer and an 18% reduction in interruptions per 100 customers compared to the
year ended March 31, 1998. These improvements exceeded the targets of 70
interruptions in a year per 100 customers and 66 minutes lost in a year per
customer that Eastern had declared for itself for the year ended March 31, 2000.

DISTRIBUTION CHARGES AND PRICE CONTROL

          The distribution charges levied by Eastern and the other regional
electricity companies consist of charges for use of the system and charges for
other services outside the scope of the price control, including connection
charges. Distribution and supply charges are regulated by conditions in
Eastern's public electricity supply license, which sets out a formula for
determining the maximum average charge per unit distributed in any financial
year. Sales of Eastern's electricity network business consist primarily of
charges for the use of its distribution system, most of which are levied on
Eastern's electricity retail business, being the largest supplier from the
network, and are passed through to its customers. Most of the charges for the
use of the distribution system are subject to distribution price controls. See
"UK Regulatory Matters--Networks Regulation-- Distribution Price Regulation"
below.

COMPETITION IN THE ELECTRICITY NETWORKS BUSINESS

          At present, Eastern experiences little competition in the operation of
its electricity distribution system. In limited circumstances, some customers
may establish or increase capacity for their own generation by becoming directly
connected to National Grid or by establishing their own generating capacity;
they then avoid charges for the use of the distribution system. Eastern does not
currently consider this a significant threat to its electricity networks
business.

STRATEGY FOR THE ELECTRICITY NETWORKS BUSINESS

          In support of Eastern's European integrated energy business concept,
the electricity networks business may evaluate growth opportunities that enhance
value. Eastern is also examining opportunities to manage major third-party
networks.


                                      58
<PAGE>

CZECH REPUBLIC

          In October 1996, Eastern acquired an 11.6% minority interest in
Severomoravska Energetika a.s., a Czech electricity distribution and supply
company, as part of its plan to develop interests in companies that would
further its integrated energy strategy overseas. This interest was increased to
16.3% in March 1998.

FINLAND

          Eastern announced in May 1999 that it had agreed to make an investment
in Savon Voima Oy, a regional electricity distributor in central Finland. The
investment will be a purchase of 36% of Savon Voima Oy's share capital for a
purchase price of (pound)42 million. Savon Voima Oy is currently owned by 29
local municipalities. There are put options exercisable by the municipalities
which if exercised would automatically give Eastern a controlling stake. The
purchase is part of Eastern's overall strategy to manage a flexible Scandinavian
energy portfolio and to develop Eastern's Scandinavian businesses working with
local partners. The parties signed the agreement for this investment in October
1999, though the purchase is not yet complete and is subject to a number of
conditions.

OTHER ACTIVITIES

          In December 1998, Eastern sold its wholly-owned subsidiary, Eastern
Group Telecoms Limited, to NTL Incorporated for (pound)91 million. Eastern's
current strategic plan does not focus on telecommunications activities.

EMPLOYEES

          At December 31, 1998, Eastern had approximately 7,000 full-time
employees.

          Eastern recognizes trade unions for collective bargaining purposes,
and approximately 54% of employees of Eastern's businesses are union members.
Union membership existed at Eastern when it was privatized. However, the new
companies set up by Eastern after privatization have no obligations to recognize
trade unions. Eastern Natural Gas and Eastern Trading do not recognize trade
unions, and most workers in these businesses are employed under individual
contracts. There have been no industrial disputes or work stoppages at Eastern
during the period following its privatization in 1990.

UK REGULATORY MATTERS

          The electricity industry in the UK, including Eastern, is subject to
regulation under, among other things, the Electricity Act and UK and EU
environmental legislation described below. Eastern is also subject to existing
UK and EU legislation on competition and regulation in its gas business. Eastern
has all of the necessary franchises, licenses and certificates required to
enable it to conduct its businesses. In addition, part of any profit on disposal
of assets vested in Eastern at the time of its privatization is subject to
recovery by the UK Secretary of State for Trade and Industry until March 31,
2000.

          Eastern expects proposals with respect to utility regulation to be
part of legislation that will be introduced in 1999 or 2000. The implementation
of utility regulation could result in significant changes to the existing
regulatory regime. There can be no assurance regarding the potential impact of
regulatory changes, if any, on Eastern.

ENERGY REGULATION

GENERATION

          Unless covered by an exemption, all electricity generators operating a
power station in the UK are required to have generation licenses. The conditions
attached to a generation license in the UK require the holder, among other
things, to be a member of the Pool and to submit the output of the power
station's generating units or turbines for central dispatch. Failure to comply
with any of the generation license conditions may subject the licensee to a


                                      59
<PAGE>

variety of sanctions, including enforcement orders by the Director General of
Electricity Supply and license revocation if an enforcement order is not
complied with.

          The UK Secretary of State for Trade and Industry has power under the
Electricity Act to require generators operating power stations with a capacity
of not less than 50 MW to maintain stocks of fuel and other materials at power
stations. The UK Secretary of State for Trade and Industry has recently
completed a review of the level of fuel stocks held by generators in 1997. No
increase was required, but Pool rules were changed as of December 1997 to
penalize gas power plants that reduce output during times of insufficient plant
margins. Eastern does not anticipate that these changes will have a material
adverse effect on its results of operations.

          In the UK each public electricity supply license limits the amount of
generation capacity in which each regional electricity company may hold an
interest without the prior consent of the Director General of Electricity
Supply. These "own-generation" limits currently restrict the participation by a
regional electricity company and its affiliates in generation to a level of
approximately 15% of the simultaneous maximum electricity demand in that
regional electricity company's authorized area at the time of privatization.
Eastern's limit is 1,000 MW. The Director General of Electricity Supply stated
in January 1996 that he would be prepared to consider a regional electricity
company's request to increase its own-generation capacity on the condition that
it accept explicit restrictions on the contracts it signs with its own supply
business. At a minimum, a regional electricity company would be prohibited from
entering into contracts to provide the additional own-generation output to its
franchise market. Following public consultation, the Director General of
Electricity Supply set out the basis on which consents for regional electricity
companies to acquire new generation capacity would be allowed. The specific
consent of the Director General of Electricity Supply to the leasing by Eastern
of approximately 6,000 MW of generating capacity from National Power and
PowerGen was later confirmed by the Office of Electricity Regulation covering
England, Wales and Scotland and is not subject to the above-noted supply
business restrictions. Eastern received government consent to build a combined
heat and power plant at Shotton in December 1998 and the acquisition of
additional generation capacity at Dowlais has been approved in principle by the
Director General of Electricity Supply.

ELECTRICITY RETAILING

          Subject to specific exceptions, retail suppliers of electricity in the
ex-franchise market in the UK are required either to have a public electricity
supply license for an authorized area or to obtain a second tier supply license.
Public electricity supply license holders are required under the Electricity Act
to provide a supply of electricity upon request to any premises in their
authorized area, except in specified circumstances. Each public electricity
supply license holder is subject to various obligations under its public
electricity supply license. These include prohibitions on cross-subsidies among
its various regulated businesses and discrimination in respect of the supply of
customers. Each public electricity supply license holder is also required to
offer open access to its distribution network on non-discriminatory terms. This
obligation includes a requirement not to discriminate between its own supply
business and other users of its distribution system. Public electricity supply
license holders are subject to separate controls on the tariffs to ex-franchise
customers and in respect of distribution charges. The Office of Gas and
Electricity Markets is reviewing the distribution and supply price controls.

          A supplier of electricity to the competitive market in the UK must
have, subject to specific exemptions, a second tier supply license or a public
electricity supply license for the service area in which customers are supplied.

ELECTRICITY SUPPLY PRICE REGULATION

          Supply charges in the ex-franchise market are regulated by a maximum
price control that applies to each tariff in the residential and small business
customer market and effectively provides customers with price guarantees. On
April 1, 1998, Eastern's tariffs were reduced by 8.9%, before adjustments for
inflation. As provided in the formula, Eastern's tariffs were reduced by a
further 3%, before adjustments for inflation, beginning April 1, 1999. There are
no other changes in place for retail tariffs. On October 8, 1999, the Office of
Gas and Electricity Markets issued proposed price adjustments for the
electricity supply businesses. The final Office of Gas and Electricity Markets
report is expected at the end of November 1999, and the supply price adjustments
are expected to become effective April 1, 2000. TXU Europe and Eastern cannot
predict at this time either the final price adjustments that will be applicable


                                      60
<PAGE>


to Eastern or the ultimate impact of those adjustments on TXU Europe's financial
position, results of operations or cash flows.

          As the ex-franchise market is opened to competition, supply price
restraints are no longer expected to be applicable to current franchise market
supply customers. However, the Director General of Electricity Supply has
indicated in his supply price restraint proposals published in October 1997,
that beginning April 1, 1998, price regulation would be put in place for supply
to all designated (residential and small business) customers whose annual
consumption is below 12,000 kWh within Eastern's authorized area, and will
remain in place until an adequate level of competition is established, and, at
least, until March 31, 2000.

GAS

          The natural gas supply activities of Eastern are principally regulated
by the Director General of Gas Supply under the UK Gas Act 1986, as amended by
the UK Gas Act 1995 and by the conditions of Eastern's gas licenses granted by
the Director General of Gas Supply. Eastern Natural Gas currently holds a gas
supplier's license. Eastern's natural gas supply business is not subject to
price regulation. Subsidiaries of Eastern currently hold a gas shipper's license
and a public gas transporter's license.

ENERGY TRADING

          Eastern Trading is permitted by the Financial Services Authority under
the Financial Services Act 1986 to deal in contracts for differences, including
futures and options. A subsidiary of Eastern Trading is a joint holder of
production licenses relating to its equity interests in four North Sea natural
gas fields.

NETWORKS REGULATION

DISTRIBUTION PRICE REGULATION

          A formula determines the maximum average price per unit of electricity
distributed, in pence per kilowatt hour, that a regional electricity company is
entitled to charge. This price, when multiplied by the expected number of units
to be distributed, determines the expected distribution revenues of the regional
electricity company for the relevant year. The current Distribution Price
Control Formula, P x (1+(RPI-Xd)), is based on the following:

          o    P is the previous year's maximum average price per unit of
               electricity distributed. Because the maximum average price in any
               year is based in part on the maximum average price in the
               preceding year, a price reduction in any given year has an
               ongoing effect on the maximum average price for all later years.

          o    RPI is a measure of inflation, and equals the percentage change
               in the UK Retail Price Index between the six-month period of July
               to December of the two previous years. Because RPI is based on a
               weighted average of the prices of goods and services purchased by
               a typical household, which bear little resemblance to the inputs
               contributing to Eastern's business costs, the RPI calculation may
               not accurately reflect price changes affecting Eastern.

          o    The Xd factor is established by the Director General of
               Electricity Supply each five years. It is based on an estimate of
               expected efficiency gains during the next five years.

The formula permits regional electricity companies to retain part of their
additional revenues due to increased distribution of units and allows for a
pound sterling for pound sterling increase in operating profit for efficient
operations and reduction of expenses within a review period. In relation to the
next Distribution Price Control Formula review, scheduled to be implemented in
April 2000, the Director General of Electricity Supply may reduce any increase
in operating profit to the extent he determines it not to be a function of
efficiency savings and/or, if genuine efficiency savings have been made, he
determines that customers should benefit through lower prices in the future.


                                      61
<PAGE>


          On August 12, 1999, the Office of Gas and Electricity Markets issued a
draft report, adjusted on October 8, 1999, proposing a range of substantial net
revenue reductions for the distribution businesses of all regional electricity
companies in the UK. The final Office of Gas and Electricity Markets report is
expected at the end of November 1999, and the distribution price adjustments are
expected to become effective April 1, 2000. TXU Europe and Eastern are analyzing
the draft proposals and cannot predict at this time either the final price
adjustments that will be applicable to Eastern or the ultimate impact of those
adjustments on TXU Europe's financial position, results of operations or cash
flows.

          Distribution costs vary according to the voltage at which consumers
are connected and the level of use of the distribution system at the time units
are distributed. Changes in the mix of units distributed at different voltage
levels and between peak and off-peak periods are reflected in the calculation of
the maximum average permitted charge per unit distributed by reference to a
"basket" of distribution categories.

          Electricity distributed to extra high voltage premises is excluded
from the Distribution Price Control Formula, as are charges for specific
additional services including connection charges. Connection charges must be set
at a level which enables the licensee to recover no more than the appropriate
proportion of the costs incurred and no more than a reasonable rate of return on
the capital represented by those costs. Any dispute over connection charges may
be determined by the Directory General of Electricity Supply. In addition,
income received in respect of exit charges related to National Grid that are
incurred by a regional electricity company and received through system charges
is not subject to distribution price control.

          The Director General of Electricity Supply may propose amendments to
the Distribution Price Control Formula or any other terms of the license. In the
cases where a public electricity supply license holder is not willing to accept
modifications to the license conditions put forward by the Director General of
Electricity Supply, the normal process would be for the Director General of
Electricity Supply to refer the matter to Monopolies and Mergers Commission or,
after March 1, 2000, or its replacement, the Competition Commission for a
determination of whether continued operation without the proposed license
modifications is in the public interest.

ENVIRONMENTAL REGULATIONS AND EMISSIONS

          Eastern's businesses are subject to numerous regulatory requirements
with respect to the protection of the environment. The electricity generation
industry in the UK is subject to a framework of national and EU environmental
laws which regulate the construction, operation and decommissioning of
generating stations. Under these laws, each generating station operated by
Eastern is required to have an authorization which regulates its releases into
the environment and seeks to minimize pollution of the environment taken as a
whole, having regard to the best available techniques not entailing excessive
cost. These authorizations are issued by the Environment Agency which has the
responsibility for regulating the impact of Eastern's generating stations on the
environment. The principal laws which have environmental implications for
Eastern are the Electricity Act, the Environmental Protection Act 1990 and the
UK Environment Act 1995.

          The Electricity Act requires Eastern to consider the preservation of
natural beauty and the conservation of natural and man-made features of
particular interest when it formulates proposals for development of power
stations with a capacity in excess of 50 MW or installation of overhead power
lines. Environmental assessments are required to be carried out in some cases,
including overhead line constructions at high voltages and generating station
developments. Eastern has produced Environmental Policy Statements and
Electricity Act Schedule 9 Statements which explain the manner in which it
complies with its environmental obligations.

          Possible adverse health effects of electro-magnetic fields from
various sources, including transmission and distribution lines, have been the
subject of extensive worldwide scientific research. Over eighty independent and
authoritative scientific review bodies have concluded that the scientific
evidence to date does not establish that electro-magnetic fields cause adverse
human health effects. Even with no health effects established, it is possible
that the passage of legislation and changing regulatory standards could require
measures to mitigate electro-magnetic fields. These changes could result in
increased capital and operational costs. In addition, it is always possible for
lawsuits to be brought by plaintiffs alleging damages caused by electro-magnetic
fields. The National Radiological Protection Board is the body in the UK with
the statutory responsibility for advising on electro-magnetic fields. Eastern
fully complies with the guidance of the National Radiological Protection Board.


                                      62
<PAGE>


          Eastern has approximately 680 and 192 kilometers of underground cables
insulated with an oil-filled wrap which operate at 33kV and 132kV, respectively.
This type of cable is in common use by utilities in the UK and parts of
continental Europe. These cables generally supply substantial amounts of
electricity to large substations in urban areas and to large customers. Most of
Eastern's cables are between 30 and 50 years old. Eastern operates these cables
in accordance with the Environment Agency's Operating Code for Fluid-Filled
Cables, monitoring and repairing both gradual and substantial leaks that arise
through age deterioration and damage by a third party. Eastern has a program to
reduce oil leakage and minimize the possibility of pollution to watercourses and
ground water. This involves establishing a more effective standard procedure for
dealing with cable leaks and implementation of an effective monitoring system.
Eastern also has a plan for gradual replacement and refurbishment of these
cables with more modern solid cables in the future. Eastern believes that its
existing monitoring systems and planned replacement and refurbishment program
effectively minimize the risk of major environmental incidents or additional
replacement expenditures. Eastern could incur significant expenditures if it
were required to replace its fluid-filled cables, other than in the ordinary
course of business, pursuant to new or existing legislation; however, Eastern is
not aware of any plans of any governmental authority to impose that kind of
requirement.

          The principal EU Directive affecting atmosphere emissions to the
environment currently in force is the Large Combustion Plants Directive. The
Large Combustion Plants Directive required the UK to reduce from 1980 levels its
sulfur dioxide (SO2) emissions from its existing plants by 60% by 2003 and
nitrogen oxides (NOx) emissions by 30% by 1998. The Large Combustion Plant
National Plan is the mechanism by which the Large Combustion Plants Directive
has been implemented in the UK and sets annual targets for reductions in
emissions for the electricity industry. Discussions are under way in the EU
regarding an update of the Large Combustion Plants Directive which will
introduce tighter emission controls as well as national limits for 2010. The UK
government has recently made a review of energy sources and electricity trading
arrangements and has made proposals regarding new limits for SO2 emissions to
apply in the period to 2005. The government is expected to propose tighter
controls on NOx emissions in the near future. Eastern is examining the economic
and practical implications of fitting a flue gas desulphurization plant to its
West Burton station to reduce the sulphur output of the plant; the flue would
operate beginning in autumn 2003.

          At a local level, the UK's Air Quality Strategy provides set targets
for 2005 and places a duty on local authorities to review air quality with a
view to setting up action plans for management in places where targets are
unlikely to be met. When adverse meteorological conditions occur, some
generating stations might have to introduce measures to comply with these
targets, which could include installation of costly equipment or reduction of
the operating level of the stations.

          In December 1997, the Conference of the Parties of the United Nations
Framework Convention on Climate Change adopted the Kyoto Protocol which
specifies targets and timetables to reduce greenhouse gas emissions. The UK is a
signatory to the Kyoto Protocol and this involves a 12% reduction in carbon
dioxide emissions by 2010 if the Protocol is ratified. Eastern is unable to
predict what impact the implementation of the Kyoto Protocol will have on it,
although the UK government is proposing to introduce a tax on the business use
of energy in order to reduce energy consumption.

          Eastern believes that it is currently in compliance with, has taken,
and intends to continue to take, measures to comply, in all material respects,
with the applicable law and government regulations for the protection of the
environment. There are no material legal or administrative proceedings pending
against Eastern with respect to any environmental matter.

          Estimated capital expenditure on environmental control facilities is
(pound)2 million in the fourth quarter of 1999, (pound)43 million in 2000,
(pound)50 million in 2001, (pound)40 million in 2002, and (pound)35 million in
2003.

FOSSIL FUEL LEVY

          All the regional electricity companies are obliged to obtain a
specified amount of generating capacity from renewable, or non-fossil fuel,
sources. Because electricity generated from renewable energy sources is
generally more expensive than electricity from fossil fuel plants, a non-fossil
fuel obligation levy has been instituted to reimburse the generators and the
regional electricity companies for the extra costs involved. The Director


                                      63
<PAGE>

General of Electricity Supply sets the rate of the non-fossil fuel obligation
levy annually. The current non-fossil fuel obligation levy is 0.9% of the value
of sales of electricity made in England and Wales and 0.8% of the value of sales
of electricity made in Scotland.

UK AND EU FAIR COMPETITION LAW

          Eastern is subject to the fair competition, or antitrust, rules of
both the UK and the EU.

          The UK Fair Trading Act 1973 and the UK Competition Act 1980 both
regulate the activities of companies with market power. The UK Resale Price Act
1976 regulates resale prices and the UK Restrictive Trade Practices Act 1976
regulates price fixing agreement. UK competition law is in the process of reform
in accordance with the UK Competition Act 1998 which will become effective on
March 1, 2000. In broad terms, the UK Competition Act 1998 conforms to fair
trade laws at the EU level. It prohibits anti-competitive agreements and abuse
of dominant market position and introduces stricter enforcement and
investigative powers.

          The Treaty of Rome contains provisions which prohibit anti-competitive
agreements and practices, including the abuse of a dominant position within the
EU or a substantial part of it. Penalties for violation of these provisions
include fines, third party damages and making infringing contractual provisions
unenforceable.

          EU Directive 93/36 was implemented by the UK in December 1996 and
covers service contracts as well as supply and work contracts. Those contracts
that exceed the relevant financial thresholds have to be advertised in the
Official Journal of the European Communities. Disappointed suppliers and
contractors who believe they have suffered harm from a company's failure to
implement the correct procedures in awarding a contract are able to institute
proceedings in the English High Court. The European Commission also has a role
for ensuring compliance with EU procurement regulations.

PROPERTIES

          The principal properties owned or occupied by TXU Europe's continuing
businesses are as follows:


                                                                        SITE
                                                                        AREA
                                                                       (ACRES
                                                                        EXCEPT
                       OWNER/                  TERM OF    PRINCIPAL      THE
   PROPERTY         LEASEHOLDER    INTEREST     LEASE        USE       ADELPHI)
- ------------------  -----------    --------   ---------   ---------    --------

The Adelphi          Eastern
                      Group plc    Leasehold  15 years   Offices        14,905
                                                                        sq. ft.

Bedford              Eastern
                      Electricity  Freehold      --      Offices and        5.0
                                                          Depot

Carterhatch Lane,
 Enfield             Eastern
                      Electricity  Freehold      --      Offices and        4.0
                                                          Depot

Milton, Cambridge    Eastern
                      Electricity  Freehold      --      Offices and       24.0
                                                          Depot

Rayleigh             Eastern
                      Electricity  Freehold      --      Offices and        7.8
                                                          Depot

Wherstead Park,
 Wherstead, Ipswich  Eastern
                      Electricity  Freehold      --      Offices           17.0

King's Lynn
 Power Station       Anglian Power Freehold      --      Power station     16.1
                      Generators
                      Limited

Peterborough
 Power Station       Eastern
                      Generation   Freehold      --      Power station     18.1

Drakelow C Power
 Station             Eastern
                      Merchant     Leasehold   99 years  Power station    177.0
                      Properties
                      Limited

High Marnham
 Power Station       Eastern
                       Merchant    Leasehold   99 years  Power station    178.4
                       Properties
                       Limited

Ironbridge Power
 Station             Eastern
                      Merchant     Leasehold   99 years  Power station    212.7
                      Properties
                      Limited

Rugeley B Power
 Station             Eastern
                      Merchant     Leasehold   99 years  Power station    299.0
                      Properties
                      Limited

West Burton Power
 Station             Eastern
                      Merchant     Leasehold   99 years  Power station    511.5
                      Properties
                      Limited



          For information concerning Eastern's generating stations, see --
"Generation" above.


                                      64
<PAGE>


LEGAL PROCEEDINGS

          TXU Europe is not involved in any legal or arbitration proceedings
which management believes will have a material adverse effect upon TXU Europe's
business or financial position.

          On May 19, 1998 a complaint was filed in the High Court of Justice in
London, Chancery Division, Patents Court, by Optimum Solutions Limited against
National Grid, Yorkshire Electricity Group plc, Eastern Electricity and Logica
Plc. Yorkshire Electricity and Eastern Electricity are both members of the Pool.
Optimum Solutions Limited alleges breach of confidence in respect of information
supplied in the context of the development of the trading arrangements for the
1998 liberalization of electricity supply in England and Wales, or Trading
Arrangements. Optimum Solutions Limited requests an unspecified amount of
damages relating to breach of contract, an unspecified amount of equitable
compensation for misuse of the confidential information and return of material
alleged to contain confidential information. It is alleged that the Pool has
made use of the confidential information in the development of the Trading
Arrangements and that Eastern Electricity made use of it in using the systems
developed by the Pool for trading purposes. The action against Eastern
Electricity is being strenuously defended.

          In February 1997, the official government representative of pensioners
in the UK, the Pensions Ombudsman, made final determinations against National
Grid and its group trustees with respect to complaints by two pensioners in
National Grid's section of the Electricity Supply Pension Scheme relating to the
use of the pension fund surplus resulting from the March 31, 1992 actuarial
valuation of the National Grid section to meet costs arising from the payment of
pensions of early retirement upon reorganization or downsizing. These
determinations were set aside by the High Court on June 10, 1997, and the
arrangements made by National Grid and its group trustees in dealing with the
surplus were confirmed. The two pensioners appealed this decision, and judgment
has now been received although a final order is awaited. The appeal endorsed the
Pensions Ombudsman's determination that the corporation was not entitled to
unilaterally deal with any surplus. If a similar claim were to be made against
Eastern in relation to its use of actuarial surplus in its section of the
Electricity Supply Pension Scheme, it would vigorously defend the action,
ultimately through the courts. However, if a determination were finally to be
made against it and upheld in the courts, Eastern could have a potential
liability to repay to its section of the Electricity Supply Pension Scheme an
amount estimated by Eastern to be up to (pound)45 million, exclusive of any
future applicable interest charges.

          On January 25, 1999, the Hindustan Development Corporation issued
proceedings in the Arbitral Tribunal in Delhi, India against TEG claiming
damages of US$413 million for breach of contract following the termination of a
Joint Development Agreement dated March 20, 1997 relating to the construction,
development and operation of a lignite based thermal power plant at Barsingsar,
Rajasthan. TXU Europe is vigorously defending this claim.

          In November 1998, five complaints were filed in the High Court of
Justice in London, Queens Bench Division, Commercial Court, against subsidiaries
of Eastern by five of their former sales agencies. The agencies claim a total
(pound)104 million arising from the summary termination for the claimed
fundamental breach of their respective contracts in April 1998. The five
agencies are claiming damages for failure to give reasonable notice and for
compensation under the UK Commercial Agents Regulations 1994. These actions are
all being defended strenuously, and counterclaims have been filed. Eastern
cannot predict the outcome of these claims and counterclaims.


                                      65
<PAGE>


                               SECURITY OWNERSHIP

          TXU Europe is wholly-owned indirectly by TXU Corp. Funding is
wholly-owned indirectly by TXU Europe. The following table shows the number of
shares of common stock of TXU Corp owned by the directors of TXU Europe and
Funding as of September 30, 1999.

          The number of shares under "Phantom Stock Plans" represents share
units held in individual accounts in phantom stock plans of TXU Corp and
Eastern. Although the plans allow the units to be paid only in the form of cash,
investments in the units create essentially the same investment stake in the
performance of the common stock of TXU Corp as do investments in actual shares
of common stock.

                                          NUMBER OF SHARES
                             --------------------------------------------
                             BENEFICIALLY
          NAME                   OWNED     PHANTOM STOCK PLANS    TOTAL
          ----                   -----     -------------------    -----

Erle Nye                        121,173           71,511         192,684
H. Jarrell Gibbs                 35,098           29,907          65,005
Michael J. McNally               49,445           22,682          72,127
Robert A. Wooldridge              1,952                0           1,952
Philip G. Turberville               o                o               o
Paul C. Marsh                       o                o               o
James Whelan                        o                o               o
Derek C. Bonham                   3,000                0           3,000
Directors of Funding and
   TXU Europe as a
   group (8 persons)                o                o               o



          The named individuals have sole voting and investment power for the
shares of common stock reported as beneficially owned. Ownership of that common
stock by each individual director and for all directors as a group constituted
less than 1% of the outstanding shares of TXU Corp.

                    MANAGEMENT OF TXU EASTERN FUNDING COMPANY

MANAGEMENT OF FUNDING

          The following table lists information with respect to the management
of Funding as of September 30, 1999:

             NAME                        AGE                 POSITION
             ----                        ---                 --------

Erle Nye                                  62                 Director
H. Jarrell Gibbs                          61                 Director
Michael J. McNally                        45                 Director
Robert A. Wooldridge                      61                 Director
Philip G. Turberville                     48                 Director
Paul C. Marsh                             41                 Director

          Erle Nye has been a director of Funding since February 1999. He has
served as a director and Chairman of the Board and Chief Executive of TXU Corp
since May 1997 and of TXU Gas Company since August 1997. He has also been a
director and Chairman of the Board and Chief Executive of TXU Electric Company
for more than the last five years. Mr. Nye is also a director of TXU Europe. In
addition, Mr. Nye was President of TXU Corp from February 1987 through May 1995
and President and Chief Executive of TXU Corp from May 1995 through May 1997.


                                      66
<PAGE>


          H. Jarrell Gibbs has served as a director of Funding since February
1999. He is Vice Chairman of TXU Corp and a director and Vice Chairman of the
Board of TXU Gas Company. Before that, Mr. Gibbs was the President of TXU
Electric Company and Vice President and Principal Financial Officer of TXU Corp.
Mr. Gibbs is also a director of Eastern and of TXU Europe.

          Michael J. McNally has served as a director of Funding since February
1999. He is the Executive Vice President and Chief Financial Officer of TXU
Corp. Before that, Mr. McNally was President of the Transmission Division of TXU
Electric Company; Executive Vice President of TXU Electric Company; Principal of
Enron Development Corporation; Managing Director of Industrial Services of Enron
Capital and Trade Resources; and President of Houston Pipe Line Company and
Enron Gas Liquids, Inc. Mr. McNally is also a director of TXU Electric Company,
TXU Gas Company and TXU Europe.

          Robert A. Wooldridge has been a director of Funding since February
1999. Mr. Wooldridge is a partner in the law firm Worsham, Forsythe & Wooldridge
L.L.P. in Dallas, Texas which provides legal services to TXU Europe and Funding,
as well as TXU Corp and other subsidiaries of TXU Corp. Mr. Wooldridge is also a
director of TXU Gas Company and TXU Europe.

          Philip G. Turberville has served as a director of Funding since August
1999. Mr. Turberville has served as a director and the Chairman of the Board and
Chief Executive Officer of Eastern since January 4, 1999. Before that, Mr.
Turberville was President of the Europe Oil Products division of The Royal Dutch
Shell Group, where he had worked in a variety of roles providing him with
extensive international experience since 1976. Mr. Turberville is also a
director of TXU Europe and Eastern.

          Paul C. Marsh has served as a director of Funding since August 1999.
He has been with Eastern since October 1992 and has served as Finance Director
of Eastern since February 24, 1997. Before that, Mr. Marsh worked in Ernst &
Young's Corporate Advisory Services Division. Before that, Mr. Marsh served as
Finance Director in two medium sized private sales and trading groups. Mr. Marsh
is also a director of TXU Europe and Eastern.

          There is no family relationship between any of the above-named
directors. Funding has no executive officers other than its directors.

DIRECTOR COMPENSATION OF FUNDING

          Mr. Wooldridge does not receive compensation for his services as a
director of Funding. The remaining directors of Funding listed above have
received, and will continue to receive, compensation in respect of services
performed by those persons as directors of Funding from their primary employer
which is either TXU Corp or another subsidiary of TXU Corp. These directors
receive no cash or non-cash compensation beyond that which they would otherwise
receive from TXU Corp or a TXU Corp subsidiary for the services performed by
them for those companies.

                        MANAGEMENT OF TXU EUROPE LIMITED

MANAGEMENT OF TXU EUROPE

          The following table lists information with respect to the management
of TXU Europe as of September 30, 1999:

             NAME                        AGE                POSITION
             ----                        ---                --------

Erle Nye                                  62                Director
H. Jarrell Gibbs                          61                Director
Michael J. McNally                        45                Director
Robert A. Wooldridge                      61                Director
Philip G. Turberville                     48                Director
Paul C. Marsh                             41                Director


                                      67
<PAGE>

             NAME                        AGE                POSITION
             ----                        ---                --------
James Whelan                              47                Director
Derek C. Bonham                           56                Director

          Erle Nye has been a director of TXU Europe since February 1998. He has
served as a director and Chairman of the Board and Chief Executive of TXU Corp
since May 1997 and of TXU Gas Company since August 1997. He has also been a
director and Chairman of the Board and Chief Executive of TXU Electric Company
for more than the last five years. Mr. Nye is also a director of Funding. In
addition, Mr. Nye was President of TXU Corp from February 1987 through May 1995
and President and Chief Executive of TXU Corp from May 1995 through May 1997.

          H. Jarrell Gibbs has served as a director of TXU Europe since February
1998. He is Vice Chairman of TXU Corp and a director and Vice Chairman of the
Board of TXU Gas Company. Before that, Mr. Gibbs was the President of TXU
Electric Company and Vice President and Principal Financial Officer of TXU Corp.
Mr. Gibbs is also a director of Eastern and of Funding.

          Michael J. McNally has served as a director of TXU Europe since
February 1998. He is the Executive Vice President and Chief Financial Officer of
TXU Corp. Before that, Mr. McNally was President of the Transmission Division of
TXU Electric Company; Executive Vice President of TXU Electric Company;
Principal of Enron Development Corporation; Managing Director of Industrial
Services of Enron Capital and Trade Resources; and President of Houston Pipe
Line Company and Enron Gas Liquids, Inc. Mr. McNally is also a director of TXU
Electric Company, TXU Gas Company and Funding.

          Robert A. Wooldridge has been a director of TXU Europe since February
1998. Mr. Wooldridge is a partner in the law firm Worsham, Forsythe & Wooldridge
L.L.P. in Dallas, Texas, which provides legal services to TXU Europe and
Funding, as well as TXU Corp and other subsidiaries of TXU Corp. Mr. Wooldridge
is also a director of TXU Gas Company and Funding.

          Philip G. Turberville has served as a director of TXU Europe since May
1999. Mr. Turberville has served as a director and the Chairman of the Board and
Chief Executive Officer of Eastern since January 4, 1999. Before that, Mr.
Turberville was President of the Europe Oil Products division of The Royal Dutch
Shell Group, where he had worked in a variety of roles providing him with
extensive international experience since 1976. Mr. Turberville is also a
director of Funding.

          Paul C. Marsh has served as a director of TXU Europe since May 1999.
He has been with Eastern since October 1992 and has served as Finance Director
of Eastern since February 24, 1997. Before that, Mr. Marsh worked in Ernst &
Young's Corporate Advisory Services Division. Before that, Mr. Marsh served as
Finance Director in two medium sized private sales and trading groups. Mr. Marsh
is also a director of Eastern and Funding.

          James Whelan has served as a director of TXU Europe since May 1999. He
has been the Managing Director, Power and Energy Trading of Eastern since July
1, 1997. Before that, Mr. Whelan led Eastern's acquisitions of the National
Power and PowerGen interests in 1996. Mr. Whelan joined Eastern in 1993. Mr.
Whelan is also a director of Eastern.

          Derek C. Bonham has served as a director of TXU Europe since May 1999.
He has served as Chairman of Imperial Tobacco Group PLC since October 1996.
Before that, Mr. Bonham was Chairman of The Energy Group PLC from February 1997
through July 1998. Before that, Mr. Bonham served as Deputy Chairman and Chief
Executive of Hanson PLC from November 1993 through February 1997 and as Chief
Executive of Hanson PLC from April 1992 through November 1993. Mr. Bonham is
also a director of Glaxo Wellcome PLC, Imperial Tobacco Group PLC, Newsquest
PLC, Fieldens PLC and TXU Corp.

         There is no family relationship between any of the above-named
directors. TXU Europe has no executive officers other than its directors.


                                      68
<PAGE>


DIRECTOR COMPENSATION OF TXU EUROPE

          In the fiscal year ended December 31, 1998, the directors of TXU
Europe did not receive any compensation in respect of their services performed
for TXU Europe. Mr. Wooldridge did not receive compensation for his services as
a director of TXU Europe. Messrs. Nye, Gibbs and McNally received, and will
continue to receive, compensation in respect of services performed by those
persons as directors of TXU Europe from their primary employer which is either
TXU Corp or another US subsidiary of TXU Corp and an affiliate of TXU Europe.
These directors received no cash or non-cash compensation beyond that which they
would have otherwise received from TXU Corp or a TXU Corp subsidiary for the
services performed by them for those companies. During 1998 all persons
performing the functions of executive officers of TXU Europe were directors of
that company.

                   RELATIONSHIPS OF MANAGEMENT TO FUNDING AND
                       TXU EUROPE AND RELATED TRANSACTIONS

          Mr. Wooldridge is a partner in Worsham, Forsythe & Wooldridge, L.L.P.,
which provides legal services to Funding and TXU Europe, as well as TXU Corp and
other subsidiaries of TXU Corp. These legal services were provided on terms at
least as favorable to those companies as could have been obtained from others
for comparable services.

                         MANAGEMENT OF EASTERN GROUP PLC

          The following table lists information with respect to the management
of Eastern as of September 30, 1999:

             NAME                        AGE                 POSITION
             ----                        ---                 --------

H. Jarrell Gibbs                          61                 Director
David J.H. Huber                          49                 Director
Edward B. Hyams                           48                 Director
Paul C. Marsh                             41                 Director
David W. Owens                            47                 Director
Philip G. Turberville                     48                 Director
James Whelan                              47                 Director

          H. Jarrell Gibbs has served as a director of Eastern since July 2,
1998. He is Vice Chairman of TXU Corp and a director and Vice Chairman of the
Board of TXU Gas Company. Before that, Mr. Gibbs was the President of TXU
Electric Company and Vice President and Principal Financial Officer of TXU Corp.
Mr. Gibbs is also a director of Funding and TXU Europe.

          David J.H. Huber has been the Human Resources Director of Eastern
since September 1, 1997. Before that, Dr. Huber was the Human Resources Director
of Safeway Stores plc from 1988; before that, Dr. Huber was the Senior Personnel
Director at Burton Group plc from 1985.

          Edward B. Hyams has served as a director of Eastern since September
13, 1996, first as the Managing Director of its networks business and, since May
1998, as the Managing Director, Generation. Before that, Mr. Hyams served as
Director of Engineering at Southern Electric plc from 1992.


          Paul C. Marsh has been with Eastern since October 1992 and has served
as Finance Director of Eastern since February 24, 1997. Before that, Mr. Marsh
worked in Ernst & Young's Corporate Advisory Services Division. Before that, Mr.
Marsh served as Finance Director in two medium sized private sales and trading
groups. Mr. Marsh has also served as a director of TXU Europe since May 1999.

          David W. Owens has been the Managing Director, Networks, since May 18,
1998. Before that, Mr. Owens served as Managing Director at ABB Power T&D
Limited from 1994. Before that, Mr. Owens held a number of senior positions at
GEC Alstom and GEC.


                                      69
<PAGE>


          Philip G. Turberville has served as a director and the Chairman of the
Board and Chief Executive Officer of Eastern since January 4, 1999. Before that,
Mr. Turberville was President of the Europe Oil Products division of The Royal
Dutch Shell Group, where he had worked in a variety of roles providing him with
extensive international experience since 1976. Mr. Turberville has also served
as a director of TXU Europe since May 1999.

          James Whelan has been the Managing Director, Power and Energy Trading
since July 1, 1997. Before that, Mr. Whelan led Eastern's acquisitions of the
National Power and PowerGen interests in 1996. Mr. Whelan joined Eastern in
1993. Mr. Whelan has also served as a director of TXU Europe since May 1999.

          There is no family relationship among any of the above-named
directors.


                                      70
<PAGE>


                                 EXCHANGE OFFER

PURPOSE AND EFFECT OF THE EXCHANGE OFFER

          Funding issued and sold interests in the senior notes on May 13, 1999
to the initial purchasers in a private offering, and the initial purchasers
later sold interests in the senior notes to qualified institutional buyers in
reliance on Rule 144A or in offshore transactions in accordance with Regulation
S under the Securities Act. At the same time, Funding and TXU Europe agreed in a
registration rights agreement with the initial purchasers to proceed with
efforts to exchange the senior notes for exchange senior notes registered under
the Securities Act.

          As of the date of this prospectus, all of the outstanding interests in
senior notes are in book-entry form. It is not expected that any senior notes or
exchange senior notes will be in registered certificated form at the time of the
exchange. It is expected that all senior notes before the exchange, and exchange
senior notes and any senior notes outstanding after the exchange, will be
represented by global certificates for notes in bearer form held by The Bank of
New York as depositary and that DTC will have a book-entry interest in those
notes. Beneficial interests in those notes will be held through participants in
DTC acting as securities intermediaries. Therefore, references in this section
to senior notes or exchange senior notes are references to beneficial interests
in the senior notes or exchange senior notes in bearer form except where the
discussion is explicitly about certificated notes, and references to owners are
to owners of those beneficial interests.

          Owners of senior notes should instruct the brokers, dealers,
commercial banks or trust companies with whom they have securities accounts or
their nominees to tender for them. Exchanges by owners will be represented by an
exchange of global certificates for senior notes held by the depositary for
global certificates for exchange senior notes. If fewer than all senior notes
are tendered for exchange, the depositary will hold global certificates for both
senior notes and exchange senior notes representing the appropriate aggregate
amounts.

          In the registration rights agreement, Funding and TXU Europe agreed to
use their reasonable best efforts to register notes and guarantees of those
notes with the SEC for issuance in the exchange offer. Funding and TXU Europe
will use their reasonable best efforts to keep the exchange offer open for at
least 30 days after the date of this prospectus. An owner that tenders senior
notes in accordance with the exchange offer and does not withdraw them will
receive exchange senior notes in the same principal amount as the tendered
senior notes. Interest on exchange senior notes will accrue from the date of the
last interest payment on the senior notes tendered. If no interest has been paid
on the senior notes, interest will accrue from the date of issuance of the
senior notes. The description of the terms of the registration rights agreement
in this prospectus is not complete. A copy of the registration rights agreement
has been filed as an exhibit to the registration statement that includes this
prospectus.

          Based on existing interpretations of the Securities Act by the staff
of the SEC's Division of Corporation Finance (Staff) described in several
no-action letters requested by other issuers of securities, Funding and TXU
Europe believe that the exchange senior notes issued in accordance with the
exchange offer may be offered for resale, resold and otherwise transferred by
their owners, other than owners who are broker-dealers, without further
compliance with the registration and prospectus delivery provisions of the
Securities Act. However, any purchaser of senior notes:

          o    Who is an affiliate of Funding and TXU Europe;

          o    Who did not acquire the exchange senior notes to be received in
               the ordinary course of business; or

          o    Who intends to participate in the exchange offer for the purpose
               of distributing exchange senior notes, or who is a broker-dealer
               who purchased senior notes to resell under Rule 144A or any other
               available exemption under the Securities Act;

cannot rely on the interpretation of the Staff in those no-action letters, will
not be entitled to tender its senior notes in the exchange offer, and must
comply with the registration and prospectus delivery requirements of the
Securities Act in connection with any sale or transfer of the senior notes
unless that sale or transfer is exempt from those requirements.


                                      71
<PAGE>


          Funding and TXU Europe do not intend to seek their own no-action
letter, and there can be no assurance that the Staff would make a similar
determination with respect to the exchange senior notes as it has in those
no-action letters to other issuers of securities. In November 1998, the SEC
proposed changes to the regulatory structure for offerings registered under the
Securities Act. The SEC has stated that, if these proposals are adopted, the
Staff will repeal its interpretations described in the no-action letters
mentioned above. Funding and TXU Europe cannot predict whether these proposals
will be adopted or, if they are adopted, when and in what form they will be
adopted and how they will affect resales of the exchange senior notes.

          Except for those owners described above, each owner of senior notes
that wants to exchange senior notes for exchange senior notes in the exchange
offer will be required to represent that:

          o    It is not an affiliate of Funding and TXU Europe, within the
               meaning of Rule 405 of the Securities Act;

          o    The exchange senior notes to be received by it were acquired in
               the ordinary course of its business;

          o    At the time of the exchange offer, it has no arrangement or
               understanding with any person to participate in the distribution,
               within the meaning of the Securities Act, of the exchange senior
               notes; and

          o    If the owner is not a broker-dealer, it is not engaged in, and
               does not intend to engage in, a distribution, within the meaning
               of the Securities Act, of the exchange senior notes.

          In addition, in connection with any resales of exchange senior notes,
any Participating Broker-Dealer, a broker-dealer that acquired the exchange
senior notes, other than directly from Funding, for its own account as a result
of market-making or other trading activities, must deliver a prospectus meeting
the requirements of the Securities Act. Applying the Staff's position in the
no-action letters mentioned above, such a Participating Broker-Dealer may
fulfill its prospectus delivery requirements with respect to exchange senior
notes by using this prospectus, except if they are reselling an unsold allotment
from the original sale of senior notes. Under the registration rights agreement,
Funding and TXU Europe therefore must allow those Participating Broker-Dealers
and other persons that have similar prospectus delivery requirements to use this
prospectus in connection with the resale of exchange senior notes.

          The information detailed above concerning interpretations of and
positions taken by the Staff is not intended to constitute legal advice, and
owners of senior notes should consult their own legal advisors with respect to
these matters.

TERMS OF THE EXCHANGE OFFER

          Subject to the terms and conditions described in this prospectus and
in the Letter of Transmittal that has been prepared for delivery with this
prospectus to owners of senior notes, Funding and TXU Europe will accept any and
all senior notes validly tendered and not withdrawn before 5:00 p.m., New York
City time, on ___________, 1999, or the expiration date for any extension of the
exchange offer. Funding will issue 6.15% exchange senior notes, 6.45% exchange
senior notes and 6.75% exchange senior notes in exchange for equal principal
amounts of 6.15% senior notes, 6.45% senior notes and 6.75% senior notes,
respectively, that are properly surrendered in accordance with the exchange
offer. Senior notes may be tendered only in denominations of $10,000 and in
multiples of $1,000 for amounts over $10,000.

          As of the date of this prospectus, there were outstanding $350,000,000
aggregate principal amount of 6.15% senior notes, $650,000,000 aggregate
principal amount of 6.45% senior notes and $500,000,000 aggregate principal
amount of 6.75% senior notes, all of which are held in book-entry form. This
prospectus, together with the Letter of Transmittal, is being sent to securities
intermediaries for all owners of the senior notes.

         If any certificates for senior notes are issued before the exchange and
registered on the books of Funding, a Letter of Transmittal will be sent to
registered holders of those certificates with specific instructions for delivery
of certificates and the interests they represent.


                                      72
<PAGE>


          Funding and TXU Europe intend to conduct the exchange offer in
accordance with the provisions of the registration rights agreement and the
applicable requirements of the Exchange Act. The terms of the exchange senior
notes of each series will be the same as the terms of the senior notes of the
related series except that the exchange senior notes will not have transfer
restrictions or any terms relating to registration rights. The exchange senior
notes of each series will evidence the same debt as the senior notes of the
related series. The exchange senior notes of each series will be issued under
and entitled to the benefits of the indenture under which the related senior
notes were issued.

          Senior notes that are not tendered for exchange in the exchange offer
will remain outstanding and also will be entitled to the rights and benefits
that the owners have under the indenture. Unless they are Participating
Broker-Dealers, they will no longer have any rights under the registration
rights agreement. They will, however, remain subject to transfer restrictions,
and the market for secondary resales is likely to be minimal.

          Funding and TXU Europe will be deemed to have accepted properly
tendered senior notes when, as and if Funding has given oral or written notice
that they have accepted the tender to the exchange agent for the exchange offer.

          Owners who tender senior notes in the exchange offer will not be
required to pay brokerage commissions or fees or, subject to the instructions in
the Letter of Transmittal, transfer taxes with respect to the exchange in
accordance with the exchange offer. Funding and TXU Europe will pay all charges
and expenses, other than applicable taxes described below, in connection with
the exchange offer. See -- "Fees and Expenses."

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

          The term "Expiration Date," means 5:00 p.m., New York City time on o,
1999, unless Funding and TXU Europe, in their sole discretion, extend the
exchange offer, in which case the term "Expiration Date" will mean the latest
date and time to which the exchange offer is extended. In any event, Funding and
TXU Europe will not extend the exchange offer beyond six months from [effective
date of registration statement].

          In order to extend the exchange offer, Funding and TXU Europe will
notify the exchange agent of any extension by oral or written notice and by
public announcement, which may be in the form of a news release. Public
announcement of an extension will be made before 9:00 a.m., New York City time,
on the next business day after the then Expiration Date.

          Funding and TXU Europe reserve the right, in their sole discretion:

          o    To delay accepting any senior notes, to extend the exchange offer
               or to terminate the exchange offer if any of the conditions
               described below under -- "Conditions" will not have been
               satisfied, by giving oral or written notice of that delay,
               extension or termination to the exchange agent; or

          o    To amend the terms of the exchange offer in any manner consistent
               with the registration rights agreement.

Any delay in acceptances, extension, termination or amendment will be followed
as promptly as practicable by oral or written notice of the extension,
termination or amendment to the depositary and to DTC for delivery to its
participants. If the exchange offer is amended in a manner determined by Funding
and TXU Europe to constitute a material change, Funding and TXU Europe will
promptly disclose that amendment by means of a prospectus supplement that will
be made available to owners of senior notes. If the exchange offer is amended in
a manner determined by Funding and TXU Europe to constitute a fundamental
change, Funding and TXU Europe will promptly file a post-effective amendment to
the registration statement and will make an amended prospectus available to
owners of senior notes when the post-effective amendment is declared effective
by the SEC. In either case, Funding and TXU Europe will extend the exchange
offer for five to ten business days, depending upon the significance of the
amendment and the manner of disclosure to the owners, if the exchange offer
would otherwise expire during that five to ten business day period.


                                      73
<PAGE>


          Without limiting the manner in which Funding and TXU Europe may choose
to make a public announcement of any delay, extension, amendment or termination
of the exchange offer, Funding and TXU Europe will have no obligation to
publish, advertise, or otherwise communicate any public announcement, other than
by making a timely release to an appropriate news agency.

          Upon satisfaction or waiver of all the conditions to the exchange
offer, Funding and TXU Europe will accept, promptly after the Expiration Date,
all senior notes properly tendered and will issue exchange senior notes promptly
after acceptance of the senior notes. See -- "Conditions." The exchange senior
notes issued will be represented by global certificates in bearer form to be
held by The Bank of New York as depositary. For purposes of the exchange offer,
Funding and TXU Europe will be deemed to have accepted properly tendered senior
notes for exchange when, as and if Funding and TXU Europe have given oral or
written notice to the exchange agent that they have accepted the tender.

          In all cases, issuance of exchange senior notes for senior notes that
are accepted for exchange in accordance with the exchange offer will be made
only after timely receipt by the exchange agent of a confirmation of tender by
book-entry of those senior notes into the exchange agent's account at DTC in
accordance with the Letter of Transmittal; provided, however, that Funding and
TXU Europe reserve the absolute right to waive any defects or irregularities in
the tender or conditions of the exchange offer. If any tendered senior notes are
not accepted for any reason detailed in the terms and conditions of the exchange
offer, then those unaccepted senior notes evidencing the unaccepted portion will
be credited to an account maintained at DTC without expense to the tendering
owner as promptly as practicable after the expiration or termination of the
exchange offer.

CONDITIONS

          Regardless of any other term of the exchange offer, Funding and TXU
Europe will not be required to exchange any exchange senior notes for any senior
notes of any series and may terminate the exchange offer before the acceptance
of senior notes for exchange, if, with respect to that series, the exchange
offer violates any applicable law or interpretation of the staff of the SEC.

          If Funding and TXU Europe determine in their sole discretion that
there is that kind of violation, Funding and TXU Europe may:

          o    Terminate the exchange offer or refuse to accept any senior notes
               and have all tendered notes credited to the appropriate account
               at DTC. No termination will affect the remaining obligations of
               Funding and TXU Europe under the registration rights agreement;

          o    Extend the exchange offer and retain all senior notes tendered
               before the expiration of the exchange offer, subject, however, to
               the rights of owners who tendered those senior notes to withdraw
               their tendered senior notes; or

          o    Waive any unsatisfied conditions with respect to the exchange
               offer and accept all properly tendered senior notes which have
               not been withdrawn. If that waiver constitutes a material change
               to the exchange offer, Funding and TXU Europe will promptly
               disclose that waiver by means of a prospectus supplement that
               will be distributed to the owners of senior notes, and Funding
               and TXU Europe will extend the exchange offer for five to ten
               business days, depending upon the significance of the waiver and
               the manner of disclosure to the holders, if the exchange offer
               would otherwise expire during the five to ten business day
               period.


PROCEDURES FOR TENDERING

          To tender senior notes in the exchange offer, an owner must instruct
its securities intermediary by use of the Letter of Transmittal, or any other
means acceptable to its securities intermediary. A timely confirmation of tender
by book-entry of the beneficial interests in the senior notes into the exchange
agent's account at DTC under the procedure for tender by book-entry described
below must be received by the exchange agent before the Expiration Date. The
same Letter of Transmittal may be used for senior notes of any or all series.


                                      74
<PAGE>


          A tender by an owner which is not withdrawn prior to the Expiration
Date will constitute an agreement between that owner and Funding and TXU Europe
in accordance with the terms and subject to the conditions in this prospectus.

          THE METHOD OF DELIVERY OF THE SENIOR NOTES AND THE LETTER OF
TRANSMITTAL AND ALL OTHER REQUIRED DOCUMENTS TO THE SECURITIES INTERMEDIARY IS
AT THE ELECTION AND RISK OF THE OWNER. INSTEAD OF DELIVERY BY MAIL, IT IS
RECOMMENDED THAT TENDERING OWNERS USE AN OVERNIGHT OR HAND DELIVERY SERVICE. IN
ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ASSURE DELIVERY OF CONFIRMATION
OF TENDER BY BOOK-ENTRY BY THE SECURITIES INTERMEDIARY TO DTC AND BY DTC TO THE
EXCHANGE AGENT BEFORE THE EXPIRATION DATE. OWNERS OF SENIOR NOTES SHOULD
INSTRUCT THE BROKERS, DEALERS, COMMERCIAL BANKS OR TRUST COMPANIES WITH WHOM
THEY HAVE SECURITIES ACCOUNTS OR THEIR NOMINEES TO EFFECT TENDERS FOR THEM.

          All questions as to the validity, form, eligibility (including time of
receipt), acceptance of tendered senior notes and withdrawal of tendered senior
notes will be determined by Funding and TXU Europe in their sole discretion,
which determination will be final and binding. Funding and TXU Europe reserve
the absolute right to reject any and all senior notes not properly tendered or
senior notes the acceptance of which would, in the opinion of counsel for
Funding and TXU Europe, be unlawful. Funding and TXU Europe also reserve the
right to waive any defects, irregularities or conditions of tender as to
particular senior notes. Funding's and TXU Europe's interpretation of the terms
and conditions of the exchange offer, including the instructions in the Letter
of Transmittal, will be final and binding on all parties. Unless waived, any
defects or irregularities in connection with tenders of senior notes must be
cured within a period of time as Funding and TXU Europe will determine. Although
Funding and TXU Europe intend to notify owners of defects or irregularities with
respect to tenders of senior notes, none of Funding, TXU Europe, the exchange
agent or any other person will incur any liability for failure to give that
notification. Tenders of senior notes will not be deemed to have been made until
the defects or irregularities have been cured or waived.

          In addition, Funding and TXU Europe reserve the right in their sole
discretion to purchase or make offers for any senior notes that remain
outstanding after to the Expiration Date or, as described above under --
"Conditions," to terminate the exchange offer and, to the extent permitted by
applicable law, purchase senior notes in the open market, in privately
negotiated transactions or otherwise. The terms of any of those purchases or
offers could differ from the terms of the exchange offer.

          By tendering, each owner will be deemed to have represented to Funding
and TXU Europe that, among other things:

          o    The exchange senior notes acquired in accordance with the
               exchange offer are being obtained in the ordinary course of
               business of the person receiving beneficial ownership in the
               exchange senior notes, whether or not interests are held in the
               name of another person, such as a participant in DTC;

          o    Neither the owner nor any such other person is engaging in or
               intends to engage in a distribution of the beneficial interests
               in the exchange senior notes;

          o    Neither the owner nor any such other person has an arrangement or
               understanding with any person to participate in the distribution
               of the exchange senior notes; and

          o    Neither the owner nor any such other person is an "affiliate," as
               defined in Rule 405 of the Securities Act, of Funding or TXU
               Europe.

          In all cases, issuance of exchange senior notes for senior notes
tendered in accordance with the exchange offer will be made only after timely
receipt by the exchange agent of confirmation of tender by book-entry of those
beneficial interests in the senior notes into the exchange agent's account at
DTC. If any tendered senior notes are not accepted for any reason described in
the terms and conditions of the exchange offer, the non-exchanged beneficial
interests in the senior notes will be credited to an account maintained with DTC
as promptly as practicable after the expiration or termination of the exchange
offer without expense to the tendering owner.


                                      75
<PAGE>


TENDER BY BOOK-ENTRY

          The exchange agent will make a request to establish an account with
respect to the beneficial interests in the senior notes at DTC for purposes of
the exchange offer within two business days after the date of this prospectus,
and any financial institution that is a participant in DTC's systems may make
book-entry delivery of beneficial interests in the senior notes by causing DTC
to transfer the beneficial interests in the senior notes into the exchange
agent's account in accordance with DTC's procedures for transfer.

WITHDRAWAL OF TENDERS

          Except as otherwise provided in this prospectus, tenders of senior
notes may be withdrawn at any time before 5:00 p.m., New York City time, on the
Expiration Date.

          To withdraw a tender of senior notes in the exchange offer, an owner
should notify its securities intermediary. A withdrawal will be effective upon
notice received by the exchange agent from DTC, before 5:00 p.m., New York City
time on the Expiration Date by telegram, facsimile transmission, letter or
withdrawal by book-entry noting:

          o    The series and principal amount of senior notes, delivered for
               exchange; and

          o    A statement that the owner is withdrawing the senior notes for
               exchange.

          All questions as to the validity, form and eligibility (including time
of receipt) of those notices will be determined by Funding and TXU Europe, and
their determination will be final and binding on all parties. Any senior notes
so withdrawn will be deemed not to have been validly tendered for purposes of
the exchange offer and the non-exchanged beneficial interests in the senior
notes will be credited to an account maintained with DTC as promptly as
practicable after the expiration or termination of the exchange offer without
expense to the tendering owner unless the senior notes so withdrawn are validly
retendered. Properly withdrawn senior notes may be retendered by following one
of the procedures described above under -- "Procedures for Tendering" at any
time before the Expiration Date.

EXCHANGE AGENT

          The Bank of New York has been appointed exchange agent of the exchange
offer. Questions and requests for assistance and requests for additional copies
of this prospectus or of the Letter of Transmittal should be directed to the
exchange agent addressed as follows:

By Registered Mail or Certified Mail:       By Overnight Courier:

The Bank of New York                        The Bank of New York
101 Barclay Street, 7E                      101 Barclay Street
New York, New York 10286                    Corporate Trust Services Window
Attention: Reorganization Section,          Ground Level
Gertrude Jean Pierre                        New York, New York  10286
                                            Attention: Reorganization Section,
                                            Gertrude Jean Pierre
By Telephone:                               By Facsimile:
(212) 815-6920                              (212) 815-6339

LUXEMBOURG STOCK EXCHANGE

          The senior notes are listed, and Funding and TXU Europe have applied
to list the exchange senior notes, on the Luxembourg Stock Exchange. Funding and
TXU Europe will use their reasonable best efforts to effect this listing. As
long as the exchange senior notes are listed on that Exchange:


                                      76
<PAGE>


          o    The exchange of certificated senior notes, if any, for the
               exchange senior notes may be done through Kredietbank, the
               Luxembourg paying agent;

          o    Funding and TXU Europe will provide Kredietbank SA
               Luxembourgeoise, the Luxembourg paying agent, with necessary
               documentation regarding the exchange offer;

          o    All of the necessary documentation regarding the exchange offer
               will be made available at the offices of Kredietbank SA
               Luxembourgeoise, the Luxembourg paying agent; and

          o    Funding and TXU Europe will cause the publication of a notice in
               a daily leading newspaper with general circulation in Luxembourg
               and will submit that notice to the Luxembourg Stock Exchange:

               -    before the exchange offer, announcing the offer and
                    indicating procedures to be followed; and

               -    after the exchange offer, giving the results of the
                    exchange.

FEES AND EXPENSES

          The expenses of soliciting tenders will be paid by Funding and TXU
Europe. The principal solicitation is being made by mail; however, additional
solicitation may be made by telecopier, telephone or in person by officers and
regular employees of Funding and TXU Europe and their affiliates.

          Funding and TXU Europe have not retained any dealer-manager in
connection with the exchange offer and will not make any payments to
brokers-dealers or others soliciting acceptances of the exchange offer. Funding
and TXU Europe will pay the exchange agent reasonable and customary fees for its
services and will reimburse it for its reasonable out-of-pocket expenses in
connection with the exchange offer.

          The cash expenses to be incurred in connection with the exchange offer
will be paid by Funding and TXU Europe and are estimated in the aggregate to be
approximately $o. The expenses include registration fees, fees and expenses of
the exchange agent, accounting and legal fees and printing costs, among others.

          Funding and TXU Europe will pay all transfer taxes, if any, applicable
to the exchange of the senior notes in accordance with the exchange offer.

          The exchange offer is being made to satisfy Funding's and TXU Europe's
obligations under the registration rights agreement. Funding and TXU Europe will
not receive any proceeds from the exchange offer. In consideration of issuing
global exchange senior notes in bearer form to the depositary in the exchange
offer, Funding and TXU Europe will receive an equal principal amount of global
senior notes in bearer form. Global senior notes in bearer form that are
properly tendered in the exchange offer and not validly withdrawn will be
accepted, canceled and retired and cannot be reissued.


                                      77
<PAGE>


                    DESCRIPTION OF THE EXCHANGE SENIOR NOTES

          The following description applies only to exchange senior notes, but
all of the terms will also apply to any senior notes outstanding after the
exchange offer. However, those senior notes will not be registered under the
Securities Act and will remain subject to transfer restrictions.

          The senior notes were and the exchange senior notes will be issued
under an indenture dated as of May 1, 1999 among Funding, TXU Europe and The
Bank of New York, as trustee. The indenture includes a full, unconditional and
irrevocable guarantee of the senior notes and the exchange senior notes by TXU
Europe.

          Global certificates for the exchange senior notes in bearer form will
be held by The Bank of New York as depositary under a deposit agreement.
Beneficial interests in the exchange senior notes will trade through DTC.
Specific terms of each series of the exchange senior notes will be described in
an officer's certificate delivered to the trustee. Material terms of the
exchange senior notes and the indenture are summarized below. You should read
the indenture, the Trust Indenture Act, the officer's certificates and the
deposit agreement for a more complete description. Copies of the indenture, the
officer's certificates and the deposit agreement are available upon request to
the trustee or depositary. Whenever particular provisions or defined terms in
the indenture are referred to under this DESCRIPTION OF THE EXCHANGE SENIOR
NOTES, those provisions or defined terms are incorporated by reference in this
prospectus. For your convenience, we indicate sections of the indenture where
they are described.

          Each series of debt securities issued under the indenture will be
unsecured and unsubordinated obligations of Funding. Funding is a financing
company whose sole source of funds is payment on loans it makes to TXU Europe.
The exchange senior notes will be fully, unconditionally and irrevocably
guaranteed by TXU Europe as to payment of principal, premium, if any, and
interest and any Additional Amounts (as described below), and the guarantee will
be an unsecured and unsubordinated obligation of TXU Europe. See -- "Guarantee
of TXU Europe; Effective Priority of Subsidiary Obligations." The indenture does
not limit the aggregate amount of indebtedness that Funding, TXU Europe or TXU
Europe's subsidiaries may issue or the number of series or amount of debt
securities that may be issued under the indenture.

          The covenants contained in the indenture will not afford beneficial
owners of the exchange senior notes protection in the event of a
highly-leveraged transaction involving Funding or TXU Europe.

PAYMENT OF INTEREST AND PRINCIPAL

          Interest on each series of exchange senior notes will:

          o    Be payable in US dollars at the rate per annum specified in the
               title of the series;

          o    Be computed on the basis of a 360-day year of twelve 30-day
               months, and for any period shorter than a month, on the basis of
               the actual number of days elapsed;

          o    Be payable semi-annually in arrears on May 15 and November 15 of
               each year, beginning November 15, 1999;

          o    Originally accrue from, and include May 13, 1999, the date of
               initial issuance; and

          o    Be payable on overdue interest to the extent permitted by law at
               the same rate as interest is payable on principal.

          If any payment date is not a business day, payment will be made on the
next business day, and no interest or other payment will result from the delay.
With respect to payments, a business day is a day, other than a Saturday, Sunday
or a day on which banking institutions and trust companies are generally
authorized or required to remain closed in the place of payment.

                                      78
<PAGE>


          The record date for any exchange senior notes in certificated form
will be the fifteenth day of the calendar month before the relevant interest
payment date, whether or not it is a business day in The City of New York.

          The Bank of New York is paying agent for the exchange senior notes in
The City of New York. So long as the exchange senior notes are listed on the
Luxembourg Stock Exchange, Funding will maintain a paying agent in Luxembourg.
Initially that paying agent will be Kredietbank SA Luxembourgeoise.

          Interest on each exchange senior note will be paid on each interest
payment date to the bearer or, if the exchange senior notes are in certificated
form, to the holder in whose name that exchange senior note is registered as of
the close of business on the related record date, except that interest payable
at maturity or upon redemption will be paid to the holder to whom principal is
paid. If interest has not been paid when due on any exchange senior note, the
defaulted interest may be payable to the bearer or, if the exchange senior notes
are in certificated form, to the registered owner as of the close of business on
a date selected by the trustee which may be not more than 15 days and not less
than 10 days before the date proposed by Funding or TXU Europe for payment
(Indenture, Section 307).

          The 6.15% exchange senior notes will mature on May 15, 2002. The 6.45%
exchange senior notes will mature on May 15, 2005. The 6.75% exchange senior
notes will mature on May 15, 2009.

          The principal of and interest on the exchange senior notes at maturity
will be payable, at their principal amount, upon presentation of the exchange
senior notes at the office of a paying agent. Funding may change the place of
payment on the exchange senior notes, appoint one or more additional paying
agents, including Funding, and may remove any paying agent, all at its
discretion so long as there is a paying agent in The City of New York and, while
the exchange senior notes are listed on the Luxembourg Stock Exchange, in
Luxembourg.

GUARANTEE OF TXU EUROPE; EFFECTIVE PRIORITY OF SUBSIDIARY OBLIGATIONS

          TXU Europe has fully, unconditionally and irrevocably agreed to make
the guarantee payments listed below in full to the holders of the exchange
senior notes if they are not made by Funding, as and when due, regardless of any
defense, right of set-off or counterclaim, except the defense of payment, that
TXU Europe may have or assert. The following payments will be subject to the
guarantee, without duplication:

          o    Any accrued and unpaid interest required to be paid on the
               exchange senior notes;

          o    Principal and premium, if any, plus all accrued and unpaid
               interest and Additional Amounts, if any, required to be paid on
               the exchange senior notes at maturity, upon acceleration or upon
               redemption (Indenture, Section 1401).

          TXU Europe's obligation to make a guarantee payment may be satisfied
by direct payment of the required amounts by TXU Europe to the holders of
exchange senior notes or The Bank of New York, as paying agent, or other paying
agent for the exchange senior notes or by causing Funding to pay those amounts
to those holders.

          The guarantee will remain in effect until all exchange senior notes
and senior notes are paid. It will rank equally in right of payment to
guarantees of other series of debt securities issued under the indenture
(Indenture, Section 1401). The guarantee will also rank equally with any other
senior debt obligations of TXU Europe except as described under -- "Limitation
on Liens."

          TXU Europe is a holding company that derives substantially all of its
income from Eastern and its subsidiaries. Substantially all of TXU Europe's
consolidated assets are held by Eastern and its subsidiaries. Accordingly, the
ability of TXU Europe to service its debt, including its obligations under the
guarantee, is largely dependent on the earnings of Eastern and its subsidiaries
and the payment of those earnings to TXU Europe in the form of dividends, loans
or advances, and through repayment of loans or advances from TXU Europe to those
subsidiaries. The subsidiaries of TXU Europe, except for Funding, have no
obligation to pay any amounts due on the exchange senior notes.


                                      79
<PAGE>


          The guarantee therefore is effectively subordinated to debt and
preference share capital at the subsidiary level. The financial statements of
TXU Europe and its predecessors included in this prospectus show the aggregate
amount of subsidiary debt and preference share capital as of the date of those
statements. This includes trade payables, guarantees and leases, letters of
credit and other obligations of TXU Europe's subsidiaries. Upon liquidation or
reorganization of a subsidiary of TXU Europe, the claims of that subsidiary's
creditors will be superior to the claims of the holders of exchange senior notes
or other creditors of TXU Europe. Although some debt instruments limit the
amount of debt TXU Europe and its subsidiaries may incur, both TXU Europe and
its subsidiaries retain the ability to incur substantial additional indebtedness
and other obligations such as those under leases, letters of credit and other
instruments.

DENOMINATIONS

          The exchange senior notes will be payable only in US dollars. The
exchange senior notes and beneficial interests in them will be issued, and may
be transferred, only in principal amounts of $10,000 and in multiples of $1,000
for amounts in excess of $10,000.

FORM, BOOK-ENTRY PROCEDURES AND TRANSFER

INTRODUCTION

          Beneficial interests in the exchange senior notes will trade through
DTC. The exchange senior notes of each series in which beneficial interests are
sold will be issued in the form of one or more global exchange senior notes in
bearer form. Upon issuance, the trustee will authenticate and deliver the global
exchange senior notes of each series to The Bank of New York, which will hold
those global exchange senior notes as depositary for the benefit of DTC under to
the deposit agreement. The depositary will issue to DTC or its nominee, in
respect of each global exchange senior note, one or more certificateless
book-entry interests, which together will represent a 100% beneficial interest
in the global exchange senior notes of that series. The exchange senior notes
will be held in global bearer form by the depositary and certificateless
book-entry interests representing beneficial ownership of these exchange senior
notes will be held by, or on behalf of, DTC.

          The depositary will record Cede & Co., as nominee of DTC, on its books
as the initial registered owner of the book-entry interests and will also record
any later registration and transfer of the book-entry interests. Unless and
until the global exchange senior notes are exchanged in whole for certificated
registered exchange senior notes, the depositary may not register the transfer
of the book-entry interests except as a whole by DTC or its nominee to DTC or
another nominee of DTC or a successor of DTC or a nominee of that successor.

         Upon the issuance by the depositary of the book-entry interests to DTC,
DTC will credit the participants' accounts with the interests owned on its
book-entry registration and transfer system. Ownership of beneficial interests
in the book-entry interests will be shown on DTC's records or the records of
direct or indirect participants of DTC. Transfer of beneficial interests in the
book-entry interests will be effected only through records maintained by DTC or
its direct or indirect participants. The beneficial interests in the exchange
senior notes are governed by the terms and conditions of the indenture, the
deposit agreement and the letters of representations from Funding to DTC.

          Under the deposit agreement, the global bearer exchange senior notes
may be transferred only as a whole and, with Funding's consent, by the
depositary or its nominee to the depositary or to a successor depositary or
nominee.

          For so long as the depositary or its nominee is the holder of the
global exchange senior notes, the depositary or its nominee will be considered
the sole owner of the exchange senior notes for all purposes under the
indenture. Except as explained below under -- "Certificated Registered Exchange
Senior Notes," owners of beneficial interests in the exchange senior notes will
not be entitled to have exchange senior notes registered in their names and will
not receive physical delivery of exchange senior notes in certificated form.
They will not be considered the owners or holders of the exchange senior notes
under the indenture or the deposit agreement. Accordingly, each person owning a
beneficial interest must rely on the procedures of the depositary and DTC and,


                                      80
<PAGE>


if that person is not a participant in DTC, on the procedures of the participant
through which that person owns its beneficial interest, to exercise its rights
and perform its obligations under the indenture or the deposit agreement. Those
beneficial interests held through Euroclear or Cedelbank may also be subject to
the procedures and requirements of that system.

          Regardless of any statement in this prospectus, Funding reserves the
right to require any legends on the exchange senior notes as it may determine
are necessary to ensure compliance with the securities laws of the US and the
individual states and with any other applicable laws.

DTC

          DTC is a New York clearing corporation and a clearing agency
registered under Section 17A of the Exchange Act. DTC holds securities for its
participants. DTC facilitates settlement transactions among its participants
through electronic computerized book-entry changes in participants' accounts.
This eliminates the need for physical movement of securities certificates. The
participants include securities brokers and dealers, banks, trust companies and
clearing corporations. DTC is owned by a number of its participants and by the
New York Stock Exchange, Inc., the American Stock Exchange, Inc., and the
National Association of Securities Dealers, Inc. Others who maintain a custodial
relationship with a participant can use the DTC system. The rules that apply to
DTC and those using its systems are on file with the SEC.

          DTC management is aware that some computer applications, systems, and
the like for processing data (systems) that are dependent upon calendar dates,
including dates before, on, or after January 1, 2000, may encounter "Year 2000
Problems." DTC has informed its participants and other members of the financial
community that it has developed and is implementing a program so that its
systems, as the same relate to the timely payment of distributions (including
principal and income payments) to securityholders book-entry deliveries, and
settlement of trades within DTC, continue to function appropriately. This
program includes a technical assessment and a remediation plan, each of which is
complete, and a testing phase, which is expected to be completed within
appropriate time frames.

          However, DTC's ability to perform properly its services is also
dependent upon other parties, including, but not limited to, issuers and their
agents, as well as third party vendors from whom DTC licenses software and
hardware, and third party vendors on whom DTC relies for information or the
provision of services, including telecommunication and electric utility service
providers, among others. DTC has informed the industry that it is contacting,
and will continue to contact, third party vendors from which DTC acquires
services to: (1) impress upon them the importance of such services being Year
2000 compliant; and (2) determine the extent of their efforts for Year 2000
remediation, and, as appropriate, testing, of their services. In addition, DTC
is in the process of developing such contingency plans as it deems appropriate.

          DTC has established a Year 2000 Project Office and will provide
information concerning DTC's Year 2000 compliance to persons requesting that
information. The address is as follows: The Depository Trust Company, Year 2000
Project Office, 55 Water Street, New York, New York 10041. Telephone numbers for
the DTC Year 2000 Project Office are (212) 855-8068 and (212) 855-8881. In
addition, information concerning DTC's Year 2000 compliance can be obtained from
its web site at the following address: www.dtc.org.

          According to DTC, the foregoing information with respect to DTC has
been provided to the industry for informational purposes only and is not
intended to serve as a representation, warranty, or contract modification of any
kind.

EUROCLEAR AND CEDELBANK

          Euroclear and Cedelbank each holds securities for its account holders
and facilitates the clearance and settlement of securities transactions by
electronic book-entry transfer between its respective account holders. In that
way, they eliminate the need for physical movements of certificates and any risk
that transfers of securities will not be simultaneous.


                                      81
<PAGE>


          Euroclear and Cedelbank provide various services including
safekeeping, administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. Euroclear and Cedelbank also
deal with residential securities markets in several countries through
established depositary and custodial relationships. Euroclear and Cedelbank have
established an electronic link between their two systems which allows their
respective account holders to settle trades with each other.

          Account holders in Euroclear and Cedelbank are worldwide financial
institutions, including underwriters, securities brokers and dealers, banks,
trust companies and clearing corporations. Indirect access to Euroclear and
Cedelbank is available to other institutions that clear through or maintain a
custodial relationship with an account holder of either system.

          Account holders' overall contractual relations with Euroclear and
Cedelbank are governed by the respective rules and operating procedures of
Euroclear and Cedelbank and any applicable laws. Euroclear and Cedelbank act
under those rules and operating procedures only on behalf of their respective
account holders and have no record of or relationship with persons holding
through their account holders.

TRANSFERS AND SETTLEMENT

          All transfers of beneficial interests in book-entry interests will be
recorded on the book-entry system maintained by DTC, will be effected in
accordance with DTC's procedures, and will be settled in same-day funds.
Transfers between account holders in Euroclear and Cedelbank will be effected in
the ordinary way in accordance with the respective rules and operating
procedures of Euroclear and Cedelbank.

          Subject to compliance with the transfer restrictions applicable to the
beneficial interests, cross-market transfers between participants in DTC, on the
one hand, and Euroclear or Cedelbank account holders, on the other hand, will be
effected through DTC, in accordance with DTC's rules, on behalf of Euroclear or
Cedelbank, as the case may be, through a depositary. Cross-market transfers will
require delivery of instructions to Euroclear or Cedelbank, as the case may be,
by the counterparty in that system in accordance with the rules and procedures
and within the established deadlines of that system. Euroclear account holders
and Cedelbank account holders may not deliver instructions directly to the
depositaries for Euroclear or Cedelbank.

          Because of time zone differences, the securities account of a
Euroclear or Cedelbank account holder purchasing a book-entry interest from a
participant in DTC will be credited, and any crediting will be reported to the
relevant Euroclear or Cedelbank account holder, during the securities settlement
processing day immediately following the DTC settlement date. This must be a
business day for Euroclear and Cedelbank. Cash received in Euroclear or
Cedelbank as a result of sales of a book-entry interest by or through a
Euroclear or Cedelbank account holder to a DTC participant will be received with
value on the DTC settlement date but will be available in the relevant Euroclear
or Cedelbank cash account only as of the business day for Euroclear or Cedelbank
following the DTC settlement date.

          Although the foregoing sets out the procedures of DTC, Euroclear and
Cedelbank in order to facilitate the transfer of interests in the exchange
senior notes among participants of DTC, Euroclear and Cedelbank, none of DTC,
Euroclear and Cedelbank are under any obligation to perform or continue to
perform those procedures, and those procedures may be discontinued at any time.

          Funding, TXU Europe, the trustee, the depositary and any of the agents
will not have any responsibility for the performance by DTC, Euroclear and
Cedelbank or their respective participants of their respective obligations under
the rules and procedures governing their operation.

PAYMENTS ON THE EXCHANGE SENIOR NOTES

          Payments on the global exchange senior notes will be made by Funding
through the trustee or other paying agent to the depositary as the holder of
global exchange senior notes. The depositary will, in turn, make payments in the
same amounts to DTC. DTC will immediately credit participants' accounts with
those payments in amounts proportionate to their interests in the book-entry
interests as shown on the records of DTC. Payments by participants to owners of


                                      82
<PAGE>


beneficial interests will be made according to standing customer instructions
and customary practices. DTC will have no responsibility for payments by its
participants.

          Neither Funding, TXU Europe, the trustee nor any paying agent will
have any responsibility for payments made or to be made by the depositary to DTC
in respect of the exchange senior notes or the book-entry interests in them,
including any payments of Additional Amounts. Only DTC and its direct and
indirect participants will be responsible for maintaining records of beneficial
interests in book-entry interests and making payments related to those
beneficial interests.

REDEMPTION OF BOOK-ENTRY INTERESTS

          If any global exchange senior notes are redeemed, the depositary will
deliver the amount received by it to DTC. In the event of a partial redemption,
selection of interests in the related book-entry interest to be redeemed will be
made by DTC proportionately or on any other basis that DTC deems fair and
appropriate.

          If all the exchange senior notes of any series are redeemed, the
depositary will surrender the global exchange senior notes of that series to the
trustee or the paying agent in Luxembourg for cancellation. The depositary will
cancel the book-entry interests issued with respect to those exchange senior
notes. If there is a partial redemption, the depositary will surrender the
related global exchange senior note to the trustee or the paying agent in
Luxembourg for reduction of principal amount by endorsement on the reverse of
the global exchange senior note or in exchange for a substitute global exchange
senior note in a reduced principal amount. The depositary will record on its
books a corresponding reduction in the principal amount of the book-entry
interests issued with respect to the global exchange senior note.

ACTION BY HOLDERS OF EXCHANGE SENIOR NOTES

          Funding understands that DTC, under its current practices, would
authorize its participants owning interests to take any action holders are
entitled to take under the indenture. Those participants would authorize
indirect participants to take that action or would otherwise act upon the
instructions of owners of beneficial interests holding through them.

          Within 10 days after receipt by the depositary of notice of any
request for consents or similar action relating to the global exchange senior
notes under the deposit agreement or the indenture, the depositary will mail to
DTC a notice containing:

          o    Information contained in the notice to the depositary;

          o    The record date for response to the request or other action;

          o    A statement that, on or before a specified date no later than 180
               days after the record date, DTC may instruct the depositary as to
               the request or other action; and

          o    The manner in which those instructions may be given.

The depositary will try to act in accordance with DTC's instructions, provided
that the depositary has been offered security or indemnity satisfactory to it
against the costs, expenses and liabilities that might be incurred by it in
compliance with these instructions. The depositary will not itself exercise any
discretion in the granting of consents or the taking of any other action in
respect of book-entry interests or global exchange senior notes. DTC is expected
to follow its customary practices and procedures with respect to soliciting
instructions from its participants.

REPORTS AND NOTICES

          Notices to holders of the exchange senior notes listed on the
Luxembourg Stock Exchange will be published in a leading daily newspaper having
general circulation in Luxembourg, probably the Luxemburger Wort. The depositary
will promptly send to DTC a copy of any notices, reports and other


                                      83
<PAGE>


communications received by it relating to Funding, the senior notes or the
book-entry interests. In the case of certificated registered exchange senior
notes, all notices regarding the exchange senior notes will also be mailed to
the last known addresses of the holders shown on the security register for the
exchange senior notes.

AMENDMENT AND TERMINATION OF DEPOSIT AGREEMENT

          The deposit agreement may be amended by Funding and the depositary
without the consent of DTC or the beneficial owners of the exchange senior
notes:

          o    To cure any defect, omission, inconsistency or ambiguity;

          o    To add covenants and agreements of Funding or the depositary;

          o    To assign the depositary's rights and duties to a qualified
               successor;

          o    To conform the deposit agreement to the requirements of the
               Securities Act, the Exchange Act, the Investment Company Act of
               1940 or the Trust Indenture Act or any other applicable
               securities laws;

          o    To modify the deposit agreement in connection with an amendment
               to the indenture that does not require the consent of DTC; or

          o    To amend or supplement the deposit agreement in any way which, in
               the opinion of counsel acceptable to Funding, is not materially
               adverse to DTC or beneficial owners of an interest in the
               book-entry interests or inconsistent with the deposit agreement
               itself.

Otherwise, no amendment that materially adversely affects DTC or any beneficial
owner of an exchange senior note may be made to the deposit agreement without
the consent of DTC or the beneficial owner.

          The deposit agreement will cease to be of further effect when the
indenture has been satisfied and discharged or:

          o    Certificated registered exchange senior notes have been issued
               and the global exchange senior notes have been canceled;

          o    All sums payable by Funding under the deposit agreement have been
               paid; and

          o    The deposit agreement has been satisfied and discharged.

RESIGNATION OF DEPOSITARY

          The depositary may resign upon 60 days' written notice to Funding and
DTC. The resignation of the depositary will become effective upon acceptance of
a successor depositary to similar arrangements. If no successor has been
appointed by Funding within 120 days, then DTC may request issuance of the
certificated registered exchange senior notes in the names and denominations as
DTC instructs in writing. The depositary will then surrender the global exchange
senior notes to the trustee for cancellation and the trustee will distribute the
certificated registered exchange senior notes in accordance with the
instructions of DTC.

OBLIGATION OF DEPOSITARY

          The depositary will undertake to perform only those duties
specifically described in the deposit agreement and, subject to exceptions
described in the deposit agreement, will assume no obligation under the deposit
agreement other than for its own bad faith, negligence or willful misconduct in
the performance of its duties under the deposit agreement.


                                      84
<PAGE>


CERTIFICATED REGISTERED EXCHANGE SENIOR NOTES

          Owners of beneficial interests in the exchange senior notes will be
entitled to receive certificated registered exchange senior notes only in the
limited circumstances listed below:

          o    DTC will not continue to hold the book-entry interests related to
               the global exchange senior notes or is no longer a clearing
               agency registered under the Exchange Act and Funding does not
               replace DTC within 120 days;

          o    The depositary will not continue as depositary and no successor
               is appointed within 120 days; or

          o    Funding, in its sole discretion, determines that the global
               exchange senior notes will be so exchangeable.

In addition, if an Event of Default under the indenture occurs and is continuing
with respect to one or more series of exchange senior notes, any owner of a
beneficial interest in the global exchange senior notes in default will, upon
written request, be entitled to receive certificated registered exchange senior
notes in exchange for the interest. In no event will an owner of beneficial
interests be entitled to receive certificated exchange senior notes in bearer
form.

          Certificated registered exchange senior notes will be issued only in
principal amounts of $10,000 and additional multiples of $1,000 for amounts over
$10,000. They will be issued in registered form only, without coupons, and will
have the same interest rate, terms, maturity and be in the same aggregate
principal amount as the related global exchange senior note. These certificated
registered exchange senior notes will be registered in the names of which the
depositary notifies the trustee based on the instructions of DTC. It is expected
that those instructions may be based upon directions received by DTC from its
participants with respect to ownership of beneficial interests.

          Holders of certificated registered exchange senior notes will be paid
interest by check, except that registered owners of certificated registered
exchange senior notes in an aggregate principal amount in excess of $50,000,000
may request payment of interest by wire transfer. Checks will be mailed to those
holders at their last address known to the Security Registrar.

          BENEFICIAL OWNERS SHOULD BE AWARE THAT, UNDER CURRENT UK TAX LAW,
FOLLOWING THE ISSUANCE OF CERTIFICATED REGISTERED EXCHANGE SENIOR NOTES, UK
INCOME TAX (CURRENTLY AT THE RATE OF 20%) WILL BE WITHHELD ON ANY PAYMENTS OF
INTEREST. SEE MATERIAL INCOME TAX CONSIDERATIONS -- "UK TAX CONSIDERATIONS." IF
CERTIFICATED REGISTERED EXCHANGE SENIOR NOTES ARE ISSUED FOLLOWING AN EVENT OF
DEFAULT AT THE REQUEST OF BENEFICIAL OWNERS OF INTERESTS IN THE GLOBAL EXCHANGE
SENIOR NOTES, FUNDING WILL NOT PAY ANY ADDITIONAL AMOUNTS TO THOSE REQUESTING
BENEFICIAL OWNERS, OR THEIR SUCCESSORS, IN RESPECT OF THOSE CERTIFICATED
REGISTERED EXCHANGE SENIOR NOTES. SEE -- "ADDITIONAL AMOUNTS."

          However, payment of interest may be made free of deduction of UK
income tax or subject to a reduced deduction by virtue of relief being available
to the holder of certificated registered exchange senior notes under a double
taxation treaty between the UK and the country of which that holder is resident.
See MATERIAL INCOME TAX CONSIDERATIONS -- "UK Tax Considerations." In some
cases, if an owner of a beneficial interest receives a certificated registered
exchange senior note that it did not request, that owner will be entitled to
receive Additional Amounts with respect to that certificated registered senior
note. See -- "Additional Amounts."

REGISTRATION AND TRANSFER

          The transfer of certificated exchange senior notes may be registered,
and exchange senior notes may be exchanged for other exchange senior notes of
the same series of authorized denominations with the same terms and principal
amounts at the corporate trust office of The Bank of New York in The City of New
York or at the office of the paying agent in Luxembourg while the exchange
senior notes are listed on the Luxembourg Stock Exchange. Funding may change the
place for registration of transfer of the certificated exchange senior notes and
may designate one or more additional places for that registration and exchange,
all at its discretion. No service charge will be made for any registration of


                                      85
<PAGE>


transfer or exchange of the exchange senior notes, but Funding may require
payment of a sum sufficient to cover any tax or other governmental charge that
may be imposed in connection with any registration of transfer or exchange of
the exchange senior notes. Funding will not be required to execute or to provide
for the registration of transfer of, or the exchange of:

          o    Any exchange senior notes during a period of 15 days before
               giving any notice of redemption; or

          o    Any exchange senior notes selected for redemption in whole or in
               part, except the unredeemed portion of any exchange senior notes
               being redeemed in part (Indenture, Section 305).

REDEMPTION

          o    If Funding or TXU Europe is required to pay any Additional
               Amounts on any series of exchange senior notes or its related
               guarantee, Funding may redeem all exchange senior notes of the
               affected series at any time at the principal amount plus accrued
               interest and any accrued Additional Amounts. Required payments of
               Additional Amounts are described in detail below.

          o    Funding may redeem all or part of the 6.45% exchange senior notes
               and 6.75% exchange senior notes at any time before maturity at a
               redemption price equal to:

               -    the greater of:

                    -    100% of the principal amount of the exchange senior
                         notes to be redeemed, and

                    -    the sum of the present values of all interest and
                         principal payments scheduled from the redemption
                         date to the maturity date calculated as described
                         below

               -    plus, in each case, accrued interest to the date of
                    redemption and any accrued Additional Amounts.

          For purposes of determining this redemption price, future payments
will be calculated on a semi-annual basis for 360-day years of twelve 30-day
months. The present value will be determined by discounting each future payment
at the "Treasury Rate" plus 20 basis points, in the case of the 6.45% exchange
senior notes, and 25 basis points, in the case of the 6.75% exchange senior
notes.

          The "Treasury Rate" used to calculate the redemption price for any
redemption date will equal the semi-annual equivalent yield to maturity of the
Comparable Treasury Security.

          The "Comparable Treasury Security" will be a United States Treasury
security selected by an independent investment banker because (1) it has a
maturity comparable to the remaining term of the exchange senior notes to be
redeemed and (2) is a security that would ordinarily be used to price new issues
of corporate debt securities of comparable maturity to the remaining term of the
exchange senior notes to be redeemed. The independent investment banker that
selects the Comparable Treasury Security will be one of the Reference Treasury
Dealers appointed by the trustee after consultation with Funding.

          In determining the yield to maturity of the Comparable Treasury
Security, a price will be assumed for that security for any redemption date that
is equal to:

          o    The average of the bid and asked prices for the Comparable
               Treasury Security, expressed in each case as a percentage of its
               principal amount, on the third business day before the redemption
               date, as listed in the daily statistical release, or any
               successor release, published by the Federal Reserve Bank of New
               York and designated "Composite 3:30 p.m. Quotations for US
               Government Securities," or

          o    If those prices are not published that day, the average of the
               Reference Treasury Dealer Quotations actually obtained by the
               trustee for that redemption date.


                                      86
<PAGE>


          "Reference Treasury Dealer Quotations" means, for each Reference
Treasury Dealer and any redemption date, the average, as determined by the
trustee, of the bid and asked prices for the Comparable Treasury Security,
expressed in each case as a percentage of its principal amount, quoted in
writing to the trustee by that Reference Treasury Dealer at 5:00 p.m. on the
third business day before the redemption date.

          "Reference Treasury Dealer" means Lehman Brothers Inc. and Morgan
Stanley & Co. Incorporated and their respective successors; provided, however,
that if either of them is no longer a primary US Government securities dealer in
The City of New York, Funding will substitute a dealer that is.

          If the exchange senior notes are in global form, Funding will give
notice to the holder of the exchange senior notes to be redeemed 30 to 60 days
before the redemption date. If the exchange senior notes are in certificated
form, Funding will mail notice to each holder of exchange senior notes to be
redeemed 30 days to 60 days before the redemption date. In addition, if the
exchange senior notes are listed on the Luxembourg Stock Exchange, notice of the
redemption will also be published in a leading daily newspaper with general
circulation in Luxembourg, probably the Luxemburger Wort, 30 to 60 days before
the redemption date. At the time notice is given or mailed, the redemption may
be made subject to receipt of redemption moneys by the trustee on or before the
redemption date (Indenture, Section 404).

          No further interest or Additional Amounts will accrue after the
redemption date upon payment by Funding or TXU Europe to the trustee of the
redemption price on the exchange senior notes.

ADDITIONAL AMOUNTS

          All payments made under the guarantee or on the exchange senior notes
will be made without withholding or deduction for any taxes or other
governmental charges imposed by a jurisdiction in which Funding or TXU Europe
was organized or is managed or has a place of business, or any political
subdivision or taxing authority of that jurisdiction (each a Taxing
Jurisdiction), unless the withholding or deduction is required by law. If any
required withholding or deduction is made (Gross-Up Taxes), Funding or TXU
Europe will pay to each holder of exchange senior notes as an Additional Amount
the amount as may be necessary so that the net amount received by each holder of
exchange senior notes after the withholding or deduction equals the amount that
the holder would have received absent that withholding or deduction, except that
no Additional Amounts will be payable:

          o    To or for a holder who is liable for Gross-Up Taxes because of
               the holder's connection with the relevant jurisdiction, whether
               as a citizen, a resident or a national of the jurisdiction or
               because the holder carries on a business or maintains a permanent
               establishment there or is physically present there;

          o    To or for a holder who presents an exchange senior note required
               to be presented for payment more than 30 days after the date on
               which payment first becomes due, unless that holder would have
               been entitled to those Additional Amounts by presenting an
               exchange senior note on the last day of the 30 day period;

          o    To or for a holder who presents an exchange senior note, when
               presentation is required, at any place other than in The City of
               New York, or, so long as the exchange senior notes are listed on
               the Luxembourg Stock Exchange, in Luxembourg;

          o    To or for a holder who would not be liable for the Gross-Up Tax
               by making a declaration of non-residence or similar claim for
               exemption to the relevant tax authority; or

          o    To or for a holder of a certificated exchange senior note issued
               following and during the continuance of an Event of Default at
               the request of that holder, or its predecessor holder.

          No Additional Amounts will be payable with respect to any exchange
senior note if the beneficial owner would not have been entitled to that payment
if that beneficial owner had been a holder.


                                      87
<PAGE>


          References in this prospectus to any payments under the guarantee will
include any Additional Amounts payable in connection with them.

OPTIONAL REDEMPTION TO AVOID ADDITIONAL AMOUNTS

          Funding will have the right to redeem all but not fewer than all of
the exchange senior notes of a series at the principal amount plus accrued
interest and any accrued Additional Amounts upon not less than 30 nor more than
60 days' notice if Funding or TXU Europe certifies to the trustee that it would
be required to pay Additional Amounts with respect to that series because of:

          o    An amendment to, clarification of, change in, or announced change
               to occur in the future in, the laws or regulations of a Taxing
               Jurisdiction or any political subdivision or taxing authority of
               the Taxing Jurisdiction;

          o    The issuance of certificated registered exchange senior notes:

               -    at the request of beneficial owners of the exchange senior
                    notes, following an Event of Default;

               -    because DTC will not or cannot continue to hold the
                    interests in the exchange senior notes in book-entry form
                    and Funding does not replace DTC within 120 days; or

               -    because The Bank of New York will not or cannot continue to
                    act as depositary for the exchange senior notes and Funding
                    does not replace it within 120 days;

and if Funding or TXU Europe further certifies to the trustee that Funding or
TXU Europe cannot avoid the requirement to pay Additional Amounts by taking
reasonable steps available to it.

DEFEASANCE

          Funding and TXU Europe will be discharged from their obligations on
the exchange senior notes or any other series of debt securities issued under
the indenture when either of them deposits with the trustee cash or government
securities sufficient to pay the principal, interest, any premium and any other
sums when due on or before the stated maturity date or a redemption date for
that series of debt securities (Indenture, Section 701). Funding and TXU Europe
will continue to be liable for any shortfall in the funds deposited unless they
have provided an opinion of counsel that the discharge of their obligations will
not create an adverse US tax effect for the holders.

LIMITATION ON LIENS

          So long as any exchange senior notes remain outstanding and subject to
the exceptions noted below, neither Funding nor TXU Europe nor any subsidiary of
TXU Europe may secure any debt with a lien on any of its coal, gas or
electricity properties or gas or electricity contracts, or on shares of stock or
on any debt of any subsidiary of TXU Europe that owns any of those properties or
contracts, unless all exchange senior notes and the guarantee are secured by an
equal or prior lien.

          Exceptions include the following permitted liens:

          o    Liens on property or shares of stock existing at the time they
               were acquired or which secured their purchase price, or debt
               incurred within 270 days for the purpose of financing the cost of
               acquisition, improvement or construction of or on the property;

          o    Liens existing at the date of the indenture;

          o    Liens on property or on shares of stock or indebtedness of any
               entity existing at the time it is merged into or consolidated
               with Funding, TXU Europe or a subsidiary;


                                      88
<PAGE>


          o    Liens arising by operation of law, other than by reason of
               default;

          o    Liens to secure short-term debt incurred in the ordinary course
               of business;

          o    Mechanic's liens, worker's compensation or similar liens;

          o    Liens to secure project finance debt;

          o    Liens arising in connection with some securities, commodities, or
               currency contracts;

          o    Liens securing TXU Europe's or Funding's debt to some of its
               subsidiaries;

          o    Liens for taxes or governmental charges which are not yet
               delinquent or are being disputed in good faith by appropriate
               proceedings;

          o    A lien on any gas or electricity contracts that the Board of
               Directors of TXU Europe has determined are not material to the
               business of TXU Europe and its subsidiaries taken as a whole;

          o    A lien on property or shares of stock or indebtedness of an
               entity existing at the time it becomes a subsidiary, if the lien
               was not created in contemplation of the entity becoming a
               subsidiary;

          o    Liens relating to the cash management facilities of TXU Europe or
               its subsidiaries;

          o    Liens in favor of Funding or TXU Europe from any of their
               subsidiaries;

          o    Any extension, renewal or replacement of a permitted lien; and

          o    A Lien with respect to debt in an aggregate amount which,
               together with all other secured debt of Funding or TXU Europe and
               the value of its properties sold and leased back, excluding
               permitted sale and leaseback transactions, does not at the time
               exceed 10% of TXU Europe's consolidated tangible assets net of
               current liabilities (Indenture, Section 608).

LIMITATION ON SALE AND LEASEBACK TRANSACTIONS

          So long as any debt securities remain outstanding, neither Funding nor
TXU Europe will, and they will not permit any subsidiary of TXU Europe that owns
coal, gas or electricity properties or gas or electricity contracts or shares of
a subsidiary owning them, to sell and lease back for more than three years,
including renewals, any of these properties, contracts or shares which it has
owned for more than 270 days unless, after giving effect to the sale and
leaseback, the lesser of (x) the aggregate value of all properties of Funding,
TXU Europe and those TXU Europe subsidiaries subject to sale and leaseback
transactions and (y) the present value of the total rent to be paid during the
remaining term of the lease plus all debt of Funding, TXU Europe and those TXU
Europe subsidiaries secured by liens does not exceed 10% of TXU Europe's
consolidated tangible assets net of current liabilities. Liens which are
exceptions to the limitation on liens noted above will not be included in that
calculation.

          Sale and leasebacks will also be permitted with respect to any
property:

          o    If a lien on the property to be leased would be excepted from the
               limitation on liens noted above;

          o    If Funding, TXU Europe or a TXU Europe subsidiary will have
               expended, within the time periods and for one or more of the
               purposes noted below, an amount equal to the greater of (a) the
               net proceeds received from the sale and leaseback and (b) the
               fair market value of the property to be leased at the time of
               entering into the sale and leaseback:


                                      89
<PAGE>


               -    within the period beginning a year before and ending a year
                    after the receipt of proceeds from the sale and leaseback,
                    for other property, including capital improvements on the
                    property, subject to the limitation on liens noted above, or
                    shares of a subsidiary owning that property;

               -    within a year following the receipt of proceeds from the
                    sale and leaseback, for the repayment of either long-term
                    debt of TXU Europe which ranks equally with the senior notes
                    or long-term debt of some TXU Europe subsidiaries, but,
                    unless the payment is required because of the sale and
                    leaseback, not if the debt repayment is at maturity or under
                    any mandatory prepayment or sinking fund provision
                    (Indenture, Section 609).

CONSOLIDATION, MERGER, AND SALE OF ASSETS

          Under the terms of the indenture, neither Funding nor TXU Europe may
consolidate with or merge into any other entity or convey, transfer or lease its
properties and assets substantially as an entirety to any entity, unless:

          o    The surviving or successor entity is organized under the laws of
               any jurisdiction and validly existing under the laws of that
               jurisdiction and it expressly assumes the obligations of Funding
               or TXU Europe, as the case may be, on all debt securities, the
               guarantee and under the indenture;

          o    Immediately after giving effect to the transaction, no Event of
               Default and event which, after notice or lapse of time or both,
               would become an Event of Default, will have occurred and be
               continuing; and

          o    Funding or TXU Europe, as the case may be, will have delivered to
               the trustee a certificate of an officer and an opinion of counsel
               as provided in the indenture (Indenture, Section 1101).

          The indenture does not restrict Funding or TXU Europe from entering
into a merger in which Funding or TXU Europe, as the case may be, is the
surviving entity (Indenture, Section 1103).

EVENTS OF DEFAULT

          "Event of Default," when used in the indenture with respect to each
series of the exchange senior notes, means any of the following has occurred:

          o    Failure to pay interest on any exchange senior note of that
               series within 30 days after it is due;

          o    Failure to pay the principal of or any premium on any exchange
               senior note of that series when due;

          o    Failure to perform or remedy any breach of any other covenant in
               the indenture, other than a covenant that does not relate to that
               series of debt securities, that continues for 90 days after
               Funding or TXU Europe receives written notice from the trustee,
               or Funding or TXU Europe and the trustee receive a written notice
               from the holders of 25% or more in principal amount of the debt
               securities of that series;

          o    The guarantee of that series becomes ineffective or is
               disaffirmed by TXU Europe;

          o    Specified events in bankruptcy or insolvency of Funding or TXU
               Europe;

          o    Specified events in bankruptcy or insolvency of a subsidiary of
               TXU Europe whose gross assets are 25% or more of TXU Europe's
               consolidated gross assets or whose gross revenues are 25% or more
               of TXU Europe's consolidated gross revenues;

          o    Default in the payment when due of indebtedness for money
               borrowed exceeding $50,000,000 of Funding, TXU Europe or any
               subsidiary of TXU Europe whose gross assets are 25% or more of
               TXU Europe's consolidated gross assets or whose gross revenues
               are 25% or more of TXU Europe's consolidated gross revenues; or


                                      90
<PAGE>


          o    Failure to pay Additional Amounts on any exchange senior note of
               that series within 30 days after it is due (Indenture, Section
               801).


          An Event of Default for a particular series of debt securities does
not necessarily constitute an Event of Default for any other series of debt
securities issued under the indenture. The trustee will give notice to the
holders of debt securities of the relevant series of any default known to the
trustee in the manner and to the extent required by the Trust Indenture Act,
unless cured or waived, in respect to payment of the exchange senior notes,
effectiveness of the guarantee, payment of indebtedness of Funding, TXU Europe
or a subsidiary of TXU Europe, or bankruptcy or insolvency of Funding, TXU
Europe or any subsidiary of TXU Europe. The trustee will not give notice to the
holders of debt securities of any other default known to the trustee until at
least 45 days after the occurrence of the default (Indenture, Section 902).

REMEDIES

          If an Event of Default with respect to fewer than all the series of
debt securities occurs and continues, the trustee or the holders of at least 25%
in principal amount of the debt securities of the affected series may declare
the entire principal amount of all the debt securities of that series, together
with accrued interest, to be due and payable immediately. However, if the Event
of Default applies to all outstanding debt securities under the indenture, only
the trustee or holders of at least 25% in principal amount of all outstanding
debt securities of all series, voting as one class, and not the holders of any
one series, may make that declaration of acceleration (Indenture, Section 802).

          At any time after a declaration of acceleration with respect to the
debt securities of any series has been made and before a judgment or decree for
payment of the money due has been obtained by the trustee, the Event of Default
giving rise to the declaration of acceleration will be considered waived, and
the declaration and its consequences will be considered rescinded and annulled,
if Funding or TXU Europe has paid or deposited with the trustee a sum sufficient
to pay:

          o    All overdue interest on all debt securities of the series;

          o    The principal of and premium, if any, on any debt securities of
               the series which have otherwise become due and interest that is
               currently due;

          o    To the extent permitted by law, interest on overdue interest;

          o    All amounts due to the trustee under the indenture; and

          o    Any other Event of Default with respect to the debt securities of
               that series has been cured or waived as provided in the indenture
               (Indenture, Section 802).

          There is no automatic acceleration, even in the event of bankruptcy,
insolvency or reorganization of Funding or TXU Europe.

          Other than its duties in case of an Event of Default, the trustee is
not obligated to exercise any of its rights or powers under the indenture at the
request, order or direction of any of the holders, unless the holders offer the
trustee a reasonable indemnity. If they provide this reasonable indemnity, the
holders of a majority in principal amount of any series of debt securities will
have the right to direct the time, method and place of conducting any proceeding
for any remedy available to the trustee, or exercising any power conferred upon
the trustee. However, if the Event of Default relates to more than one series,
only the holders of a majority in aggregate principal amount of all affected
series will have the right to give this direction. The trustee is not obligated
to comply with directions that conflict with law or other provisions of the
indenture (Indenture, Section 812).

          No holder of debt securities of any series will have any right to
institute any proceeding under the indenture, or any remedy under the indenture,
unless:

          o    The holder has previously given to the trustee written notice of
               a continuing Event of Default;


                                      91
<PAGE>


          o    The holders of a majority in aggregate principal amount of the
               outstanding debt securities of all series in respect of which an
               Event of Default has occurred and is continuing have made a
               written request to the trustee, and have offered reasonable
               indemnity to the trustee, to institute proceedings;

          o    The trustee has failed to institute any proceeding for 60 days
               after notice; and

          o    The holders of a majority in aggregate principal amount of all
               series in default have not given the trustee direction
               inconsistent with the written request within that 60 day period
               (Indenture, Section 807).

However, these limitations do not apply to a suit by a holder of a debt security
for payment of the principal, premium, if any, or interest or Additional
Amounts, if any, due on the debt security on or after the applicable due date
(Indenture, Section 808).

          TXU Europe will provide to the trustee an annual statement by an
appropriate officer as to compliance with all conditions and covenants under the
indenture (Indenture, Section 606).

MODIFICATION AND WAIVER

          Without the consent of any holder of debt securities, Funding, TXU
Europe and the trustee may enter into one or more supplemental indentures for
any of the following purposes:

          o    To evidence the assumption by any permitted successor of the
               covenants of Funding or TXU Europe in the indenture and in the
               debt securities;

          o    To add additional covenants of Funding or TXU Europe or to
               surrender any right or power of Funding or TXU Europe under the
               indenture;

          o    To add additional Events of Default;

          o    To change or eliminate or add any provision to the indenture;
               provided, however, if the change, elimination or addition will
               adversely affect the interests of the holders of debt securities
               of any series in any material respect, that change, elimination
               or addition will become effective only:

               (1)  when the consent of the holders of debt securities of that
                    series has been obtained in accordance with the indenture;
                    or

               (2)  when no debt securities of the affected series remain
                    outstanding under the indenture;

          o    To provide collateral security for all but not part of the debt
               securities;

          o    To establish the form or terms of debt securities of any other
               series or any guarantees as permitted by the indenture;

          o    To provide for the issuance of additional bearer securities and
               related coupons, if any;

          o    To evidence and provide for the acceptance of appointment of a
               separate or successor trustee;

          o    To provide for the procedures required for use of a
               noncertificated system of registration for the debt securities of
               all or any series;

          o    To change any place where principal, premium, if any, and
               interest will be payable, debt securities may be surrendered for
               registration of transfer or exchange and notices to Funding and
               TXU Europe may be served; or


                                      92
<PAGE>


          o    To cure any ambiguity or inconsistency or to make any other
               provisions with respect to matters and questions arising under
               the indenture; provided that the action will not adversely affect
               the interests of the holders of debt securities of any series in
               any material respect (Indenture, Section 1201).

          The holders of a majority in aggregate principal amount of the debt
securities of all series then outstanding may waive compliance by Funding and
TXU Europe with some restrictive provisions of the indenture (Indenture, Section
607). The holders of a majority in aggregate principal amount of the debt
securities of one or more but less than all series or tranches then outstanding
may waive compliance by Funding and TXU Europe with some restrictive provisions
of the indenture with respect to those series or tranches (Indenture, Section
607). The holders of not less than a majority in principal amount of the
outstanding debt securities of any series may waive any past default under the
indenture with respect to that series, except a default in the payment of
principal, premium, if any, or interest or Additional Amounts, if any, and some
covenants and provisions of the indenture that cannot be modified or amended
without the consent of the holder of each outstanding debt security of the
series affected (Indenture, Section 813).

          If the Trust Indenture Act of 1939 is amended after the date of the
indenture to require changes to the indenture, the indenture will be deemed to
be amended so as to conform to that amendment of that Act. Funding, TXU Europe
and the trustee may, without the consent of any holders of any debt securities,
enter into one or more supplemental indentures to evidence the amendment
(Indenture, Section 1201).

          The consent of the holders of a majority in aggregate principal amount
of the debt securities of all series then outstanding is required for all other
modifications to the indenture. However, if less than all of the series of debt
securities outstanding are directly affected by a proposed supplemental
indenture, then the consent only of the holders of a majority in aggregate
principal amount of all series that are directly affected will be required. No
amendment or modification may:

          o    Change the stated maturity of the principal of, or any
               installment of principal of or interest on, any debt security, or
               reduce the principal amount of any debt security or its rate of
               interest or change the method of calculating the interest rate or
               reduce any premium payable upon redemption, or change the
               currency in which payments are made, or impair the right to
               institute suit for the enforcement of any payment on or after the
               stated maturity of any debt security, without the consent of the
               holder;

          o    Reduce the percentage in principal amount of the outstanding debt
               securities of any series whose consent is required for any
               supplemental indenture or any waiver of compliance with a
               provision of the indenture or any default under the indenture and
               its consequences, or reduce the requirements for quorum or
               voting, without the consent of all the holders of the series; or

          o    Modify some of the provisions of the indenture relating to
               supplemental indentures, waivers of specified covenants and
               waivers of past defaults with respect to the debt securities of
               any series, without the consent of the holder of each outstanding
               debt security affected by the modification or waiver (Indenture,
               Section 1202).

          A supplemental indenture which changes the indenture solely for the
benefit of one or more particular series of debt securities, or modifies the
rights of the holders of debt securities of one or more series, will not affect
the rights under the indenture of the holders of the debt securities of any
other series (Indenture, Section 1202).

          The indenture provides that debt securities owned by Funding, TXU
Europe or anyone else required to make payment on the debt securities will be
disregarded and considered not to be outstanding in determining whether the
required holders have given a request or consent.

          Funding or TXU Europe may fix in advance a record date to determine
the holders entitled to give any request, demand, authorization, direction,
notice, consent, waiver or other act of the holders, but neither Funding or TXU
Europe will have any obligation to do so. If a record date is fixed for that
purpose, the request, demand, authorization, direction, notice, consent, waiver
or other act of the holders may be given before or after the record date, but


                                      93
<PAGE>


only the holders of record at the close of business on that record date will be
considered holders for the purposes of determining whether holders of the
required percentage of the outstanding debt securities have authorized or agreed
or consented to the request, demand, authorization, direction, notice, consent,
waiver or other act of the holders. For that purpose, the outstanding debt
securities will be computed as of the record date. Any request, demand,
authorization, direction, notice, consent, election, waiver or other act of a
holder will bind every future holder of the same debt securities and the holder
of every debt security issued upon the registration of transfer of or in
exchange of these debt securities. A transferee will be bound by acts of the
trustee, Funding or TXU Europe taken in reliance on those requests or
directions, whether or not notation of the action is made upon the debt security
(Indenture, Section 104).

RESIGNATION OF A TRUSTEE

          A trustee may resign at any time by giving written notice to Funding
and TXU Europe or may be removed at any time by act of the holders of a majority
in principal amount of all outstanding series of debt securities and notice of
that act has been delivered to the trustee, Funding and TXU Europe. No
resignation or removal of a trustee and no appointment of a successor trustee
will be effective until the acceptance of appointment by a successor trustee. So
long as no Event of Default or event which, after notice or lapse of time, or
both, would become an Event of Default has occurred and is continuing and except
with respect to a trustee appointed by act of the holders, if Funding and TXU
Europe deliver to the trustee resolutions of their Boards of Directors
appointing a successor trustee and that successor has accepted the appointment
in accordance with the terms of the indenture, the trustee will be deemed to
have resigned and the successor will be deemed to have been appointed as trustee
in accordance with the indenture (Indenture, Section 910).

NOTICES

          Notices to holders of global bearer exchange senior notes will be
given as provided for in the exchange senior notes. The depositary will forward
these notices to DTC. These notices will then be forwarded to owners of
beneficial interests in accordance with DTC's procedures. If certificated
registered exchange senior notes are issued, notices will be given by mail to
the addresses of the holders as they may appear in the security register for
those exchange senior notes (Indenture, Section 106). So long as the exchange
senior notes are listed on the Luxembourg Stock Exchange, notices will also be
published in a leading daily newspaper with general circulation in Luxembourg,
probably the Luxemburger Wort.

TITLE

          Funding, TXU Europe, the trustee, and any agent of Funding, TXU Europe
or the trustee, will treat the bearer as the absolute owner of the global bearer
exchange senior note. If certificated notes are issued, Funding, TXU Europe, the
trustee, and any agent of Funding, TXU Europe or the trustee may treat the
person in whose name certificated exchange senior notes are registered as the
absolute owner of the certificated exchange senior notes, whether or not the
exchange senior notes may be overdue, for the purpose of making payments and for
all other purposes irrespective of notice to the contrary (Indenture, Section
308).

GOVERNING LAW

          The indenture, the deposit agreement, the exchange senior notes and
the guarantee will be governed by, and construed in accordance with, the laws of
the State of New York (Indenture, Section 112).

REGARDING THE TRUSTEE

          The trustee under the indenture is The Bank of New York. The Bank of
New York is also depositary under the deposit agreement. TXU Europe and some of
its affiliates also maintain various banking and trust relationships with The
Bank of New York. One of the initial purchasers of the senior notes, BNY Capital
Markets, Inc., is an affiliate of the trustee.


                                      94
<PAGE>


STATUS

          The exchange senior notes will be unsecured and unsubordinated
obligations of Funding and will rank equally without any preference among
themselves. Funding is a special purpose entity whose sole source of funds is
payment on loans it makes to TXU Europe.

MEETINGS OF HOLDERS OF SENIOR NOTES

          The indenture contains provisions for the calling of meetings of
holders of one or more series of the exchange senior notes to consider matters
affecting their interest, including consents or waivers or other actions by the
holders. See -- "Modification and Waiver" and "Remedies." The trustee may call a
meeting of holders of one or more series at any time. The trustee will call a
meeting at the request of Funding, TXU Europe or the holders of 33% in aggregate
principal amount of the exchange senior notes of one or more series, considered
as one class. Notice of the meeting will be given to the holders of the exchange
senior notes of the affected series not less than 21 nor more than 180 days
before the date of the meeting. The holders of a majority in principal amount of
the exchange senior notes of the affected series, considered as one class, will
constitute a quorum at the meeting. Attendance at a meeting may be in person or
by proxy.

                       MATERIAL INCOME TAX CONSIDERATIONS

UK TAX CONSIDERATIONS

          The following is a summary of current law and practice in the UK
relating to the taxation of the exchange senior notes. The summary applies only
to persons who are beneficial owners of the exchange senior notes, and may not
apply to special situations such as dealers in securities and persons connected
with Funding.

          Prospective noteholders who may be subject to tax in a jurisdiction
other than the UK or who may be unsure as to their tax position should seek
their own professional advice.

          For the purposes of this summary, references to noteholders are
references to the holders of interests in exchange senior notes and the holders
of certificated registered exchange senior notes.

INTEREST AND OTHER PROFITS, GAINS AND LOSSES IN RELATION TO THE EXCHANGE SENIOR
NOTES

Interest on the Bearer Exchange Senior Notes - Withholding Tax
- --------------------------------------------------------------

          The exchange senior notes will constitute "quoted Eurobonds" as long
as they continue to be in bearer form and listed on a "recognised stock
exchange." The Luxembourg Stock Exchange is a "recognised stock exchange" for
these purposes. Accordingly, payments of interest on the exchange senior notes
may be made without withholding or deduction for, or on account of, UK income
tax:

          (a)  where payment is made by or through a person outside the UK; or

          (b)  where the payment is made by or through a person in the UK and
               either:

               (1)  the beneficial owner of the exchange senior notes and of the
                    interest on those notes is not resident in the UK, or

               (2)  the exchange senior notes are held in a "recognised clearing
                    system"; DTC, on whose behalf the exchange senior notes will
                    be held by the depositary, is designated as a "recognised
                    clearing system" for this purpose;

               and a declaration to that effect in the required form has been
               given to the paying agent and the UK Inland Revenue has not
               issued a direction that it considers that no exemption from the
               requirement to withhold or deduct applies.


                                      95
<PAGE>


          In all other cases, whether or not payment is made through a paying
agent, interest on the exchange senior notes will be paid after deduction of UK
income tax at the lower rate, which is, currently, 20%, unless the Inland
Revenue has previously directed, in relation to a particular holder of exchange
senior notes, that payment should be made free of that deduction or subject to a
reduced deduction by virtue of relief being available to the holder of those
exchange senior notes under the provisions of any applicable double taxation
treaty.

          A person, referred to in this summary as a collecting agent, in the UK
who, in the course of a trade or profession, either:

          (a)  acts as custodian of the exchange senior notes and receives
               interest on the exchange senior notes, or directs that interest
               on the exchange senior notes be paid to another person, or
               consents to payment of interest on the exchange senior notes
               being made to another person;

          (b)  collects or secures payment of, or receives interest on, the
               exchange senior notes for another person, including the holder of
               such exchange senior notes; or

          (c)  acts for another person in arranging to collect or secure payment
               of interest on the exchange senior notes;

except by means solely of clearing a check or arranging for the clearing of a
check, will be required to withhold UK income tax at the lower rate unless:

          (1)  the relevant exchange senior notes are held in a "recognised
               clearing system" and the collecting agent either:

               (A)  pays or accounts for the interest directly or indirectly to
                    the "recognised clearing system;" or

               (B)  is acting as a depositary for the "recognised clearing
                    system";

          (2)  the beneficial owner of the exchange senior notes and of the
               interest on those notes is not resident in the UK; or

          (3)  one of a number of other exceptions to the requirement to
               withhold applies by reference to the status of the recipient;
               those exceptions include cases where the exchange senior notes
               are held by a discretionary trust not having UK resident
               beneficiaries, a foreign government, a UK bank, a charity or a
               tax-exempt pension fund.

          In the case of most of the above exceptions, conditions imposed by
regulations, including, where so required, the making of a declaration in the
required form, may have to be satisfied. The collecting agent will be required
to withhold if the Inland Revenue, having reason to believe that no exception
applies, issues a direction to that effect.

Interest on Certificated Registered Exchange Senior Notes - Withholding Tax
- ---------------------------------------------------------------------------

          Interest on certificated registered exchange senior notes will be
payable subject to deduction of UK income tax at the lower rate, which is,
currently, 20%, unless the Inland Revenue has previously directed, in relation
to a particular holder of certificated registered exchange senior notes, that
payment should be made free of that deduction or subject to a reduced deduction
by virtue of relief available to the holder of those certificated exchange
senior notes under the provisions of any applicable double taxation treaty.

Taxation of Interest and Other Profits, Gains and Losses in relation to the
- ---------------------------------------------------------------------------
Exchange Senior Notes
- ---------------------

          Unless otherwise stated, the following summary applies to noteholders
who are UK resident persons and non-UK resident persons who hold exchange senior
notes, including interests in bearer exchange senior notes, for the purposes of
a business carried on in the UK through a branch or agency.


                                      96
<PAGE>


          (1)  Corporate noteholders

               A corporate noteholder will, in any accounting period, normally
               bring into account, for the purposes of UK corporation tax on
               income, debits and credits in that accounting period relating to
               interest on the exchange senior notes and fluctuations in the
               value of the exchange senior notes, including fluctuations as a
               result of changes in the US dollar/sterling exchange rate,
               broadly in accordance with the noteholder's statutory accounting
               treatment. If any UK income tax is deducted from interest paid to
               such noteholder, the sterling equivalent at the time of deduction
               of that income tax will either be offset against any income tax
               payable by the noteholder in respect of any payments made by the
               noteholder which are of the kind specified in the legislation as
               payments from which a company is required to deduct UK income tax
               or be available for credit against the noteholder's liability to
               corporation tax.

               The exchange of senior notes for exchange senior notes under the
               exchange offer may constitute a disposal of the senior notes by
               corporate noteholders. However, depending on the accounting
               treatment, such a disposal is unlikely to result in a charge to
               corporation tax which is greater than if no exchange had taken
               place.

          (2)  Non-corporate noteholders

               Non-corporate noteholders will generally be liable for UK income
               tax on the gross amount of any interest received in respect of
               the exchange senior notes; the taxable amount will be calculated
               by reference to the US dollar/sterling exchange rate at the date
               of receipt. If any income tax is deducted from interest paid to
               such a noteholder, credit will be available for its sterling
               equivalent at the time of deduction.

               The disposal of all or some of the exchange senior notes,
               including disposal on redemption, by a non-corporate noteholder
               would generally be treated, for the purposes of UK capital gains
               tax, as a disposal or part disposal of those exchange senior
               notes by that noteholder. A disposal or part disposal could,
               depending on that noteholder's individual circumstances, give
               rise to a liability for capital gains tax. Taper, or graduated,
               relief may be available to reduce any gain arising on a disposal
               or part disposal, depending on the length of time for which the
               exchange senior notes disposed of have been held at the time of
               disposal. However, under the "accrued income scheme," a transfer
               of exchange senior notes could also give rise to a charge to UK
               income tax in respect of an amount representing interest on the
               exchange senior notes which has accrued since the preceding
               interest payment date or since issue; any amount charged to
               income tax in that way would be deducted from the disposal
               proceeds for the purposes of capital gains tax. The exchange of
               senior notes for exchange senior notes pursuant to the exchange
               offer should constitute a conversion of securities, and,
               therefore, should not be treated as a disposal for the purposes
               of UK capital gains tax.

          (3)  Other noteholders

               A noteholder who is neither a UK resident person nor a non-UK
               resident person holding exchange senior notes for the purposes of
               a business carried on in the UK through a branch or agency will
               not be subject to UK tax on any interest received on the exchange
               senior notes or any fluctuations in value of the exchange senior
               notes, except to the extent that UK income tax is deducted at
               source. As mentioned above, a noteholder of that kind should be
               able to obtain payment of interest on the exchange senior notes
               without deduction of tax.

STAMP DUTY AND STAMP DUTY RESERVE TAX

          No stamp duty or stamp duty reserve tax will be payable on the issue
of the bearer exchange senior notes or the certificated exchange senior notes.


                                      97
<PAGE>


          No stamp duty will be payable on the transfer by delivery of bearer
exchange senior notes. No stamp duty reserve tax will be payable on an agreement
to transfer bearer exchange senior notes.

          No stamp duty reserve tax or stamp duty will be payable on an
agreement for the transfer of, or on the transfer of, certificated exchange
senior notes.

US INCOME TAX CONSIDERATIONS

          The following summary describes material US federal income tax
consequences of the acquisition, ownership and disposition of the exchange
senior notes. Except where noted, it deals only with exchange senior notes held
as capital assets within the meaning of section 1221 of the US Internal Revenue
Code of 1986, as amended, and does not deal with special situations, such as
those of dealers in securities or currencies, financial institutions, life
insurance companies, persons holding the exchange senior notes as part of a
hedging or conversion transaction or a straddle, persons who have a functional
currency other than the US dollar, or persons who are not US holders, as defined
below. In addition, this discussion does not address the tax consequences to
persons who purchased the senior notes other than in their initial issuance and
distribution, and who acquire the exchange senior notes other than in the
exchange offer. Furthermore, the discussion below is based upon the Code,
existing and proposed Treasury regulations promulgated under the Code, and
current administrative rulings and judicial decisions under the Code and
regulations, all of which are subject to change, possibly on a retroactive
basis, so as to result in US federal income tax consequences different from
those discussed below.

          As used in this prospectus, a US holder means a holder of a beneficial
interest in an exchange senior note that is:

          o    A citizen or resident of the US;

          o    A corporation, partnership or other entity created or organized
               in or under the laws of the US or any political subdivision of
               the US;

          o    An estate the income of which is subject to US federal income
               taxation regardless of its source, or

          o    A trust the administration of which is subject to the primary
               supervision of a court within the US and for which one or more US
               persons have the authority to control all substantial decisions.

          Prospective holders of beneficial interests in the exchange senior
notes are advised to consult with their tax advisors as to the US federal income
tax consequences of the purchase, ownership and disposition of the exchange
senior notes in light of their particular circumstances, as well as the effect
of any state, local or other tax laws.

EXCHANGE OF SENIOR NOTES FOR EXCHANGE SENIOR NOTES

          An exchange of beneficial interests in senior notes for beneficial
interests in exchange senior notes in the exchange offer should not constitute a
taxable event for US federal income tax purposes. An exchange of property for
other property that is not materially different in kind or extent is not a
taxable exchange for US federal income tax purposes. As a result, no gain or
loss is realized upon the exchange. The exchange senior notes are identical to
the senior notes, except that the exchange senior notes will be registered
under the Securities Act, cannot have Additional Interest and will not bear
legends restricting their transferability. While there is no authority
directly addressing transactions like the exchange offer, these differences
should not be considered to be economically significant. As a result, the
exchange senior notes should not be considered materially different in kind or
extent from the senior notes. Beneficial interests in exchange senior notes
should be treated as a continuation of beneficial interests in senior notes in
the hands of a US holder. As a result, US holders who effect an exchange should
not recognize any income, gain or loss for US federal income tax purposes with
respect to the exchange. In addition, a US holder's tax basis in an exchange
senior note will be the same as that holder's basis in the senior note which is
exchanged, and a US holder's holding period in an exchange senior note will
include that holder's holding period in the senior note which is exchanged.



                                      98
<PAGE>

PAYMENTS OF INTEREST

          Stated interest on an exchange senior note, including any Additional
Amounts and any Gross-Up Taxes in respect of which those Additional Amounts are
paid, will generally be taxable to a US holder as ordinary income at the time it
is paid or accrued in accordance with the US holder's method of accounting for
tax purposes.

          For purposes of computing the US foreign tax credit limitation,
interest income received from Funding and payments received from TXU Europe in
respect of the guarantee will generally be treated as foreign source income and,
in general, passive income or financial services income, or, if subject to a
withholding tax of 5% or more, high withholding tax income.

SALE, EXCHANGE OR REDEMPTION OF THE EXCHANGE SENIOR NOTES

          Upon the sale, exchange or redemption of beneficial interests in the
exchange senior notes, a US holder will recognize gain or loss equal to the
difference between (1) the amount realized upon the sale, exchange or
redemption, excluding any accrued and unpaid interest not previously included in
income, and (2) that US holder's adjusted tax basis in the exchange senior
notes. A US holder's adjusted tax basis in the exchange senior notes generally
will be the initial purchase price it paid for the senior notes it is
exchanging, net of accrued interest. The gain or loss will be capital gain or
loss and will be long-term capital gain or loss if, at the time of sale,
exchange or redemption, the exchange senior notes are treated as having been
held for more than one year. Under current law, the deductibility of capital
losses is subject to limitations. The net capital gains of individuals are taxed
at lower rates than ordinary income.

          Any gain or loss realized by a US holder on the sale, exchange or
redemption of the exchange senior notes generally will be treated as from
sources within the US for purposes of computing the US foreign tax credit
limitation.

INFORMATION REPORTING AND BACKUP WITHHOLDING

          To the extent required by law, income on the exchange senior notes
will be reported to US holders on Form 1099, which should be mailed to the
holders by January 31 following each calendar year.

          Payment of the proceeds from the disposition of the exchange senior
notes to or through the US office of a broker is subject to information
reporting unless the US holder establishes an exemption from information
reporting.

          Payments made in respect of, and proceeds from the sale of, the
exchange senior notes may be subject to "backup withholding" tax of 31% if the
US holder fails to comply with identification requirements prescribed by the
Code and regulations, or has previously failed to report in full dividend and
interest income, or does not otherwise establish its entitlement to an
exemption. Any withheld amounts will be refunded or allowed as a credit against
that US holder's US federal income tax liability, provided that information
required by the Code and regulations is furnished to the US Internal Revenue
Service.


                                      99
<PAGE>


                              PLAN OF DISTRIBUTION

          Except as described below, a broker-dealer may not participate in the
exchange offer in connection with a distribution of the exchange senior notes,
which, for the purposes of this PLAN OF DISTRIBUTION section, generally means
beneficial interests in exchange senior notes. Each broker-dealer that receives
exchange senior notes for its own account in the exchange offer must acknowledge
that it will deliver a prospectus in connection with any resale of the exchange
senior notes. Based on SEC staff interpretations, a broker-dealer could use this
prospectus, as it may be amended or supplemented from time to time, in
connection with resales of exchange senior notes received in the exchange offer
where the beneficial interests in senior notes for which they were exchanged
were acquired as a result of market-making activities or other trading
activities. Funding and TXU Europe have agreed that for a period not to exceed
90 days, they will make this prospectus, as amended or supplemented, available
to any broker-dealer for use in connection with any such resale. In addition,
until ____________ ___, 1999 all dealers effecting transactions in the exchange
senior notes may be required to deliver a prospectus.

          The information described above concerning SEC staff interpretations
is not intended to constitute legal advice, and broker-dealers should consult
their own legal advisors with respect to these matters.

          Funding and TXU Europe will not receive any proceeds from the exchange
offer or any sale of exchange senior notes by broker-dealers. Exchange senior
notes received by broker-dealers for their own account in the exchange offer may
be sold from time to time in one or more transactions in the over-the-counter
market, in negotiated transactions, through the writing of options on the
exchange senior notes or a combination of those methods of resale, at market
prices prevailing at the time of resale, at prices related to those prevailing
market prices or negotiated prices. Any resale may be made directly to
purchasers or to or through brokers or dealers who may receive compensation in
the form of commissions or concessions from any broker-dealer and/or the
purchasers of any exchange senior notes. Any broker-dealer that resells exchange
senior notes that were received by it for its own account in the exchange offer
and any broker or dealer that participates in a distribution of the exchange
senior notes may be deemed to be an "underwriter" within the meaning of the
Securities Act and any profit on any resale of exchange senior notes and any
commissions or concessions received by any of those persons may be deemed to be
underwriting compensation under the Securities Act. Any broker or dealer
registered under the Exchange Act who holds senior notes that were acquired for
its own account as a result of market-making activities or other trading
activities, other than senior notes acquired directly from Funding and TXU
Europe, may exchange those senior notes in the exchange offer; however, that
broker or dealer may be deemed to be an "underwriter" within the meaning of the
Securities Act and must, therefore, deliver a prospectus meeting the
requirements of the Securities Act in connection with any resales of the
exchange senior notes received by the broker or dealer in the exchange offer.
This prospectus delivery requirement may be satisfied by the delivery by that
broker or dealer of this prospectus. The Letter of Transmittal states that by
acknowledging that it will deliver and by delivering a prospectus, a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act.

          Funding and TXU Europe have agreed to pay the expenses of registration
of the exchange senior notes and will indemnify the holders of the exchange
senior notes, including any broker-dealers, against liabilities detailed in the
registration rights agreement, including liabilities under the Securities Act.

          Before the exchange offer, there has been no public market for the
senior notes. Funding and TXU Europe do not intend to apply for listing of the
exchange senior notes on any securities exchange other than the Luxembourg Stock
Exchange. There can be no assurance that an active market for the exchange
senior notes will develop. To the extent that a market for the exchange senior
notes does develop, the market value of the exchange senior notes will depend on
market conditions (including yields on alternative investments), general
economic conditions, Funding's and TXU Europe's financial condition and other
conditions. Those conditions might cause the exchange senior notes, to the
extent that they are actively traded, to trade at a significant discount from
face value. Funding and TXU Europe have not entered into any arrangement or
understanding with any person to distribute the exchange senior notes to be
received in the exchange offer.

          Funding and TXU Europe have not agreed to compensate broker-dealers
who effect the exchange of senior notes on behalf of holders.


                                      100
<PAGE>


                                     EXPERTS

          The consolidated financial statements of Eastern and TXU Europe and
the financial statements of Overseas included in this prospectus have been
audited by PricewaterhouseCoopers, independent auditors, as stated in their
reports included in this prospectus, and have been included in this prospectus
in reliance upon the reports of PricewaterhouseCoopers given upon their
authority as experts in accounting and auditing.

          The statements made as to matters of law and legal conclusions in this
prospectus under MATERIAL INCOME TAX CONSIDERATIONS -- "UK Tax Considerations"
have been reviewed by Norton Rose, London, England, and are included in this
prospectus in reliance upon the opinion of that firm given upon their authority
as experts. The statements made as to matters of law and legal conclusions in
this prospectus under MATERIAL INCOME TAX CONSIDERATIONS -- "US Income Tax
Considerations" have been reviewed by Thelen Reid & Priest LLP, New York, New
York, and are included in this prospectus in reliance upon the opinion of that
firm given upon their authority as experts.

                                    LEGALITY

          The validity of the exchange senior notes is being passed upon for
Funding and TXU Europe by Worsham, Forsythe & Wooldridge, L.L.P., Dallas, Texas,
by Thelen Reid & Priest LLP and by E.J. Lean, General Counsel to Funding and TXU
Europe. However, all matters concerning the incorporation of Funding and TXU
Europe and all other matters of UK law relating to Funding and TXU Europe will
be passed upon only by E.J. Lean. At June 30, 1999, members of the firm of
Worsham, Forsythe & Wooldridge, L.L.P. owned approximately 41,000 shares of the
common stock of TXU Corp.

                         NATURE OF FINANCIAL INFORMATION

          The financial information in this prospectus in respect of TXU Europe
and Eastern included in SUMMARY -- "Selected Financial Information,"
CAPITALIZATION and MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS does not constitute statutory accounts under Section
240 of the UK Companies Act 1985. Statutory accounts of Eastern for the fiscal
year ended March 31, 1998 to which a portion of that financial information
relates have been delivered to the Registrar of Companies in England and Wales.
The auditors of Eastern have made a report under Section 236 of the Companies
Act on the statutory accounts for that fiscal year which was not qualified
within the meaning of Section 262 of the Companies Act and did not contain a
statement made under Section 237(2) or 237(3) of the Companies Act.

                       WHERE YOU CAN FIND MORE INFORMATION

          TXU Europe will be required to file reports under the Exchange Act of
1934 and will file those reports with the SEC. These SEC filings will be
available to the public over the Internet at the SEC's website at
http://www.sec.gov. You will also be able to read and copy any of these SEC
filings at the SEC's public reference rooms in Washington, D.C., New York, New
York and Chicago, Illinois. Please call the SEC at 1-800-SEC-0330 for further
information on the public reference rooms. In addition, these filings will be
available at the offices of the paying agent in Luxembourg.

          No separate financial statements of Funding are included or
incorporated by reference in this prospectus. TXU Europe and Funding do not
consider that those financial statements would be material to holders of
beneficial interests in the exchange senior notes because (1) Funding is a newly
incorporated company that has no operating history and no independent
operations, and (2) Funding was formed for the sole purpose of providing
financing for the operations of TXU Europe and its subsidiaries. In addition,
Funding does not expect to file reports under the Exchange Act as a result of
the registration of the exchange senior notes under the Securities Act. See TXU
EASTERN FUNDING COMPANY.

          Copies of the indenture and the deposit agreement with respect to the
exchange senior notes will be available at the offices of the paying agents for
the exchange senior notes.


                                      101
<PAGE>


                 LUXEMBOURG STOCK EXCHANGE AND OTHER INFORMATION

LISTING

          A notice relating to the issue (Notice Legale) as well as the
Memorandum and Articles of Association of Funding and the Memorandum and
Articles of Association of TXU Europe have been lodged with the Chief Registrar
of the District Court of Luxembourg (Greffier en chef du Tribunal
d'Arrondissement de et a Luxembourg) where these documents may be examined and
copies obtained.

EUROCLEAR AND CEDELBANK

          The exchange senior notes have been accepted for clearance through
Cedelbank and Euroclear. For the 6.15% exchange senior notes, the Common Code
number is o and the ISIN number is o. For the 6.45% exchange senior notes, the
Common Code number is o and the ISIN number is o. For the 6.75% exchange senior
notes, the Common Code number is o and the ISIN number is o.

AUTHORIZATION

          Funding was authorized to issue the exchange senior notes by
resolution of its Board of Directors on February 19, 1999. TXU Europe was
authorized to issue the guarantee by resolution of its Board of Directors on
February 19, 1999.

SIGNIFICANT OR MATERiAL CHANGE

          Except as disclosed in this prospectus, there has been no significant
change in the financial or trading position of (1) Funding since its
incorporation, (2) TXU Europe since its incorporation and (3) Eastern and its
consolidated subsidiaries since March 31, 1998, the date of the last published
consolidated accounts of those companies. Since those dates, except as disclosed
in this prospectus, there has been no material adverse change in the financial
position or prospects of Funding, TXU Europe or Eastern and its subsidiaries.

LITIGATION

          Neither Funding nor TXU Europe is involved in any litigation or
arbitration proceedings which are material in the context of the issue of the
exchange senior notes nor, so far as Funding or TXU Europe is aware, is any such
litigation or arbitration pending or threatened.

AUDITORS

          Funding has not published any financial statements since its date of
incorporation.

          TXU Europe produced its first audited financial statements on March 3,
1999.

          The following additional audited financial statements for TXU Europe
are included in this prospectus:

          (1)  for the period from formation through December 31, 1998; and

          (2)  for the period from formation through March 31, 1999.

          The financial information in respect of Eastern and its subsidiaries
as of March 31, 1998 and for the two year period then ended, that is contained
in this document does not constitute statutory accounts within the meaning of
Section 240 of the Companies Act. Statutory accounts for each of the two years
in the two year period ended March 31, 1998 have been delivered to the Registrar
of Companies in England and Wales, and Price Waterhouse gave an unqualified
report on those accounts, without any statement under Section 237(2) or (3) of
the Companies Act.


                                      102
<PAGE>


DOCUMENTS AVAILABLE

          Copies of the following documents may be inspected at, and, in the
case of the financial statements referred to in clause (iii) below, obtained
from, the offices of the paying agent for the exchange senior notes in
Luxembourg during usual business hours on any weekday (Saturdays and public
holidays excepted) so long as any of the exchange senior notes remain
outstanding:

                (i)     the Memorandum and Articles of Association of Funding;

                (ii)    the Memorandum and Articles of Association of TXU
                        Europe;

                (iii)   the latest annual consolidated financial statements of
                        TXU Europe and interim financial statements of TXU
                        Europe, which are expected to be available on a
                        quarterly basis; financial statements of Funding are not
                        prepared or published, nor are they expected to be
                        prepared or published in the future (if, in the future,
                        Funding is required to prepare and publish financial
                        statements, those financial statements will be also be
                        available at the offices of the paying agent for the
                        exchange senior notes in Luxembourg); and

                (iv)    the indenture and each officer's certificate (which
                        contains the forms of a series of the exchange senior
                        notes), the deposit agreement and the letters of
                        representations.


                                      103
<PAGE>


                          INDEX TO FINANCIAL STATEMENTS


TXU EUROPE LIMITED (formerly known as TXU EASTERN HOLDINGS LIMITED) AND
SUBSIDIARIES
(Successor Company)

                                                                          Page
                                                                          ----

Report of Independent Accountants ........................................F-3
Financial Statements:
         Consolidated balance sheets as of December 31, 1998
                  and as of March 31, 1999 ...............................F-4
         Statements of consolidated income for the period from
                formation through December 31, 1998 and for the
                period from formation through March 31, 1999 .............F-6
         Statements of consolidated comprehensive income for
                the period from formation through December 31,
                1998 and for the period from formation through
                March 31, 1999 ...........................................F-7
         Statements of consolidated common stock equity for
                the period from formation through December 31,
                1998 and for the period from formation through
                March 31, 1999 ...........................................F-8
         Statements of consolidated cash flows for the period
                from formation through December 31, 1998 and
                for the period from formation through March 31, 1999 .....F-9
         Notes to the consolidated financial statements ..................F-11

EASTERN GROUP plc AND SUBSIDIARIES (Predecessor Company)

Report of Independent Accountants ........................................F-35
Financial Statements:
         Consolidated balance sheet as of March 31, 1998 .................F-36
         Statements of consolidated income for the years ended
                March 31, 1997 and 1998 and for the period from
                April 1, 1998 through May 18, 1998 .......................F-38
         Statements of consolidated comprehensive income for
                the years ended March 31, 1997 and 1998 and for
                the period from April 1, 1998 through May 18, 1998 .......F-39
         Statements of consolidated common stock equity for
                the years ended March 31, 1997 and 1998 and for
                the period from April 1, 1998 through May 18, 1998 .......F-40
         Statements of consolidated cash flows for the
                years ended March 31, 1997 and 1998 and for
                the period from April 1, 1998 through May 18, 1998 .......F-41
         Notes to the consolidated financial statements ..................F-42

ENERGY GROUP OVERSEAS B.V.

Report of Independent Accountants ........................................F-62
Financial Statements:
         Balance Sheet as of March 31, 1998 ..............................F-63
         Statements of income for the periods from
                formation through March 31, 1998 and from
                April 1, 1998 through May 18, 1998 .......................F-64
         Statements of comprehensive income for the periods
                from formation through March 31, 1998 and from
                April 1, 1998 through May 18, 1998 .......................F-65
         Statements of common stock equity for the periods
                from formation through March 31, 1998 and from
                April 1, 1998 through May 18, 1998 .......................F-66
         Statements of cash flows for the periods from
                formation through March 31, 1998 and from
                April 1, 1998 through May 18, 1998 .......................F-67
         Notes to the financial statements ...............................F-68


                                      F-1
<PAGE>


TXU EUROPE LIMITED AND SUBSIDIARIES

Financial Statements:
         Unaudited condensed consolidated balance sheet as
                of June 30, 1999 .........................................F-71
         Unaudited condensed statements of consolidated
                income of the Predecessor Company for the
                period from January 1, 1998 through May 18, 1998
                and of the Successor Company for the period from
                formation through June 30, 1998 and of the
                Successor Company for the six months ended
                June 30, 1999 ............................................F-73
         Unaudited condensed statements of consolidated
                comprehensive income of the Predecessor Company
                for the period from January 1, 1998 through
                May 18, 1998 and of the Successor Company for
                the period from formation through June 30, 1998
                and of the Successor Company for the six months
                ended June 30, 1999 ......................................F-74
         Unaudited condensed statements of consolidated
                cash flows of the Predecessor Company for the
                period from January 1, 1998 through May 18, 1998
                and of the Successor Company for the period from
                formation through June 30, 1998 and of the
                Successor Company for the six months ended
                June 30, 1999 ............................................F-75
         Notes to the unaudited condensed consolidated
                financial statements .....................................F-76

TXU EUROPE LIMITED

         Unaudited condensed combined pro forma statement of
                income from continuing operations for the year
                ended December 31, 1998 ..................................P-1
         Notes to unaudited condensed combined pro forma
                statement of income ......................................P-3

The financial statement schedules are omitted because of the absence of the
conditions under which they are required or because the information is included
in the consolidated financial statements or the notes thereto.


                                      F-2
<PAGE>




PRICEWATERHOUSECOOPERS
- --------------------------------------------------------------------------------
                                         PRICEWATERHOUSECOOPERS
                                         1 Embankment Place
                                         London WC2N 6NN
                                         Telephone +44 (0) 171 583 5000
                                         Facsimile +44 (0) 171 822 4652



                        Report of Independent Accountants
                        ---------------------------------

To the Board of Directors and Shareholders of TXU Europe Limited (formerly
known as TXU Eastern Holdings Limited) and Subsidiaries


In our opinion,  the  accompanying  consolidated  balance sheets and the related
statements of consolidated  income,  of  comprehensive  income,  of common stock
equity and of cash flows present fairly, in all material respects, the financial
position of TXU Europe Limited (formerly known as TXU Eastern Holdings Limited)
and Subsidiaries at December 3l, 1998 and March 31, 1999, and the results
of their operations and their cash flows for the periods from formation
(February 5, 1998) to December 31, 1998 and from formation to March 31, 1999 in
conformity with accounting principles generally accepted in the United States.
These  financial  statements are the responsibility of the Company's management;
our responsibility is to express an opinion on these financial statements based
on our audits.  We conducted  our audits of these  statements  in  accordance
with  generally  accepted  auditing standards in the United Kingdom which do not
differ  significantly with those in the United States and which require that we
plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement.  An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles used and
significant  estimates made by management, and evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for the opinion expressed above.


/s/ PricewaterhouseCoopers

PricewaterhouseCoopers
London, England
June 30, 1999



PricewaterhouseCoopers  is the  successor  partnership  to the UK firms of Price
Waterhouse  and  Coopers  &  Lybrand.   The  principal   place  of  business  of
PricewaterhouseCoopers and its associate partnerships, and of Coopers & Lybrand,
is 1 Embankment Place, London WC2N 6NN. The principal place of business of Price
Waterhouse is Southwark Towers,  32 London Bridge Street,  London SE1 9SY. Lists
of the partners' names are available for inspection at those places.

All partners in the associate partnerships are authorised to conduct business as
agents   of,   and  all   contracts   for   services   to   clients   are  with,
PricewaterhouseCoopers. PricewaterhouseCoopers is authorised by the Institute of
Chartered Accountants in England and Wales to carry on investment business.


                                       F-3

<PAGE>



TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
CONSOLIDATED BALANCE SHEETS
((pound) million)

<TABLE>
<CAPTION>
                                                                                As of               As of
                                                                          December 31, 1998     March 31, 1999
                                                                          -----------------     --------------
<S>                                                                             <C>                 <C>
Assets

Property, plant and equipment, net                                              2,676               2,516
                                                                                -----               -----

Current assets
    Cash and cash equivalents                                                     467                 414
    Accounts receivable (net of allowance for uncollectible accounts
       of (pound)22 million and (pound)17 million at December 31, 1998 and
       March 31, 1999, respectively)                                              585                 619
    Inventories:
       Materials and supplies                                                      25                  23
       Fuel stock                                                                 116                  97
    Prepayments                                                                    40                  22
    ACT recoverable                                                                30                  30
    Other current assets                                                           40                  29
                                                                                -----               -----

Total current assets                                                            1,303               1,234
                                                                                -----               -----

Investments
     Restricted cash                                                              717                 730
     Other                                                                        233                 284
                                                                                -----               -----

Total investments                                                                 950               1,014
                                                                                -----               -----

Deferred debits
   Goodwill (net of accumulated amortization of (pound)52 million and (pound)73
      million at December 31, 1998 and March 31, 1999, respectively)            3,209               3,451
    Prepayments for pensions                                                      257                 259
    Other deferred debits                                                         134                 109
                                                                                -----               -----

Total deferred debits                                                           3,600               3,819
                                                                                -----               -----

Total assets                                                                    8,529               8,583
                                                                                =====               =====
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-4
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries  (Successor Company)
CONSOLIDATED BALANCE SHEETS
((pound) million, except for number of shares and par value)

<TABLE>
<CAPTION>
                                                                        December 31, 1998    March 31, 1999
                                                                        -----------------    --------------
<S>                                                                             <C>              <C>
Capitalization and liabilities

Capitalization
     Common stock (3,000,000,000 shares at US$1 par and 100 deferred
       shares at (pound)1 par authorized) 2,455,705,299 shares and 100
       deferred shares issued and outstanding                                   1,467            1,467
     Retained earnings                                                             76              125
     Accumulated other comprehensive loss                                          (8)             (11)
                                                                               ------           ------
     Total common stock equity                                                  1,535            1,581
                                                                               ------           ------
     Minority interest                                                            190              200
                                                                               ------           ------
     Note payable to TXU Corp                                                     682              682
     Long-term debt, less amounts due currently                                 3,629            3,754
                                                                               ------           ------
     Total long-term debt                                                       4,311            4,436
                                                                               ------           ------
     Total capitalization                                                       6,036            6,217
                                                                               ------           ------
Current liabilities
     Notes payable - banks                                                        238               53
     Long-term debt due currently                                                 382              486
     Short-term loans on accounts receivable                                      300              300
     Accounts payable:
       Affiliates                                                                   7                7
       Other                                                                      532              403
     Taxes accrued                                                                162              213
     Interest accrued                                                              53               16
     Other current liabilities                                                     17               56
                                                                               ------           ------
     Total current liabilities                                                  1,691            1,534
                                                                               ------           ------
Deferred credits and other noncurrent liabilities
     Deferred income taxes, net                                                   321              334
     Provision for unfavorable contracts                                          250              248
     Due to affiliates                                                             33               45
     Other deferred credits and noncurrent liabilities                            198              205
                                                                               ------           ------
     Total deferred credits and other noncurrent liabilities                      802              832
                                                                               ------           ------
Commitments and contingencies (Notes 12 and 13)                                    --               --

Total capitalization and liabilities                                            8,529            8,583
                                                                               ======           ======
</TABLE>


The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                      F-5
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
STATEMENTS OF CONSOLIDATED INCOME
((pound) million)

<TABLE>
<CAPTION>
                                                              Period from formation     Period from formation
                                                                     through                   through
                                                                December 31, 1998           March 31, 1999
                                                                -----------------           --------------
<S>                                                                    <C>                      <C>
Operating revenues                                                     2,165                    3,338

Costs and expenses
     Purchased power                                                     961                    1,480
     Gas purchased for resale                                            367                      646
     Operation and maintenance                                           379                      526
     Depreciation and amortization                                       144                      202
                                                                       -----                    -----
Total operating expenses                                               1,851                    2,854
                                                                       -----                    -----

Operating income                                                         314                      484

Other income - net                                                        46                       47
                                                                       -----                    -----

Income before interest, income taxes and minority interest               360                      531

Interest income                                                           64                       78
Interest expense, net of capitalized interest of (pound)4
   million and (pound)5 million for the periods from formation
   through December 31, 1998 and March 31, 1999,
   respectively                                                          269                      356
                                                                       -----                    -----

Income before income taxes and minority interest                         155                      253

Income tax expense                                                        67                      106
                                                                       -----                    -----

Income before minority interest                                           88                      147

Minority interest                                                         11                       21
                                                                       -----                    -----

Net income                                                                77                      126
                                                                       =====                    =====
</TABLE>




The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-6
<PAGE>


TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
STATEMENTS OF CONSOLIDATED COMPREHENSIVE INCOME
((pound) million)

<TABLE>
<CAPTION>
                                                                  Period from formation        Period from formation
                                                                through December 31, 1998      through March 31, 1999
                                                                -------------------------      ----------------------
<S>                                                                           <C>                          <C>
Net income                                                                    77                           126

Other comprehensive income

     Unrealized loss on securities classified as available for sale           (8)                          (11)

     Cumulative translation adjustment                                        --                            --
                                                                            ----                          ----
Comprehensive income                                                          69                           115
                                                                            ====                          ====
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.



                                      F-7
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
STATEMENTS OF CONSOLIDATED COMMON STOCK EQUITY
((pound) million)

<TABLE>
<CAPTION>
                                                               Period from formation through December 31, 1998
                                                               -----------------------------------------------
                                                                    Common      Retained  Accumulated Other
                                                                    Stock       Earnings  Comprehensive Loss
                                                                 ------------   --------  ------------------
<S>                                                                  <C>            <C>          <C>
Balance at February 5, 1998                                             --          --           --

Net income                                                              --          77           --

Cash dividends                                                          --          (1)          --

Stock issued (2,456 million shares)                                  1,467          --           --

Unrealized loss on securities classified as available for sale          --          --           (8)

Cumulative translation adjustment                                       --          --           --
                                                                     -----       -----        -----
Balance at December 31, 1998                                         1,467          76           (8)
                                                                     =====       =====        =====
<CAPTION>

                                                                 Period from formation through March 31, 1999
                                                               -----------------------------------------------
                                                                   Common       Retained  Accumulated Other
                                                                   Stock        Earnings  Comprehensive Loss
                                                                 ------------   --------  ------------------
<S>                                                                  <C>            <C>          <C>
Balance at February 5, 1998                                             --          --           --

Net income                                                              --         126           --

Cash dividends                                                          --          (1)          --

Stock issued (2,456 million shares)                                  1,467          --           --

Unrealized loss on securities classified as available for sale          --          --          (11)

Cumulative translation adjustment                                       --          --           --
                                                                     -----       -----        -----
Balance at March 31, 1999                                            1,467         125          (11)
                                                                     =====       =====        =====
</TABLE>


The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-8
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
STATEMENTS OF CONSOLIDATED CASH FLOWS
((pound) million)

<TABLE>
<CAPTION>
                                                                 Period from formation   Period from formation
                                                                        through                 through
                                                                   December 31, 1998         March 31, 1999
                                                                   -----------------         --------------
<S>                                                                     <C>                        <C>
Cash flows - operating activities
     Net income                                                             77                      126
     Adjustments to reconcile net income to cash provided by
       operating activities:
     Depreciation and amortization                                         144                      202
     Amortization of discount on long-term debt                             (5)                      (6)
     Deferred income taxes                                                  24                       35
     Net gain on sale of businesses                                        (13)                     (12)
     Minority interest                                                      11                       21
     Undistributed equity in earnings of TEG                                (2)                      (2)
     Changes in operating assets and liabilities:
         Accounts receivable                                              (138)                    (173)
         Inventories                                                       (26)                      (7)
         Prepayments and other assets                                       (7)                     (16)
         Accounts payable
              Affiliates                                                     7                        7
              Other                                                        198                       73
         Interest accrued                                                   40                        1
         Taxes accrued                                                     (95)                     (77)
         Other liabilities                                                (211)                    (173)
         Due to affiliates                                                  33                       45
                                                                        ------                   ------
                  Cash provided by operating activities                     37                       44
                                                                        ------                   ------
Cash flows - investing activities
     Acquisition of TEG, net of cash acquired of (pound)2,011 million   (1,432)                  (1,444)
     Capital expenditures                                                 (207)                    (230)
     Purchase of Citigen (London) Ltd and BG Cogen Ltd                     (14)                     (14)
     Proceeds from sale of businesses                                       60                       63
     Investment in Svartisen                                              (124)                    (124)
     Investment in marketable securities                                   (36)                     (36)
     Other investments                                                     (14)                     (73)
                                                                        ------                    ------

                  Cash used in investing activities                     (1,767)                  (1,858)
                                                                        ======                   ======

</TABLE>



The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-9
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
STATEMENTS OF CONSOLIDATED CASH FLOWS (continued)
((pound) million)

<TABLE>
<CAPTION>
                                                           Period from formation   Period from formation
                                                                  through                 through
                                                             December 31, 1998         March 31, 1999
                                                             -----------------         --------------
<S>                                                                  <C>                   <C>
Cash flows - financing activities
     Net borrowings under the:
         Acquisition facility                                        1,821                 1,821
         Interim facility                                              243                   243
         Other long-term debt                                           66                   360
         Issuance of common stock to parent                          1,467                 1,467
     Retirements of :
         Acquisition facility                                       (1,071)               (1,071)
         Interim facility                                             (243)                 (243)
         Loan notes                                                     (9)                   (9)
         Other long-term debt                                         (174)                 (242)
     Change in notes payable - banks                                   168                   (27)
     Change in minority interest                                       166                   166
     Retirements of advances from TXU Corp                            (200)                 (200)
     Debt financing cost                                               (36)                  (36)
     Dividends paid                                                     (1)                   (1)
                                                                    ------                ------
Cash provided by financing activities                                2,197                 2,228
                                                                    ------                ------

Net change in cash and cash equivalents                                467                   414

Cash and cash equivalents - beginning balance                           --                    --
                                                                    ------                ------
Cash and cash equivalents - ending balance                             467                   414
                                                                    ======                ======
Supplemental cash flow disclosures:
Cash paid for interest                                                 223                   310
Cash paid for income taxes                                             137                   148
Non-cash transactions
     Investment received in consideration for sale of EG
       Telecoms                                                         22                    22
     Consolidation of debt and related investment on
       cross-border leases                                             170                   170
     Issuance of loan notes upon acquisition of TEG                     85                    85
     Advances from TXU Corp upon acquisition of TEG                    882                   882
</TABLE>



The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                      F-10
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1.   Description of Business

     The business and operations of TXU Europe Limited (formerly known as TXU
     Eastern Holdings Limited) and Subsidiaries (the Company) are divided into
     three principal segments, as follows:

     (i)  The energy  retail  business  which  supplies  electricity  and gas to
          national domestic,  industrial and commercial  customers in the United
          Kingdom;

     (ii) The  energy  management  and  generation  business  which  manages  an
          integrated  portfolio of  generation  assets,  physical gas assets and
          contracts; and

    (iii) The   networks   business   which  owns,   manages  and  operates  the
          electricity distribution system.

     These  businesses  are carried out  primarily  in the United  Kingdom  with
     interests increasingly being developed throughout the rest of Europe.

     Formation

     The Company is a holding  company that owns 90% of the  outstanding  common
     stock of TXU Finance (No. 2) Limited (TXU Finance)  which in turn owns 100%
     of the common stock of TXU Acquisitions Limited (TXU Acquisitions).

     The Company was  incorporated  as a private  limited company on February 5,
     1998.  Through  a  series  of  restructurings   and  capital   transactions
     subsequent to its formation,  the Company became an indirect,  wholly owned
     subsidiary of Texas  Utilities  Company,  doing business as TXU Corp (TXU).
     The "period from formation  through December 31, 1998" referred to in these
     financial statements represents February 5, 1998 through December 31, 1998,
     inclusive.  The "period from formation  through March 31, 1999" referred to
     in these financial statements represents February 5, 1998 through March 31,
     1999, inclusive.  From March 1998 to May 18, 1998 the Company,  through TXU
     Acquisitions, had acquired an equity interest in The Energy Group PLC (TEG)
     of approximately 22%, which resulted in the recognition of equity income of
     (pound)2 million, which is reflected in "Other Income-net" in the Statement
     of Consolidated Income.

     The Company has two classes of shares outstanding, ordinary and deferred.
     Both classes are held by wholly owned subsidiaries of TXU. Ordinary shares
     have voting rights.

     In May 1998, the Company's share capital was redenominated from pounds
     sterling into US dollars. The sterling-denominated ordinary shares were
     reclassified as deferred shares and the new US dollar denominated
     ordinary shares were issued. The deferred shares have no rights to vote or
     receive dividends. Upon liquidation, holders of deferred shares are
     entitled to receive (pound)1 per share only after holders of ordinary
     shares are paid (pound)100 million per share. In addition, all of the
     deferred shares may be repurchased for the sum of (pound)1.

     Purchase Accounting

     As of May 19, 1998, TXU Acquisitions acquired control of TEG. This business
     combination  was  accounted for as a purchase.  Substantially  all of TEG's
     continuing  operations are conducted  through  Eastern Group plc (Eastern),
     one of the  largest  integrated  electricity  and gas  groups in the United
     Kingdom.  Also on May 19, 1998,  TEG sold its United States and  Australian
     coal  businesses  and United States energy  marketing  operations  (Peabody
     Sale).  The "TEG  Businesses  Acquired"  refers  to TEG,  exclusive  of the
     operations sold in the Peabody Sale.

     The  total  purchase  consideration  for the TEG  Businesses  Acquired  was
     approximately  (pound)4.4 billion. The excess of the purchase consideration
     plus acquisition costs over the net fair value of tangible and identifiable


                                      F-11
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


1.   Description of Business (continued)

     intangible assets acquired and liabilities  assumed resulted in goodwill of
     (pound)3.5 billion, which is being amortized over 40 years.

     In  addition to the cash offer,  shareholders  of TEG were  offered a share
     alternative,  which gave them the option to  exchange  their TEG shares for
     shares  of TXU  common  stock  and a loan  note  option.  TXU  Acquisitions
     exchanged  37,316,884  shares of TXU common stock for the  105,117,980  TEG
     shares tendered by those who elected the share  alternative,  and paid cash
     or issued  loan notes in exchange  for the  remainder  of TEG  shares.  TXU
     Acquisitions acquired from TXU the shares of TXU common stock exchanged for
     TEG shares by issuing a term note to TXU for (pound)882 million,  the value
     of the TXU common stock.

     The  allocation  of the TEG  purchase  price to the assets and  liabilities
     assumed is as follows:

                                                            ((pound) million)

         Assets:
              Property plant and equipment                        2,624
              Cash                                                2,011
              Current assets                                        751
              Investments                                           593
              Deferred debits                                       565

         Liabilities
              Long-term debt                                     (2,898)
              Current liabilities                                (1,386)
              Deferred credits and other non-current             (1,060)

         Minority interest                                          (13)
                                                                -------
         Net assets acquired                                      1,187

         Goodwill                                                 3,261
                                                                -------

         Total purchase price                                     4,448
                                                                =======

2.   Basis of Presentation and Significant Accounting Policies

     The  consolidated  financial  statements  are prepared in  conformity  with
     accounting principles generally accepted in the United States (US GAAP).

     Consolidation - The consolidated  financial statements include the accounts
     of the Company  and all  majority  owned  subsidiaries.  Minority  interest
     represents the minority shareholders'  proportionate share in the equity or
     income of the Company's majority-owned subsidiaries.

     All significant intercompany items and transactions have been eliminated in
     consolidation.  Investments  in significant  unconsolidated  affiliates are
     accounted for by the equity method.

     Use of estimates - The preparation of the Company's  consolidated financial
     statements,  in  conformity  with  US  GAAP,  requires  management  to make
     estimates and assumptions about future events that affect the reporting and
     disclosure  of assets and  liabilities  at the balance  sheet dates and the
     reported  amounts of revenue and expense  during the period  covered by the
     consolidated   financial   statements.   In  the  event  estimates   and/or
     assumptions prove to be different from actual amounts, adjustments are made
     in subsequent periods to reflect more current information.


                                      F-12
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


2.   Basis of Presentation and Significant Accounting Policies (continued)

     Presentation  - Certain  December 31, 1998  amounts  have been  restated to
     conform to the March 31, 1999 presentation.

     Cash and cash  equivalents  - Cash  equivalents  consist  of highly  liquid
     investments, which are readily convertible into cash and have maturities of
     three months or less.

     Accounts  receivable - A provision for uncollectible  accounts of (pound)11
     million and (pound)13 million was recorded during the period from formation
     through  December 31, 1998 and the period from formation  through March 31,
     1999,  respectively.  The Company did not realize any  material  recoveries
     during the period from  formation  through  December 31, 1998 or the period
     from  formation  through  March 31, 1999.  The Company  wrote-off  accounts
     receivable of (pound)3 million and (pound)10 million during the period from
     formation  through December 31, 1998 and the period from formation  through
     March 31, 1999, respectively.

     Inventories - Inventories consist of fuel stock, material and supplies, and
     are  stated  at the  lower  of cost or net  realizable  value.  The cost of
     inventories is determined using a weighted average cost method.

     Capitalized   interest  -  Interest  is   capitalized   on  major   capital
     expenditures during the period of construction.

     Property, plant and equipment - Property, plant and equipment are stated at
     cost less accumulated  depreciation.  The cost of additions,  improvements,
     and interest on construction are capitalized, while maintenance and repairs
     are charged to expense when incurred.

     Leased  generating  stations meeting certain criteria and related equipment
     are  capitalized  and the present  value of the related  lease  payments is
     recorded  as a  liability.  Depreciation  of  capitalized  lease  assets is
     computed  on the  straight-line  basis over the  shorter  of the  estimated
     remaining useful life of the asset or the lease term.

     Depletion of gas reserves is charged on a  unit-of-production  basis, based
     on an assessment of proven  reserves.  Depreciation  of all other property,
     plant  and  equipment,  is  determined  on the  straight-line  method  over
     estimated useful lives of the assets as follows:

     Electricity generating station assets      30 years
     Electricity generating station             Shorter of Lease period or
      assets under capital lease                estimated remaining useful life
     Electricity distribution system assets     40 years (3% per annum for first
                                                20 years and 2% per annum for
                                                last 20 years)
     Buildings                                  Up to 60 years
     Leasehold improvements                     Shorter of remaining lease term
                                                or estimated useful life
     Plant and equipment                        Up to 10 years

     Customer  contributions  to the  construction  of electricity  distribution
     system assets are amortized to income over a forty-year  period,  at a rate
     of 3% per  year  for the  first  20  years  and 2% per year for the last 20
     years.  The  unamortized  amount of these  contributions  is deducted  from
     property, plant and equipment.

     Upon sale,  retirement,  abandonment or other disposition of property,  the
     cost and related accumulated  depreciation are eliminated from the accounts
     and any gain or loss is reflected in income.

     The United  Kingdom  Government  is entitled to claim a portion of any gain
     realized by the Company on certain property  disposals made up to March 31,
     2000. Provisions for such claims are made when an actual disposal occurs.


                                      F-13
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


2.   Basis of Presentation and Significant Accounting Policies (continued)

     Provision  is made for  abandonment  costs  relating  to gas  fields.  Such
     provisions  are  determined  in  accordance   with  local   conditions  and
     requirements, and on the basis of costs estimated at the respective balance
     sheet date. These costs are expensed on a unit-of-production basis.

     The Company early adopted  Statement of Position 98-1,  "Accounting for the
     costs of computer  software  developed or obtained  for internal  use" (SOP
     98-1)  beginning on May 19, 1998.  Their costs are being  amortized  over a
     five year period.

     Valuation of  long-lived  assets - The Company  periodically  evaluates the
     carrying  value  of  long-lived  assets  to be  held  and  used,  including
     goodwill, when events and circumstances warrant such a review. The carrying
     value of a  long-lived  asset is  considered  impaired  when the  projected
     undiscounted  cash flows from such asset is separately  identifiable and is
     less than its carrying value. In that event, a loss is recognized  based on
     the amount by which the carrying value exceeds the fair market value of the
     long-lived asset. Fair market value is determined  primarily  utilizing the
     anticipated  cash flows  discounted  at a rate  commensurate  with the risk
     involved.

     Goodwill - Goodwill is  capitalized  and amortized  over 40 years using the
     straight-line  method.  The  Company  reviews the  goodwill  recoverability
     period on a regular basis.

     Derivative   financial   instruments  -  In  order  to  qualify  for  hedge
     accounting,  the  following  criteria  must be met:  the item being  hedged
     exposes  the  Company to price  risk,  it is  probable  that the hedge will
     substantially  offset this risk,  and it has been  designated as a hedge by
     management.

     Gains and losses on hedges of existing  assets or liabilities  are included
     in the carrying  amounts of those assets or liabilities  and are ultimately
     recognized in income. Gains and losses related to qualifying hedges of firm
     commitments or anticipated  transactions are deferred and are recognized in
     income or as adjustments of carrying  amounts when the hedged  transactions
     occurs.  The cash flows related to  derivative  financial  instruments  are
     recorded  in the same  manner as the cash flow  related  to the item  being
     hedged.  In the event that an  overall  analysis  of the firm  commitments
     being  hedged  indicates  that the  Company  is in a net loss  position,  a
     provision  is made for  these  anticipated  losses.  Transactions  that are
     entered into that do not meet the criteria for hedge  accounting are marked
     to market on the balance sheet at the period end, and the  unrealized  gain
     or loss is  recognized  in the  Statement of  Consolidated  Income for that
     period.

     Revenue  recognition - Electricity  and gas sales  revenues are  recognized
     when  services  are  provided to  customers  and  include an  estimate  for
     unbilled  revenues,  or the  value  of  electricity  and  gas  consumed  by
     customers  between the date of their last meter reading and the  period-end
     date.  Operating  revenues  are stated  exclusive  of value added tax,  but
     inclusive of the fossil fuel levy.

     Other income - net consists of the following for the periods indicated:

                                       Formation through      Formation through
                                       December 31, 1998       March 31, 1999
                                       -----------------      -----------------
                                               ((pound) million)

     Dividends from cost investments           5                      6
     Gain on the sale of Eastern Group
       Telecoms                               13                     13
     Dividends from marketable securities
       purchased and sold during the
       period from formation through
       December 31, 1998                      26                     26
     Undistributed equity in earnings of
       TEG                                     2                      2
                                              --                     --
         Total                                46                     47
                                              ==                     ==


                                      F-14
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


2.   Basis of Presentation and Significant Accounting Policies (continued)

     Restructuring costs - Restructuring  costs relate to voluntary  termination
     benefits  and are  recorded in  Operation  and  Maintenance  expense in the
     Statement  of  Consolidated  Income in the  period  in which  the  employee
     accepts the offer and the amount can be reasonably  estimated.  The Company
     has established voluntary retirement plans to progressively reduce manpower
     levels.

     Foreign  currencies - Assets and  liabilities of foreign  subsidiaries  are
     translated at the exchange rate on the balance sheet date. Revenues,  costs
     and expenses are translated at average rates of exchange  prevailing during
     the period. Translation adjustments resulting from this process are charged
     or credited to the cumulative  currency  translation  adjustment account in
     common stock equity. Gains and losses on foreign currency  transactions are
     included in nonoperating expenses on the Statement of Consolidated Income.

     Income  taxes - Income  tax  expense  includes  United  Kingdom  and  other
     national income taxes.  The Company intends to reinvest the earnings of its
     foreign subsidiaries into those businesses.  Accordingly,  no provision has
     been  made  for  taxes  which  would  be  payable  if  such  earnings  were
     distributed to the Company.

     Advance Corporation Tax (ACT) recoverable represents the amount of tax paid
     or payable on outgoing  dividends  paid and  proposed  which can be set off
     against a  corporation  tax liability  arising  currently or in the future,
     thereby reducing current tax expense.

     Deferred income taxes are determined under the liability  method.  Deferred
     income taxes  represent  liabilities to be paid or assets to be received in
     the future and reflect the tax  consequences  on future  years of temporary
     differences  between  the tax bases of  assets  and  liabilities  and their
     financial  reporting  amounts.  Future tax rate changes  would affect those
     deferred tax  liabilities  or assets in the period when the tax rate change
     is enacted.

     Future  tax  benefits,  such  as  net  operating  loss  carryforwards,  are
     recognized to the extent that  realization  of such benefits is more likely
     than not.

     Marketable  securities - The Company has  classified  all of its marketable
     securities as available for sale. Available for sale securities are carried
     at fair value with the unrealized  gains and losses reported as a component
     of accumulated other comprehensive income in common stock equity.  Declines
     in fair value that are other than  temporary are reflected in the Statement
     of Consolidated Income.

     Appraisal   and   development   expenditure   of  gas  fields  -  Appraisal
     expenditures are accounted for under the successful efforts method. General
     seismic and other costs are expensed as incurred.

     Ceiling test - The capitalized costs of gas fields under evaluation,  under
     development  or in production  are assessed  each year on a  field-by-field
     basis.  To the  extent  that the  future net  revenues  from the  remaining
     commercial  reserves,  or, in the case of prospects under  evaluation,  the
     estimated potential commercial reserves,  are less than the net capitalized
     costs of the  field,  a charge  is made to the  Statement  of  Consolidated
     Income.

     New  accounting  standards - Statement  of Financial  Accounting  Standards
     (SFAS)  No.  133,  "Accounting  for  Derivative   Instruments  and  Hedging
     Activities,"  was  originally  to be effective  for fiscal years  beginning
     after June 15, 1999. This statement requires that all derivative  financial
     instruments  be recognized as either assets or  liabilities  on the balance
     sheet at their fair  values and that  accounting  for the  changes in their
     fair values is dependent upon the intended use of the derivatives and their
     resulting  designations.  The new standard will supersede or amend existing


                                      F-15
<PAGE>


TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)

 2.   Basis of Presentation and Significant Accounting Policies (continued)

     standards that deal with hedge accounting and derivatives.  The Company has
     not  determined  the effect that  adopting  this  standard will have on its
     consolidated   financial  statements.   On  May  19,  1999,  the  Financial
     Accounting  Standards  Board  decided that it would amend SFAS No. 133, and
     defer  its  effective  date to all  fiscal  quarters  of all  fiscal  years
     beginning after June 15, 2000.

     The Emerging Issues Task Force (EITF) has issued No. 98-10  "Accounting for
     Energy  Trading and Risk  Management  Activities",  which is effective  for
     fiscal years  beginning  after December 15, 1998.  EITF 98-10 requires that
     contracts  for energy  commodities  which are  entered  into under  trading
     activities  should be marked to market with the gains and losses  shown net
     in the income statement.  As the Company's fiscal year ends on December 31,
     the Company  adopted  EITF 98-10  effective  January 1, 1999 for the fiscal
     year ending December 31, 1999. As the Company is not primarily  involved in
     trading  activities,  EITF  98-10  has not  had a  material  impact  on the
     consolidated financial statements upon adoption.

3.   Property, Plant and Equipment

     Property, plant and equipment, stated at cost less accumulated
     depreciation, consisted of:

<TABLE>
<CAPTION>
                                                                          December 31, 1998     March 31, 1999
                                                                          -----------------     --------------
                                                                           ((pound)million)    ((pound)million)
<S>                                                                             <C>                 <C>
        Electricity distribution system                                         1,143               1,142
        Electricity generating stations                                         1,262               1,124
        Upstream gas assets                                                        35                  35
        Other land and buildings                                                  100                 102
        Plant and equipment                                                       225                 239
        Accumulated depreciation                                                  (89)               (126)
                                                                                -----               -----
        Net property, plant and equipment                                       2,676               2,516
                                                                                =====               =====
</TABLE>


     Depreciation  expense for the period from  formation  through  December 31,
     1998 was (pound)92  million and for the period from formation through March
     31, 1999 was (pound)129 million.

     Electricity  generating  stations and plant and  equipment  include  assets
     under capital leases as follows:

                                         December 31, 1998     March 31, 1999
                                         ((pound)million)     ((pound)million)
                                         ----------------     ---------------
         Cost                                    913                  835

         Accumulated depreciation                (25)                 (36)
                                               -----                -----
         Net book value                          888                  799
                                               =====                =====


     Capitalized  software  costs  totalling  (pound)14  million are included in
     plant  and   equipment  as  of  December  31,  1998  and  March  31,  1999.
     Amortization  expense  relating to software  costs of (pound)1  million has
     been  recorded in the period from  formation  through  March 31,  1999.  No
     amortization expense was recorded in the period to December 31, 1998.

4.   Restricted Cash

     At December 31, 1998 and at March 31, 1999,  (pound)408 million of deposits
     has been used to  cash-collateralize  existing future lease  obligations to
     certain banks related to the funding of the leases of three power  stations
     from National Power PLC (see Note 9). Additionally,  (pound)309 million and
     (pound)317  million at December 31, 1998 and March 31, 1999,  respectively,
     have been used to  cash-collateralize  existing  future  lease  obligations
     arising from a cross-border leasing arrangement on two other power stations
     (Note 9). When the Company  invested in Eastern  Norge Kobbelv AS (Kobbelv)
     (see Note 5),  it was  required  to place on  restricted  deposit  (pound)5
     million, which is also included in restricted cash at March 31, 1999.



                                      F-16
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


5.   Investments

     Marketable  investments  are  classified  as  available  for sale,  and are
     considered  non-current based upon  management's  intentions in holding the
     investments.   Marketable   investments  consisted  of  the  following  two
     investments:

<TABLE>
<CAPTION>
                            Cost                  Fair market value             Unrealized gain/(loss)
                 --------------------------    -------------------------      ---------------------------
                 December 31,     March 31,    December 31,    March 31,      December 31,      March 31,
((pound)million)     1998           1999           1998           1999            1998            1999
                 ------------     ---------    ------------    ---------      ------------      ---------
<S>                     <C>            <C>            <C>            <C>            <C>             <C>
SME                     28             23             13             11             (15)            (12)
HC                      56             53             63             54               7               1
                    ------         ------         ------         ------          ------          ------
                        84             76             76             65              (8)            (11)
                    ======         ======         ======         ======          ======          ======
</TABLE>



     At December 31, 1998 and March 31, 1999,  the Company held a 16% investment
     in Severomoravska  Energetika (SME), which is listed in the Czech Republic.
     At December 31, 1998 and March 31, 1999,  the Company held a 5%  investment
     in  Hidroelectrica  del Cantabrico  (HC),  which is listed in Spain. As the
     Company does not have the ability to exercise  significant  influence  over
     either SME's or HC's operating and financial  policies,  these  investments
     have been accounted for as marketable  securities and accordingly have been
     marked to market at December 31, 1998 and March 31, 1999.

     Non-marketable  investments at December 31, 1998 and March 31, 1999 consist
     principally  of an  investment  of  (pound)124  million  in  Eastern  Norge
     Svartisen AS  (Svartisen)  consisting of the offtake  generated  from water
     rights in  hydro-electric  power  plants in Norway  over the next 55 years,
     commencing in 1998.  In February of 1999,  the Company  invested  (pound)27
     million in Kobbelv which also consists of the offtake  generated from water
     rights in hydro-electric  power plants over the next 55 years. The carrying
     value at  December  31,  1998 and March 31,  1999 of an  investment  in the
     preferred  stock  of NTL  Incorporated  (NTL  Inc.),  the  acquiror  of the
     Company's  telecoms  business,  which  was  received  as a  portion  of the
     consideration for the sale (Note 15) was (pound)22  million.  The remaining
     (pound)11  million at December 31, 1998 and (pound)46  million at March 31,
     1999 consist of other investments.

     There  were no  sales of  marketable  securities  during  the  period  from
     formation through December 31, 1998 and March 31, 1999.

6.   Pensions

     The majority of Eastern  employees  are members of the  Electricity  Supply
     Pension Scheme (ESPS) which provides  pensions of a defined  benefit nature
     for employees throughout the England and Wales Electricity Supply Industry.
     The ESPS  operates  on the basis  that  there is no  cross-subsidy  between
     employers and the financing of Eastern's  pension  liabilities is therefore
     independent of the experience of other participating  employers. The assets
     of the ESPS are held in a separate  trustee-administered  fund and consists
     principally  of  United  Kingdom  and  European  equities,  United  Kingdom
     property  holdings  and cash.  The  pension  cost  relating  to the Eastern
     portion  of  the  ESPS  is  assessed  in  accordance  with  the  advice  of
     independent  qualified  actuaries  using the  projected  unit  method.  The
     benefits  under  these  plans are  primarily  based on years of service and
     compensation levels as defined under the respective plan provisions.

     As part of the purchase accounting for TEG, the accrued pension liabilities
     were  adjusted to recognize  all  previously  unrecognized  gains or losses
     arising from past experience.

     The Company  determined the additional pension expense for the three months
     from January 1, 1999  through  March 31, 1999 based on  forecasted  expense
     from the December 31, 1998 actuary report.



                                      F-17
<PAGE>


TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


6.   Pensions (continued)

<TABLE>
<CAPTION>
                                                         Period from           Period from
                                                      formation through     formation through
                                                      December 31, 1998      March 31, 1999
                                                      -----------------      --------------
Change in benefit obligation:                                    ((pound) million)
- ----------------------------
<S>                                                               <C>                 <C>
Benefit obligation at beginning of period                          882                 882
Service cost                                                         7                  11
Interest cost                                                       33                  46
Plan participants' contributions                                     5                   7
Plan amendment                                                       7                   7
Actuarial loss                                                      82                  23
Benefits paid                                                      (31)                (44)
Net transfer of obligations to other plans                          --                 (27)
                                                            ----------          ----------
Ending benefit obligation                                          985                 905
                                                            ==========          ==========

Change in plan assets:
- ---------------------
Fair value of plan assets at beginning of period                 1,130               1,130
Actual return on plan assets                                       (25)                 38
Employer contribution                                                3                   7
Plan participants contributions                                      5                   7
Benefits paid                                                      (31)                (44)
Net transfer of assets to other plans                               --                 (28)
                                                            ----------          ----------
Ending fair value of plan assets                                 1,082               1,110
                                                            ==========          ==========

Funded Status:
- --------------
Funded status                                                       97                 205
Unrecognized net actuarial loss                                    153                  47
Unrecognized prior service cost                                      7                   7
                                                            ----------          ----------
Prepaid  benefit cost                                              257                 259
                                                            ==========          ==========

Weighted average assumptions:
- ----------------------------
Discount rate                                                      5.5%                5.5%
Expected return on plan assets                                     6.0%                6.0%
Rate of compensation increase                                      3.5%                3.5%

Components of net periodic pension (benefit):
- --------------------------------------------
Service cost                                                         7                  11
Interest cost                                                       33                  46
Expected return on plan assets                                     (45)                (61)
Net amortization                                                    --                   1
                                                            ----------          ----------
Net periodic pension benefit                                        (5)                 (3)
                                                            ==========          ==========
</TABLE>

     The transfer of assets of (pound)28 million in the period to March 31, 1999
     and the related transfer of benefit obligations of (pound)27 million relate
     to the sale of the contracting business which occurred in January of 1998.


                                      F-18
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


7.   Taxation

     The components of income tax expense are as follows:

                                      Period from              Period from
                                   formation through        formation through
                                   December 31, 1998         March 31, 1999
                                   -----------------         --------------
                                    ((pound)million)        ((pound)million)

Current:
United Kingdom                               24                       51
United States                                18                       19
Other Countries                               1                        1
                                        -------                  -------
                                             43                       71

Deferred:
United Kingdom                               24                       35
                                        -------                  -------
Total income tax expense                     67                      106
                                        =======                  =======



     Significant components of the Company's deferred tax assets and liabilities
     are as follows:

<TABLE>
<CAPTION>
                                                       December 31, 1998    March 31, 1999
                                                       -----------------    --------------
                                                       ((pound)million)    ((pound)million)
<S>                                                            <C>              <C>
Deferred tax assets:
Leased assets                                                  (353)            (387)
Tax loss carryforwards                                           (9)              (9)
Provision for unfavorable contracts                             (75)             (74)
Other                                                           (54)             (85)
                                                             ------           ------

     Total deferred tax assets                                 (491)            (555)

Valuation allowance for deferred tax assets                     138              187
                                                             ------           ------

Net deferred tax assets                                        (353)            (368)
                                                             ------           ------

Deferred tax liabilities:
Excess of book value over taxation value of fixed
  assets                                                        281              292
Leased assets                                                   334              326
Other                                                            59               84
                                                             ------           ------

     Total deferred tax liabilities                             674              702
                                                             ------           ------

     Net deferred tax liabilities                               321              334
                                                             ======           ======
</TABLE>


     The  recognized  deferred  tax  asset is based  upon  the  expected  future
     utilization of net operating loss  carryforwards  and the reversal of other
     temporary  differences.  For financial reporting purposes,  the Company has
     recognized a valuation  allowance for those benefits for which  realization
     does not meet the more likely than not criteria.  The  valuation  allowance
     has been  recognized in respect of leased assets.  The Company  continually
     reviews the adequacy of the valuation  allowance and is  recognizing  these
     benefits  only as  reassessment  indicates  that it is more likely than not
     that the benefits will be realized.

     There was no valuation  allowance at formation  (February 5, 1998).  At the
     date of  acquisition  of TEG (May  19,  1998),  a  valuation  allowance  of
     (pound)130  million,  was  established  for the  deferred tax asset for the
     book/tax  capital asset related to leased assets.  The valuation  allowance
     was  increased  by  (pound)8  million  in the period  from May 19,  1998 to
     December 31, 1998, resulting in a balance of (pound)138 million at December
     31,


                                      F-19
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


7.   Taxation (continued)

     1998.  For the period from May 19, 1998 to March 31,  1999,  the  valuation
     allowance  increased  by  (pound)57  million,  resulting  in a  balance  of
     (pound)187 million at March 31, 1999.

     Income before income taxes:

<TABLE>
<CAPTION>
                                                              Period from              Period from
                                                           formation through        formation through
                                                           December 31, 1998         March 31, 1999
                                                           -----------------         --------------
                                                           ((pound)million)          ((pound)million)
<S>                                                               <C>                      <C>
United Kingdom                                                    103                      198
United States                                                      51                       54
Other Countries                                                     1                        1
                                                             --------                 --------
Total income before income taxes and minority interest            155                      253
                                                             ========                 ========
</TABLE>


     United  Kingdom  income tax expense at the statutory tax rate is reconciled
     below to the actual income tax expense:

<TABLE>
<CAPTION>
                                                              Period from              Period from
                                                           formation through        formation through
                                                           December 31, 1998         March 31, 1999
                                                           -----------------         --------------
                                                           ((pound)million)         ((pound)million)
<S>                                                                <C>                      <C>
Tax at United Kingdom statutory rate (31%)                         48                       78
Non-deductible goodwill                                            16                       22
Effect of overseas tax rates                                        2                        2
Effect of tax rate on United Kingdom dividends                     (4)                      (4)
Tax rate change                                                    (8)                      (8)
Movement in valuation allowance charged to expense                  8                       11
Non-deductible expenses                                             5                        5
                                                             --------                 --------
Income tax expense                                                 67                      106
                                                             ========                 ========
</TABLE>


     As at December 31, 1998 and March 31, 1999,  the Company has net  operating
     loss  carryforwards of (pound)9 million that are available to offset future
     taxable  income.  The net operating loss  carryforwards  have no expiration
     date.

     On July 31, 1998, legislation was enacted that decreased the United Kingdom
     statutory  income tax rate on  companies  by 1% with  effect  from April 1,
     1999.  In  accordance   with  the  provisions  of  Statement  of  Financial
     Accounting  Standards  No. 109,  the assets and  liabilities  for  deferred
     income  taxes were  adjusted  to reflect the  expected  reversal of certain
     temporary differences at the lower income tax rate.

     The  tax  effect  of  the   components   included  in   accumulated   other
     comprehensive  income for the period from  formation  through  December 31,
     1998 was a benefit of (pound)2  million  and for the period from  formation
     through March 31, 1999 was a benefit of (pound)6 million.


                                      F-20
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


8.   Related Party Transactions

     As part of the funding for the  acquisition of TEG, TXU provided  shares of
     its common stock in exchange for a two year term note from TXU Acquisitions
     in the  amount  of  (pound)882  million  that  matures  in May 2000 with an
     interest rate of 6.7% per annum.  In December 1998,  (pound)200  million of
     this note was repaid,  leaving an outstanding balance of (pound)682 million
     at both December 31, 1998 and March 31, 1999 (see Note 19). The interest on
     the two year  term  note is due at  maturity,  and the "Due to  affiliates"
     balance at December 31, 1998 and March 31, 1999 reflects  (pound)33 million
     and (pound)45 million, respectively, of accrued interest.

     The 10% holding in TXU Finance of  (pound)177  million  and  (pound)187  at
     December  31,  1998 and March  31,  1999  respectively,  which is held by a
     wholly owned subsidiary of TXU, has been included in "Minority interest".

     At December 31, 1998 and March 31, 1999 the balance of (pound)7  million in
     the "Accounts payable - Affiliate"  account arises from payments of amounts
     by TXU on behalf of the Company.

9.   Notes Payable and Long-term Debt

     Weighted  average interest rates at December 31, 1998 and March 31, 1999 on
     notes payable to banks is 8.98% and 13.8%, respectively.

     Long-term debt consists of the following:

<TABLE>
<CAPTION>

                                                                December 31, 1998     March 31, 1999
                                                                -----------------     --------------
                                                                ((pound)million)     ((pound)million)
<S>                                                                        <C>              <C>
Notes and Bonds:
     $200 million 7.425% guaranteed notes due 2017                           121              124
     $300 million 7.55% guaranteed notes due 2027                            181              186
     (pound)350 million 8.375% bonds due 2004                                363              362
     (pound)200 million 8.5% bonds due 2025                                  237              237
     (pound)200 million 8.75% bonds due 2012                                 229              229


Other:
     Sterling Credit Agreement (See Note 10)                                 801              983
     Rent factoring loans (weighted average interest rate of
       7.35%, due 1999-2001)                                                 649              595
     Other unsecured loans, due in installments (weighted
       average rates range from 4.95% - 10.8%)                               139              164
     Capital leases                                                          982            1,043
     Note payable to TXU, 6.7% term note due 2000 (see Note 19)              682              682
     Cross-border leases                                                     309              317
                                                                        --------         --------
Total long-term debt                                                       4,693            4,922
Less current portion                                                         382              486
                                                                        --------         --------

Long-term debt, less amounts due currently                                 4,311            4,436
                                                                        ========         ========
</TABLE>

     The $200 million and $300 million notes due in 2017 and 2027, respectively,
     are guaranteed by TEG and the Company.

     Rent  factoring  loans - Certain  subsidiaries  of Eastern  entered into an
     agreement with commercial banks whereby future  intra-group rental payments
     receivable  were  assigned  to these  banks in return  for a  capital  sum.
     (pound)408  million of the capital sums at both December 31, 1998 and March
     31, 1999 have been deposited to cash  collateralize  existing  future lease
     obligations  to certain banks related to the funding of the leases of three
     power stations leased from National Power (see Note 4).


                                      F-21
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


9.   Notes Payable and Long-term Debt (continued)

         Long-term debt balances are denominated in the following currencies:

                                            December 31,          March 31,
                                                1998                1999
                                              --------            --------
                                         ((pound)million)     ((pound)million)


         Sterling                                4,044               4,232
         United States dollars                     611                 627
         Other                                      38                  63
                                              --------            --------
         Total long-term debt                    4,693               4,922
                                              ========            ========

     (pound)100  million of the  (pound)350  million  8.375%  bonds  included in
     long-term  debt  has  been  converted  into  floating  rate  debt by way of
     interest rate swaps, which expire in the year 2004.

     Long-term debt, excluding capital lease balances, is repayable as follows:

                                             Year Ending          Year Ending
                                             December 31,          March 31,
                                             ------------          ---------
                                          ((pound)million)     ((pound)million)

         1999                                       222                  --
         2000                                       919                 225
         2001                                       190                 924
         2002                                        24                 128
         2003                                       801               1,004
         2004                                       362                 362
         Thereafter                               1,193               1,236
                                                -------             -------
                                                  3,711               3,879
         Capital leases                             982               1,043
                                                -------             -------
         Total long-term debt                     4,693               4,922
                                                =======             =======


                                      F-22
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


9.   Notes Payable and Long-term Debt (continued)

         Capital lease obligations - As at December 31, 1998 and March 31, 1999,
         future minimum lease payments for assets under capital leases, together
         with the present value of minimum lease payments, were:

<TABLE>
<CAPTION>
                                                                 Year Ending          Year Ending
                                                                 December 31           March 31
                                                                 -----------           --------
                                                               ((pound)million)    ((pound)million)
<S>                                                                 <C>                  <C>
         1999                                                           48                  --
         2000                                                           50                  53
         2001                                                          461                  54
         2002                                                           17                 465
         2003                                                           16                  21
         2004                                                           16                  19
         Thereafter                                                     67                 204
                                                                    ------              ------
         Total future minimum lease payments                           675                 816
         Less amounts representing interest                           (105)               (177)
                                                                    ------              ------
         Present value of future minimum lease payments                570                 639
                                                                    ------              ------
         Current                                                        46                  50
         Non-current                                                   524                 589
                                                                    ------              ------

         Total                                                         570                 639
                                                                    ======              ======
</TABLE>

     Substantially  all of the capital  lease  obligations  relate to coal-fired
     power stations.  Additional payments of approximately (pound)6 per megawatt
     hour (indexed  from 1996 prices)  linked to output levels from the stations
     are  payable  for the  first  seven  years of their  operation  by  Eastern
     (operations commenced in 1996). In accounting for the acquisition of TEG, a
     liability for the estimated probable  additional  payments linked to output
     levels for coal-fired generating stations was established.  At December 31,
     1998 and March 31, 1999, the balance of the liability of (pound)412 million
     and  (pound)404  million,  respectively,  is included  with  capital  lease
     obligations,  of  which  (pound)114  million  and  (pound)211  million  are
     classified as current, respectively.

     The lease agreement for three of the coal-fired  power stations  contains a
     purchase  option  of  (pound)1  in  2046.  The  lease  is  for a  total  of
     ninety-nine years.

     In the period  ended March 31,  1999,  the Company  entered  into a capital
     lease  relating  to the King's  Lynn  Power  Station  with a present  value
     obligation amount of (pound)68 million over the next 25 years.

     Cross-border  leases - Certain  subsidiaries  of Eastern  have entered into
     cross-border  lease  transactions in respect of two power stations that are
     wholly owned by the Company.  The Company has retained control of the power
     stations and their output and is responsible for their operations. The debt
     arising on the cross-border leases is fully collaterized by restricted cash
     on deposit (see Note 4).

     The Company's debt  agreements  contain  certain  covenants with which they
     must comply,  including leverage ratios,  levels of net assets and interest
     coverage  covenants.  At December 31, 1998 and March 31, 1999,  the Company
     was in compliance with all such covenants.


                                      F-23
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


10.  Lines of Credit and Other Credit Facilities

     Lines of credit - At December 31,  1998,  the  Company,  TXU  Finance,  TXU
     Acquisitions and TEG had a joint sterling-denominated line of credit with a
     group of banking  institutions under a credit facility agreement  (Sterling
     Credit  Agreement).  At December 31, 1998,  the Sterling  Credit  Agreement
     provided for borrowings of up to (pound)1,525  million, of which (pound)351
     million was  available  for use.  The  Sterling  Credit  Agreement  had two
     facilities  -  Acquisition  and  Revolving  Credit.   The  Sterling  Credit
     Agreement bears interest at LIBOR plus 1.25%.  The Company has entered into
     various interest rates swaps as required by the Sterling Credit Agreements.

     The Acquisition  Facility  provides for borrowings  aggregating  (pound)825
     million  outstanding  at  any  one  time  and  terminates  March  2,  2003.
     Borrowings  under this facility  provided  financing to acquire TEG and pay
     acquisition-related  expenses. As part of this facility,  (pound)75 million
     has been  allocated to financing  the repayment of  outstanding  loan notes
     issued upon acquisition.

     The  Revolving   Credit  Facility   provides  for  borrowings   aggregating
     (pound)450  million  outstanding  at any one time and  terminates  March 2,
     2003. A separate Eastern Electricity Revolving Credit Facility provides for
     borrowings  of up to  (pound)250  million  which  can be  used  by  Eastern
     Electricity plc for general corporate purposes.

     At December 31, 1998, (pound)750 million was borrowed under the Acquisition
     Facility,  (pound)51  million  was  borrowed  under  the  Revolving  Credit
     Facility and (pound)180 million was borrowed under the Eastern  Electricity
     Revolving Credit Facility.  The amounts  outstanding  under the Acquisition
     Facility and Revolving Credit Facility represent  long-term debt. There are
     letters  of  credit   associated  with  the  Sterling   Credit   Agreement.
     Obligations of commercial  banks under standby  letters of credit  totalled
     (pound)118 million at December 31, 1998 which,  together with the (pound)51
     million of  borrowings  reduced  the  amounts  available  for use under the
     Revolving  Credit  Facility to  (pound)281  million at December  31,  1998.
     Borrowings  under the Eastern  Electricity  Revolving  Credit  Facility are
     classified as short-term debt.

     The  Sterling  Credit  Agreement  was  amended in March  1999.  The amended
     Sterling  Credit  Agreement  provides for borrowings of up to  (pound)1.275
     billion and has two  facilities:  a (pound)750  million term facility which
     will terminate on March 2, 2003 and a (pound)525  million  revolving credit
     facility which has a (pound)200  million 364-day tranche  (Tranche A) and a
     (pound)325  million tranche which terminates March 2, 2003 (Tranche B). The
     Company and TXU Finance  currently are the only permitted  borrowers  under
     the  amended  Sterling  Credit  Agreement.   The  amended  Sterling  Credit
     Agreement  allows for  borrowings  at various  interest  rates based on the
     prevailing  rates  in  effect  in the  countries  in which  the  borrowings
     originate.  As of March 31, 1999,  (pound)750  million of  borrowings  were
     outstanding under the term facility,  and approximately  (pound)233 million
     were  outstanding  under  Tranche B (see Note 19). In addition,  letters of
     credit totalling $61 million ((pound)38  million) were issued under Tranche
     A and letters of credit  totalling  $137 million  ((pound)85  million) were
     issued under Tranche B. The amended Sterling Credit Agreement is unsecured.

     There were no  borrowings  outstanding  at March 31, 1999 under the Eastern
     Electricity Revolving Credit Facility.

     Promissory  note  program  - The  Company  has a one year  promissory  note
     program  issued within the Czech  Republic  which has been utilized to fund
     its  investment in SME and Teplarny Brno a.s. The note bears interest at an
     annual rate  determined on the date of issuance  based on PRIBOR plus 0.7%,
     which was  13.89%.  At  December  31,  1998 and March 31,  1999,  (pound)58
     million and (pound)52  million,  respectively,  was  outstanding  under the
     promissory note program.

     Short-term  loan on accounts  receivable  - Eastern has  facilities  with a
     financial  institution whereby it may, from time to time, borrow funds from
     the financial institution.  Outstanding borrowings under the agreements may
     not exceed  certain  levels and are  collateralized  by portions of Eastern
     Group's trade accounts receivable. At December 31, 1998 and March 31, 1999,
     Eastern had borrowed  (pound)300  million


                                      F-24
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


10.  Lines of Credit and Other Credit Facilities (continued)

     under these facilities.  The loan bears interest at an annual rate of based
     on commercial paper rates plus 0.225%, which at December 31, 1998 and March
     31, 1999 was 6.53% and 5.7%, respectively.

     Letters  of credit - At  December  31,  1998 the  Company  had  outstanding
     letters of credit totalling (pound)121 million, (pound)118 million of which
     was outstanding  under the Revolving  Credit Facility  discussed  above. At
     March 31,  1999 the  Company had  outstanding  letters of credit  totalling
     (pound)126  million,  (pound)123 million of which was outstanding under the
     amended Sterling Credit Agreement discussed above.

11.  Provision for Unfavorable Contracts

     As part of the purchase accounting for TEG, the Company has made provisions
     for certain unfavorable  long-term gas and electricity  purchase contracts.
     The  electricity  provision  relates to two contracts  that expire in 2009,
     while the gas provision relates to eight contracts that expire in 2011.

     During the period from formation  through  December 31, 1998 and the period
     from  formation  through  March 31, 1999,  (pound)74  million and (pound)76
     million,  respectively,  of the provision  was released to offset  expenses
     recognized on purchases under unfavorable  electricity and gas contacts. Of
     the amounts recognized in the Statement of Consolidated  Income,  (pound)41
     million,  which is net of a  release  payment  of  (pound)24  million,  was
     related to one gas contract  from which the Company  negotiated in November
     1998.   Negotiations   for  release  under  the  contract  were  not  under
     consideration at the purchase date.

12.  Commitments

     The Company  evaluates  its position  relative to asserted  and  unasserted
     claims,  loss-making  purchase  commitments or future commitments and makes
     provisions as needed.

     The  Company's  investment  in Svartisen  (the  offtake  generated by water
     rights in  hydro-electric  power  plants in Norway)  requires  coverage  of
     approximately  31.2% of the costs  incurred in relation to the operation of
     the power plant,  as well as a portion of the maintenance  costs,  property
     tax, and feeding costs  (defined as fixed  charges such as  connection  and
     capacity  charges and volume related  charges such as an energy charge) for
     55  years,   beginning  in  1998.  The   electricity   generated  from  the
     hydro-electric  plants will be sold into the  Norwegian  power  pool,  from
     which the Company will receive income.

     Gas  take-or-pay  contracts  - The  Company  is party to  various  types of
     contracts  for  the  purchase  of gas.  Almost  all  include  "take-or-pay"
     obligations  under which the buyer agrees to pay for a minimum  quantity of
     gas in a year.  In order to help meet the expected  needs of its  wholesale
     and retail customers,  the Company has entered into a range of gas purchase
     contracts.  As at December  31, 1998 and March 31,  1999,  the  commitments
     under long-term gas purchase contracts amounted to an estimated  (pound)1.3
     billion  covering  periods  up to 16  years  forward.  Management  does not
     consider it likely, on the basis of the Company's  current  expectations of
     demand from its  customers  as compared  with its  take-or-pay  obligations
     under such purchase  contracts,  that any material payments will become due
     from the Company for gas not taken.

     Coal  contracts - In November 1998, the Company agreed to two coal purchase
     agreements with a supplier,  supplementing  the 12 million tons the Company
     had previously contracted to take from said supplier between 1998 and 2001.
     The first  agreement is for 25 million tons in total between 1998 and 2003.
     The second agreement is for 21 million tons in total between 2003 and 2009.
     Total  committed   purchases  under  these  contracts  were   approximately
     (pound)1.4  billion and  (pound)1.3  billion at December 31, 1998 and March
     31, 1999, respectively.


                                      F-25
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


12.  Commitments (continued)

     Rental   commitments  -  The  future  minimum  rental   commitments   under
     non-cancellable operating leases were as follows:

                                           Year ending          Year Ending
                                           December 31,          March 31,
                                           ------------          ---------
                                         ((pound)million)     ((pound)million)
         1999                                     53                  53
         2000                                     36                  36
         2001                                     37                  37
         2002                                     34                  34
         2003                                     30                  30
         Thereafter                               27                  27
                                             -------             -------
         Total                                   217                 217
                                             =======             =======

     The  operating  lease  commitments  relate to  coal-fired  power  stations.
     Additional  variable  payments of approximately  (pound)6 per megawatt hour
     (indexed to 1996 prices)  linked to output  levels from these  stations are
     payable through 2000, the first four years of the lease  agreement,  by the
     Company.

     Rental  expense for  operating  leases  amounted to  (pound)16  million and
     (pound)25  million for the periods  ended  December  31, 1998 and March 31,
     1999, respectively.  Rental expense for operating leases during the periods
     ended December 31, 1998 and March 31, 1999 includes  (pound)10  million and
     (pound)14  million,  respectively,  of minimum lease  payments and (pound)6
     million and (pound)11 million, respectively, of variable lease payments.

     Other commitments - In December 1998 the Company agreed to purchase various
     assets in the North Sea from Monument Oil for (pound)20 million. The assets
     comprise a 20% stake in the Johnston  field plus a number of  non-producing
     gas  discoveries  and prospects.  In November 1998, the Company  reached an
     agreement  to purchase all of BHP  Petroleum's  assets in the North Sea for
     (pound)102 million.  The assets comprise a 30% stake in the Johnston field,
     an 18% stake in Ravenspurn North field plus a number of  non-producing  gas
     discoveries and prospects in a total of seven  exploration  licenses.  Both
     transactions  are  subject to  approval  from the  Department  of Trade and
     Industry and consents from other parties participating in the fields.

13.  Contingencies

     The Company is subject to business risks that are actively managed to limit
     exposures.

     In February  1997,  the official  government  representative  of pensioners
     (Pensions Ombudsman) made a determination against the National Grid Company
     plc  (National  Grid) and its group  trustees with respect to complaints by
     two  pensioners in National  Grid's section of the ESPS relating to the use
     of the pension fund  surplus  resulting  from the March 31, 1992  actuarial
     valuation of the National  Grid section to meet certain  costs arising from
     the  payment  of  pensions  on  early  retirement  upon  reorganization  or
     downsizing.  These  determinations were set aside by the High Court on June
     10, 1997 and the arrangements  made by National Grid and its group trustees
     in dealing with the surplus were  confirmed.  The two  pensioners  have now
     appealed against this decision and judgment has now been received  although
     a final order is awaited.  The appeal was allowed  endorsing  the  Pensions
     Ombudsman's   determination  that  the  corporation  was  not  entitled  to
     unilaterally deal with any surplus.  If a similar complaint were to be made
     against Eastern in relation to its use of actuarial  surplus in its section
     of the ESPS, it would vigorously defend the action,  ultimately through the
     courts.  However, if a determination were finally to be made against it and
     upheld by the courts,  Eastern could have a potential liability to repay to
     its  section  of the ESPS an amount  estimated  by the  Company to be up to
     (pound)45 million (exclusive of any future applicable interest charges).



                                      F-26
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


13.  Contingencies (continued)

     On May 19, 1998 a complaint was filed by Optimum  Solutions Limited against
     National Grid,  Yorkshire  Electricity  Group plc, Eastern  Electricity and
     Logica Plc. Yorkshire  Electricity and Eastern Electricity are both members
     of the electricity trading market in England and Wales (the Pool).  Optimum
     Solutions  Limited  alleges  breach of confidence in respect of information
     supplied in the context of the development of the trading  arrangements for
     the 1998  liberalization  of  electricity  supply in England and Wales,  or
     Trading  Arrangements.  Optimum  Solutions  Limited requests an unspecified
     amount of damages relating to breach of contract,  an unspecified amount of
     equitable  compensation  for  misuse of the  confidential  information  and
     return of  material  alleged to  contain  confidential  information.  It is
     alleged that the Pool has made use of the  confidential  information in the
     development of the Trading  Arrangements and that Eastern  Electricity made
     use of it in using the system developed by Pool for trading  purposes.  The
     action against  Eastern  Electricity  is being  strenuously  defended.  The
     Company cannot predict the outcome of this proceeding.

     On  January  25,  1999,  the  Hindustan   Development   Corporation  issued
     proceedings in the Arbitral  Tribunal in Delhi,  India against TEG claiming
     damages of US$413 million for breach of contract  following the termination
     of a Joint  Development  Agreement  dated  March 20,  1997  relating to the
     construction,  development  and  operation of a lignite based thermal power
     plant at Barsingsar,  Rajasthan.  The Company is vigorously  defending this
     claim. The Company cannot predict the outcome of this proceeding.

     In November  1998,  five  complaints  were filed  against  subsidiaries  of
     Eastern by five of their former sales agencies.  The agencies claim a total
     of (pound)104 million arising from the summary  termination for the claimed
     fundamental  breach of their  respective  contracts in April 1998. The five
     agencies are  claiming  damages for failure to give  reasonable  notice for
     compensation under the UK Commercial Agents Regulations 1994. These actions
     are all being defended strenuously,  and counterclaims have been filed. The
     Company cannot predict the outcome of these claims and counterclaims.

     General - In addition to the above,  the Company and its  subsidiaries  are
     involved in various  legal and  administrative  proceedings  arising in the
     ordinary  course  of its  business.  The  Company  believes  that  all such
     lawsuits  and  resulting  claims  would not have a  material  effect on its
     financial position, results of operation or cash flows.

     Financial  Guarantees - TEG has  guaranteed  up to $110 million  ((pound)65
     million at December  31, 1998 and  (pound)68  million at March 31, 1999) of
     certain  liabilities  that may be incurred and payable by the purchasers of
     the businesses sold in the Peabody Sale with respect to the Peabody Holding
     Company  Retirement  Plan for  Salaried  Employees,  the Powder  River Coal
     Company  Retirement Plan and the Peabody Coal UMWA Retirement Plan, subject
     to certain specified conditions.

     TEG entered into various  guarantees  of  obligations  of affiliates of its
     former  subsidiary   Citizens  Power  LLC,  arising  under  power  purchase
     agreements and note purchase agreements in connection with various Citizens
     Power  energy  restructuring   projects,   as  well  as  various  indemnity
     agreements in connection  with such projects.  The Company and TEG continue
     to be the guarantor or the  indemnifying  party,  as the case may be, under
     these various  agreements.  In connection with the acquisition,  letters of
     credit were issued under the Sterling Credit Facility in the amount of $198
     million  ((pound)118 million at December 31, 1998 and (pound)123 million at
     March 31, 1999) to support  certain debt  financings  associated with these
     restructuring projects (see Note 19).

     As  a  consequence  of  a   restructuring   whereby  a  subsidiary  of  TXU
     Acquisitions  transferred Eastern to another wholly-owned subsidiary of TXU
     Acquisitions,  the Company  and certain  other  affiliated  United  Kingdom
     subsidiaries  of TXU may be required  to make  certain  adjustments  to the
     guarantees,  which the Directors of the Company do not currently  expect to
     have a material adverse impact on the Company.


                                      F-27
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


14.  Employee Share Plans

     During 1998,  the Company  instituted the Eastern Group Long Term Incentive
     Plan (LTIP) which is  administered by a remuneration  committee.  Awards of
     "phantom  stock"  in TXU  under  the  LTIP  may be  made  available  to the
     management  group,  senior  managers  and  salaried  directors  of Eastern.
     Participants  of the LTIP receive awards based on the number of shares that
     a specified percentage of their annual basic pay could purchase,  using the
     stock  price of TXU at or around the date of grant.  For grants  during the
     periods May 19, 1998  through  December  31, 1998 and May 19, 1998  through
     March 31, 1999, the stock price of TXU at May 19, 1998 was utilized.  There
     were no grants between February 5, 1998 and May 18, 1998, inclusive.

     Awards are subject to achieving certain  performance  criteria.  There is a
     deferral  period from the end of the  financial  period in which the awards
     were granted for which the participants must remain with the Company before
     becoming  vested in their  awards.  For the  awards  granted  in 1998,  the
     deferral  period for directors is one year.  For the  management  group and
     senior managers,  one-half of the awards will vest on January 1, 2000, with
     the  balance  of the awards  vesting  on  January  1, 2001.  For the awards
     granted in 1999, the deferral  period for directors is one year and for the
     management group and senior managers is two years.

     At  the  end  of  the  deferral  period,  the  Company  shall  pay  to  the
     participant,  in cash,  an amount equal to the higher of the stock price of
     TXU at  the  end  of  the  deferral  period,  or a  guaranteed  price.  The
     guaranteed  price is the stock price used to calculate the awards  granted,
     adjusted for interest at 6% compounded annually up to the date of payment.

     The Company  granted  145,878  awards with an exercise price of (pound)0 on
     September 1, 1998,  of which 1,785 lapsed due to  participants  leaving the
     Company prior to December 31, 1998, with an additional  8,216 lapses in the
     period from  January 1, 1999  through  March 31,  1999.  Additionally,  the
     Company  granted  178,276  awards  with an  exercise  price of  (pound)0 on
     January 1, 1999.  None of the  144,093 or  314,153  awards  outstanding  at
     December 31, 1998 or March 31, 1998, respectively,  were exercisable due to
     the vesting criteria.  The weighted average  remaining  contractual life of
     awards outstanding at December 31, 1998 was 17 months and at March 31, 1999
     was 23 months.  At December 31, 1998 and March 31, 1999, the closing market
     price of TXU  Corp  common  stock  was  $46.69  ((pound)28.13)  and  $42.00
     ((pound)26.09), respectively, per share.

     Compensation  expense  recognized  under  the  plan for the  periods  ended
     December  31, 1998 and March 31, 1999 were  (pound)1  million and  (pound)2
     million,  respectively.  The Company applies  Accounting  Principles  Board
     Opinion  No. 25  "Accounting  for Stock  Issued to  Employees"  and related
     Interpretations   in  accounting   for  its  employee   share  plans.   Had
     compensation  costs  for  the  LTIP  been  determined  in  accordance  with
     Statement  of  Financial  Accounting  Standards  No. 123,  "Accounting  for
     Stock-Based Compensation", there would be no difference in the compensation
     expense recognized.

15.  Disposal and Acquisitions

     On December 22, 1998, the Company  disposed of Eastern Group Telecoms.  The
     Company recorded a gain relating to the disposal of (pound)13  million.  In
     consideration  for the  business,  the Company  received  cash of (pound)60
     million and an  investment  in the preferred  stock of the  purchaser,  NTL
     Inc.,  with a carrying  value of (pound)22  million.  The investment is not
     traded on any stock  exchange and is not  convertible  into cash until July
     2000, but the value has been guaranteed by NTL Inc.

     On December 19,  1998,  the Company  acquired  two combined  heat and power
     companies  from  British  Gas  plc for  total  consideration  of  (pound)14
     million.  Citigen (London)  Limited is a cogeneration  company using two 16
     megawatt gas diesel  engines to supply  electricity,  district  heating and
     chilled  water to customers in the City of London.  BG Cogen Limited uses a
     15  megawatt   cogeneration  plant  to  supply  steam  and  electricity  to
     Millennium Inorganic Chemicals.


                                      F-28
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


16.  Dividend Restrictions

     Certain debt  instruments of the Company  contain  provisions  that,  under
     certain  conditions,  restrict  distributions  on or acquisitions of common
     stock.  At December 31, 1998 and March 31, 1999  retained  earnings was not
     restricted as a result of such provisions.

17.  Segments

     The segments have been identified on the basis of the underlying  nature of
     the  business  and its  customer  base  and the  corresponding  skill  sets
     required, e.g., engineering, portfolio management and customer services.

     The energy retail business segment  provides  electricity and gas to United
     Kingdom  national  domestic,  industrial and commercial  users. It also has
     commenced  retailing  joint  ventures  in  continental  Europe.  The energy
     management and generation business segment manages an integrated  portfolio
     of contracts and physical gas and generation  assets. The contracts include
     supplying the energy retail  business with  electricity  and gas as well as
     contracts with third party energy retailers,  traders and wholesalers.  The
     networks  business  segment owns and manages the  electricity  distribution
     system  and  its  principal  customer  base  is  energy  retail  and  other
     electricity  suppliers.  The  other  category  consists  of  two  operating
     segments,   metering  and  telecoms  which  fall  below  the   quantitative
     thresholds for determining reportable segments.

     As set out below,  contribution  for each  segment is defined as  operating
     profit on a UK GAAP basis before  exceptional and extraordinary  items, but
     after a  notional  charge  for  the  cost  of  capital.  Capital/investment
     expenditure  includes  all items of  capital  and  investment  expenditures
     including the European equity investment,  but the figure excludes proceeds
     on the sale of  investments.  The cost of capital is calculated as 0.5% per
     month on working  capital  and is  eliminated  on  consolidation.  Overhead
     costs,  such as those incurred by the Company at head office and core costs
     related to information technology, are not allocated amongst the segments.

<TABLE>
<CAPTION>
                                               Period from formation through   Period from formation through
                                                     December 31, 1998                 March 31, 1999
                                               -----------------------------   ------------------------------
                                                                 Capital/                          Capital/
                                                                investment                         investment
                                               Contribution     expenditure    Contribution       expenditure
                                               ------------     -----------    ------------       -----------
                                                      ((pound)million)               ((pound)million)
<S>                                                   <C>               <C>            <C>               <C>
     Energy retail                                    (13)              21             (31)              22
     Energy management and generation                 121               61             264               99
     Networks                                         100               82             157              109
     Other                                             18               17              20               18
                                                 --------         --------        --------         --------
                                                      226              181             410              248


     Cost of capital elimination                       86               --             118               --
     Unallocated corporate costs                      (17)             214             (40)             229
                                                 --------         --------        --------         --------
     Total (UK GAAP)                                  295              395             488              477
                                                 --------         --------        --------         --------

     Purchase accounting and US GAAP
       adjustments                                     57               --              35               --
     Unallocated restructuring costs                  (22)              --             (22)              --
     Unallocated investment income                     30               --              30               --
                                                 --------         --------        --------         --------
     Income before interest, income
       taxes and minority interest                    360               --             531               --
                                                 ========         ========        ========         ========
</TABLE>

                                      F-29
<PAGE>


TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


17.  Segments (continued)

     Revenues are attributed to countries based on location of customers.  There
     are no revenues for transactions  with a single external  customer that are
     10% or more of the  Company's  revenue.  The Pool is not  considered by the
     Company to be an external  customer,  as all electricity  generated is sold
     into the Pool and is  subsequently  repurchased  from the Pool for  resale.
     Revenues  billed by energy  retail for the other  segments are presented as
     revenues of the other segments.


                                           Period from           Period from
                                        formation through     formation through
                                        December 31, 1998       March 31, 1999
                                            Revenues              Revenues
                                            --------              --------
                                                     ((pound) million)
   Energy retail                              1,036                  1,609
   Energy management and generation             845                  1,322
   Networks                                     253                    374
   Other                                         31                     33
                                             ------                 ------
   Total                                      2,165                  3,338
                                             ======                 ======
<TABLE>
<CAPTION>
                              Period from formation through              Period from formation through
                                   December 31, 1998                            March 31, 1999
                           ----------------------------------         ----------------------------------
                           Revenues         Long-lived assets         Revenues         Long-lived assets
                           --------         -----------------         --------         -----------------
                                                          ((pound) million)
<S>                          <C>                   <C>                  <C>                   <C>
    United Kingdom           2,150                 2,606                3,303                 2,455
    Other countries             15                    70                   35                    61
                           -------              --------             --------               -------
    Total                    2,165                 2,676                3,338                 2,516
                           =======              ========             ========               =======
</TABLE>

18.  Derivative and Financial Instruments

     The Company uses derivative  financial  instruments for purposes other than
     trading and does so to reduce its exposure to  fluctuations  in electricity
     prices, gas prices,  interest rates and foreign exchange rates.  Derivative
     financial   instruments   used  by  the  Company   include   contracts  for
     differences,  electricity forward agreements, interest rate swaps, interest
     forward rate  agreements,  options,  gas swaps futures and foreign exchange
     forward contracts.

     Electricity  price risk  management -  Electricity  forward  contracts  are
     primarily  used by the  Company  to hedge  future  changes  in  electricity
     prices.  Almost all electricity generated in England and Wales must be sold
     to  the  Pool,  and  electricity  suppliers  must  likewise  generally  buy
     electricity  from the  Pool for  resale  to  their  customers.  The Pool is
     operated  under a Pooling and  Settlement  Agreement  to which all licensed
     generators and suppliers of  electricity in Great Britain are party.  These
     trading  arrangements  are  currently  under  review by the United  Kingdom
     government.

     The Company  enters into  electricity  forward  contracts  to assist in the
     management of its exposure to fluctuations in electricity pool prices.  The
     contracts  bought  and  sold  are  contracts  for  differences  (CfDs)  and
     electricity forward agreements (EFAs) that fix the price of electricity for
     an agreed  quantity and duration by  reference to an agreed  strike  price.
     EFAs are  similar  in  nature  to CfDs,  except  that they tend to last for
     shorter time periods and are based on standard  industry  terms rather than
     being  individually  negotiated.  Long-term  CfDs  are in  place to hedge a
     portion of the  electricity  to be  purchased  through  to 2009.  Such CfDs
     represent an annual commitment of approximately  five terawatt hours (TWh),
     declining  on a linear basis to  approximately  two TWh by 2005 and finally
     expiring in 2010. There are no similar  long-term  commitments  under EFAs.
     The impact of changes in the market value of these  contracts,  which serve
     as hedges, is deferred until the related transaction is completed.



                                      F-30
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


18.  Derivative and Financial Instruments (continued)

     The fair value of outstanding  CfDs and EFAs at December 31, 1998 and March
     31,  1999  was  (pound)61  million  and  (pound)48  million,  respectively,
     calculated  as the  difference  between the  expected  value of the CfDs or
     EFAs,  based on their known strike price and known volume,  and the current
     market  value,  based on an estimate  of forward  prices for the CfD or EFA
     term. It should be noted that the market for the CfDs and EFAs has not been
     liquid to date and there is no readily  identifiable  market  through which
     the  majority of CfDs or EFAs could be  realized  through an  exchange.  No
     easily  definable  forward price curve exists for the duration and shape of
     the CfDs or EFAs that would be agreed generally.

     Gas swaps and futures - In the gas retail business, the Company sells fixed
     price contracts to customers and supplies the customer  through a portfolio
     of gas purchase  contracts and other wholesale  contracts.  The overall net
     exposure  of the  Company  to the gas spot  market is  managed by using gas
     swaps and futures.

     Interest rate  management - Interest rate swaps and forward rate agreements
     are used by the Company to convert  between fixed rates and floating  rates
     as  required.  Gains and losses from  interest  rate swaps and forward rate
     agreements are accrued over the contract  period.  At December 31, 1998 and
     March 31,  1999,  the Company held two  interest  rate swaps which  convert
     (pound)100  million of the  (pound)350  million  8.375% bonds due 2004 into
     floating  rate  debt;  (pound)35  million  is based on LIBOR and  (pound)65
     million is based on LIBOR less 0.7625%.

     At December 31, 1998 and March 31, 1999,  the Company had various  interest
     rate swaps as required  by the  Sterling  Credit  Agreement.  The  Sterling
     Credit  Agreement  requires  that  one-half of the  borrowings  under these
     facilities  be swapped  from a  floating  to a fixed  interest  rate with a
     maturity of at least two years from July 28, 1998.  The aggregate  notional
     amount of these  interest rate swaps  entered into is  (pound)800  million,
     with an average  maturity of six years and average fixed rates of 6.58% and
     6.54% at December 31, 1998 and March 31, 1999, respectively.

     In  addition,  the  Company  has  various  other  interest  rate  swaps  on
     subsidiary  borrowings with a notional amount of (pound)48  million to swap
     floating rate  interest to fixed rates,  a portion of which matures in 2002
     and the remaining portion matures in 2008.

     Forward rate agreements totalling (pound)531 million and (pound)355 million
     for a maximum duration of less than one year to swap floating rate deposits
     into fixed rates were  outstanding at December 31, 1998 and March 31, 1999,
     respectively.

     Foreign  currency  risk  management  - The Company has  exposure to foreign
     currency movements and uses derivative financial instruments to manage this
     exposure  (principally  on  US$  denominated  debt  interest  payments  and
     investments  in  European  countries).  The  instruments  used are  forward
     purchase  contracts  and  options.  The  policy  with  regard  to any  such
     exposures is to match assets owned in foreign  countries with borrowings in
     that same currency. Where there are firm commitments to purchase goods in a
     foreign  currency  then  forward  contracts  or options are used to fix the
     exchange rate. At December 31, 1998, there were US$ options  outstanding of
     $10  million  (at put rates of $1.57) and US$  options  outstanding  of $10
     million  (at call rates of $1.60).  All of these  contracts  matured in the
     period ended March 31, 1999.

     The Company has entered  into  contracts  to fix the  exchange  rate on the
     interest  payments to be made under the US$ denominated  debt. For the $200
     million  7.425%  notes due 2017,  the Company  has entered  into a contract
     which sets the  exchange  rate  between  sterling and US$ at 1.605 over the
     life of the debt.  For the $300 million  7.55% notes due 2027,  the Company
     has entered into a contract  which sets the exchange rate between  sterling
     and US$ at 1.625 over the life of the debt.

     Concentrations and credit risk - The Company's  financial  instruments that
     are exposed to  concentrations  of credit risk  consist  primarily  of cash
     equivalents, trade receivables and derivative contracts.


                                      F-31
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


18.  Derivative and Financial Instruments (continued)

     The Company only  deposits  cash with banks that have a rating in excess of
     AA or invests in  commercial  paper from  issuers with ratings of A1 or P1.
     Maximum  limits  are set for each  bank  based on  their  ratings  and also
     maximum limits are set for each country.

     The  Company's  trade  receivables   result  primarily  from  its  gas  and
     electricity  retail  operations and reflect a broad customer base including
     industrial, commercial and domestic customers.

     Credit risk  relates to the risk of loss that the Company  would incur as a
     result of non-performance by counterparties to their respective  derivative
     instruments.  The  Company  maintains  credit  policies  with regard to its
     counterparties  that management  believes  significantly  minimize  overall
     credit risk. The Company  generally  does not obtain  collateral to support
     the  agreements  but  establishes  credit limits and monitors the financial
     viability  of  counterparties  and  believes  its credit risk is minimal on
     these transactions.  The extent of this exposure varies with the prevailing
     interest and currency rates and was not material throughout the period.

     Approximately  54% by volume of the  Company's  CfDs and EFAs traded in the
     periods ended December 31, 1998 and March 31, 1999 were contracted with two
     primary  counterparties.  The  risk  of loss to the  Company  arising  from
     non-performance by these counterparties is considered unlikely.

     Fair value of financial instruments - The carrying amount and fair value of
     the material financial instruments used by the Company are as follows:

<TABLE>
<CAPTION>
                                                          December 31, 1998             March 31, 1999
                                                       ----------------------        ----------------------
                                                          ((pound)million)             ((pound)million)
                                                       Carrying         Fair         Carrying         Fair
                                                        Amount          Value         Amount          Value
                                                        ------          -----         ------          -----
<S>                                                     <C>            <C>            <C>            <C>
Assets
     Other investments                                    233            233            284            284
     Cash and cash equivalents                            467            467            414            414
     Restricted cash                                      717            717            730            730

Liabilities
     Notes payable - banks (current)                      238            238             53             53
     Note payable to TXU                                  682            682            682            682
     Total long-term debt, excluding capital leases     3,029          3,096          3,197          3,272
     Short term loans on accounts receivable              300            300            300            300

Other financial instruments -
  favorable/(unfavorable)
     Interest rate swaps                                   --            (31)            --            (42)
     Foreign exchange contracts                            --            (18)            --            (21)
     Gas swaps                                             --             (2)            --             --
     CfDs and EFAs                                         --             61             --             48
Financial guarantees and letters of credit                 --           (186)            --           (194)
</TABLE>

                                      F-32
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


18.  Derivative and Financial Instruments (continued)

     The following methods and assumptions were used to determine the above fair
     values:

     (i)  The fair  value of other  investments  is  estimated  based on  quoted
          market prices where available and other estimates.

     (ii) The carrying  amounts of cash and cash  equivalents,  restricted cash,
          notes payable - banks, short term loans on accounts receivable and the
          notes  payable to TXU  approximate  their fair  values  because of the
          short maturity of these instruments.

    (iii) The fair value of long term debt varies with market  conditions and is
          estimated  based on current  rates for similar  financial  instruments
          offered to the Company.

     (iv) The fair value of the interest rate swaps is based on the cancellation
          value of each swap agreement independently  calculated by reference to
          the forward sterling  interest rate curve for the unexpired portion of
          the swap.

     (v)  The fair value of foreign exchange  contracts is based upon valuations
          provided by the counterparty.

     (vi) The fair value of the gas swaps is based on the net  present  value of
          discounted future cash flows in accordance with underlying gas forward
          curves.

    (vii) The fair  value of the CfDs and EFAs is based upon a  discounted  cash
          flow analysis using an estimate of forward prices in the Pool.

   (viii) The fair  value of  financial  guarantees  and  letters of credit is
          based upon fees  currently  charged for similar  agreements  or on the
          estimated cost to terminate them or otherwise  settle the  obligations
          with the counterparties at the reporting date.

19.  Subsequent Events

     On May  13,  1999,  TXU  Eastern  Funding  Company  issued  US$1.5  billion
     ((pound)915  million)  worth of Senior  Notes which are  guaranteed  by the
     Company in three tranches;  US$350 million ((pound)214 million),  6.15% due
     May 15, 2002, US$650 million ((pound)396 million),  6.45% due May 15, 2005,
     and  US$500  million  ((pound)305  million),  6.75% due May 15,  2009.  The
     proceeds of this issuance were used to repay the note payable to TXU and to
     reduce  borrowings  under  the  Sterling  Credit  Agreement  and for  other
     corporate purposes.  Shortly  thereafter,  the Company entered into various
     interest rate and currency  swaps that in effect  changed the interest rate
     on the  borrowings  from fixed to  variable  based on LIBOR,  and fixed the
     principal amount to be repaid in sterling.

     On May 5, 1999, the Company announced it is to pay (pound)42  million for
     a 36% interest in Savon Voima Oy (SVO).  This agreement includes an
     option which allows the majority  shareholders  of SVO to  require  the
     Company  to  purchase  the remaining  64%  interest in SVO at prices
     that are based upon a multiple of the original  purchase  price for the
     first three years. After three years  the  purchase  price is based
     upon a  calculation  which  considers  SVO's results of operations,  as
     well as cash and cash equivalents and long-term debt balances on hand
     at the date the option is  exercised.  The option may be exercised at
     any time by the majority shareholders and does not expire.

     On May 18,  1999,  $198  million  in  letters  of credit  issued  under the
     Sterling Credit  Agreement/Revolving  Credit Facility  matured and were not
     renewed.

     Eastern has  facilities  with  Citibank N.A. to provide  financing  through
     trade  accounts  receivable  whereby  Eastern  Electricity  may  sell up to
     (pound)300  million of its electricity  receivables and, beginning June 11,
     1999,


                                      F-33
<PAGE>

TXU Europe Limited (formerly known as TXU Eastern Holdings Limited) and
Subsidiaries (Successor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


19.  Subsequent Events (continued)

     TXU Finance  (No. 2) Limited may borrow up to an  aggregate  of  (pound)275
     million,  collateralized by additional  receivables of Eastern Electricity,
     through a  short-term  note issue  arrangement.  The program has an overall
     program  limit  of  (pound)550   million.   Through  March  31,  1999,  the
     electricity  receivable  financings  were in the form of  short-term  loans
     collateralized by Eastern's trade accounts receivable.  Subsequent to March
     31, 1999, the program was restructured so that a portion of the receivables
     are sold  outright  rather  than  being  used to  collateralize  short-term
     borrowings. Eastern Electricity continually sells additional receivables to
     replace those collected.  At June 30, 1999,  accounts receivable of Eastern
     were reduced by (pound)255  million to reflect the sales of the receivables
     under the new  program.  An  additional  (pound)45  million of  receivables
     remain as collateral  for short-term  loans.  At June 30, 1999, TXU Finance
     (No.  2) Limited had  borrowed  (pound)150  million  through the note issue
     arrangement.  The borrowings by Eastern Electricity and TXU Finance (No. 2)
     Limited  bear  interest at an annual rate based on  commercial  paper rates
     plus 0.225%, which was 5.225% at June 30, 1999.


                                      F-34
<PAGE>


[LOGO] PRICEWATERHOUSECOOPERS
- --------------------------------------------------------------------------------



                        Report of Independent Accountants
                        ---------------------------------

To the Board of Directors and Shareholders of Eastern Group plc and Subsidiaries

In our opinion,  the  accompanying  consolidated  balance  sheet and the related
statements of consolidated  income,  of  comprehensive  income,  of common stock
equity and of cash flows present fairly, in all material respects, the financial
position  of  Eastern  Group plc and  Subsidiaries  at March 3l,  1998,  and the
results of their  operations  and their cash flows for the years ended March 31,
1997 and March 31,  1998 and for the period  from April 1, 1998  through May 18,
1998 in conformity with accounting  principles  generally accepted in the United
States.  These  financial  statements  are the  responsibility  of the Company's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance  with  generally  accepted  auditing  standards in the United Kingdom
which do not differ  significantly  with  those in the  United  States and which
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for the opinion expressed above.

PricewaterhouseCoopers
London, England
April 26, 1999


PricewaterhouseCoopers  is the  successor  partnership  to the UK firms of Price
Waterhouse  and  Coopers  &  Lybrand.   The  principal   place  of  business  of
PricewaterhouseCoopers and its associate partnerships, and of Coopers & Lybrand,
is 1 Embankment Place, London WC2N 6NN. The principal place of business of Price
Waterhouse is Southwark Towers,  32 London Bridge Street,  London SE1 9SY. Lists
of the partners' names are available for inspection at those places.

All partners in the associate partnerships are authorised to conduct business as
agents   of,   and  all   contracts   for   services   to   clients   are  with,
PricewaterhouseCoopers. PricewaterhouseCoopers is authorised by the Institute of
Chartered Accountants in England and Wales to carry on investment business.



                                      F-35
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
CONSOLIDATED BALANCE SHEET
((pound) million)

<TABLE>
<CAPTION>

                                                                                                        As of
                                                                                                    March 31, 1998
                                                                                                    --------------

<S>                                                                                                        <C>
     Assets


     Property, plant and equipment, net                                                                    2,365
                                                                                                           -----

     Current assets
          Cash and cash equivalents                                                                          714
          Accounts receivable (net of allowance for uncollectable accounts of (pound)13 million)             529
          Inventories
               Materials and supplies                                                                         23
               Fuel stock                                                                                    100
          Prepayments                                                                                          4
          ACT recoverable                                                                                     22
          Other current assets                                                                                 3
                                                                                                           -----


     Total current assets                                                                                  1,395
                                                                                                           -----

     Investments
          Restricted cash                                                                                    547
          Other                                                                                               42
                                                                                                           -----

     Total investments                                                                                       589
                                                                                                           -----

     Deferred debits
          Goodwill (net of accumulated amortization of (pound)82 million)                                  1,222
          Prepayments for pensions                                                                           150
          Other deferred debits                                                                              105
                                                                                                           -----


     Total deferred debits                                                                                 1,477
                                                                                                           -----


     Total assets                                                                                          5,826
                                                                                                           =====
</TABLE>



The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-36
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
CONSOLIDATED BALANCE SHEET
((pound) million)


                                                                      As of
                                                                 March 31, 1998
                                                                 --------------


     Capitalization and liabilities

     Capitalization
          Contributed capital                                            2,603
          Retained deficit                                                (794)
          Accumulated other comprehensive loss                              (7)
                                                                        ------

     Total common stock equity                                           1,802
                                                                        ------

          Minority interest                                                  6
                                                                        ------

          Long-term debt, less amounts due currently                     1,976
                                                                        ------

     Total capitalization                                                3,784
                                                                        ------

     Current liabilities
          Notes payable - banks                                             57
          Long-term debt due currently                                     228
          Short-term loans on accounts receivable                          300
          Accounts payable                                                 218
          Taxes accrued                                                    182
          Interest accrued                                                  39
          Other current liabilities                                        292
                                                                        ------

     Total current liabilities                                           1,316
                                                                        ------

     Deferred credits and other noncurrent liabilities
          Deferred income taxes, net                                       434
          Other deferred credits and noncurrent liabilities                292
                                                                        ------

     Total deferred credits and other noncurrent liabilities               726
                                                                        ------

     Commitments and contingencies (Notes 11 and 12)                        --

     Total capitalization and liabilities                                5,826
                                                                        ======









The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-37
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
STATEMENTS OF CONSOLIDATED INCOME
((pound) million)

<TABLE>
<CAPTION>

                                                                                                            Period from
                                                                                                           April 1, 1998
                                                                      Year ended         Year ended           through
                                                                    March 31, 1997     March 31, 1998       May 18, 1998
                                                                    --------------     --------------       ------------

<S>                                                                       <C>                <C>                  <C>
     Operating revenues                                                   2,984              3,475                425

     Costs and expenses
          Purchased power                                                 1,600              1,703                202
          Gas purchased for resale                                          368                514                 85
          Operation and maintenance                                         557                806                123
          Depreciation and amortization                                     161                185                 26
                                                                         ------             ------             ------

     Total operating expenses                                             2,686              3,208                436
                                                                         ------             ------             ------

     Operating income (loss)                                                298                267                (11)

     Other income - net                                                       5                 10                  1
                                                                         ------             ------             ------

     Income (loss) before interest, income taxes and minority
        interest                                                            303                277                (10)

     Interest income                                                         40                 76                 12

     Interest expense, net of capitalized interest                          128                202                 28
                                                                         ------             ------             ------

     Income (loss) before income taxes and minority interest                215                151                (26)

     Income tax expense (benefit)                                           304                189                 (5)
                                                                         ------             ------             ------

     Loss before minority interest                                          (89)               (38)               (21)

     Minority interest                                                       (1)                --                 --
                                                                         ------             ------             ------

     Net loss                                                               (90)               (38)               (21)
                                                                         ======             ======             ======
</TABLE>





The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-38
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
STATEMENTS OF CONSOLIDATED COMPREHENSIVE INCOME
((pound) million)


<TABLE>
<CAPTION>

                                                                                                  Period from
                                                                                                  April 1, 1998
                                                               Year ended        Year ended         through
                                                             March 31, 1997    March 31, 1998     May 18, 1998
                                                             --------------    --------------     ------------

<S>                                                                 <C>               <C>              <C>
Net loss                                                            (90)              (38)             (21)

Other comprehensive loss:

     Unrealized loss on securities classified as available
       for sale                                                      (5)               (2)              (3)
                                                               --------          --------         --------

Comprehensive loss                                                  (95)              (40)             (24)
                                                               ========          ========         ========
</TABLE>














The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-39
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
STATEMENTS OF CONSOLIDATED COMMON STOCK EQUITY
((pound) million)

<TABLE>
<CAPTION>
                                                                                                           Accumulated
                                                                                                             other
                                                                       Contributed        Retained        comprehensive
                                                                         capital           deficit           income
                                                                         -------           -------           ------
<S>                                                                        <C>               <C>                <C>
Balance at April 1, 1996                                                   2,518             (326)               --

Net loss for year ended March 31, 1997                                        --              (90)               --

Cash dividends for the year ended March 31, 1997                              --             (140)               --

Tax relief received from Parent                                               68               --                --

Unrealized loss on securities classified as available for
   sale for the year ended March 31, 1997                                     --               --                (5)
                                                                           -----            -----             -----
Balance at March 31, 1997                                                  2,586             (556)               (5)
                                                                           -----            -----             -----

Balance at April 1, 1997                                                   2,586             (556)               (5)

Net loss for the year ended March 31, 1998                                    --              (38)               --

Cash dividends for the year ended March 31, 1998                              --             (200)               --

Tax relief received from Parent                                               17               --                --

Unrealized loss on securities classified as available for
   sale for the year ended March 31, 1998                                     --               --                (2)
                                                                           -----            -----             -----

Balance at March 31, 1998                                                  2,603             (794)               (7)
                                                                           -----            -----             -----

Balance at April 1, 1998                                                   2,603             (794)               (7)

Net loss for the period from April 1, 1998 through May 18, 1998               --              (21)               --

Unrealized loss on securities classified as available for
   sale for the period from April 1, 1998 through May 18, 1998                --               --                (3)
                                                                           -----            -----             -----

Balance at May 18, 1998                                                    2,603             (815)              (10)
                                                                           =====            =====             =====
</TABLE>




The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-40
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
STATEMENTS OF CONSOLIDATED CASH FLOWS
((pound) million)

<TABLE>
<CAPTION>

                                                                                                         Period from
                                                                                                        April 1, 1998
                                                                     Year ended       Year ended         through
                                                                     March 31, 1997   March 31, 1998     May 18, 1998
                                                                     --------------   --------------     ------------

<S>                                                                         <C>             <C>               <C>
     Cash flows - operating activities
        Net loss                                                             (90)             (38)             (21)
        Adjustments to reconcile net loss to cash provided by
          operating activities:
        Gain on disposal of assets                                            (8)              (5)              --
        Depreciation and amortization                                        161              185               26
        Minority interest                                                      1               --               --
        Deferred income taxes                                                251              (24)              (7)
        Changes in operating assets and liabilities:
              Accounts receivable                                           (126)              78               65
              Inventories                                                    (81)             (25)              10
              Prepayments and other assets                                    (9)               8               (4)
              Accounts payable                                               106              (82)               6
              Interest accrued                                                35                4               27
              Taxes accrued                                                  (53)             101                2
              Other liabilities                                              105              139              (30)
                                                                         -------          -------          -------
                       Cash provided by operating activities                 292              341               74
                                                                         -------          -------          -------
     Cash flows - investing activities
        Capital expenditures                                                (204)            (254)             (51)
        Proceeds from sales of assets                                         25               30               --
        Investment in marketable securities                                  (29)              (3)             (27)
        Other investments                                                    (21)              (7)              --
                                                                         -------          -------          -------
              Cash used in investing activities                             (229)            (234)             (78)
                                                                         -------          -------          -------
     Cash flows - financing activities
        Borrowings under long-term debt                                      692              240               --
        Retirements of  long-term debt                                      (468)            (215)              --
        Change in notes payable - banks                                     (389)              (4)              16
        Receivable financing                                                  --              300               --
        Debt financing cost                                                  (11)              --               --
        Dividends paid                                                      (140)            (200)              --
                                                                         -------          -------          -------
              Cash (used in) provided by financing activities               (316)             121               16
                                                                         -------          -------          -------
     Net change in cash and cash equivalents                                (253)             228               12
                                                                         -------          -------          -------
     Cash and cash equivalents - beginning balance                           739              486              714
                                                                         -------          -------          -------
     Cash and cash equivalents - ending balance                              486              714              726
                                                                         -------          -------          -------
     Supplemental cash flow disclosures:
        Cash paid for interest                                                93              198                5
        Cash paid for income taxes                                            18               90               --
     Non-cash transactions:
        Record capital lease and related obligations                         705               --               --
        Consolidation of debt and related investment on
          cross-border leases                                                408              139               --
</TABLE>


The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-41
<PAGE>


Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS


1.   Description of Business

     The business and operations of Eastern Group plc and Subsidiaries (Eastern)
     are divided into three principal segments, as follows:

     (i)  The energy  retail  business  which  supplies  electricity  and gas to
          national domestic,  industrial and commercial  customers in the United
          Kingdom;

     (ii) The  energy  management  and  generation  business  which  manages  an
          integrated  portfolio of  generation  assets,  physical gas assets and
          contracts; and

    (iii) The   networks   business   which  owns,   manages  and  operates  the
          electricity distribution system.

     These  businesses  are carried out  primarily  in the United  Kingdom  with
     interests increasingly being developed throughout the rest of Europe.

     Prior to May 19, 1998,  Eastern was owned by The Energy Group PLC (TEG). On
     May 19, 1998, TXU Acquisitions  Limited, a subsidiary of TXU Corp, acquired
     control of TEG (see Note 17).

2.   Basis of Presentation and Significant Accounting Policies

     The  consolidated  financial  statements  are prepared in  conformity  with
     accounting principles generally accepted in the United States (US GAAP).

     Consolidation - The consolidated  financial statements include the accounts
     of  Eastern  and  all  majority  owned   subsidiaries.   Minority  interest
     represents the minority shareholders'  proportionate share in the equity or
     income of Eastern's majority-owned subsidiaries.

     All significant intercompany items and transactions have been eliminated in
     consolidation.  Investments  in significant  unconsolidated  affiliates are
     accounted for by the equity method.

     Use of  estimates - The  preparation  of Eastern's  consolidated  financial
     statements,  in  conformity  with  US  GAAP,  requires  management  to make
     estimates and assumptions about future events that affect the reporting and
     disclosure  of assets and  liabilities  at the balance  sheet dates and the
     reported  amounts of revenue and expense  during the period  covered by the
     consolidated   financial   statements.   In  the  event  estimates   and/or
     assumptions prove to be different from actual amounts, adjustments are made
     in subsequent periods to reflect more current information.

     Cash and cash  equivalents  - Cash  equivalents  consist  of highly  liquid
     investments, which are readily convertible into cash and have maturities of
     three months or less.

     Accounts  receivable - A provision for  uncollectible  accounts of (pound)1
     million,  (pound)11  million and (pound)2  million was recorded  during the
     years  ended  March 31,  1997 and 1998 and the  period  from  April 1, 1998
     through May 18,  1998,  respectively.  Eastern did not realize any material
     recoveries  during the years  ended  March 31,  1997 and 1998 or the period
     from  April 1,  1998  through  May 18,  1998.  Eastern  wrote-off  accounts
     receivable  of (pound)1  million,  (pound)10  million and (pound)1  million
     during the years ended March 31, 1997 and 1998 and the period from April 1,
     1998 through May 18, 1998, respectively.

     Inventories - Inventories consist of fuel stock, material and supplies, and
     are  stated  at the  lower  of cost or net  realizable  value.  The cost of
     inventories is determined using a weighted average cost method.

     Capitalized   interest  -  Interest  is   capitalized   on  major   capital
     expenditures during the period of construction.


                                      F-42
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


2.   Basis of Presentation and Significant Accounting Policies (continued)

     Property, plant and equipment - Property, plant and equipment are stated at
     cost less accumulated  depreciation.  The cost of additions,  improvements,
     and interest on construction are capitalized, while maintenance and repairs
     are charged to expense when incurred.

     Leased  generating  stations meeting certain criteria and related equipment
     are  capitalized  and the present  value of the related  lease  payments is
     recorded  as a  liability.  Depreciation  of  capitalized  lease  assets is
     computed  on the  straight-line  basis over the  shorter  of the  estimated
     remaining useful life of the asset or the lease term.

     Depletion of gas reserves is charged on a  unit-of-production  basis, based
     on an assessment of proven  reserves.  Depreciation  of all other property,
     plant  and  equipment  is  determined  on  the  straight-line  method  over
     estimated useful lives of the assets as follows:

     Electricity generating station assets   30 years

     Electricity generating station          Shorter of lease period or
      assets under capital lease             estimated remaining useful life
     Electricity distribution                40 years (3% per annum for first
      system assets                          20 years and 2% per annum for last
                                             20 years)
     Buildings                               Up to 60 years
     Leasehold improvements                  Shorter of remaining lease term or
                                             estimated useful life
     Plant and equipment                     Up to 10 years

     Customer  contributions  to the  construction  of electricity  distribution
     system assets are amortized to income over a forty-year  period,  at a rate
     of 3% per  year  for the  first  20  years  and 2% per year for the last 20
     years.  The  unamortized  amount of these  contributions  is deducted  from
     property, plant and equipment.

     Upon sale,  retirement,  abandonment or other disposition of property,  the
     cost and related accumulated  depreciation are eliminated from the accounts
     and any gain or loss is reflected in income.

     The United  Kingdom  Government  is entitled to claim a portion of any gain
     realized  by  Eastern on certain  property  disposals  made up to March 31,
     2000. Provisions for such claims are made when an actual disposal occurs.

     Provision  is made for  abandonment  costs  relating  to gas  fields.  Such
     provisions  are  determined  in  accordance   with  local   conditions  and
     requirements, and on the basis of costs estimated at the respective balance
     sheet date. These costs are expensed on a unit-of-production basis.

     Valuation  of long  lived  assets  -  Eastern  periodically  evaluates  the
     carrying  value  of  long-lived  assets  to be  held  and  used,  including
     goodwill, when events and circumstances warrant such a review. The carrying
     value of a  long-lived  asset is  considered  impaired  when the  projected
     undiscounted  cash flows from such asset is separately  identifiable and is
     less than its carrying value. In that event, a loss is recognized  based on
     the amount by which the carrying value exceeds the fair market value of the
     long-lived asset. Fair market value is determined  primarily  utilizing the
     anticipated  cash  flows  discounted  at  a  rate  commensurate  with  risk
     involved.

     Goodwill - Goodwill is  capitalized  and amortized  over 40 years using the
     straight-line method. Eastern reviews the goodwill recoverability period on
     a regular basis. Amortization expense for each of the years ended March 31,
     1997 and 1998 was  (pound)33  million and for the period from April 1, 1998
     through May 18, 1998 was (pound)4 million.

     Derivative   financial   instruments  -  In  order  to  qualify  for  hedge
     accounting,  the  following  criteria  must be met:  the item being  hedged
     exposes  Eastern  to  price  risk,  it is  probable  that  the  hedge  will
     substantially  offset this risk,  and it has been  designated as a hedge by
     management.



                                      F-43
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


2.   Basis of Presentation and Significant Accounting Policies (continued)

     Gains and losses on hedges of existing  assets or liabilities  are included
     in the carrying  amounts of those assets or liabilities  and are ultimately
     recognized in income. Gains and losses related to qualifying hedges of firm
     commitments or anticipated  transactions are deferred and are recognized in
     income or as  adjustments of carrying  amounts when the hedged  transaction
     occurs.  The cash flows related to  derivative  financial  instruments  are
     recorded  in the same  manner as the cash flow  related  to the item  being
     hedged. In the event that an overall analysis of the firm commitments being
     hedged  indicates  that Eastern is in a net loss  position,  a provision is
     made for these anticipated losses.  Transactions that are entered into that
     do not meet the criteria for hedge  accounting  are marked to market on the
     balance  sheet  at the  period  end,  and  the  unrealized  gain or loss is
     recognized in the Statement of Consolidated Income for that period.

     Revenue  recognition - Electricity  and gas sales  revenues are  recognized
     when  services  are  provided to  customers  and  include an  estimate  for
     unbilled  revenues,  or the  value  of  electricity  and  gas  consumed  by
     customers  between the date of their last meter reading and the  period-end
     date.  Operating  revenues  are stated  exclusive  of value added tax,  but
     inclusive of the fossil fuel levy.

     Restructuring costs - Restructuring  costs relate to voluntary  termination
     benefits  and are  recorded in  Operation  and  Maintenance  expense in the
     Statement  of  Consolidated  Income in the  period  in which  the  employee
     accepts the offer and the amount can be reasonably  estimated.  Eastern has
     established  voluntary  retirement plans to  progressively  reduce manpower
     levels.

     Foreign  currencies - Assets and  liabilities of foreign  subsidiaries  are
     translated at the exchange rate on the balance sheet date. Revenues,  costs
     and expenses are translated at average rates of exchange  prevailing during
     the period. Translation adjustments resulting from this process are charged
     or credited to the cumulative  currency  translation  adjustment account in
     common stock equity. Gains and losses on foreign currency  transactions are
     included in the Statement of Consolidated Income.

     Income  taxes - Income  tax  expense  includes  United  Kingdom  and  other
     national  income  taxes.  Eastern  intends to reinvest  the earnings of its
     foreign subsidiaries into those businesses.  Accordingly,  no provision has
     been  made  for  taxes  which  would  be  payable  if  such  earnings  were
     distributed to Eastern.

     Advance Corporation Tax (ACT) recoverable represents the amount of tax paid
     or payable on outgoing  dividends  paid and  proposed  which can be set off
     against a  corporation  tax liability  arising  currently or in the future,
     thereby reducing current tax expense.

     Deferred income taxes are determined under the liability  method.  Deferred
     income taxes  represent  liabilities to be paid or assets to be received in
     the future and reflect the tax  consequences  on future  years of temporary
     differences  between  the tax bases of  assets  and  liabilities  and their
     financial  reporting  amounts.  Future tax rate changes  would affect those
     deferred tax  liabilities  or assets in the period when the tax rate change
     is enacted.  Future tax benefits, such as net operating loss carryforwards,
     are  recognized  to the extent that  realization  of such  benefits is more
     likely than not.

     Marketable  securities  -  Eastern  has  classified  all of its  marketable
     securities as available for sale. Available for sale securities are carried
     at fair value with the unrealized  gains and losses reported as a component
     of accumulated other comprehensive income in common stock equity.  Declines
     in fair value that are other than  temporary are reflected in the Statement
     of Consolidated Income.

     Appraisal   and   development   expenditure   of  gas  fields  -  Appraisal
     expenditures are accounted for under the successful efforts method. General
     seismic and other costs are expensed as incurred.

     Ceiling test - The capitalized costs of gas fields under evaluation,  under
     development  or in production  are assessed  each year on a  field-by-field
     basis.  To the  extent  that the  future net  revenues  from the  remaining
     commercial  reserves,  or, in the case of prospects under  evaluation,  the
     estimated potential commercial reserves,  are less than the net capitalized
     costs of the field, a charge is made to the profit and loss account.


                                      F-44
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


2.   Basis of Presentation and Significant Accounting Policies (continued)

     New  accounting  standards - Statement  of Financial  Accounting  Standards
     (SFAS)  No.  133,  "Accounting  for  Derivative   Instruments  and  Hedging
     Activities,"  was to be effective for fiscal years beginning after June 15,
     1999. This statement requires that all derivative financial  instruments be
     recognized  as either assets or  liabilities  on the balance sheet at their
     fair  values and that  accounting  for the  changes in their fair values is
     dependent  upon the intended  use of the  derivatives  and their  resulting
     designations.  The new standard will supersede or amend existing  standards
     that deal with hedge accounting and derivatives. Eastern has not determined
     the  effect  that  adopting  this  standard  will have on its  consolidated
     financial statements.

     The Emerging Issues Task Force (EITF) has issued No. 98-10  "Accounting for
     Energy  Trading and Risk  Management  Activities"  which is  effective  for
     fiscal years  beginning  after December 15, 1998.  EITF 98-10 requires that
     contracts  for energy  commodities  which are  entered  into under  trading
     activities  should be marked to market with the gains and losses  shown net
     in the income  statement.  As Eastern is not primarily  involved in trading
     activities,   EITF  98-10  should  not  have  a  material   impact  on  the
     consolidated financial statements upon adoption.

3.   Property, Plant and Equipment

     Property,   plant  and   equipment,   stated   at  cost  less   accumulated
     depreciation, consisted of:

                                                        March 31, 1998
                                                      ((pound) million)
                                                      -----------------

         Electricity distribution system                    1,567
         Electricity generating stations                    1,154
         Upstream gas assets                                   45
         Other land and buildings                             102
         Plant and equipment                                  360
         Accumulated depreciation                            (863)
                                                         --------
         Net property, plant and equipment                  2,365
                                                         ========

     Depreciation  expense  for the  years  ended  March  31,  1997 and 1998 was
     (pound)128 million and(pound)152 million,  respectively, and for the period
     from April 1, 1998 through May 18, 1998 was (pound)22 million.

     Electricity  generating  stations and plant and  equipment  include  assets
     under capital leases as follows:


                                                      March 31, 1998
                                                     ((pound) million)
                                                      -----------------
         Cost                                               839
         Less accumulated depreciation                     (126)
                                                       --------
         Net book value                                     713
                                                       ========
4.   Restricted Cash

     At March  31,  1998,  (pound)408  million  of  deposits  has  been  used to
     cash-collateralize  existing  future  lease  obligations  to certain  banks
     related to the funding of the leases of three power  stations from National
     Power PLC (Note 9).  Additionally  (pound)139 million at March 31, 1998 has
     been used to  cash-collateralize  existing future lease obligations arising
     from a cross-border  leasing  arrangement on two other power stations (Note
     9).



                                      F-45
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


5.   Investments

     Marketable  investments  are  classified  as  available  for sale,  and are
     considered  non-current based upon  management's  intentions in holding the
     investments. Marketable investments consisted of:


                                               Fair market       Unrealized
     March 31, 1997             Cost              value          gain/(loss)
                              --------         -----------       ----------
                                               ((pound)million)
     SME                         29                  24                (5)
                              -----               -----             -----
                                 29                  24                (5)
                              =====               =====             =====

                                               Fair market       Unrealized
     March 31, 1998             Cost              value          gain/(loss)
                              --------         -----------       ----------
                                             ((pound)million)
     SME                         25                  18                (7)
     HC                           3                   3                 -
                              -----               -----             -----
                                 28                  21                (7)
                              =====               =====             =====

                                               Fair market       Unrealized
     May 18, 1998               Cost              value          gain/(loss)
                              --------         -----------       ----------
                                              ((pound)million)
     SME                         35                  25               (10)
     HC                          20                  20                 -
                              -----               -----             -----
                                 55                  45               (10)
                              =====               =====             =====

     At March  31,  1998  Eastern  held an 11.8%  investment  in  Severomoravska
     Energetika (SME), which is listed in the Czech Republic.  During the period
     from  April 1, 1998  through  May 18,  1998,  Eastern's  Investment  in SME
     increased to 16%. During the year ended March 31, 1998,  Eastern acquired a
     1.8% investment in  Hidroelectrica  del Cantabrico (HC), which is listed in
     Spain.  As  Eastern  does not  have the  ability  to  exercise  significant
     influence over either SME's or HC's operating and financial policies, these
     investments   have  been   accounted  for  as  marketable   securities  and
     accordingly  have been  marked to market at March 31, 1997 and 1998 and May
     18, 1998.

     There were no sales of  marketable  securities in the two year period ended
     March 31, 1998, or from April 1, 1998 through May 18, 1998.

     At March 31, 1998 Eastern  held an  additional  (pound)21  million in other
     investments.

6.   Pensions

     The majority of Eastern's  employees are members of the Electricity  Supply
     Pension Scheme (ESPS) which provides  pensions of a defined  benefit nature
     for employees throughout the England and Wales Electricity Supply Industry.
     The ESPS  operates  on the basis  that  there is no  cross-subsidy  between
     employers and the financing of Eastern's  pension  liabilities is therefore
     independent of the experience of other participating  employers. The assets
     of the ESPS are held in a separate  trustee-administered  fund and consists
     principally  of  United  Kingdom  and  European  equities,  United  Kingdom
     property  holdings  and cash.  The  pension  cost  relating  to the Eastern
     portion  of  the  ESPS  is  assessed  in  accordance  with  the  advice  of
     independent  qualified  actuaries  using the  projected  unit  method.  The
     benefits  under  these  plans are  primarily  based on years of service and
     compensation levels as defined under the respective plan provisions.

     The assets of the Electricity  Supply Pension Scheme are held in a separate
     trustee  administered  fund and consist  principally  of United Kingdom and
     European equities, United Kingdom property holdings and cash.



                                      F-46
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


6.   Pensions (continued)

     Eastern has adopted SFAS No. 132, "Employer's Disclosure about Pensions and
     other Post-retirement Benefits" for the year ended March 31, 1998.


                                                                  Year ended
Change in benefit obligations                                   March 31, 1998
- -----------------------------                                   --------------
                                                              ((pound) million)

Benefit obligation at beginning of year                               702

Service cost                                                            9
Interest cost                                                          53
Plan participants' contributions                                        7
Termination liability                                                  15
Actuarial loss                                                        100
Benefits paid                                                         (51)
                                                                   ------
Benefit obligation at end of year                                     835
                                                                   ======
Change in plan assets:
- ---------------------
Fair value of plan assets at beginning of year                        874
Actual return on plan assets                                          285
Employer contribution                                                  14
Plan participants' contributions                                        7
Benefits paid                                                         (51)
                                                                   ------
Fair value of plan assets at end of year                            1,129
                                                                   ======
Funded Status:
- -------------
Funded status                                                         294
Unrecognized net actuarial gain                                      (151)
Unrecognized prior service cost                                         7
                                                                   ------
Prepayments for pensions                                              150
                                                                   ======


                                      F-47
<PAGE>


Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


6.   Pensions (continued)

     Weighted average assumptions:

<TABLE>
<CAPTION>

                                                                                            Period from
                                                                                           April 1, 1998
                                                          Year ended       Year ended         through
                                                        March 31, 1997   March 31, 1998     May 18, 1998
                                                        --------------   --------------     ------------
                                                              %                 %                %

<S>                                                            <C>               <C>              <C>
Expected long-term rate of return on assets                    8.5               7.0              7.0
Rate of salary increases                                       5.0               4.0              4.0
Discount rate                                                  8.0               7.0              6.5
</TABLE>


Components of net periodic pension benefit:

<TABLE>
<CAPTION>

                                                                                            Period from
                                                                                           April 1, 1998
                                                          Year ended       Year ended         through
                                                        March 31, 1997   March 31, 1998     May 18, 1998
                                                        --------------   --------------     ------------
                                                                        ((pound) million)

<S>                                                          <C>               <C>              <C>
Service cost-benefits earned during the period                 9                 9                1
Interest cost on projected benefit obligations                58                53                7
Expected return on plan assets                               (75)              (69)             (10)
Net amortization and deferral                                 --                 1               --
                                                          ------            ------           ------
Net periodic benefit                                          (8)               (6)              (2)
                                                          ======            ======           ======
</TABLE>

     During 1997 and 1998 special retirement  programs were offered to encourage
     early  retirements  among certain  employees  which  resulted in additional
     pension cost of (pound)12  million and (pound)15 million in the years ended
     March 31, 1997 and 1998, respectively.

7.   Taxation

         The components of income tax expense are as follows:

<TABLE>
<CAPTION>

                                                                                            Period from
                                                                                           April 1, 1998
                                                          Year ended       Year ended         through
                                                        March 31, 1997   March 31, 1998     May 18, 1998
                                                        --------------   --------------     ------------

                                                                       ((pound) million)
<S>                                                           <C>               <C>               <C>
Current:
     United Kingdom                                            53               213                2
                                                          -------            ------           ------

Deferred:
     United Kingdom                                           251               (24)              (7)
                                                          -------            ------           ------
         Total income tax expense/(benefit)                   304               189               (5)
                                                          =======            ======           ======
</TABLE>

                                      F-48
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


7.   Taxation (continued)

     Income/(loss) before income taxes is as follows:

<TABLE>
<CAPTION>

                                                                                            Period from
                                                                                           April 1, 1998
                                                          Year ended       Year ended         through
                                                        March 31, 1997   March 31, 1998     May 18, 1998
                                                        --------------   --------------     ------------

                                                                       ((pound) million)
<S>                                                          <C>               <C>              <C>
United Kingdom                                               212               157              (27)
Other countries                                                3                (6)               1
                                                          ------            ------           ------
     Total income/(loss) before income taxes and
       minority interest                                     215               151              (26)
                                                          ======            ======           ======
</TABLE>

     Significant  components of Eastern's deferred tax assets and liabilities at
     March 31, 1998 are as follows:

                                                                    As at
                                                                March 31, 1998
                                                                --------------

                                                               ((pound) million)
Deferred tax assets
Tax loss carry forwards                                                (1)
Leased assets                                                        (450)
Other                                                                 (98)
                                                                  -------
Total deferred tax assets                                            (549)
Valuation allowance for deferred tax assets                           165
                                                                  -------
Net deferred tax assets                                              (384)
                                                                  -------
Deferred tax liabilities
Excess of book value over taxation value of fixed assets              274
Leased assets                                                         507
Other                                                                  37
                                                                  -------

Total deferred tax liabilities                                        818
                                                                  -------
     Net deferred tax liabilities                                     434
                                                                  =======

     All of the net deferred tax liabilities are non-current.

     The  recognized  deferred  tax  asset is based  upon  the  expected  future
     utilization of net operating loss  carryforwards  and the reversal of other
     temporary  differences.  For  financial  reporting  purposes,  Eastern  has
     recognized a valuation  allowance for those benefits for which  realization
     does not meet the more likely than not criteria.  The  valuation  allowance
     has been  recognized  in  respect  of leased  assets.  Eastern  continually
     reviews the adequacy of the valuation  allowance and is  recognizing  these
     benefits  only as  reassessments  indicate  that it is more likely than not
     that the benefits will be realized.  The valuation  allowance  increased by
     (pound)18 million in the year ended March 31, 1998.


                                      F-49
<PAGE>


Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


7.   Taxation (continued)

     United  Kingdom  income tax expense at the statutory tax rate (33% at March
     31, 1997 and 31% at March 31, 1998 and May 18, 1998) is reconciled below to
     the actual income tax expense:

<TABLE>
<CAPTION>

                                                                                           Period from
                                                                                          April 1, 1998
                                                         Year ended       Year ended         through
                                                       March 31, 1997   March 31, 1998     May 18, 1998
                                                       --------------   --------------     ------------

                                                                      ((pound) million)
<S>                                                             <C>              <C>              <C>
     Tax at United Kingdom statutory rate                        71               47               (8)
     Windfall tax                                                --              112               --
     Non-deductible goodwill                                     10               10                1
     Effect of tax rate on United Kingdom dividends              (2)              (2)              --
     Movement in valuation allowance                            147               18                2
     Leasing transaction                                         93               --               --
     Tax rate change                                            (13)              --               --
     Profit on disposal taxed at lower rates                     (5)              (1)              --
     Non-deductible expenses                                      2                3               --
     Other                                                        1                2               --
                                                               ----             ----             ----
          Income tax expense/ (benefit)                         304              189               (5)
                                                               ====             ====             ====
</TABLE>


     For the year ended  March 31,  1998,  a windfall  tax was levied on Eastern
     according to a formula  contained  in the UK Finance (No. 2) Act 1997.  The
     liability to the tax was assessed at  (pound)112  million of which half was
     paid on December 1, 1997 and the balance was paid on December 1, 1998.

     As at March 31,  1998  Eastern  had net  operating  loss  carryforwards  of
     (pound)1  million that are available to offset future taxable  income.  The
     net operating loss carryforwards have no expiration date.

     The tax effect of components  included in accumulated  other  comprehensive
     income was a benefit of (pound)2  million in the year ended March 31, 1997,
     a benefit  of  (pound)1  million  in the year  ended  March 31,  1998 and a
     benefit of (pound)1  million for the period from April 1, 1998  through May
     18, 1998.

8.   Related Party Transactions

     At March 31, 1998 Eastern was  owed(pound)0.4  million by TEG,  which arose
     from payments of salary expenses by Eastern on behalf of TEG.


                                      F-50
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


9.   Notes Payable and Long-term Debt

     Weighted  average interest rate at March 31, 1998 on notes payable to banks
     was 13.2%.

     Long-term debt consists of the following:

<TABLE>
<CAPTION>

                                                                                                    March 31, 1998
                                                                                                    --------------
                                                                                                  ((pound) million)

<S>                                                                                                      <C>
         Notes and Bonds:
            (pound)350 million 8.375% bonds due 2004                                                       350
            (pound)200 million 8.5% bonds due 2025                                                         200
            (pound)200 million 8.75% bonds due 2012                                                        200
         Other:
            Rent factoring loans (weighted average interest rate of 7.35%, due 1999-2001)                  804
            Other unsecured loans, due in instalments 8.9% - 18.3%                                          50
            Capital leases                                                                                 461
            Cross-border leases                                                                            139
                                                                                                       -------
         Total long-term debt                                                                            2,204
         Less current portion                                                                              228
                                                                                                       -------
         Long-term debt, less amounts due currently                                                      1,976
                                                                                                       =======
</TABLE>

     (pound)100  million of the (pound)350 million 8.375% bonds included in
     long-term debt has been  converted  into floating rate debt by way of
     interest rate swaps, which expire in the year 2004.

     Rent  factoring  loans - Certain  subsidiaries  of Eastern  entered into an
     agreement with commercial banks whereby future  intra-group rental payments
     receivable  were  assigned  to these  banks in return  for a  capital  sum.
     (pound)408   million  of  the  capital  sum  has  been  deposited  to  cash
     collateralize existing future lease obligations to certain banks related to
     the funding of the leases of three  power  stations  leased  from  National
     Power.

     On December 17, 1997 a  subsidiary  of Eastern  issued a (pound)21  million
     floating rate (18.26% at March 31, 1998) bond in the Czech Republic.

     Long-term debt balances are denominated in the following currencies:


                                                        March 31, 1998
                                                        --------------
                                                       ((pound) million)


         Sterling                                            2,044
         United States dollars                                 139
         Other                                                  21
                                                           -------
         Total long-term debt                                2,204
                                                           =======


     There was no capitalized interest for the year ended March 31, 1998, or for
     the period from April 1, 1998  through May 18, 1998.  Capitalized  interest
     for the year ended March 31, 1997 was (pound)11 million.




                                      F-51
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


9.   Notes Payable and Long-term Debt (continued)

     Long-term debt, excluding capital lease balances, is repayable as follows:

                                                 Year Ending
                                                   March 31
                                                   --------

         1999                                          213
         2000                                          225
         2001                                          242
         2002                                          127
         2003                                           21
         Thereafter                                    915
                                                   -------
                                                     1,743
         Capital leases                                461
                                                   -------
         Total long-term debt                        2,204
                                                   =======

     Capital  lease  obligations  - As at March 31, 1998,  future  minimum lease
     payments for assets under capital  leases,  together with the present value
     of minimum lease payments, were:

                                                                  Year Ending
                                                                    March 31
                                                                    --------
                                                               ((pound) million)

         1999                                                          16
         2000                                                          16
         2001                                                          17
         2002                                                         542
         2003                                                          17
         Thereafter                                                    98
                                                                 --------
         Total future minimum lease payments                          706
         Less amounts representing interest                          (245)
                                                                 --------
         Present value of future minimum lease payments               461
                                                                 --------
         Current                                                       15
         Non-current                                                  446
                                                                 --------
         Total                                                        461
                                                                 ========

     Substantially  all of the capital  lease  obligations  relate to coal-fired
     power stations.  Additional payments of approximately (pound)6 per megawatt
     hour (indexed  from 1996 prices)  linked to output levels from the stations
     are  payable  for the  first  seven  years of their  operation  by  Eastern
     (operations commenced in 1996).

     The lease agreement for three of the coal-fired  power stations  contains a
     purchase option of(pound)1 in 2046. The lease is for a total of ninety-nine
     years.

     Cross-border  leases - The debt arising on the cross-border leases is fully
     collaterized   by  restricted   cash  on  deposit  (see  Note  4).  Certain
     subsidiaries of Eastern have entered into cross-border  lease  transactions
     in respect of two power stations that are wholly owned by Eastern.  Eastern
     has  retained  control  of the  power  stations  and  their  output  and is
     responsible for their operations.


                                      F-52
<PAGE>


Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


9.   Notes Payable and Long-term Debt (continued)

     Eastern's debt agreements  contain  certain  covenants with which they must
     comply,  including leverage ratios, levels of net assets and interest cover
     covenants. At March 31, 1998, Eastern was in compliance with all covenants.

10.  Lines of Credit and Other Credit Facilities

     Credit  facility  - At March 31,  1998  Eastern  had a five year  committed
     revolving credit borrowing  facility  amounting to (pound)350  million with
     interest based on LIBOR plus 0.23% which at March 31, 1998 was 7.86%.

     Promissory  note program - Eastern has a one year  promissory  note program
     issued  within  the  Czech  Republic  which has been  utilized  to fund its
     investment  in SME and  Teplarny  Brno a.s.  The note bears  interest at an
     annual rate of PRIBOR plus 0.7% which at March 31, 1998 was 18.3%.

     Short-term  loan on accounts  receivable  - Eastern has  facilities  with a
     financial  institution whereby it may, from time to time, borrow funds from
     the financial institution.  Outstanding borrowings under the agreements may
     not exceed certain levels and are  collateralized  by portions of Eastern's
     trade  accounts  receivable.  At  March  31,  1998,  Eastern  had  borrowed
     (pound)300  million under these  facilities.  The loan bears interest at an
     annual rate based upon  commercial  paper rates plus 0.225%  which at March
     31, 1998 was 7.6%.

11.  Commitments

     Eastern evaluates its position relative to asserted and unasserted  claims,
     loss-making purchase commitments or future commitments and makes provisions
     as needed.

     Eastern's investment in Svartisen (the offtake generated by water rights in
     hydro-electric  power plants in Norway) requires  coverage of approximately
     31.2% of the costs  incurred  in  relation  to the  operation  of the power
     plant,  as well as a portion of the  maintenance  costs,  property tax, and
     feeding costs  (defined as fixed  charges such as  connection  and capacity
     charges and volume related  charges such as an energy charge) for 55 years,
     beginning in 1998. The electricity generated from the hydro-electric plants
     will be sold into the Norwegian power pool, from which Eastern will receive
     income.

     Gas  take-or-pay  contracts  -  Eastern  is a party  to  various  types  of
     contracts  for  the  purchase  of gas.  Almost  all  include  "take-or-pay"
     obligations  under which the buyer agrees to pay for a minimum  quantity of
     gas in a year.  In order to help meet the expected  needs of its  wholesale
     and retail  customers,  Eastern  has entered  into a range of gas  purchase
     contracts.  As at March 31,  1998,  the  commitments  under  long-term  gas
     purchase contracts amounted to an estimated  (pound)2.8  billion,  covering
     periods up to 16 years forward.  Management does not consider it likely, on
     the basis of Eastern's current expectations of demand from its customers as
     compared with its take-or-pay  obligations  under such purchase  contracts,
     that any material payments will become due from Eastern for gas not taken.



                                      F-53
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


11.  Commitments (continued)

     Rental   commitments  -  The  future  minimum  rental   commitments   under
     non-cancellable operating leases were as follows:

                                                                   Year ending
                                                                   December 31
                                                                   -----------

         Period from May 19, 1998 through December 31, 1998             34
         1999                                                           53
         2000                                                           36
         2001                                                           37
         2002                                                           34
         2003                                                           30
         Thereafter                                                     27
                                                                    ------
         Total                                                         251
                                                                    ======

     The  operating  lease  commitments  relate to  coal-fired  power  stations.
     Additional  variable  payments of approximately  (pound)6 per megawatt hour
     (indexed to 1996 prices)  linked to output  levels from these  stations are
     payable  through  2000,  the first  four years of the lease  agreement,  by
     Eastern.

     Rental  expense for  operating  leases  amounted to  (pound)49  million and
     (pound)77   million   for  the  years   ended  March  31,  1997  and  1998,
     respectively. Rental expense for operating leases for the years ended March
     31,  1997 and  March 31,  1998  include  (pound)32  million  and  (pound)42
     million,  respectively, of minimum lease payments and (pound)17 million and
     (pound)35  million,  respectively,  of variable  lease  payments,  based on
     output.  Rental expense for operating leases amounted to (pound)10  million
     for the period  ended May 18, 1998.  Rental  expense for  operating  leases
     during  the period to May 18,  1998  includes  (pound)6  million of minimum
     lease payments and (pound)4 million of variable lease payments,  based upon
     output.

12.  Contingencies

     Eastern is subject to  business  risks that are  actively  managed  against
     exposures.

     In February  1997,  the official  government  representative  of pensioners
     (Pensions Ombudsman) made a determination against the National Grid Company
     plc  (National  Grid) and its group  trustees with respect to complaints by
     two  pensioners in National  Grid's section of the ESPS relating to the use
     of the pension fund  surplus  resulting  from the March 31, 1992  actuarial
     valuation of the National  Grid section to meet certain  costs arising from
     the  payment  of  pensions  on  early  retirement  upon  reorganization  or
     downsizing.  These  determinations were set aside by the High Court on June
     10, 1997 and the arrangements  made by National Grid and its group trustees
     in dealing with the surplus were  confirmed.  The two  pensioners  have now
     appealed against this decision and judgment has now been received  although
     a final order is awaited.  The appeal was allowed  endorsing  the  Pensions
     Ombudsman's   determination  that  the  corporation  was  not  entitled  to
     unilaterally deal with any surplus.  If a similar complaint were to be made
     against Eastern in relation to its use of actuarial  surplus in its section
     of the ESPS, it would vigorously defend the action,  ultimately through the
     courts.  However, if a determination were finally to be made against it and
     upheld by the courts,  Eastern could have a potential liability to repay to
     its  section  of the  ESPS  an  amount  estimated  by  Eastern  to be up to
     (pound)45 million (exclusive of any future applicable interest charges).

     General - In  addition to the above,  Eastern is involved in various  legal
     and  administrative  proceedings  arising  in the  ordinary  course  of its
     business.  Eastern  believes that all such  lawsuits and  resulting  claims
     would not have a  material  effect on its  financial  position,  results of
     operation or cash flows.



                                      F-54
<PAGE>


Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


13.  Employee Share Plans

     TEG had the following  employee  share plans in which  Eastern's  employees
     participated  for the two year  period  ended  March  31,  1998 and for the
     period from April 1, 1998 through May 18, 1998:

     (a)  The Energy Group  Sharesave  Scheme which was  available to the United
          Kingdom-based  employees  of Eastern and those  directors  who devoted
          more than 25 hours a week to their duties.  Employees who participated
          in this  scheme  had to enter  into a monthly  savings  contract,  for
          either a three or five year period.  The exercise  price for the three
          year  Sharesave  Scheme was based on a 15%  discount  of the TEG stock
          price on February 25, 1997 (date of original  grant) and the five year
          Sharesave Scheme exercise price was based on a 20% discount.

     (b)  The Energy Group Executive Share Option Scheme which was  administered
          by the  Remuneration  Committee  of the Board of Directors of TEG (the
          Remuneration  Committee)  was available at its discretion to employees
          and  those  directors  who  devote  more than 25 hours a week to their
          duties.  Eligible participants under this plan were granted options to
          acquire  shares with an exercise  price equal to the February 25, 1997
          (date of grant) TEG stock price,  which were not exercisable for three
          years.

     (c)  The Energy Group Long-term Incentive Plan operated in conjunction with
          Eastern's   Employee  Benefit  Trust.  The  plan  was  supervised  and
          administered  by the  Remuneration  Committee.  The Plan could be made
          available to all  employees  and  directors at the  discretion  of the
          Remuneration  Committee,  but  it  was  in  practice  limited  to  the
          executive  directors and certain senior executives of Eastern.  Awards
          under  this plan  required  a certain  level of  achievement  of total
          shareholder return,  normally calculated over three years, before they
          vested.

     The movements in share options  outstanding during the year ended March 31,
     1998 and the period ended May 18, 1998 were:


<TABLE>
<CAPTION>
                  Weighted
                   average                 As at                                               As at                          As at
                 fair value   Exercise    March 31                                           March 31,  Exercise/            May 18,
                 of options    price       1997       Exercised     Lapsed       Granted       1998      Lapsed   Granted     1998
                 ----------    -----       ----       ---------     ------       -------       ----      ------   -------     ----
                  (pence)     (pence)

<S>                <C>           <C>      <C>           <C>          <C>         <C>         <C>           <C>   <C>         <C>
Executive
Share Options         73         547      774,416       10,958       38,353           --     725,105       --        --      725,105
Sharesave
Scheme - 3 year    109.8         465       19,455           --           --      233,466     252,921       --    29,183      282,104
Sharesave
Scheme - 5 year    133.3         438       73,254           --           --      879,052     952,306       --    36,627      988,933
Long-term
Incentive Plan       465          --      486,926           --       33,951           --     452,975       --        --      452,975
</TABLE>

     No options lapsed or were exercised prior to March 31, 1997.

     With the exception of the Sharesave Schemes,  the options listed above were
     all  granted  between  February  25, 1997 and March 31,  1997.  The granted
     options for the  Sharesave  Schemes  reflect  additional  amounts  saved by
     participants during the respective period.

     Since  May 18,  1998 all  options  or  awards  then  outstanding  under the
     employee  share plans  described in (a) to (c) above have, as a consequence
     of the  takeover  of  Eastern  by TXU  Corp  (see  Note  17),  either  been
     exercised,  waived or surrendered  for a cash  cancellation  payment by TXU
     Corp or lapsed.

     Eastern recorded  compensation expense relating to the employee share plans
     of (pound)0.1  million in the year to March 31, 1997,  (pound)2  million in
     the year to March 31, 1998 and (pound)0.3  million in the period from April
     1, 1998 to May 18, 1998.

     Eastern  determined the potential  impact of SFAS No. 123,  "Accounting For
     Stock-Based  Compensation"  with regard to the  recognition of compensation
     expense.  Under SFAS 123, compensation expense is


                                      F-55
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


13.  Employee Share Plans (continued)

     determined based upon the fair value at the grant  date for  awards.  Had
     compensation  expense  for Eastern share option  schemes been  determined
     based upon the  methodology prescribed  under SFAS 123,  Eastern's loss
     would not have been affected in the year ended March 31, 1997, would have
     been (pound)500,000  lower in the year ended March 31, 1998 and would have
     been  (pound)125,000  lower in the period  ended May 18,  1998.  The fair
     value of the  options  granted  are estimated using the Black Scholes
     model.

     The following weighted-average  assumptions were assumed in determining the
     fair value of options for the Executive Share Option Scheme: exercise price
     is equal  to the fair  value of the  stock  on the  grant  date;  risk-free
     interest rate is 5.31%;  expected  lives of 2 years and remaining  contract
     life of 5.5 years;  expected  volatility  of 27.3% and a dividend  yield of
     5.48%. The same assumptions were used in determining the compensation  cost
     as of the grant date for the  Long-term  Incentive  Plan and the  Sharesave
     Schemes for the risk free interest rate,  expected  volatility and dividend
     yield.  For the 5 year  Sharesave  Scheme the exercise  price is 80% of the
     stock  price at date of grant and a contract  life of 4.3 years.  For the 3
     year Sharesave  Scheme the exercise price is 85% of the stock price at date
     of grant and a contract life of 2.3 years. For the Long-term Incentive Plan
     the exercise price is nil and the expected life is 3 years.

14.  Dividend Restrictions

     Certain debt instruments of Eastern contain  provisions that, under certain
     conditions,  restrict  distributions on or acquisitions of common stock. At
     March 31, 1998 retained  earnings  were not  restricted as a result of such
     provisions.

15.  Segmental Information

     The segments have been identified on the basis of the underlying  nature of
     the  business  and its  customer  base  and the  corresponding  skill  sets
     required, e.g., engineering, portfolio management and customer services.

     The energy retail business segment  provides  electricity and gas to United
     Kingdom  national  domestic,  industrial and commercial  users. It also has
     commenced  retailing  joint  ventures  in  continental  Europe.  The energy
     management and generation business segment manages an integrated  portfolio
     of contracts and physical gas and generation  assets. The contracts include
     supplying the energy retail  business with  electricity  and gas as well as
     contracts with third party energy retailers,  traders and wholesalers.  The
     networks  business  segment owns and manages the  electricity  distribution
     system  and  its  principal  customer  base  is  energy  retail  and  other
     electricity  suppliers.  The  other  category  consists  of  two  operating
     segments,   metering  and  telecoms  which  fall  below  the   quantitative
     thresholds for determining reportable segments.

     As set out below,  contribution  for each  segment is defined as  operating
     profit on a UK GAAP basis before  exceptional and extraordinary  items, but
     after a  notional  charge  for  the  cost  of  capital.  Capital/investment
     expenditure  includes  all items of  capital  and  investment  expenditures
     including the European equity investment. The cost of capital is calculated
     as 0.5% per month on working  capital and is eliminated  on  consolidation.
     Overhead  costs,  such as those incurred by Eastern at head office and core
     costs  related  to  information  technology  are not  allocated  among  the
     segments.


                                      F-56
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)

15.      Segmental Information (continued)

<TABLE>
<CAPTION>
                                                                                                      Period from April 1,
                                                     Year ended March 31,                          1998 through May 18, 1998
                                         -------------------------------------------------------   --------------------------
                                                   1997                          1998
                                         --------------------------  ---------------------------
                                                         Capital/                     Capital/                     Capital/
                                                        Investment                   Investment                   Investment
                                         Contribution   expenditure  Contribution    expenditure   Contribution   expenditure
                                         ------------   -----------  ------------    -----------   ------------   -----------
<S>                                             <C>            <C>           <C>            <C>           <C>             <C>
      Energy retail                              (8)            16           (52)            42            (5)             6
      Energy management and
         generation                             103             60           180             44           (13)             6
      Networks                                  165            147           189            120            21             31
      Other                                      --             --            --             32            (3)            35
                                          ---------      ---------     ---------      ---------     ---------      ---------

                                                260            223           317            238            --             78

      Cost of capital elimination               151             --           125             --            17             --
      Unallocated corporate costs               (40)            31           (11)            26           (28)            --
                                          ---------      ---------     ---------      ---------     ---------      ---------
      Total (UK GAAP)                           371            254           431            264           (11)            78
                                          ---------      ---------     ---------      ---------     ---------      ---------
      Purchase accounting and
           US GAAP adjustments                  (61)            --           (70)            --            --             --
      Unallocated contract costs                 --             --           (68)            --            --             --
      Unallocated restructuring
           costs                                (20)            --           (20)            --            --             --
      Unallocated investment
           income                                13             --             4             --             1             --
                                          ---------      ---------     ---------      ---------     ---------      ---------
      Income (loss) before
           interest, income
           taxes and minority
           interest                             303             --           277             --           (10)            --
                                          =========      =========     =========      =========     =========      =========
</TABLE>

     Revenues are attributed to countries based on location of customers.  There
     are no revenues for transactions  with a single external  customer that are
     10% or more of Eastern's revenue. The electricity trading market in England
     and  Wales  (the  Pool) is not  considered  by  Eastern  to be an  external
     customer,  as all  electricity  generated is sold into the Pool and is then
     repurchased from the Pool for subsequent resale.  Revenues billed by energy
     retail  for the other  segments  are  presented  as  revenues  of the other
     segments.

<TABLE>
<CAPTION>
                                                                                      Revenues for
                                                          Revenues for the                from
                                                         year ended March 31,         April 1, 1998
                                                  --------------------------------       through
                                                       1997              1998         May 18, 1998
                                                  -------------    ---------------  ----------------
                                                 ((pound)million)  ((pound)million) ((pound)million)

<S>                                                    <C>                 <C>                <C>
         Energy retail                                 1,568               1,655              205
         Energy management and generation                952               1,337              165
         Networks                                        420                 414               53
         Other                                            44                  69                2
                                                     -------             -------           ------
         Total                                         2,984               3,475              425
                                                     =======             =======           ======
</TABLE>
                                      F-57
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


15.      Segmental Information (continued)

<TABLE>
<CAPTION>
                                                                                      Revenues for
                                                                                       the period
                                                          Revenues for the                from
                                                         year ended March 31,         April 1, 1998
                                                  --------------------------------       through
                                                       1997              1998         May 18, 1998
                                                  -------------    ---------------  ----------------
                                                 ((pound)million)  ((pound)million) ((pound)million)

<S>                                                    <C>                 <C>                <C>
         United Kingdom                                2,966               3,447              422
         Other countries                                  18                  28                3
                                                     -------             -------           ------
         Total                                         2,984               3,475              425
                                                     =======             =======           ======
</TABLE>

                                                                Long-lived
                                                                assets at
                                                              March 31, 1998
                                                              --------------
                                                             ((pound) million)

         United Kingdom                                           2,314
         Other countries                                             51
                                                                -------
         Total                                                    2,365
                                                                =======

16.  Derivative and Financial Instruments

     Eastern uses  derivative  financial  instruments  for  purposes  other than
     trading and does so to reduce its exposure to  fluctuations  in electricity
     prices, gas prices,  interest rates and foreign exchange rates.  Derivative
     financial  instruments  used by Eastern include  contracts for differences,
     electricity forward rate contracts,  interest rate swaps,  interest forward
     rate  agreements,  options,  gas swaps futures and foreign exchange forward
     contracts.

     Electricity  price risk  management -  Electricity  forward  contracts  are
     primarily used by Eastern to hedge future  changes in  electricity  prices.
     Almost all  electricity  generated in England and Wales must be sold to the
     Pool, and  electricity  suppliers must likewise  generally buy  electricity
     from the Pool for resale to their  customers.  The Pool is operated under a
     Pooling and  Settlement  Agreement  to which all  licensed  generators  and
     suppliers  of  electricity  in  Great  Britain  are  party.  These  trading
     arrangements are currently under review by the United Kingdom government.

     Eastern  enters  into  electricity  forward  contracts  to  assist  in  the
     management of its exposure to fluctuations in electricity pool prices.  The
     contracts  bought  and  sold  are  contracts  for  differences  (CfDs)  and
     electricity forward agreements (EFAs) that fix the price of electricity for
     an agreed  quantity and duration by  reference to an agreed  strike  price.
     EFAs are  similar  in  nature  to CfDs,  except  that they tend to last for
     shorter time periods and are based on standard  industry  terms rather than
     being  individually  negotiated.  Long-term  CfDs  are in  place to hedge a
     portion of the  electricity  to be  purchased  through  to 2009.  Such CfDs
     represent an annual commitment of approximately  five terawatt hours (TWh),
     declining  on a linear basis to  approximately  two TWh by 2005 and finally
     expiring in 2010. There are no similar  long-term  commitments  under EFAs.
     The impact of changes in the market value of these  contracts,  which serve
     as hedges, is deferred until the related transaction is completed.



                                      F-58
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


16.  Derivative and Financial Instruments (continued)

     The fair value of outstanding CfDs and EFAs at March 31, 1998 was (pound)29
     million,  calculated as the  difference  between the expected  value of the
     CfDs or EFAs,  based on their known strike price and known volume,  and the
     current market value, based on an estimate of forward prices for the CfD or
     EFA term.  It should be noted that the market for the CfDs and EFAs has not
     been  liquid to date and there is no readily  identifiable  market  through
     which the  majority of CfDs or EFAs could be realized  through an exchange.
     No easily  definable  forward price curve exists for the duration and shape
     of the CfDs or EFAs that would be agreed generally.

     Gas swaps and  futures - In the gas retail  business,  Eastern  sells fixed
     price contracts to customers and supplies the customer  through a portfolio
     of gas purchase  contracts and other wholesale  contracts.  The overall net
     exposure  of Eastern  to the gas spot  market is managed by using gas swaps
     and futures.

     Interest rate  management - Interest rate swaps and forward rate agreements
     are used by Eastern to convert  between  fixed rates and floating  rates as
     required.  Gains and  losses  from  interest  rate swaps and  forward  rate
     agreements  are accrued over the contract  period.  The interest rate swaps
     held by Eastern as at March 31, 1998 are  comprised of two swaps to convert
     (pound)100  million of the  (pound)350  million  8.375% bonds due 2004 into
     floating  rate  debt;  (pound)35  million  is based on LIBOR and  (pound)65
     million is based on LIBOR less 0.7625%.

     Forward rate agreements totalling (pound)865 million for a maximum duration
     of  one  year  to  swap  floating  rate  deposits  into  fixed  rates  were
     outstanding at March 31, 1998.

     Foreign currency risk management - Eastern has exposure to foreign currency
     movements and uses derivative financial instruments to manage this exposure
     (principally  investments in European countries).  The instruments used are
     forward purchase contracts and options.  The policy with regard to any such
     exposures is to match assets owned in foreign  countries with borrowings in
     that same currency. Where there are firm commitments to purchase goods in a
     foreign  currency  then  forward  contracts  or options are used to fix the
     exchange rate. There were no material  foreign  exchange forward  contracts
     outstanding at March 31, 1998.

     Concentrations and credit risk - Eastern's  financial  instruments that are
     exposed  to  concentrations  of  credit  risk  consist  primarily  of  cash
     equivalents, trade receivables and derivative contracts.

     Eastern only deposits cash with banks that have a rating in excess of AA or
     invests in commercial  paper from issuers with ratings of A1 or P1. Maximum
     limits are set for each bank based on their ratings and also maximum limits
     are set for each country.

     Eastern's trade  receivables  result primarily from its gas and electricity
     retail  operations and reflect a broad customer base including  industrial,
     commercial and domestic customers.

     Approximately  38 per cent by volume of all of  Eastern's  CfDs and EFAs in
     the  year  ended   March  31,  1998  were   contracted   with  two  primary
     counterparties.

     Credit  risk  relates  to the risk of loss that  Eastern  would  incur as a
     result of non-performance by counterparties to their respective  derivative
     instruments.   Eastern   maintains  credit  policies  with  regard  to  its
     counterparties  that management  believes  significantly  minimize  overall
     credit risk.  Eastern  generally does not obtain  collateral to support the
     agreements  but  establishes  credit  limits  and  monitors  the  financial
     viability  of  counterparties  and  believes  its credit risk is minimal on
     these transactions.  The extent of this exposure varies with the prevailing
     interest and currency  rates and was not  material  throughout  the periods
     presented.



                                      F-59
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


16.  Derivative and Financial Instruments (continued)

     At March 31, 1998, no single bank was party to more than (pound)100 million
     nominal   value  of  such   agreements.   Eastern   believes  the  risk  of
     nonperformance by counterparties is minimal.

     Fair value of financial instruments

     The carrying amounts and fair values of the material financial  instruments
     of Eastern are as follows:

<TABLE>
<CAPTION>
                                                             As at March 31, 1998
                                                           ------------------------
                                                           Carrying           Fair
                                                            amount            value
                                                           --------           -----
                                                             ((pound) million)
<S>                                                       <C>              <C>
Assets
     Other investments                                        42               42
     Restricted cash investments                             547              547
     Cash and equivalents                                    714              714

Liabilities
     Notes payable - banks                                    57               57
     Short-term loans on accounts receivable                 300              300
     Total long-term debt, excluding capital leases        1,743            1,827

Other financial instruments - favorable/(unfavorable)
     Interest rate swaps                                      --               11
     Foreign exchange contracts                               --               (1)
     Gas swaps                                                --               21
     CfDs and EFAs                                            --               29
     Financial guarantees and letters of credit               --               (2)
</TABLE>

     The following methods and assumptions were used to determine the above fair
     values:

     (i)  The fair value of fixed asset investments is estimated based on quoted
          market prices where available and other estimates;

     (ii) The  carrying  amounts  of  current  asset   investments,   short-term
          deposits, cash and bank overdrafts, etc. approximate their fair values
          because of the short maturity of these instruments;

    (iii) The fair  value  of the  investment  bonds  is  based on their  quoted
          mid-market prices and excludes the value of the interest rate swaps;

     (iv) The fair value of the interest rate swaps is based on the cancellation
          value of each swap quoted by the relevant bank counterparty;

     (v)  The fair value of foreign exchange  contracts is based upon valuations
          provided by the counterparty;

     (vi) The fair value of the gas swaps is based on the net  present  value of
          discounted  future cash flows in accordance  with the  underlying  gas
          forward curve;

    (vii) The fair  value of the CfDs and EFAs is based upon a  discounted  cash
          flow analysis using an estimate of forward prices in the Pool;

   (viii) The  fair   value of  financial  guarantees  and  letters of credit is
          based upon fees  currently  charged for similar  agreements  or on the
          estimated cost to terminate them or otherwise  settle the  obligations
          with the counterparties at the reporting date.


                                      F-60
<PAGE>

Eastern Group plc and Subsidiaries (Predecessor Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)


17.  Subsequent Events

     As of May 19, 1998, TXU Acquisitions  Limited (TXU Acquisitions),  a wholly
     owned  subsidiary  of TXU Corp,  acquired  control  of TEG.  This  business
     combination  was  accounted  for as a purchase.  During the period  between
     February 5, 1998 and May 18,  1998,  TXU  Acquisitions  had  acquired a 22%
     interest  in TEG.  Substantially  all of TEG's  continuing  operations  are
     conducted  through  Eastern.  The  acquisition  of TEG by TXU  Acquisitions
     resulted in the  replacement  of the five year committed  revolving  credit
     facility,   amounting  to  (pound)350  million,  with  revolving  borrowing
     facilities of (pound)700  million,  of which (pound)250  million is a stand
     alone  facility  for the  exclusive  use of Eastern and a revolving  credit
     facility under which the current  holding  company of Eastern may borrow up
     to (pound)450 million for general corporate purposes.



                                      F-61
<PAGE>



[LOGO] PRICEWATERHOUSECOOPERS
- --------------------------------------------------------------------------------



                        Report of Independent Accountants
                        ---------------------------------

To the Board of Directors and Shareholders of Energy Group Overseas B.V.


In our opinion,  the  accompanying  balance sheet and the related  statements of
income,  of  comprehensive  income,  of common  stock  equity  and of cash flows
present fairly, in all material respects, the financial position of Energy Group
Overseas B.V. at March 3l, 1998 and the results of its  operations  and its cash
flows for the period from formation (October 8, 1997) to March 31, 1998 and from
April 1, 1998 to May 18, 1998 in conformity with accounting principles generally
accepted in the United States. These financial statements are the responsibility
of Overseas'  management;  our  responsibility is to express an opinion on these
financial  statements  based on our  audits.  We  conducted  our audits of these
statements in  accordance  with  generally  accepted  auditing  standards in the
United Kingdom which do not differ significantly with those in the United States
and which  require  that we plan and  perform  the  audit to  obtain  reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.






PricewaterhouseCoopers
London, England
April 26, 1999


PricewaterhouseCoopers  is the  successor  partnership  to the UK firms of Price
Waterhouse  and  Coopers  &  Lybrand.   The  principal   place  of  business  of
PricewaterhouseCoopers and its associate partnerships, and of Coopers & Lybrand,
is 1 Embankment Place, London WC2N 6NN. The principal place of business of Price
Waterhouse is Southwark Towers,  32 London Bridge Street,  London SE1 9SY. Lists
of the partners' names are available for inspection at those places.

All partners in the associate partnerships are authorised to conduct business as
agents   of,   and  all   contracts   for   services   to   clients   are  with,
PricewaterhouseCoopers. PricewaterhouseCoopers is authorised by the Institute of
Chartered Accountants in England and Wales to carry on investment business.


                                      F-62
<PAGE>


Energy Group Overseas B.V.
BALANCE SHEET
((pound) thousand)

<TABLE>
<CAPTION>
                                                                                       As of
                                                                                    March 31, 1998
                                                                                    --------------
<S>                                                                                      <C>
     Current Assets:
       Cash and cash equivalents                                                               5
       Interest receivable                                                                10,049
       Unamortized debt issue costs                                                        2,552
       Prepaid expenses                                                                        2
                                                                                         -------
                                                                                          12,608
                                                                                         -------
     Long-term loan to Related Party Obligor                                             297,053
                                                                                         -------
     Total assets                                                                        309,661
                                                                                         =======

     Current Liabilities:

       Interest payable                                                                    9,883
       Corporation tax                                                                        55
       Accrued expenses                                                                        1
                                                                                         -------
                                                                                           9,939

     Long-term Debt:
       Guaranteed Notes (net of unamortized discount of (pound)576)                      296,477
       Unearned income related to amortization of discount and debt issue costs            3,128
                                                                                         -------
                                                                                         299,605
                                                                                         -------
     Common Stock Equity:

       Common stock                                                                           13
       Retained earnings                                                                     104
       Accumulated other comprehensive income                                                 --
                                                                                         -------
                                                                                             117
                                                                                         -------

     Total liabilities and common stock equity                                           309,661
                                                                                         =======
</TABLE>


The accompanying notes are an integral part of these financial statements.



                                      F-63
<PAGE>

Energy Group Overseas B.V.
STATEMENTS OF INCOME
((pound) thousand)

<TABLE>
<CAPTION>
                                                               Period from         Period from
                                                            formation through    April 1 through
                                                              March 31, 1998       May 18, 1998
                                                              --------------       ------------
<S>                                                                <C>                <C>
     Financial income/(charges)

     Interest expense on Guaranteed Notes                          (10,099)           (3,209)
     Interest income from related party                             10,268             3,263
     Amortization of discount                                          (13)               (4)
     Amortization of debt issue costs                                  (48)              (15)
     Amortization income charged to Related Party Obligor               61                19
                                                                   -------           -------
                                                                       169                54
                                                                   -------           -------

     General and administrative expenses                                (6)               (5)
                                                                   -------           -------

     Profit before taxation                                            163                49

     Tax expense                                                       (59)              (18)
                                                                   -------           -------
     Net income                                                        104                31
                                                                   =======           =======
</TABLE>






The accompanying notes are an integral part of these financial statements.


                                      F-64
<PAGE>

Energy Group Overseas B.V.
STATEMENTS OF COMPREHENSIVE INCOME
((pound) thousand)

                                              Period from          Period from
                                           formation through     April 1 through
                                             March 31, 1998       May 18, 1998
                                             --------------       ------------

Net income                                           104                31

Other comprehensive income:
     Cumulative translation adjustment                --                 3
                                                   -----             -----
Comprehensive income                                 104                34
                                                   =====             =====








The accompanying notes are an integral part of these financial statements.


                                      F-65
<PAGE>

Energy Group Overseas B.V.
STATEMENTS OF COMMON STOCK EQUITY
((pound) thousand)

<TABLE>
<CAPTION>
                                                                                     Accumulated other
                                                                            Retained  comprehensive
                                                            Common stock    earnings     income
                                                            ------------    --------     ------
<S>                                                                 <C>         <C>           <C>
     Balance at October 8, 1997                                     --           --           --

     Stock (40,000 shares) issued                                   13           --           --

     Net income for the period from formation through
          March 31, 1998                                            --          104           --

     Cumulative translation adjustment                              --           --           --
                                                               -------      -------      -------
     Balance at March 31, 1998                                      13          104           --
                                                               =======      =======      =======
     Balance at April 1, 1998                                       13          104           --

     Net income for the period from April 1 through                 --           31           --
          May 18, 1998

     Cumulative translation adjustment                              --           --            3
                                                               -------      -------      -------
     Balance at May 18, 1998                                        13          135            3
                                                               =======      =======      =======
</TABLE>



The accompanying notes are an integral part of these financial statements.


                                      F-66
<PAGE>

Energy Group Overseas B.V.
STATEMENTS OF CASH FLOWS
((pound) thousand)

<TABLE>
<CAPTION>
                                                           Period from        Period from April
                                                         formation through       1 through
                                                          March 31, 1998        May 18, 1998
                                                          --------------        ------------
<S>                                                           <C>                  <C>
Cash flows - operating activities:
Net income                                                        104                   31
Change in interest receivable                                 (10,268)              (3,262)
Change in prepaid expenses                                         (2)                  --
Change in interest payable                                     10,099               (8,064)
Change in corporation tax payable                                  59                   18
Change in accrued expenses                                          1                    4
                                                            ---------            ---------
     Total cash flow used by operating activities                  (7)             (11,273)
                                                            ---------            ---------
Cash flows - investing activities                                  --                   --

Cash flows - financing activities:

Issuance of common stock:                                          13                   --
Proceeds from Guaranteed Note offering                        305,765                   --
Long term loan to Related Party Obligor                      (305,765)                  --
Proceeds on loan from Related Party Obligor                        --               11,272
                                                            ---------            ---------
     Total cash flow from financing activities                     13               11,272
                                                            ---------            ---------
Effect of exchange rate changes on cash                            (1)                  --
                                                            ---------            ---------
Net change in cash and cash equivalents                             5                   (1)

Cash and cash equivalents - beginning balance                      --                    5
                                                            ---------            ---------
Cash and cash equivalents - ending balance                          5                    4
                                                            =========            =========
Supplemental cash flow disclosures:
Cash paid for interest                                             --               11,272
Cash paid for income taxes                                         --                   --
</TABLE>



The accompanying notes are an integral part of these financial statements


                                      F-67
<PAGE>

Energy Group Overseas B.V.
NOTES TO THE FINANCIAL STATEMENTS


1.   Description of business and summary of significant accounting policies

     General -- Energy  Group  Overseas  B.V.  (Overseas)  is a private  limited
     liability company established in Amsterdam on October 8, 1997.  Overseas, a
     consolidated  subsidiary  of The Energy Group (TEG),  issued on October 10,
     1997 US$ 500 million aggregate  principal amount of notes guaranteed by TEG
     (Guaranteed Notes).

     The Financial  Statements  have been prepared in conformity with accounting
     principles generally accepted in the United States (US GAAP).

     Foreign  currencies -- All assets and  liabilities  expressed in currencies
     other than US  Dollars  (US$),  Overseas'  functional  currency,  have been
     translated into US Dollars at the rates of exchange  approximating those at
     the date of the transactions. Resulting exchange differences are recognized
     in the  profit  and  loss  account.  The  financial  statements  have  been
     translated from US Dollars to British pounds sterling  ((pound))  utilizing
     the exchange rate prevailing at the period end for the balance sheet and at
     the  average  rate for the period for all  profit  and loss  accounts.  Any
     difference  in the  translation  process has been  recorded as  accumulated
     other  comprehensive  income in the  common  stock  equity  section  of the
     balance sheet.

     Amortization  of debt issue  costs -- The  discount  and debt  issue  costs
     relating to the issuance of the Guaranteed Notes have been deferred and are
     being  amortized on a straight line basis over the life of the debt,  which
     does not differ significantly from the interest method.

     Use of estimates -- The preparation of Overseas' financial  statements,  in
     conformity  with  US  GAAP,  requires  management  to  make  estimates  and
     assumptions about future events that affect the reporting and disclosure of
     assets and liabilities at the balance sheet dates and the reported  amounts
     of  revenue  and  expense  during  the  period  covered  by  the  financial
     statements. In the event estimates and/or assumptions prove to be different
     from actual amounts,  adjustments are made in subsequent periods to reflect
     more current information.

     Cash and cash  equivalents  -- Cash  equivalents  consist of highly  liquid
     investments, which are readily convertible into cash and have maturities of
     three months or less.

     Income taxes -- Deferred  income taxes are  determined  under the liability
     method. Deferred income taxes represent liabilities to be paid or assets to
     be received in the future and reflect the tax  consequences on future years
     of temporary  differences  between the tax bases of assets and  liabilities
     and their financial reporting amounts. Future tax rate changes would affect
     those  deferred tax  liabilities  or assets in the period when the tax rate
     change is enacted.

     Future  tax  benefits,  such  as  net  operating  loss  carryforwards,  are
     recognized to the extent that  realization  of such benefits is more likely
     than not.

     Dividends -- Dutch law  prescribes  that no dividends can be declared until
     all losses, if any, have been recovered.

2.   Guaranteed Notes

     On October 10, 1997,  Overseas issued US$ 500 million  aggregate  principal
     amount of Guaranteed Notes. The Guaranteed Notes were issued in two series;
     US$ 200 million  7.375% Notes due 2017 and US$ 300 million  Notes 7.50% due
     2027. The Guaranteed Notes are unconditionally  guaranteed by TEG. Interest
     is payable  semi-annually  in  arrears  on April 15 and  October 15 in each
     year,  beginning April 1998. No principal payments on either series are due
     until the Guaranteed Notes are due.


                                      F-68
<PAGE>

Energy Group Overseas B.V.
NOTES TO THE FINANCIAL STATEMENTS (continued)


3.   Common stock equity

     The  authorized  share  capital of Overseas  consists  of 200,000  ordinary
     shares of NLG 1 each. As at March 31, 1998,  40,000 shares  ((pound)13,000)
     were  issued  and fully  paid up.  All  shares  are held by a wholly  owned
     subsidiary of TEG.

4.   Related party transactions

     At  March  31,  1998,  Overseas  had a  long-term  loan  to a  wholly-owned
     subsidiary  of TEG  (Related  Party  Obligor)  of  (pound)297,053,000.  The
     long-term loan balance equals the principal amount of the Guaranteed Notes.
     Overseas had interest receivable from the Related Party Obligor relating to
     the long-term loan of  (pound)10,049,000 at March 31, 1998. Interest income
     of  (pound)10,268,000  and (pound)3,263,000 for the periods ended March 31,
     1998 and May 18, 1998, respectively, was attributable to interest earned on
     the long-term loan to the Related Party Obligor.  Additional funding in the
     amount of (pound)11,272,000  was received from the Related Party Obligor in
     April of 1998.

     Overseas  will at all times earn a net spread of 12.5 basis points  between
     the rate  Overseas  pays on the  Guaranteed  Notes  and the  rate  Overseas
     charges the Related Party Obligor.

     Additionally,  the  Related  Party  Obligor  has  agreed to  discharge  and
     indemnify  Overseas  for the costs  incurred  by  Overseas  in issuing  the
     Guaranteed Notes. The amortization charges shown in the statement of income
     are directly offset by the amortization income charged to the Related Party
     Obligor.  The  (pound)3,128,000  balance at March 31, 1998  represents  the
     remaining   unamortized  discount  and  debt  issue  costs  which  will  be
     recognized  in the  statement  of  income  over the life of the  Guaranteed
     Notes.

5.   Taxes

     All profit before tax is taxed in The Netherlands.

     A minimum taxable income, calculated as the 12.5 basis point spread between
     interest income and interest expense, must be utilized for determination of
     income tax expense if it exceeds Overseas' pre-tax income.

     During the period from April 1, 1998 through May 18, 1998,  additional  tax
     expense was incurred as the minimum  taxable income exceeded actual pre-tax
     income.  Any benefit from  additional  tax expense  relating to the minimum
     taxable income can be carried forward for a three year period. Overseas has
     provided  for a full  valuation  reserve  against the deferred tax asset of
     (pound)2,000 at May 18, 1998 as it is more likely than not that the benefit
     will not be recognized.

     During the period ended March 31, 1998, the Dutch statutory rate for income
     under NGL 100,000 was  decreased by 1% from 36% for income  earned  through
     December  31,  1997 to 35% for income  earned on or after  January 1, 1998.
     There was no change in the statutory rate for income over NGL 100,000.

                                                 Period from        Period from
                                                  formation        April 1, 1998
                                                   through             through
                                                March 31, 1998     May 18, 1998
                                                --------------     ------------
                                                       ((pound) thousand)

Tax at Dutch statutory rate on pre-tax income          59                  16

Movement on valuation allowance                        --                   2
                                                   ------              ------
Tax expense                                            59                  18
                                                   ======              ======



                                      F-69
<PAGE>

Energy Group Overseas B.V.
NOTES TO THE FINANCIAL STATEMENTS (continued)


6.   Fair value of financial instruments

     The carrying  amount and fair value of the material  financial  instruments
     used by Overseas are as follows:

                                                        As of March 31, 1998
                                                   -----------------------------
                                                   Carrying               Fair
                                                    amount                value
                                                   --------              -------
                                                            ((pound) thousand)

   Guaranteed Notes                                 296,477              306,388
   Long-term loan to Related Party Obligor          297,053              306,981

     The fair  value  of the  Guaranteed  Notes  and the  long-term  loan to the
     Related Party Obligor varies with market conditions and is estimated based
     on trading levels at March 31, 1998.

     The carrying amounts of all other assets and liabilities  approximate their
     fair values because of the short maturity of these instruments.

7.   Subsequent events

     On May 19, 1998 TXU Acquisitions Limited (TXU Acquisitions), a wholly-owned
     subsidiary  of Texas  Utilities  Company,  now doing  business as TXU Corp,
     acquired  control of TEG. On October 9, 1998,  due to a downgrading  of the
     credit rating on the Guaranteed  Notes, the interest rate on both series of
     Guaranteed Notes increased by five basis points.  Overseas will continue to
     maintain its 12.5 basis point spread. In October 1998, in connection with a
     restructuring of TEG and its subsidiaries,  Overseas and its direct holding
     company were sold to another  wholly-owned  subsidiary of TXU  Acquisitions
     and that  subsidiary  assumed the  obligations of the Related Party Obligor
     under the long-term  intercompany  loan. In addition,  TXU Eastern Holdings
     Limited,  an indirect 90% holding company of TXU  Acquisitions,  guaranteed
     the Guaranteed Notes.





                                      F-70
<PAGE>

TXU Europe Limited and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEET (unaudited)
((pound) million)


                                                                       As of
                                                                   June 30, 1999
                                                                   -------------
Assets

Property, plant and equipment, net                                         2,559
                                                                           -----

Current assets
     Cash and cash equivalents                                               578
     Accounts receivable (net of allowance for uncollectible accounts)       307
     Inventories                                                             125
     Other current assets                                                     88
                                                                           -----

Total current assets                                                       1,098

Investments
     Restricted cash                                                         732
     Other                                                                   279
                                                                           -----

Total investments                                                          1,011
                                                                           -----

Deferred debits
     Goodwill (net of accumulated amortization of (pound)94 million)       3,430
     Prepayments for pensions                                                256
     Other deferred debits                                                   144
                                                                           -----

Total deferred debits                                                      3,830
                                                                           -----

Total assets                                                               8,498
                                                                           =====






The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.


                                      F-71
<PAGE>

TXU Europe Limited and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEET (unaudited)
((pound) million, except for number of shares and par value)

<TABLE>
<CAPTION>
                                                                                       As of
                                                                                   June 30, 1999
                                                                                   -------------
<S>                                                                                      <C>
Capitalization and liabilities

Capitalization
     Common stock (3,000,000,000 shares at US$1 par and 100 deferred shares at
         (pound)1 par authorized) 2,455,705,299 shares and 100 deferred shares
         issued and outstanding                                                          1,467
     Retained earnings                                                                     152
     Accumulated other comprehensive loss                                                  (14)
                                                                                        ------
     Total common stock equity                                                           1,605

     Minority interest                                                                     199

     Long-term debt less amounts due currently                                           4,538
                                                                                        ------
     Total capitalization                                                                6,342
                                                                                        ------


Current liabilities
     Notes payable - banks                                                                 252
     Long-term debt due currently                                                          378
     Accounts payable                                                                      395
     Taxes accrued                                                                         203
     Other current liabilities                                                             194
                                                                                        ------
     Total current liabilities                                                           1,422
                                                                                        ------


Deferred credits and other noncurrent liabilities
     Deferred income taxes, net                                                            355
     Provision for unfavorable contracts                                                   242
     Other deferred credits and noncurrent liabilities                                     137
                                                                                        ------
     Total deferred credits and noncurrent liabilities                                     734
                                                                                        ------
Commitments and contingencies (Note 4)                                                      --

Total capitalization and liabilities                                                     8,498
                                                                                        ------
</TABLE>



The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.



                                      F-72
<PAGE>

TXU Europe Limited and Subsidiaries
CONDENSED STATEMENTS OF CONSOLIDATED INCOME (unaudited)
((pound) million)

<TABLE>
<CAPTION>
                                                          Predecessor               Successor
                                                         ------------    -----------------------------
                                                          Period from     Period from
                                                          January 1,       formation      Six months
                                                         1998 through       through          ended
                                                         May 18, 1998    June 30, 1998   June 30, 1999
                                                         ------------    -------------   -------------
<S>                                                             <C>               <C>           <C>
Operating revenues                                              1,563             326           1,986
                                                           ----------      ----------      ----------
Costs and expenses
     Purchased power                                              743             141             864
     Gas purchased for resale                                     281              59             447
     Operation and maintenance                                    375              70             270
     Depreciation and amortization                                 73              24             117
                                                           ----------      ----------      ----------
Total operating expenses                                        1,472             294           1,698
                                                           ----------      ----------      ----------
Operating income                                                   91              32             288

Other income (expense) - net                                        1              13             (10)
                                                           ----------      ----------      ----------
Income before interest, income taxes and minority
   interest                                                        92              45             278

Interest income                                                    35              21              29

Interest expense, net of capitalized interest                      76              44             166
                                                           ----------      ----------      ----------
Income before income taxes and minority interest                   51              22             141

Income tax expense                                                 35               9              56
                                                           ----------      ----------      ----------
Income before minority interest                                    16              13              85

Minority interest                                                  --               3               9
                                                           ----------      ----------      ----------
Net income                                                         16              10              76
                                                           ==========      ==========      ==========
</TABLE>

The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.


                                      F-73
<PAGE>

TXU Europe Limited and Subsidiaries
CONDENSED STATEMENTS OF CONSOLIDATED COMPREHENSIVE INCOME (unaudited)
((pound) million)

<TABLE>
<CAPTION>
                                                        Predecessor            Successor
                                                       ------------    ----------------------------
                                                        Period from     Period from
                                                        January 1,       formation       Six months
                                                       1998 through       through          ended
                                                       May 18, 1998    June 30, 1998   June 30, 1999
                                                       ------------    -------------   -------------
<S>                                                             <C>           <C>             <C>
Net income                                                      16            10              76

Other comprehensive income

     Unrealized loss on securities classified as
       available for sale                                       (4)           (8)             (6)
     Cumulative translation adjustment                          --            --              --
                                                          --------      --------        --------
Comprehensive income                                            12             2              70
                                                          ========      ========        ========

</TABLE>


The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.


                                      F-74
<PAGE>

TXU Europe Limited and Subsidiaries
CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS (unaudited)
((pound) million)

<TABLE>
<CAPTION>
                                                                      Predecessor                      Successor
                                                                      -----------        ---------------------------------
                                                                      Period from         Period from
                                                                       January 1,          formation          Six months
                                                                      1998 through          through              ended
                                                                      May 18, 1998       June 30, 1998       June 30, 1999
                                                                      ------------       -------------       -------------
<S>                                                                            <C>               <C>                   <C>
Cash flows - operating activities
     Net income                                                                 16                  10                  76
     Adjustments to reconcile net income to cash provided by
     operating activities:
         Depreciation and amortization                                          73                  24                 117
         Deferred income taxes                                                 (43)                (44)                 31
         Net gain on sale of assets                                             (1)                 --                  --
         Minority interest                                                      --                   3                   9
         Undistributed equity in earnings of TEG                                --                  (2)                 --
         Changes in operating assets and liabilities                           109                 126                 180
         Other                                                                  --                  --                 (35)
                                                                         ---------           ---------           ---------
     Cash provided by operating activities                                     154                 117                 378
                                                                         ---------           ---------           ---------
Cash flows - investing activities
         Acquisition of TEG (net of cash acquired of $2,011)                    --              (1,432)                 --
         Capital expenditures                                                 (112)                (33)               (124)
         Investments                                                           (30)                 --                 (60)
         Other                                                                   3                  --                   2
                                                                         ---------           ---------           ---------
     Cash used in investing activities                                        (139)             (1,465)               (182)
                                                                         ---------           ---------           ---------
Cash flows - financing activities
     Net borrowings under the:
         Senior notes                                                           --                  --                 921
         Term facility                                                          --                  --                 750
         Revolving credit facility                                              --                  --                 233
         Acquisition facility                                                   --               1,656                  --
         Interim facility                                                       --                  75                  --
         Other long-term debt                                                    6                  --                 109
         Issuance of common stock to parent                                     --               1,467                  --
     Retirements of:
         Acquisition facility                                                   --                  --                (750)
         TXU Corp note payable                                                  --                  --                (682)
         Other long-term debt                                                  (50)                (64)               (377)
     Change in notes payable - banks                                            21                   8                (280)
     Receivable financing                                                      150                  --                  --
     Change in minority interest                                                --                 166
     Debt financing cost                                                        --                 (36)                 (9)
     Dividends paid                                                           (100)                 --                  --
                                                                         ---------           ---------           ---------
Cash provided by financing activities                                           27               3,272                 (85)
                                                                         ---------           ---------           ---------
Net change in cash and cash equivalents                                         42               1,924                 111
                                                                         ---------           ---------           ---------
Cash and cash equivalents - beginning balance                                  684                  --                 467
                                                                         ---------           ---------           ---------
Cash and cash equivalents - ending balance                                     726               1,924                 578
                                                                         =========           =========           =========
Non-cash transactions:
     Issuance of loan notes                                                     --                  85                  --
     Advances from TXU Corp                                                     --                 844                  --
</TABLE>

The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.


                                      F-75
<PAGE>

TXU Europe Limited and Subsidiaries
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

1.   Significant Accounting Policies

     The condensed  consolidated  financial  statements  of TXU Europe  Limited,
     formerly known as TXU Eastern  Holdings  Limited (the  Company),  have been
     prepared on the same basis as the  audited  financial  statements  included
     elsewhere  in this  registration  statement,  and,  in the  opinion  of the
     Company's management,  all adjustments (consisting of only normal recurring
     accruals)  necessary for a fair  presentation  of the results of operations
     and financial position have been included herein.

     The Company  defers the effect of changes in the market value of derivative
     financial instruments for contracts for differences and electricity forward
     agreements,  which are used to hedge firm  commitments,  to the period when
     the related transaction is completed. In the event that an overall analysis
     of the firm commitments being hedged indicates that the Company is in a net
     loss  position,   a  provision  is  made  for  these  anticipated   losses.
     Transactions  that are entered into that do not meet the criteria for hedge
     accounting are marked to market on the balance sheet at the period end, and
     the unrealized gain or loss is recognized in income for that period.

2.   Long-term Debt

     On May  13,  1999,  a  subsidiary  of the  Company  issued  US$1.5  billion
     ((pound)921  million)  worth of  Senior  Notes in  three  tranches:  US$350
     million  ((pound)215  million),  6.15%  due May 15,  2002;  US$650  million
     ((pound)399   million),   6.45%  due  May  15,  2005;  and  US$500  million
     ((pound)307 million), 6.75% due May 15, 2009. The proceeds of this issuance
     were used to repay the note  payable  to TXU Corp and to reduce  borrowings
     under the  Sterling  Credit  Agreement  and for other  corporate  purposes.
     Shortly  thereafter,  the Company  entered into various  interest  rate and
     currency  swaps that in effect  changed the interest rate on the borrowings
     from fixed to variable based on LIBOR, and fixed the principal amount to be
     repaid in sterling.

     The fair value of the new Senior Notes was  (pound)0.9  billion at June 30,
     1999. The fair value of the interest rate swaps was (pound)21 million.  The
     average pay rate and the average receive rate on the related  interest rate
     swaps were 5.99% and 6.48%, respectively.

3.   Lines of Credit and Other Credit Facilities

     Lines of  credit - The  amended  Sterling  Credit  Agreement  provides  for
     borrowing  of  up  to  (pound)1.275  billion  and  has  two  facilities:  a
     (pound)750  million term facility which will terminate on March 2, 2003 and
     a  (pound)525  million  revolving  credit  facility  which has a (pound)200
     million 364-day tranche (Tranche A) and a (pound)325  million tranche which
     terminates  March 2, 2003  (Tranche B). The Company and TXU Finance are the
     only permitted  borrowers under the amended Sterling Credit Agreement.  The
     amended Sterling Credit Agreement allows for borrowings at various interest
     rates based on the prevailing rates in effect in the countries in which the
     borrowings originate. As of June 30, 1999, (pound)750 million of borrowings
     were  outstanding  under the term facility,  and  approximately  (pound)173
     million were outstanding  under Tranche B. On May 18, 1999, $198 million in
     letters of credit  issued  under the  Sterling  Credit  Agreement/Revolving
     Credit Facility  matured and were not renewed.  The amended Sterling Credit
     Agreement is unsecured.

     Eastern   Electricity  also  has  a  separate  revolving  credit  facility,
     terminating  March 2, 2003, for  short-term  borrowings of up to (pound)250
     million to be used for Eastern  Electricity's  general corporate  purposes.
     There were no  borrowings  outstanding  at June 30,  1999 under the Eastern
     Electricity Revolving Credit Facility.

     Promissory  note  program  - The  Company  has a one year  promissory  note
     program issued within the Czech  Republic,  which has been utilised to fund
     its  investment in SME and Teplarny Brno a.s. The note bears interest at an
     annual rate  determined  on the date of issuance  based on PRIBOR plus 0.7%
     which was 13.89%. At June 30, 1999, (pound)57 million was outstanding under
     the promissory note program.

     Receivables  Financing  - Eastern  has  facilities  with  Citibank  N.A. to
     provide  financing  through  trade  accounts   receivable  whereby  Eastern
     Electricity   may  sell  up  to  (pound)300   million  of  its  electricity
     receivables and,  beginning June 11, 1999, TXU Finance (No. 2) Limited may
     borrow  up  to  an  aggregate  of  (pound)275


                                      F-76
<PAGE>


TXU Europe Limited and Subsidiaries
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

3.   Lines of Credit and Other Credit Facilities (unaudited)
     million,  collateralized by additional  receivables of Eastern Electricity,
     through a  short-term  note issue  arrangement.  The program has an overall
     program limit of (pound)550 million.

     Through March 31, 1999, the electricity  receivable  financings were in the
     form  of  short-term  loans  collateralized  by  Eastern's  trade  accounts
     receivable.  Subsequent to March 31, 1999, the program was  restructured so
     that a portion of the  receivables are sold outright rather than being used
     to collateralize  short-term  borrowings.  Eastern Electricity  continually
     sells additional receivables to replace those collected.  At June 30, 1999,
     accounts  receivable  of  Eastern  were  reduced by  (pound)255  million to
     reflect the sales of the receivables  under the new program.  An additional
     (pound)45 million of receivables remain as collateral for short-term loans.
     At June 30,  1999,  TXU Finance  (No. 2) Limited  had  borrowed  (pound)150
     million  through  the note issue  arrangement.  The  borrowings  by Eastern
     Electricity and TXU Finance (No. 2) Limited bear interest at an annual rate
     based on commercial  paper rates plus 0.225%,  which was 5.225% at June 30,
     1999.

     Letters of credit - At June 30,  1999,  there were  outstanding  letters of
     credit  totalling  (pound)78  million  for which  the  Company  would  have
     reimbursement obligations.

4.   Contingencies

     The Company is subject to business risks that are actively managed to limit
     exposures.

     In February,  1997 the official  government  representative  of  pensioners
     (Pensions Ombudsman) made a determination against the National Grid Company
     plc  (National  Grid) and its group  trustees with respect to complaints by
     two  pensioners in National  Grid's section of the ESPS relating to the use
     of the pension fund  surplus  resulting  from the March 31, 1992  actuarial
     valuation of the National  Grid section to meet certain  costs arising from
     the  payment  of  pensions  on  early  retirement  upon  reorganization  or
     downsizing.  These  determinations were set aside by the High Court on June
     10, 1997 and the arrangements  made by National Grid and its group trustees
     in dealing  with the surplus  were  confirmed.  The two  pensions  have now
     appealed against this decision and judgement has now been received although
     a final order is awaited.  The appeal was allowed  endorsing  the  Pensions
     Ombudsman's   determination  that  the  corporation  was  not  entitled  to
     unilaterally deal with any surplus.  If a similar complaint were to be made
     against Eastern in relation to its use of actuarial  surplus in its section
     of the ESPS, it would vigorously defend the action,  ultimately through the
     courts.  However, if a determination were finally to be made against it and
     upheld by the courts,  Eastern could have a potential liability to repay to
     its  section  of the ESPS an amount  estimated  by the  Company to be up to
     (pound)45 million (exclusive of any future applicable interest charges).

     On May 19, 1998 a complaint was filed by Optimum  Solutions Limited against
     National Grid,  Yorkshire  Electricity  Group plc, Eastern  Electricity and
     Logica Plc. Yorkshire  Electricity and Eastern Electricity are both members
     of the electricity trading market in England and Wales (the Pool).  Optimum
     Solutions  Limited  alleges  breach of confidence in respect of information
     supplied in the context of the development of the trading  arrangements for
     the 1998  liberalization  of  electricity  supply in England and Wales,  or
     Trading  Arrangements.  Optimum  Solutions  Limited requests an unspecified
     amount of damages relating to breach of contract,  an unspecified amount of
     equitable  compensation  for  misuse of the  confidential  information  and
     return of  material  alleged to  contain  confidential  information.  It is
     alleged that the Pool has made use of the  confidential  information in the
     development of the Trading  Arrangements and that Eastern  Electricity made
     use of it in using the system  developed by the Pool for trading  purposes.
     The action against Eastern Electricity is being strenuously  defended.  The
     Company cannot predict the outcome of this proceeding.

     On  January  25,  1999,  the  Hindustan   Development   Corporation  issued
     proceedings in the Arbitral  Tribunal in Delhi,  India against TEG claiming
     damages of US$413 million for breach of contract  following the termination
     of a Joint  Development  Agreement  dated  March 20,  1997  relating to the
     construction,


                                      F-77


<PAGE>

TXU Europe Limited and Subsidiaries
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

4.   Contingencies (continued)

     development  and  operation  of a  lignite  based  thermal  power  plant at
     Barsingsar,  Rajasthan. The Company is vigorously defending this claim. The
     Company cannot predict the outcome of this proceeding.

     In November  1998,  five  complaints  were filed  against  subsidiaries  of
     Eastern by five of their former sales agencies.  The agencies claim a total
     of (pound)104 million arising from the summary  termination for the claimed
     fundamental  breach of their  respective  contracts in April 1998. The five
     agencies are  claiming  damages for failure to give  reasonable  notice for
     compensation under the UK Commercial Agents Regulations 1994. These actions
     are all being defended strenuously,  and counterclaims have been filed. The
     Company cannot predict the outcome of these claims and counterclaims.

     General - In addition to the above,  the Company and its  subsidiaries  are
     involved in various  legal and  administrative  proceedings  arising in the
     ordinary  course  of its  business.  The  Company  believes  that  all such
     lawsuits  and  resulting  claims  would not have a  material  effect on its
     financial position, results of operation or cash flows.

     Financial  Guarantees - TEG has  guaranteed  up to $110 million  ((pound)70
     million at June 30, 1999) of certain  liabilities  that may be incurred and
     payable by the purchasers of the  businesses  sold in the Peabody Sale with
     respect  to the  Peabody  Holding  Company  Retirement  Plan  for  Salaried
     Employees,  the Powder River Coal Company  Retirement  Plan and the Peabody
     Coal UMWA Retirement Plan, subject to certain specified conditions.

     TEG entered into various  guarantees  of  obligations  of affiliates of its
     former  subsidiary   Citizens  Power  LLC,  arising  under  power  purchase
     agreements and note purchase agreements in connection with various Citizens
     Power  energy  restructuring   projects,   as  well  as  various  indemnity
     agreements in connection  with such projects.  The Company and TEG continue
     to be the guarantor or the  indemnifying  party,  as the case may be, under
     these various  agreements.  In connection with the acquisition,  letters of
     credit were issued under the Sterling Credit Facility in the amount of $198
     million ((pound)125 million) to support certain debt financings  associated
     with these  restructuring  projects.  The letters of credit  matured in May
     1999 and were not renewed.

     As  a  consequence  of  a   restructuring   whereby  a  subsidiary  of  TXU
     Acquisitions  transferred Eastern to another wholly-owned subsidiary of TXU
     Acquisitions,  the Company and certain other  affiliated UK subsidiaries of
     TXU Corp may be required to make  certain  adjustments  to the  guarantees,
     which  the  Directors  of the  Company  do not  currently  expect to have a
     material adverse impact on the Company.



                                      F-78
<PAGE>

TXU Europe Limited and Subsidiaries
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

5.   Segments

<TABLE>
<CAPTION>
                                          Period from January 1, 1998       Period from formation
                                                   through                        through                  Six months ended
                                                 May 18, 1998                  June 30, 1998                 June 30, 1999
                                          --------------------------     --------------------------     --------------------------
                                           Revenues     Contribution      Revenues     Contribution      Revenues     Contribution
                                          ----------    ------------     ----------    ------------     ----------    ------------
                                                ((pound)million)            ((pound)million)               ((pound)million)
<S>                                            <C>              <C>             <C>             <C>          <C>              <C>
Energy retail                                    628            (26)            157             (4)            777            (37)
Energy management and generation                 764             91             116             10             983            171
Networks                                         168             76              44             15             220             94
Other                                              3             (2)              9              3               6              2

Cost of capital elimination                       --             50              --             16              --             69
Unallocated corporate costs                       --            (42)             --             --              --            (48)
                                          ----------     ----------      ----------     ----------      ----------     ----------
         Total (UK GAAP)                       1,563            147             326             40           1,986            251
                                          ----------     ----------      ----------     ----------      ----------     ----------

Purchase accounting and US GAAP
   adjustments                                    --            (55)             --              5              --             27
                                          ----------     ----------      ----------     ----------      ----------     ----------

Income before interest, income
   taxes and minority interest                    --             92              --             45              --            278
                                          ==========     ==========      ==========     ==========      ==========     ==========
</TABLE>

     As set out above, contribution is defined as operating profit and a
     notional charge for the cost of capital.

6.   Subsequent Events

     The regulation of distribution  and supply charges is currently  subject to
     review by the Office of Gas and Electricity Markets covering England, Wales
     and  Scotland  (OFGEM).  On August 12,  1999,  OFGEM  issued a draft report
     proposing  a  range  of   substantial   net  revenue   reductions  for  the
     distribution  businesses of all Regional  Electric  Companies in the UK. In
     October 1999, OFGEM is expected to issue proposed price adjustments for the
     electric supply  businesses.  The final OFGEM report is expected at the end
     of November 1999 and both  distribution  and supply price  adjustments  are
     expected to become  effective  April 1, 2000.  The Company is analyzing the
     draft  proposal  and  cannot  predict at this time  either the final  price
     adjustments  that will be applicable  to Eastern or the ultimate  impact of
     such adjustments on the Company's financial position, results of operations
     or cash flows.

     In September  1999,  Eastern  announced that it was to form a joint venture
     company  with  Pohjolan  Voima Oy,  Finland's  second  largest  electricity
     generator.  The joint venture  company will be owned 81% by Eastern and 19%
     by Pohjolan  Voima Oy. As part of the  transaction  the joint  venture will
     acquire  approximately  600 MW of Pohjolan  Voima Oy's  thermal  generating
     capacity.  Eastern will pay approximately  (pound)200 million for its share
     of the joint  venture.


                                      F-79

<PAGE>


TXU Europe Limited (formerly known as TXU Eastern Holdings Limited)
Unaudited Condensed Combined Pro Forma Statement of Income
For the Year ended December 31, 1998


     As of May  19,  1998,  TXU  Acquisitions  Limited  (TXU  Acquisitions),  an
indirect wholly-owned  subsidiary of Texas Utilities Company (now doing business
as and referred to herein as TXU Corp), acquired control of The Energy Group PLC
(now known as Energy  Holdings (No. 3) Limited)  (TEG).  TXU Europe Limited
(formerly known as TXU Eastern Holdings Limited) (the Company), an indirect
wholly-owned  subsidiary of TXU Corp, indirectly owns 90% of TXU Acquisitions,
and another indirect  wholly-owned  subsidiary of TXU Corp owns the remaining
10%.

     Immediately prior to the purchase of TEG by TXU Acquisitions,  subsidiaries
of TEG  completed the sale of TEG's US and  Australian  coal  businesses  and US
energy  marketing  operations  (Peabody  Sale).  The  TEG  businesses  acquired,
exclusive of those  operations  sold in the Peabody Sale, are referred to as the
"TEG  Businesses  Acquired",  and include Eastern Group plc (Eastern) and Energy
Group Overseas B.V., a finance subsidiary (Overseas).

     The following  unaudited  condensed  combined pro forma statement of income
for the year ended  December  31, 1998 (the Pro Forma  Statement  of Income) has
been prepared  from,  and should be read in  conjunction  with,  the  historical
consolidated financial statements and notes thereto of the Company,  Eastern and
Overseas included elsewhere in this prospectus.  The Pro Forma Statement of
Income assumes that the acquisition of the TEG Businesses  Acquired  occurred
on  January  1,  1998.  The  historical  information  included  in the Pro Forma
Statement of Income has been prepared in accordance with US GAAP.

     The acquisition of TEG by TXU Acquisitions was accounted for as a purchase.
The Pro Forma  Statement  of  Income  includes  the  effects  of fair  value and
purchase accounting adjustments.

     The Pro  Forma  Statement  of  Income  combines  the  unaudited  historical
condensed  statements  of  consolidated  income of Eastern and  Overseas for the
three  months  ended  March 31, 1998 and the audited  historical  statements  of
consolidated  income (loss) of Eastern and Overseas for the period from April 1,
1998 to May 18,  1998 with the  audited  historical  statement  of  consolidated
income of the  Company for the period from  formation  to December  31, 1998 and
gives effect to the pro forma adjustments described in the Notes hereto. The pro
forma  adjustments  reflect  estimates  made by the Company and  assumptions  it
believes  to be  reasonable.  The Pro  Forma  Statement  of Income  includes  an
estimate of the  financing  charge as if the  acquisition  financing had been in
place for the whole period. The pro forma information has not taken into account
any  significant  changes  in future  operating  activities  that may occur as a
result of the acquisition.


                                      P-1
<PAGE>



TXU Europe Limited (formerly known as TXU Eastern Holdings Limited)

     The Unaudited  Condensed Combined Pro Forma Statement of Income is provided
for illustrative purposes only and does not purport to represent what the actual
results of operations would have been if the purchase had occurred on January 1,
1998, nor is it necessarily indicative of future operating results.

<TABLE>
<CAPTION>
                                         TEG Business Acquired                          The Company
                                   ---------------------------------       --------------------------------------------------
                                              Historical                    Historical                  Pro Forma
                                   ---------------------------------       ------------       -------------------------------
                                                                           Period from
                                     Three Month        Period from        Formation to                           Year ended
                                       ended          April 1 to May       December 31,        Pro forma         December 31,
                                   March 31, 1998        18, 1998             1998            Adjustments            1998
                                   --------------     --------------       ------------       -----------        ------------
<S>                                     <C>                  <C>              <C>                 <C>                  <C>
Operating revenues                      1,100                425              2,165                  0                 3,690
Costs and expenses                        996                436              1,851               (101)(a)             3,182
                                       ------             ------             ------             ------                ------
Operating income (loss)                   104                (11)               314                101                   508
Other income (deductions)                   4                  1                 46                (20)(b)                31
Interest income                            23                 12                 64                (24)(c)                75
Interest expense                          (60)               (31)              (269)               (56)(d)              (416)
                                       ------             ------             ------             ------                ------
Income (loss) before income
taxes                                      71                (29)               155                  1                   198
Income tax expense
(benefit)                                  30                 (6)                67               --                      91
                                       ------             ------             ------             ------                ------
Income (loss) before
minority interest                          41                (23)                88                  1                   107
Minority interest                          --                 --                 11                  2(e)                 13
                                       ------             ------             ------             ------                ------
Net income (loss)                          41                (23)                77                 (1)                   94
                                       ======             ======             ======             ======                ======
</TABLE>

    See Notes to Unaudited Condensed Combined Pro Forma Statement of Income.


                                      P-2

<PAGE>


TXU Europe Limited (formerly known as TXU Eastern Holdings Limited)

Notes to Unaudited Condensed Combined Pro Forma Statement of Income


     The amounts for the TEG Businesses Acquired are comprised of the following:

<TABLE>
<CAPTION>
                              Three Months Ended March 31, 1998          Period from April 1 through May 18, 1998
                        -------------------------------------------     ------------------------------------------

                        Eastern     Overseas    Other(1)      Total     Eastern     Overseas    Other(1)     Total
                        -------     --------    --------      -----     -------     --------    --------     -----
                                                                 ((pound) million)
<S>                       <C>            <C>         <C>      <C>           <C>          <C>         <C>        <C>
Operating revenues        1,100          --          --       1,100         425          --          --         425
Operating expenses          996          --          --         996         436          --          --         436
                         ------      ------      ------      ------      ------      ------      ------      ------
Operating income
  (loss)                    104          --          --         104         (11)         --          --         (11)
Other income                  4          --          --           4           1          --          --           1
Interest income              23           6          (6)         23          12           3          (3)         12
Interest expense            (54)         (6)         --         (60)        (28)         (3)         --         (31)
                         ------      ------      ------      ------      ------      ------      ------      ------
Income (loss)
 before income taxes         77          --          (6)         71         (26)         --          (3)        (29)
Income tax expense
   (benefit)                 32          --          (2)         30          (5)         --          (1)         (6)
                         ------      ------      ------      ------      ------      ------      ------      ------
Net income (loss)            45          --          (4)         41         (21)         --          (2)        (23)
                         ======      ======      ======      ======      ======      ======      ======      ======
</TABLE>

(1) Other  represents  the  elimination  of  intercompany  interest  income on a
long-term loan between Overseas and another subsidiary of TEG.

Summary of Pro Forma Adjustments:

(a) Costs and expenses
                                                          ((pound) million)
  (1) Unfavorable electricity and gas contracts                  (29)
  (2) Fair value of leased assets                                (10)
  (3) Leases                                                     (86)
  (4) Goodwill amortization                                        24
                                                               ------
                           Total                                (101)

(1) Represents reversal of operating expenses, primarily for electricity and gas
purchases,  recorded by Eastern,  to the extent that a liability for the present
value of unfavorable commitments,  obligations and contracts is made in purchase
accounting.

(2) Represents impact of purchase accounting adjustments relating to the
fair value of leased assets.


(3) Represents impact of purchase accounting adjustments relating to the
establishment of long-term debt associated with payments, both fixed and those
considered virtually certain, under the lease terms ((pound)61 million) and
adjustment for the  amortization of operating lease payments and capitalized
leases over the revised estimated  economic life of  power  plants under
lease  ((pound)25  million).   Alternative   operating methodologies
employed by TXU Corp extend the  estimated  economic  life of the plants by ten
years.


(4) Goodwill recorded by the Company from the acquisition  totals  approximately
(pound)3.5  billion.  Annual  amortization  over the 40-year  life is  (pound)88
million of which (pound)52 million was recorded during the period from May 19 to
December 31, 1998. The net pro forma  amortization for the period to acquisition
is (pound)36  million  which is  (pound)24  million  greater  than  amortization
recorded by Eastern of (pound)12 million.



                                      P-3
<PAGE>


(b) Other income/deductions
                                                          ((pound) million)
  (1) Equity in net income of TEG                                  (2)
  (2) Earnings on portion of Peabody Sale
          proceeds invested in tax efficient scheme               (18)
                                                                -----
Total                                                             (20)
                                                                =====

(1)  Represents  reversal  of equity in net  income  of TEG  of(pound)2  million
recorded by the Company for its  approximate  22%  interest for the period March
through May 18, 1998.

(2) Represents reversal of earnings of (pound)18 million recorded by the Company
on the portion of the Peabody Sale proceeds invested in a short-term investment.
These proceeds have been used to reduce  Acquisition  debt for the entire period
presented in the pro forma statement of income.

                                                            ((pound) million)
(c)  Interest income                                               (24)
                                                                 =====


     Represents  reversal of interest  earnings on the  remaining  Peabody  Sale
proceeds  invested in cash. These proceeds have been used to reduce  Acquisition
debt for the entire period presented in the pro forma statement of income.

(d) Interest expense

                                                             ((pound) million)
 (1) Interest and fees on Acquisition debt                           (50)
 (2) Interest on unfavorable commitments,
     obligations and unfavorable contracts                            (8)
 (3) Amortization of discount on fair value
     of debt at acquisition                                            2
                                                                  ------
 Total                                                               (56)
                                                                  ======
     (1) The annual pro forma interest expense on debt issued in the
     acquisition is (pound)120 million consisting of interest on the Acquisition
     facility of (pound)55 million (calculated based on the fixed interest rate
     of 7.8% paid by the Company pursuant to a related interest rate swap), on
     the intercompany note to TXU Corp of (pound)59 million (calculated at the
     actual fixed interest rate of 6.7%) and on loan notes of (pound)6 million
     (calculated based upon an assumed interest rate of 7.2%). Interest on the
     loan notes is paid at a variable rate based on LIBOR minus .5%. A 1/8%
     variance of the interest rate on the loan notes would change the annual
     interest by (pound)0.1 million. Pro forma annual amortization of financing
     fees on the Acquisition debt is (pound)12 million. Interest and other
     charges incurred for the period from  formation to December 31, 1998 total
     (pound)82 million. The net pro forma increase in interest expense is
     (pound)50 million.



     (2)  Represents  pro forma annual  interest on the present value of
     unfavorable commitments, obligations and unfavorable contracts of (pound)13
     million, less (pound)12 million incurred for the period to
     December 31, 1998 plus (pound)7 million on imputed interest for a capital
     lease.

     (3) Represents  amortization of fair value  adjustment to debt at
     acquisition of (pound)2 million.

(e) Represents  minority interest on net earnings of TEG Businesses Acquired and
pro forma adjustments.

The Company's total investment to acquire TEG was (pound)4,448 million.


                                      P-4
<PAGE>


                                                               ((pound) million)
The investment was funded as follows:

   Borrowings repaid with cash from Peabody Sale received by TEG      1,314
            prior to the Acquisition
       Proceeds from common stock issued to TXU Corp                  1,467
       Borrowings under Acquisition facilities                          700
       Note issued to TXU Corp for TEG ordinary shares acquired by      882
            TXU Corp in the Share Alternative
       Loan notes                                                        85
                                                                     ------
                               Total                                  4,448
                                                                     ======

TXU  Corp  issued   37,316,884  shares  of  TXU  Corp  common  stock  which  TXU
Acquisitions  offered  to TEG  shareholders  as part of its  Share  Alternative.
105,117,980 of TEG ordinary shares outstanding were tendered by TEG shareholders
and exchanged for TXU Corp common stock. TXU Acquisitions acquired the shares of
TXU Corp common stock from TXU Corp by the issuance of an intercompany  note for
(pound)882 million bearing interest at 6.7% per annum.

                                      P-5

<PAGE>

                          REGISTERED OFFICE OF FUNDING
                                   The Adelphi
                              1-11 John Adam Street
                                     London
                                    WC2N 6HT

                         REGISTERED OFFICE OF TXU EUROPE
                                   The Adelphi
                              1-11 John Adam Street
                                     London
                                    WC2N 6HT

                    TRUSTEE, PAYING AGENT AND TRANSFER AGENT
                              The Bank of New York
                               101 Barclay Street
                            New York, New York 10286

                   LUXEMBOURG PAYING AGENT AND TRANSFER AGENT
                         Kredietbank SA Luxembourgeoise
                           43, Boulevard Royal L-2955
                                   Luxembourg

                              BOOK-ENTRY DEPOSITARY
                              The Bank of New York
                               101 Barclay Street
                            New York, New York 10286

                                 EXCHANGE AGENT
                              The Bank of New York
                               101 Barclay Street
                            New York, New York 10286

                                 LEGAL ADVISORS

                       To the Issuer and the Guarantor as
                              to United States law

    Thelen Reid & Priest LLP            Worsham, Forsythe & Wooldridge, L.L.P.
       40 West 57th Street                        1601 Bryan Street
    New York, New York 10019                     Dallas, Texas 75201

                      To the Issuer and the Guarantor as
                                 to English law

            E.J. Lean                            Norton Rose
        Eastern Group plc                       Kempson House
         Wherstead Park                        Camomile Street
        Ipswich, Suffolk                       London EC3A 7AN
             IP9 2AQ

                                 To the Holders
                            as to United States law
                       Winthrop, Stimson, Putnam & Roberts
                             One Battery Park Plaza
                            New York, New York 10004

                                    AUDITORS
                                Deloitte & Touche
                                   Hill House
                               1 Little New Street
                                 London EC4A 3TR


                                  LISTING AGENT
                         Kredietbank SA Luxembourgeoise
                           43, Boulevard Royal L-2955
                                   Luxembourg


<PAGE>


                 PART II. INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  Indemnification of Directors and Officers.


     Under English law, directors are entitled to an indemnity out of the assets
of the company for liabilities incurred by them in the proper management of the
company's business, other than for wrongful or unauthorized acts.  However,
Section 310 Companies Act 1985 makes void any agreement by a company, whether
contained in a company's articles of association or elsewhere, to indemnify any
director or officer against, or hold him exempt from, any liability which would
otherwise attach to him as a consequence of any illegal act, negligence,
default, breach of duty or breach of trust of which he may be guilty in relation
to the company.


     There are certain exceptions to that general rule:


     (1)  A company is not prevented from purchasing and maintaining insurance
          for any director, officer or auditor against liability; and


     (2)  A company may indemnify any director, officer or auditor against any
          liability incurred by him in successfully defending civil or criminal
          proceedings or in successfully applying for judicial relief from
          liability in the case of honest and reasonable conduct under the
          Companies Act 1985 (i.e., actions under section 727 Companies Act
          1985).


Indemnification with respect to (2) may be done by including Regulation 118 of
Table A in a company's articles.  Regulation 118 states that:

      "subject to the provisions of the Act but without prejudice to any
       indemnity to which a director may otherwise be entitled, every director
       or other officer or auditor of the company shall be indemnified out of
       the assets of the company against any liability incurred by him in
       defending any proceedings, whether civil or criminal in which judgment
       is given in his favour or in which he is acquitted or in connection with
       any application in which relief is granted to him by the court from
       liability for negligence, default, breach of duty, or breach of trust in
       relation to the affairs of the company."


Article 15 of the Articles of Association of TXU Eastern Funding Company
provides as follows:

      "Every Director or other officer of the Company shall be indemnified out
       of the assets of the Company against all losses or liabilities which he
       may sustain or incur in or about the execution of the duties of his
       office or otherwise in relation thereto, including any liability
       incurred by him in defending any proceedings, whether civil or criminal,
       in which judgment is given in his favour or in which he is acquitted or
       in connection with any application under the Act in which relief is
       granted to him by the Court, and no Director or other officer shall be
       liable for any loss, damage or misfortune which may happen to or be
       incurred by the Company in the execution of the duties of his office or
       in relation thereto.  This Regulation shall have effect only in so far as
       its provisions are not avoided by Section 310 of the Companies Act 1985.
       Regulation 118 in Table A shall not apply to the Company."


Article 11.1 of the New Articles of Association of TXU Europe Limited provides
as follows:

       "Subject to the provisions of, and so far as may be consistent with, the
        Statutes, but without prejudice to any indemnity to which a director may
        be otherwise entitled, every director, auditor, secretary or other
        officer of the company shall be entitled to be indemnified by the
        company against all costs, charges, losses, expenses and liabilities
        incurred by him in the execution and/or discharge of his duties and/or
        the exercise of his powers and/or otherwise in relation to or in
        connection with his duties, powers or office including (without
        prejudice to the generality of the foregoing) any liability incurred by
        him in defending any proceedings, civil or criminal, which relate to
        anything done or omitted or alleged to have been done or omitted by


                                      II-1
<PAGE>


        him as an officer or employee of the company and in which judgment is
        given in his favour (or the proceedings are otherwise disposed of
        without any finding or admission of any material breach of duty on
        his part) or in which he is acquitted or in connection with any
        application under any statute for relief from liability in respect of
        any such act or omission in which relief is granted to him by the
        Court."


                                      II-2
<PAGE>

ITEM 21.  Exhibits.

             PREVIOUSLY FILED*
          ----------------------
          WITH FILE
EXHIBIT    NUMBER     AS EXHIBIT
- -------   ---------   ----------

3(a)        **          3(a)       -   Memorandum of Association of TXU Eastern
                                       Funding Company.

3(b)        **          3(b)       -   Articles of Association of TXU Eastern
                                       Funding Company.

3(c)                               -   Memorandum of Association of TXU
                                       Europe Limited.

3(d)                               -   New Articles of Association of TXU
                                       Europe Limited.

4(a)        **          3(e)       -   Indenture (For Unsecured Debt Securities)
                                       dated May 1, 1999.

4(b)        **          4(d)       -   Officer's Certificate establishing 6.15%
                                       senior notes due May 15, 2002 and 6.15%
                                       exchange senior notes due May 15, 2002,
                                       with the forms of notes attached thereto.

4(c)        **          4(c)       -   Officer's Certificate establishing 6.45%
                                       senior notes due May 15, 2005 and 6.45%
                                       exchange senior notes due May 15, 2005,
                                       with the forms of notes attached thereto.

4(d)        **          4(d)       -   Officer's Certificate establishing 6.75%
                                       senior notes due May 15, 2009 and 6.75%
                                       exchange senior notes due May 15, 2009
                                       with the forms of notes attached thereto.

4(e)        **          4(e)       -   Registration Rights Agreement with
                                       respect to the senior notes.

4(f)        **          4(f)       -   Deposit Agreement with respect to the
                                       senior notes and the exchange senior
                                       notes.

4(g)                               -   Revised Form of Letter of Transmittal.

5(a)        **          5(a)       -   Opinion and Consent of E.J. Lean,
                                       General Counsel to TXU Eastern Funding
                                       Company and TXU Europe Limited.

5(b)        **          5(b)       -   Opinion and Consent of Worsham, Forsythe
                                       & Wooldridge, L.L.P., United States
                                       counsel to TXU Eastern Funding Company
                                       and TXU Europe Limited.

5(c)        **          5(c)       -   Opinion and Consent of Thelen Reid
and                      and           & Priest LLP, special United States
8(a)                    8(a)           counsel to TXU Eastern Funding Company
                                       and TXU Europe Limited.

8(b)        ***         8(b)       -   Opinion of Norton Rose, English legal
                                       advisers to TXU Eastern Funding Company
                                       and TXU Europe Limited.


                                      II-3
<PAGE>


             PREVIOUSLY FILED*
          ----------------------
          WITH FILE
EXHIBIT    NUMBER     AS EXHIBIT
- -------   ---------   ----------

10(a)       1-12833     10(a)      -   Facilities Agreement for
           Form 10-Q                   (pound)1,275,000, Credit Facilities,
         (Quarter ended                dated March 24, 1999, among TXU Europe
          March 31, 1999)              Limited, TXU Finance (No. 2) Limited, TXU
                                       Acquisitions Limited, Chase Manhattan
                                       Bank plc, Lehman Brothers International
                                       (Europe), Merrill Lynch Capital
                                       Corporation and the other banks named
                                       therein.

10(b)       1-12833     99(a)      -   Facility Agreement for
           Form 10-Q                   (pound)250,000,000 Revolving Credit
         (Quarter ended                Facility, dated May 21, 1998, among
        September 30, 1998)            Eastern Electricity plc, and Chase
                                       Manhattan plc, Lehman Brothers
                                       International and Merrill Lynch Capital
                                       Corporation as Joint Lead Arrangers, and
                                       The Chase Manhattan Bank, Lehman
                                       Commercial Paper Inc. and Merrill Lynch
                                       Capital Corporation as Underwriters.

10(c)     333-8008 and  4.1        -   Indenture, dated as of October 16, 1997,
           333-8008-1                  Energy Group Overseas B.V. (EGO), The
                                       Energy Group PLC and The Bank of New
                                       York, as Trustee.

10(d)     333-8008 and  4.2        -   Form of 7.375% Series B Guaranteed note
           333-8008-1                  of EGO due 2017.

10(e)     333-8008 and  4.3        -   Form of 7.500% Series B Guaranteed note
           333-8008-1                  of EGO due 2027.

10(f)       1-14576     3.10       -   Deed of Assignment of Rents, dated as of
        Form 20-F, dated               October 28, 1996, among Eastern Merchant
        January 27, 1997               Properties Limited (EMPL), Eastern Group
                                       Finance Limited, Barclays Bank PLC (as
                                       agent) and the banks listed therein.

10(f)-1     1-14576     3.12       -   Guarantee and Indemnity Deed, dated as of
        Form 20-F, dated               October 28, 1996, among Eastern Group plc
        January 27, 1997               Eastern Generation Limited, Eastern
                                       Electricity plc, Barclays Bank PLC,
                                       Barclays De Zoete Wedd Limited, and the
                                       other banks listed therein.

10(f)-2     *****       10(f)-2    -   Amendment dated July 17, 1998 to the
                                       Guarantee and Indemnity Deed, dated as of
                                       October 28, 1996, among Eastern Group
                                       plc, Eastern Generation Limited, Eastern
                                       Electricity plc, Barclays Bank PLC,
                                       Barclays De Zoete Wedd Limited, and the
                                       other banks listed therein.

10(f)-3     *****       10(f)-3    -   Amendment dated March 11, 1999 to the
                                       Guarantee and Indemnity Deed dated as of
                                       October 28, 1996 (as amended and restated
                                       on July 17, 1998), among Eastern Group
                                       plc, Eastern Generation Limited, Eastern
                                       Electricity, Barclays Bank PLC, Barclays
                                       De Zoete Wedd Limited, and the other
                                       banks listed therein.


                                      II-4
<PAGE>


             PREVIOUSLY FILED*
          ----------------------
          WITH FILE
EXHIBIT    NUMBER     AS EXHIBIT
- -------   ---------   ----------

10(g)       1-14576     3.11       -   Standby Credit Facility Agreement, dated
        Form 20-F, dated               as of October 28, 1996, among EMPL and
        January 27, 1997               Eastern Merchant Generation Limited
                                       (EMGL) (as borrowers), Eastern Group plc
                                       (Eastern) and Eastern Generation Limited
                                       (EGL) (as guarantors), Eastern
                                       Electricity plc (EE), The Industrial Bank
                                       of Japan, Limited (as arranger and
                                       agent), The Bank of Nova Scotia, the
                                       Dai-ichi Kangyo Bank, Limited, The Royal
                                       Bank of Scotland plc and Societe Generale
                                       (as co-arrangers), and the financial
                                       institutions listed therein.

10(g)-1     *****       10(g)-1    -   Supplemental Agreement dated July 17,
                                       1998 to the Standby Credit Facility dated
                                       October 28, 1996 among EMPL and EMGL (as
                                       borrowers), Eastern and EGL (as
                                       guarantors), EE, Barclays Capital and The
                                       Royal Bank of Scotland plc (as
                                       arrangers), The Bank of Nova Scotia,
                                       Bayerische Landesbank Girozentrale, The
                                       Dai-Ichi Kangyo Bank, Limited, Den Danske
                                       Bank Aktieselskab, Nationsbank, N.A.,
                                       Royal Bank of Canada Europe Limited, The
                                       Toronto-Dominion Bank and Westdeutsche
                                       Landesbank Girozentrale (as
                                       co-arrangers), The Royal Bank of Scotland
                                       plc (as agent), and the financial
                                       institutions listed therein.

10(g)-2     *****       10(g)-2    -   Amendment dated March 11, 1999 to the
                                       Supplemental Agreement dated July 17,
                                       1998 to the Standby Credit Facility dated
                                       October 28, 1996 among EMPL and EMGL (as
                                       borrowers), Eastern and EGL (as
                                       guarantors), EE, Barclays Capital and The
                                       Royal Bank of Scotland plc (as
                                       arrangers), The Bank of Nova Scotia,
                                       Bayerische Landesbank Girozentrale, The
                                       Dai-Ichi Kangyo Bank, Limited, Den Danske
                                       Bank Aktieselskab, Nationsbank, N.A.,
                                       Royal Bank of Canada Europe Limited, The
                                       Toronto-Dominion Bank and Westdeutsche
                                       Landesbank Girozentrale (as
                                       co-arrangers), The Royal Bank of Scotland
                                       plc (as agent), and the financial
                                       institutions listed therein.

10(h)       ***         10(h)      -   Pooling and Settlement Agreement dated 30
                                       March 1990, as amended as of 15 April
                                       1999, among Eastern Electricity plc,
                                       National Grid Company plc and other
                                       parties.

10(i)       ****        10(i)      -   Master Connection and Use of System
                                       Agreement dated as of 30 March 1990 among
                                       the National Grid Company plc and its
                                       users (including Eastern Electricity
                                       plc).

10(j)       ****        10(j)      -   Lease of land and premises known as West
                                       Burton, Ironbridge and Rugeley B Power
                                       Stations dated 27 June 1996 from National
                                       Power PLC to Eastern Merchant Properties
                                       Limited and Eastern Group PLC.


                                      II-5
<PAGE>


             PREVIOUSLY FILED*
          ----------------------
          WITH FILE
EXHIBIT    NUMBER     AS EXHIBIT
- -------   ---------   ----------

10(k)       ****        10(k)      -   Sublease of land and premises known as
                                       West Burton, Ironbridge and Rugeley B
                                       Power Stations dated 27 June 1996 from
                                       Eastern Merchant Properties Limited to
                                       Eastern Merchant Generation Limited and
                                       Eastern Group PLC.

10(l)       ****        10(l)      -   Lease of commercial premises at High
                                       Marnham, Newark, Nottinghamshire dated 2
                                       July 1996 between PowerGen plc and
                                       Eastern Merchant Properties Limited.

10(m)       ****        10(m)      -   Underlease of commercial premises at High
                                       Marnham, Newark, Nottinghamshire dated 2
                                       July 1996 between Eastern Merchant
                                       Properties Limited and Eastern Merchant
                                       Generation Limited.

10(n)       ****        10(n)      -   Lease of commercial premises at Drakelow,
                                       Burton-on-Trent, Staffordshire dated 2
                                       July 1996 between PowerGen plc and
                                       Eastern Merchant Properties Limited.

10(o)       ****        10(o)      -   Underlease of commercial premises at
                                       Drakelow, Burton-on-Trent, Staffordshire
                                       dated 2 July 1996 between Eastern
                                       Merchant Properties Limited and Eastern
                                       Merchant Generation Limited.

12(a)       **          12(a)      -   Computation of Ratio of Earnings to Fixed
                                       Charges for TXU Europe Limited.

12(a)-1     *****       12(a)-1    -   Computation of Ratio of Earnings to Fixed
                                      Charges for TXU Europe Limited
                                       including the period from formation
                                       through June 30,1998 and six months ended
                                       June 30, 1999.

12(b)       **          12(b)      -   Computation of Ratio of Earnings to Fixed
                                       Charges for Eastern Group plc and
                                       Subsidiaries (US GAAP basis).

12(b)-1     *****       12(b)-1    -   Computation of Ratio of Earnings to Fixed
                                       Charges for Eastern Group plc and
                                       Subsidiaries (US GAAP basis) including
                                       the period from January 1, 1998 through
                                       May 18, 1998.

12(c)       **          12(c)      -   Computation of Ratio of Earnings to Fixed
                                       Charges for Earnings to Fixed Charges for
                                       Eastern Group plc and Subsidiaries (UK
                                       GAAP basis).

21(a)       **          21(a)      -   List of subsidiaries of TXU Europe
                                       Limited.

23(a)                   23(a)      -   Consent of PricewaterhouseCoopers.

23(b)       **          23(b)      -   Consent of E.J. Lean (included in Opinion
                                       filed as Exhibit 5(a) hereto).

23(c)       **          23(c)      -   Consent of Worsham, Forsythe & Wooldridge
                                       L.L.P. (included in Opinion filed as
                                       Exhibit 5(b) hereto).

23(d)       **          23(d)      -   Consent of Thelen Reid & Priest LLP
                                       (included in Opinion filed as Exhibits
                                       5(c) and 8(a) hereto).


                                      II-6
<PAGE>


             PREVIOUSLY FILED*
          ----------------------
          WITH FILE
EXHIBIT    NUMBER     AS EXHIBIT
- -------   ---------   ----------

23(e)       **          23(e)      -   Consent of Norton Rose.

24(a)       **          24(a)      -   Power of Attorney for TXU Eastern Funding
                                       Company.

24(b)       **          24(b)      -   Power of Attorney for TXU Europe Limited

25(a)       **          25(a)      -   Statement on Form T-1 of The Bank of New
                                       York relating to the Indenture (For
                                       Unsecured Debt Securities) dated May 1,
                                       1999.

27(a)       ***         27(a)      -   Financial Data Schedule.

27(b)       *****       27(b)      -   Financial Data Schedule for the six
                                       months ended June 30, 1999.

99(a)       **          99(a)      -   Form of Exchange Agent Agreement.

- -------------------
*     Incorporated herein by reference.
**    Previously filed with the original Registration Statement (Nos. 333-82307
      and 333-82307-01).
***   Previously filed with Amendment No. 1 to the Registration Statement (Nos.
      333-82307 and 333-82307-01).
****  Previously filed with Amendment No. 2 to the Registration Statement (Nos.
      333-82307 and 333-82307-01).

***** Previously filed with Amendment No. 3 to the Registration Statement (Nos.
      333-82307 and 333-82307-01).


                                      II-7
<PAGE>


ITEM 22.  Undertakings.


a.      The undersigned registrants hereby undertake:


     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:


            (i)  To include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;


            (ii)  To reflect in the prospectus any facts or events arising after
the effective date of the registration statement (or the most recent post-
effective amendment thereof) which, individually or in the aggregate, represent
a fundamental change in the information set forth in the registration statement.
Notwithstanding the foregoing, any increase or decrease in volume of securities
offered (if the total dollar value of securities offered would not exceed that
which was registered) and any deviation from the low or high end of the
estimated maximum offering range may be reflected in the form of prospectus
filed with the Commission pursuant to Rule 424(b) under the Securities Act of
1933 if, in the aggregate, the changes in volume and price represent no more
than a 20% change in the maximum aggregate offering price set forth in the
"Calculation of Registration Fee" table in the effective registration statement;
and


            (iii)  To include any material information with respect to the plan
of distribution not previously disclosed in the registration statement or any
material change to such information in the registration statement;


     (2) That, for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial
bona fide offering thereof.


     (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.


b.      That, insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and controlling
persons of the registrants pursuant to the provisions described under Item 20
above, or otherwise, the registrants have been advised that in the opinion of
the Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable.  In the event
that a claim for indemnification against such liabilities (other than the
payment by the registrants of expenses incurred or paid by a director, officer
or controlling person of the registrants in the successful defense of any
action, suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered, the registrants will,
unless in the opinion of their counsel the matter has been settled by
controlling precedent, submit to a court of appropriate jurisdiction the
question whether such indemnification by them is against public policy as
expressed in the Act and will be governed by the final adjudication of such
issue.


c.      (i) To respond to requests for information that is incorporated by
reference into the prospectus pursuant to Items 4, 10(b), 11, or 13 of this
Form, within one business day of receipt of such request, and to send the
incorporated documents by first class mail or other equally prompt means.
This includes information contained in documents filed subsequent to the
effective date of the registration statement through the date of responding
to the request.


d.      To supply by means of a post-effective amendment all information
concerning a transaction and the company being acquired involved therein,
that was not the subject of and included in the registration statement when
it became effective.

                                      II-8
<PAGE>


                                   SIGNATURES

          PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THE
REGISTRANT HAS DULY CAUSED THIS AMENDMENT NO. 4 TO THE REGISTRATION STATEMENT TO
BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED, IN THE
CITY OF NEW YORK, STATE OF NEW YORK, ON THE 27TH OF OCTOBER, 1999.


                                             TXU EASTERN FUNDING COMPANY


                                             By:   /s/ ROBERT J. REGER, JR.
                                                 -------------------------------
                                                 (ROBERT J. REGER, JR., ESQ.,
                                                  ATTORNEY-IN-FACT)


          PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THIS
AMENDMENT NO. 4 TO THE REGISTRATION STATEMENT HAS BEEN SIGNED BY THE FOLLOWING
PERSONS IN THE CAPACITIES AND ON THE DATES INDICATED.

          SIGNATURES                              TITLE             DATE
          ----------                              -----             ----


            ERLE NYE*                      PRINCIPAL EXECUTIVE
- --------------------------------------     OFFICER AND DIRECTOR
          (ERLE NYE)


        MICHAEL J. MCNALLY*                PRINCIPAL FINANCIAL
- --------------------------------------     OFFICER, PRINCIPAL
     (MICHAEL J. MCNALLY)                  ACCOUNTING OFFICER AND
                                           DIRECTOR


        H. JARRELL GIBBS*                  DIRECTOR          OCTOBER 27, 1999
- --------------------------------------
     (H. JARRELL GIBBS)


        ROBERT A. WOOLDRIDGE*              DIRECTOR
- --------------------------------------
     (ROBERT A. WOOLDRIDGE)


*BY:  /S/ ROBERT J. REGER, JR.             AUTHORIZED REPRESENTATIVE
    ----------------------------------     IN THE UNITED STATES AND
     (ROBERT J. REGER, JR.)                ATTORNEY-IN-FACT



                                      II-9
<PAGE>


                                   SIGNATURES

          PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THE
REGISTRANT HAS DULY CAUSED THIS AMENDMENT NO. 4 TO THE REGISTRATION STATEMENT TO
BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED, IN THE
CITY OF NEW YORK, STATE OF NEW YORK, ON THE 27TH OF OCTOBER, 1999.


                                           TXU EUROPE LIMITED


                                           By:  /S/ ROBERT J. REGER, JR.
                                              ----------------------------------
                                               (ROBERT J. REGER, JR., ESQ.,
                                               ATTORNEY-IN-FACT)


          PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THIS
AMENDMENT NO. 4 TO THE REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE
FOLLOWING PERSONS IN THE CAPACITIES AND ON THE DATES INDICATED.

          SIGNATURES                              TITLE             DATE
          ----------                              -----             ----


            ERLE NYE*                      PRINCIPAL EXECUTIVE
- --------------------------------------     OFFICER AND DIRECTOR
          (ERLE NYE)


        MICHAEL J. MCNALLY*                PRINCIPAL FINANCIAL
- --------------------------------------     OFFICER, PRINCIPAL
     (MICHAEL J. MCNALLY)                  ACCOUNTING OFFICER AND
                                           DIRECTOR


        ROBERT A. WOOLDRIDGE*              DIRECTOR
- --------------------------------------
     (ROBERT A. WOOLDRIDGE)


         DEREK CHARLES BONHAM*             DIRECTOR
- --------------------------------------
     (DEREK CHARLES BONHAM)


         H. JARRELL GIBBS*                 DIRECTOR          OCTOBER 27, 1999
- --------------------------------------
     (H. JARRELL GIBBS)


         PAUL COLIN MARSH*                 DIRECTOR
- --------------------------------------
     (PAUL COLIN MARSH)


        PHILIP GEORGE TURBERVILLE*         DIRECTOR
- --------------------------------------
     (PHILIP GEORGE TURBERVILLE)


        JAMES WHELAN*                      DIRECTOR
- --------------------------------------
     (JAMES WHELAN)


*BY: /S/ ROBERT J. REGER, JR.              AUTHORIZED REPRESENTATIVE
    ----------------------------------     IN THE UNITED STATES AND
     (ROBERT J. REGER, JR.)                ATTORNEY-IN-FACT



                                      II-10
<PAGE>


                                  EXHIBIT INDEX

Exhibit                            Description
- -------                            -----------

3(c)                               -   Memorandum of Association of TXU
                                       Europe Limited.

3(d)                               -   New Articles of Association of TXU
                                       Europe Limited.

4(g)                               -   Revised Form of Letter of Transmittal.

23(a)                              -   Consent of PricewaterhouseCoopers.







                                THE COMPANIES ACT 1985
                          PRIVATE COMPANY LIMITED BY SHARES


                              MEMORANDUM OF ASSOCIATION


                                          OF


                                 TXU EUROPE LIMITED

          ------------------------------------------------------------------


          1.   The Company's name is *TXU Europe Limited.

          2.   The Company's registered office is to be situated in England
               and Wales

          3.   The Company's objects are:

               (a)  (i)  the object of the Company is  to carry on business
                         as a general commercial company;

                    (ii) without  prejudice to  the  generality  of  clause
                         3(a)(i) of this Memorandum of Association, and the
                         powers of  the Company derived from  Section 3A of
                         the Companies  Act 1985  to 1989, the  Company has
                         power to do all or any of the following objects or
                         any of them;

               (b)  to carry on any other trade or business whatever, which
                    can in  the opinion of the  Directors be advantageously
                    carried on in  connection with or  ancillary to any  of
                    the businesses of the Company;

               (c)  to purchase,  take on  lease  or in  exchange, hire  or
                    otherwise acquire  and hold for any  estate or interest
                    in any lands, building, easements, rights, privileges,
                    concessions,  patents,  patent rights  licences, secret
                    processes,  machinery,  plant, stock-in-trade,  and any
                    real  or personal  property  of any  kind necessary  or
                    convenient for  the purposes  of or in  connection with
                    the  Company's business  or  any branch  or  department
                    thereof;

               (d)  to  erect,  construct,  lay down, or enlarge, alter and
                    maintain  any  roads,   railways,  tramways,   sidings,
                    bridges,   reservoirs,    shops,   stores,   factories,
                    buildings,  works, plant  and  machinery  necessary  or
                    convenient   for  the   Company's   business,  and   to
                    contribute  to or subsidise  the erection, construction
                    and maintenance of any of the above.


          ---------------


          *  The name of the Company was changed from ERRORFREE LIMITED to
          TU FINANCE (No. 1) LIMITED on 26 February 1998 by Special
          Resolution passed on 25 February 1998, from TU FINANCE (No. 1)
          LIMITED to TXU EASTERN HOLDINGS LIMITED on 17 December 1998 by
          Special Resolution passed on 16 December 1998 and from TXU
          EASTERN HOLDINGS LIMITED on 12 August 1999 by Special Resolution
          passed on 6 August 1999.


<PAGE>


               (e)  to borrow or raise  or secure the payment of  money for
                    the  purposes of  or in  connection with  the Company's
                    business, and for the purposes of or in connection with
                    the borrowing  or raising  of money  by the Company  to
                    become a member of any building society;

               (f)  to mortgage  and charge the undertaking and  all or any
                    of the  real and personal property  and assets, present
                    or future, and all  or any of the uncalled  capital for
                    the time being of the Company and to issue at par or at
                    a premium  or discount, and for  such consideration and
                    with and subject to such rights, powers, privileges and
                    conditions   as  may  be  thought  fit,  debentures  or
                    debenture  stock,  either  permanent or  redeemable  or
                    repayable, and  collaterally or  further to secure  any
                    securities of  the Company  by  a trust  deed or  other
                    assurances;

               (g)  to issue  and deposit any securities  which the Company
                    has power to issue by way of  mortgage, and also by way
                    of  security for  the performance  of any  contracts or
                    obligations of the Company or of its customers or other
                    persons  or  corporations   having  dealings  with  the
                    Company,  or in  whose businesses  or undertakings  the
                    Company is interested, whether directly or indirectly;

               (h)  to  receive money on deposit or loan upon such terms as
                    the  Company  may   approve,  and   to  guarantee   the
                    obligations and contracts of customers and others;

               (i)  to lend money  to any  company, firm or  person and  to
                    give  all  kinds  of  indemnities and  either  with  or
                    without  the  Company  receiving  any  consideration or
                    advantage, direct  or indirect,  for  giving, any  such
                    guarantee, to guarantee either by personal convenant or
                    by  mortgaging  or charging  all  or  any part  of  the
                    undertaking property and assets present and  future and
                    uncalled  capital  of  the  Company  or  by  both  such
                    methods,  the performance  of  the obligations  and the
                    payment of the capital  or principal (together with any
                    premium) of and dividends  or interest on any debenture
                    stocks, shares or other securities of any company, firm
                    or person  and in particular (but  without limiting the
                    generality of  the foregoing) any company  which is for
                    the  time being  the  Company's  holding or  subsidiary
                    company as defined by Section 736  of the Companies Act
                    1985  or  otherwise  associated  with  the  Company  in
                    business  and whether  or  not  this  Company  receives
                    directly or indirectly  any consideration or  advantage
                    therefrom;

               (j)  to establish and maintain  or procure the establishment
                    and maintenance of any non-contributory or contributory
                    pension or superannuation funds for the benefit of, and
                    give or  procure the  giving of donations,  gratuities,
                    pensions, allowances, or emoluments to any  persons who
                    are or were at any time in the employment or service of
                    the  Company, or of any  company which is  for the time
                    being the  Company's holding  or subsidiary  company as
                    defined  by Section 736  of the  Companies Act  1985 or
                    otherwise associated with  the Company  in business  or
                    who  are or were at  the time directors  or officers of
                    the Company or of any  such other company as aforesaid,
                    and the  wives, widows, families and  dependents of any
                    such persons,  and also  to establish and  subsidise or
                    subscribe  to any institutions,  associations, clubs or
                    fund  calculated to be for the benefit of or to advance
                    the interests and  well-being of the Company  or of any
                    such other company as aforesaid, or of any such persons
                    as aforesaid,  and to make payments for  or towards the
                    insurance  of any  such  persons as  aforesaid, and  to
                    subscribe   or  guarantee   money  for   charitable  or
                    benevolent objects  or for  any exhibition or  for any
                    public, general or useful object; and to establish, set
                    up,  support  and maintain  share  purchase  schemes or
                    profit-sharing schemes for the benefit of any employees
                    of the  Company or of any company which is for the time
                    being the  Company's holding  or subsidiary  company as
                    defined by Section 736 of the Companies Act 1985 and to
                    do  any of  the matters  aforesaid; either alone  or in
                    conjunction with any such other company as aforesaid;

               (k)  to draw, make, accept, endorse, negotiate, discount and
                    execute  promissory notes, bills  of exchange and other
                    negotiable instruments;

               (l)  to invest and deal  with the moneys of the  Company not
                    immediately required for  the purposes of  its business
                    in or  upon such investments  or securities and  in any
                    such manner as may from time to time be determined;

               (m)  to  pay for  any  property or  rights  acquired by  the
                    Company, either in  cash or in fully or  partly paid-up
                    shares,  with  or  without  preferred  or  deferred  or
                    special  rights or restrictions in respect of dividend,
                    repayment of  capital, voting  or otherwise, or  by any
                    securities  which the  Company has  power to  issue, or
                    partly in one mode and partly in another, and generally
                    on such terms as the Company may determine;

               (n)  to accept  payment for any  property or rights  sold or
                    otherwise  disposed of  or dealt  with by  the Company,
                    either  in cash,  by installments  or otherwise,  or in
                    fully  or  partly  paid-up  shares of  any  company  or
                    corporation, with  or without deferred  or preferred or
                    special rights or restrictions  in respect of dividend,
                    repayment  of  capital,  voting  or  otherwise,  or  in
                    debentures  or mortgage debentures  or debenture stock,
                    mortgages  or   other  securities  of  any  company  or
                    corporation,  or  partly  in  one mode  and  partly  in
                    another, and generally on such terms as the Company may
                    determine, and  to hold,  dispose of or  otherwise deal
                    with any shares, stock or securities so acquired;

               (o)  to   enter  into   any   partnership   or   joint-purse
                    arrangement or arrangement for sharing profits union of
                    interests or  co-operation  with any  company, firm  or
                    person  carrying  on  or  proposing  to  carry  on  any
                    business  within the  objects  of this  Company and  to
                    acquire and hold, sell, deal with or dispose of shares,
                    stock or  securities of  and to subsidise  or otherwise
                    assist any such company;

               (p)  to establish  or promote  or concur in  establishing or
                    promoting any other company whose objects shall include
                    the  acquisition and taking over  of all or  any of the
                    assets and liabilities of  the Company or the promotion
                    of  which shall be in any  manner calculated to advance
                    directly or indirectly the objects or interests of this
                    Company, and to  acquire and hold or dispose of shares,
                    stock  or  securities  and  guarantee  the  payment  of
                    dividends, interest or capital  of any shares, stock or
                    securities issued  by or  any other obligations  of any
                    such company;

               (q)  to purchase  or otherwise acquire and  undertake all or
                    any part of the business, property, assets, liabilities
                    and  transactions  of  any  person,  firm   or  company
                    carrying  on   any  business  which  this   Company  is
                    authorised to carry on;

               (r)  to sell,  improve, manage,  develop,  turn to  account,
                    exchange,  let on  rent, royalty,  share of  profits or
                    otherwise,  grant licences, easements  and other rights
                    in or over and in any other manner deal with or dispose
                    of the undertaking and  all or any of the  property and
                    assets for  the  time being  of  the Company  for  such
                    consideration as the Company may think fit;

               (s)  to amalgamate with any  other company whose objects are
                    or include  objects similar  to those of  this Company,
                    whether by sale or purchase  (for fully or partly paid-
                    up shares or otherwise)  of the undertaking, subject to
                    the liabilities  of this or  any such other  company as
                    aforesaid,  with or without  winding up, or  by sale or
                    purchase  (for  fully  or  partly  paid-up   shares  or
                    otherwise)  of all  or  a controlling  interest in  the
                    shares  or stock of this  or any such  other company as
                    aforesaid, or by partnership, or any arrangement of the
                    nature of partnership, or in any other manner;

               (t)  to  subscribe or  guarantee  money for  or organise  or
                    assist  any  national,  local, charitable,  benevolent,
                    public, general or useful object, or for any exhibition
                    or  for  any purpose  which  may  be considered  likely
                    directly or  indirectly to  further the objects  of the
                    Company or the interest of its members;

               (u)  to distribute among the  members in specie any property
                    of the Company, or any proceeds of sale and disposal of
                    any   property  of   the  Company,   but  so   that  no
                    distribution  amounting to  a  reduction of  capital be
                    made except  with the  sanction (if any)  for the  time
                    being required by law;

               (v)  to   give  such   financial  assistance,   directly  or
                    indirectly,  for  the  purpose  of  the acquisition  of
                    shares in the Company  or the Company's holding company
                    as  defined by Section 736 of the Companies Act 1985 or
                    for  the   purpose  of  reducing  or   discharging  any
                    liability incurred by any person for the purpose of the
                    acquisition of  shares in the Company  or the Company's
                    holding  company  as  defined  by Section  736  of  the
                    Companies Act 1985 as may be lawful;

               (w)  to do all or any of the above things in any part of the
                    world,  and  either  as principals,  agents,  trustees,
                    contractors  or  otherwise,  and  either  alone  or  in
                    conjunction  with  others,  and  either by  or  through
                    agents, trustees, subcontractors or otherwise;

               (x)  to do all such things as are incidental or conducive to
                    the above objects or any of the them.

               And it is hereby declared that the objects of the Company as
               specified in each of the foregoing paragraphs of this
               clause (except only if  and so far as  otherwise expressly
               provided in any paragraphs) shall be separate and distinct
               objects of the Company and shall not be in any way limited
               by reference to any other paragraph or the name of the
               Company.

          4    The liability of the members is limited.

          5    The Company's share capital is  *L100  divided into 100
               Deferred Shares of L1 each and US$3,000,000,000
               divided into 3,000,000,000 Ordinary Shares of US$1 each.


          ---------------

          *    The Share Capital of the Company was increased from L1,000
               to L2,000,000,000 by Ordinary Resolution passed 26 February
               1998.

               By Special Resolution passed on 22 May 1998, the authorised
               share capital of the Company was changed to L100 and
               US$3,000,000,000 by the cancellation of 1,999,999,900
               Ordinary Shares of L1 each in the authorised but unissued
               share capital, by the creation of 3,000,000,000 new Ordinary
               Shares of US$1 and by the conversion of 100 issued Ordinary
               Shares of L1 each into 100 Deferred Shares of L1 each.


<PAGE>


          WE, the  several persons whose names,  addresses and descriptions
          are subscribed are  desirous of  being formed into  a Company  in
          pursuance of  this Memorandum of Association  and we respectively
          agree to take the number of shares in the capital  of the Company
          set opposite our respective names.

          -------------------------------------------------------------------

           NAMES, ADDRESSES AND                  NUMBER OF SHARES
           DESCRIPTIONS OF SUBSCRIBERS           TAKEN BY EACH SUBSCRIBER

          -------------------------------------------------------------------


           LUCIENE JAMES LIMITED                 One
           83 Leonard Street
           London EC2A 4QS


           Limited Company


           THE COMPANY REGISTRATION AGENTS       One
           LIMITED
           83 Leonard Street
           London EC2A 4QS


           Limited Company


          -------------------------------------------------------------------



           DATED 29 January 1998



           WITNESS to the above signatures:-

           FREDERICK PAUL CURTIS
           8 Moreton Road South
           Luton LU2 0JL


           Company Registration Agent






                                  THE COMPANIES ACT 1985


                                 _________________________


                                 COMPANY LIMITED BY SHARES

                                __________________________

                                            NEW

                                  ARTICLES OF ASSOCIATION

                                            of

                                    TXU EUROPE LIMITED*
                            Registered in England - No. 3505836
                   (Adopted by Special Resolution passed on 22 May 1998)




               1    PRELIMINARY
                    -----------

               1.1  In these Articles:

                    "THE ACT" means the Companies Act 1985 (as amended)

                    "TABLE A" means Table A in the Companies (Tables A to
                    F) Regulations 1985 as amended by the Companies (Tables
                    A to F) (Amendment) Regulations 1985.  Reference to
                    regulations are to regulations in Table A.


               * The name of the Company was changed from ERRORFREE LIMITED TO
               TU FINANCE (No. 1) LIMITED on 26 February 1998 by Special
               Resolution passed on 25 February 1998, from TU FINANCE (No. 1)
               LIMITED to TXU EASTERN HOLDINGS LIMITED on 17 December 1998 by
               Special Resolution passed on 16 December 1998 and from TXU
               EASTERN HOLDINGS LIMITED on 12 August 1999 by Special Resolution
               passed on 6 August 1999.


<PAGE>


                    "THE STATUTES" means the Act and any statutory
                    modification or re-enactment thereof for the time being
                    in force and every other Act for the time being in
                    force concerning companies and affecting the company.

               1.2  Subject as hereinafter provided, the regulations
                    contained in Table A shall apply to the company.

               1.3  Regulations 69, 73 to 78 inclusive, 101 and 118 shall
                    not apply to the company, but the Articles hereinafter
                    contained and the remaining regulations of Table A,
                    subject to the modifications hereinafter expressed,
                    shall constitute the regulations of the company.

               2    SHARE CAPITAL
                    -------------

               2.1  The share capital of the company at the date of the
                    adoption of these Articles is US$3,000,000,000
                    denominated in US dollars divided into 3,000,000,000
                    Ordinary Shares of US$1 each and L100 denominated in
                    sterling divided into 100 Deferred Shares of L1 each.

               2.2  The following rights and restrictions shall be attached
                    to the Deferred Shares:

                    (a)  As regards income

                         The holders of  the Deferred Shares  shall not  be
                         entitled  to  receive  any dividend  out  of  the
                         profits  of the company available for distribution
                         and resolved  to be distributed in  respect of any
                         financial  year or  any other  income or  right to
                         participate therein.

                    (b)  As regards capital

                         On  a distribution  of assets  on a  winding-up or
                         other  return  of   capital  (otherwise  than   on
                         conversion   or  redemption  or  purchase  by  the
                         company of  any of its shares) the  holders of the
                         Deferred Shares  shall be entitled  to receive the
                         amount paid  up on their shares  after there shall
                         have been  distributed (in cash or  specie) to the
                         holders  of  the  Ordinary Shares  the  amount  of
                         L100,000,000  in  respect of  each  Ordinary Share
                         held  by them  respectively.    For  this  purpose
                         distributions  in  currency  other  than  sterling
                         shall be  treated as converted  into sterling, and
                         the value for any  distribution in specie shall be
                         ascertained  in  sterling, in  each  case  in such
                         manner as the directors  or the company in general
                         meeting may  approve.   The Deferred  Shares shall
                         not entitle the holders  thereof to any further or
                         other right of participation in the assets of  the
                         company.

                    (c)  As regards voting

                         The  holders  of  Deferred  Shares  shall  not  be
                         entitled to receive notice of or to attend (either
                         personally or by proxy) any general meeting of the
                         company or to vote (either personally or by proxy)
                         on any resolution to be proposed thereat.

                    (d)  Variation

                         The rights  attached to the Deferred  Shares shall
                         not be  deemed to  be varied  or abrogated by  the
                         creation  or issue  of any  new shares  ranking in
                         priority to or  pari passu with  or subsequent  to
                         such shares.

                    (e)  Repurchase

                         Notwithstanding  any  other  provision   of  these
                         Articles, the  company shall  have  the power  and
                         authority at any  time to purchase  all or any  of
                         the Deferred Shares for an aggregate consideration
                         of L1.

               2.3  Subject to the provisions of Articles 2.4 and 2.5 and to
                    any  directions which may be given by the company in
                    general meeting, the directors may generally and
                    unconditionally  exercise the  power of   the  company
                    to  allot  relevant  securities (within the  meaning of
                    section 80(2)  of the Act) and  without prejudice  to the
                    generality of  the foregoing  any  shares  unissued at
                    the  date of adoption of these Articles and any shares
                    hereafter  created shall  be under the  control of the
                    directors,  who may allot,  grant options over or otherwise
                    dispose of the same  to such persons (including the
                    directors  themselves)  on  such terms and at such times as
                    they may think  proper, provided  that  no shares  shall be
                    issued at  a discount.

               2.4  The maximum nominal amount of share capital which or in
                    respect of  which the directors  may allot, grant options
                    or subscription  or conversion rights, create, deal or
                    otherwise dispose  of in accordance with this Article
                    shall be US$3,000,000,000 or such other  amount as shall be
                    authorised by the company in general meeting.

               2.5  The authority  conferred  on  the  directors by Articles
                    2.3  and 2.4  shall  expire on the day preceding, the fifth
                    anniversary  of the  date of adoption of these Articles.

               2.6  Pursuant to section 95(l) of the Act the directors may allot
                    equity securities (within the meaning of section 94  of the
                    Act) pursuant  to the authority in Articles 2.3 and 2.4 as
                    if section 89(l) of the Act did not apply to the allotment.

               3    GENERAL MEETINGS
                    ----------------

               3.1  Regulation 37 shall be modified by:

                    (a)  the substitution of the words "four weeks" for the
                         words "eight weeks"; and

                    (b)  the deletion of the second sentence thereof and by
                         the addition at the  end of the regulation  of the
                         following sentence:  "The holder of a majority  of
                         the issued  Ordinary Shares  shall be entitled  at
                         any time to call a general meeting".

               3.2  For  all  purposes of  these  Articles  apart from  the
                    company has only one  member, a general meeting  of the
                    company  or of the holders  of any class  of its shares
                    shall be valid  and effective for  all purposes if  one
                    person being a duly authorised representative of two or
                    more corporations each of which is a member entitled to
                    vote  upon the  business to  be transacted  is present.
                    Regulation 40 of Table A shall be modified accordingly.
                    If,  and for  so  long as,  the  company has  only  one
                    member, that member  or the proxy  for that member  or,
                    where that member is a corporation, its duly authorised
                    representative  shall  be  a   quorum  at  any  general
                    meeting of the company or of the holders of any class
                    of  shares.  Regulation 40 of Table A shall be modified
                    accordingly.

               3.3  A resolution in  writing in accordance with  regulation
                    53 shall be deemed to have been duly executed on behalf
                    of a corporation if  signed by one of its  directors or
                    its secretary.   In the case  of a share  held by joint
                    holders the signature of  any one of them on  behalf of
                    all  such joint  holders  shall be  sufficient for  the
                    purposes of that regulation.  The directors shall cause
                    a record  of each  resolution  in writing,  and of  the
                    signatures to it,  to be entered in a book  in the same
                    way as minutes of  proceedings of a general  meeting of
                    the  company  and to  be signed  by  a director  or the
                    secretary of the company.

               3.4  A proxy shall  be entitled to  vote on a show  of hands
                    and regulation 54 shall be modified accordingly.

               3.5  The instrument  appointing a proxy and  (if required by
                    the directors) any authority under which it is executed
                    or a copy of the authority,  certified notarially or in
                    some  other manner  approved by  the directors,  may be
                    delivered to the office  (or to such other place  or to
                    such  person  as  may be  specified  or  agreed by  the
                    directors) before  the time for holding  the meeting or
                    adjourned  meeting at  which  the person  named in  the
                    instrument  proposes to act or,  in the case  of a poll
                    taken  subsequently  to  the  date of  the  meeting  or
                    adjourned meeting,  before the time  appointed for  the
                    taking of the poll, and an instrument of proxy which is
                    not so  delivered shall be invalid.   The directors may
                    at their discretion treat a faxed or other machine made
                    copy of an  instrument appointing  a proxy  as such  an
                    instrument for the purpose of this article.  Regulation
                    62 of Table A shall not apply.

               4    POWERS AND DUTIES OF DIRECTORS
                    ------------------------------

               4.1  Subject to the provisions of the Statutes, a director
                    may be interested directly or indirectly in any
                    contract or arrangement or in any proposed contract or
                    arrangement with the company or with any other company
                    in which the company may be interested and he may hold
                    and be remunerated in respect of any office or place of
                    profit (other than the office of auditor of the company
                    or any subsidiary thereof) under the company or any
                    such other company and he or any firm of which he is a
                    member may act in a professional capacity for the
                    company or any such other company and be remunerated
                    therefor.  Notwithstanding his interest a director may
                    vote on any matter in which he is interested and be
                    included for the purpose of a quorum at any meeting at
                    which the same is considered and he may retain for his
                    own benefit all profits and advantages accruing to him.
                    Regulations 94 and 95 shall be modified accordingly.

               5    APPOINTMENT, REMOVAL AND DISQUALIFICATION OF DIRECTORS
                    ------------------------------------------------------

               5.1  Without prejudice to the powers of the company under
                    section 303 of the Act to remove a director by Ordinary
                    Resolution, the holder or holders for the time being of
                    more than one half of the issued Ordinary Shares of the
                    company shall have the power from time to time and at
                    any time to appoint any person or persons as a director
                    or directors and to remove from office any director
                    howsoever appointed.  Any such appointment or removal
                    shall be effected by an instrument in writing signed by
                    the member or members making the same or (in the case
                    of a member being a corporation) signed on its behalf
                    by one of its directors or its secretary and shall take
                    effect upon lodgment at the registered office of the
                    company.

               5.2  The office of a director shall be vacated if he is
                    removed from office under Article 5.1. Regulation 81
                    shall be modified accordingly.

               5.3  Unless and until otherwise determined by the company by
                    Ordinary Resolution, either generally or in any
                    particular case, no director shall vacate or be
                    required to vacate his office as a director on or by
                    reason of his attaining or having attained the age of
                    70, and any person proposed to be appointed a director
                    shall be capable of being appointed as a director
                    notwithstanding that he has attained the age of 70, and
                    no special notice need be given of any resolution for
                    the appointment as a director of a person who shall
                    have attained the age of 70, and it shall not be
                    necessary to give to the members notice of the age of
                    any director or person proposed to be appointed as
                    such.

               5.4  Regulation 88 shall be modified by the deletion of the
                    third sentence thereof.

               6    ROTATION OF DIRECTORS
                    ---------------------

               6.1  The directors shall not be liable to retire by
                    rotation, and accordingly the second and third
                    sentences of regulation 79 shall be deleted.

               7    ALTERNATE DIRECTORS
                    -------------------

               7.1  Any  director (other  than an  alternate director)  may
                    appoint any other director, or any  other person who is
                    willing to act, to  be an alternate director and  may
                    remove from office an  alternate director so  appointed
                    by him.  Regulation 65 of Table A shall not apply.

               7.2  Any appointment  or  removal of  an alternate  director
                    under Table  A shall  be  delivered at  the  registered
                    office of the company.

               7.3  If  his appointor is for the time being absent from the
                    United Kingdom or otherwise not available the signature
                    of an  alternate director to any  resolution in writing
                    of the directors shall be as effective as the signature
                    of  his  appointor.   An  alternate  director shall  be
                    deemed  to be  a director  for the  purpose  of signing
                    instruments pursuant to Article 10.  Save as aforesaid,
                    an  alternate director shall not have power to act as a
                    director  nor shall he be  deemed to be  a director for
                    the purposes of these Articles.

               7.4  An alternate director shall be entitled to contract and
                    be interested in and benefit from contracts or
                    arrangements with the company and to be repaid expenses
                    and to be indemnified to the same extent mutatis
                    mutandis as if he were a director, but he shall not be
                    entitled to receive from the company in respect of his
                    appointment as alternate director any remuneration,
                    except only such part (if any) of the remuneration
                    otherwise payable to his appointor as such appointor
                    may by notice in writing to the company from time to
                    time direct.

               8    PROCEEDINGS OF DIRECTORS
                    ------------------------

               8.1  Any director or member of a committee of the directors
                    may participate in a meeting of the directors or such
                    committee by means of conference telephone or similar
                    communications equipment whereby all persons
                    participating in the meeting can hear each other and
                    participation in a meeting in this manner shall be
                    deemed to constitute presence in person at such
                    meeting.

               8.2  The following sentence shall be inserted after the
                    first sentence of regulation 72: "Any committee shall
                    have power unless the directors direct otherwise to co-
                    opt as a member or members of the committee any person
                    or persons although not being a director of the
                    company."

               8.3  For a signed resolution under regulation 93 to be
                    effective it shall not be necessary for it to be signed
                    by a director who is prohibited by the Articles or by
                    law from voting thereon. Regulation 93 shall be
                    modified accordingly.

               8.4  The directors may  delegate any of  their powers  (with
                    power to sub-delegate) to committees consisting of such
                    person or persons  (whether directors or  not) as  they
                    think  fit.  Regulation 72 of Table A shall be modified
                    accordingly and references in Table A to a committee of
                    directors  or to  a  director as  a  member of  such  a
                    committee shall include  a committee established  under
                    this article or such person or persons.

               9    THE SEAL
                    --------

               9.1  If the company has a  seal, it shall only be  used with
                    the authority of  the directors or  a committee of  the
                    directors.  The directors  may determine who shall sign
                    any instrument to which the seal is affixed and unless
                    otherwise  so  determined  it  shall  be  signed  by  a
                    director and by the secretary or  second director.  The
                    obligation under  regulation 6 relating to  the sealing
                    of share  certificates shall apply only  if the company
                    has a seal.

               9.2  If  the company has a common seal, the company may also
                    have  an  official  seal  for  use  abroad  under   the
                    provisions of the Act, where and as the directors shall
                    determine,  and the  company may  by writing  under the
                    common seal appoint any  agents or agent, committees or
                    committee abroad to  be the duly  authorised agents  of
                    the company, for the purpose of affixing and using such
                    official seal, and may impose such restrictions on  the
                    use thereof as may  be thought fit.  Wherever  in these
                    Articles reference is  made to the  common seal of  the
                    company, the reference shall, when and so far as may be
                    applicable, be deemed to include any such official seal
                    as aforesaid.

               10   NOTICES
                    -------

               10.1 Every  director of  the  company shall  be entitled  to
                    receive  notices  of  general meetings  (at  his  usual
                    address or such other  address as he may notify  to the
                    company) in  addition to the persons  so entitled under
                    the Statutes.  The words "but otherwise  no such member
                    shall be  entitled  to  receive  any  notice  from  the
                    Company" in  the last sentence of  regulation 112 shall
                    be deleted.

               10.2 Any notice required  by these Articles  to be given  by
                    the  company may be given by any visible form on paper,
                    including telex,  facsimile and electronic  mail, and a
                    notice   communicated  by   such  forms   of  immediate
                    transmission shall be deemed to be given at the time it
                    is  transmitted to the person  to whom it is addressed.
                    Regulations 111 and 112 shall be modified accordingly.

               10.3 In the first sentence of regulation 112 the words  "(or
                    at such other  address, whether within  or outside  the
                    United Kingdom, as  he may  supply to  the company  for
                    that  purpose)" shall  be  inserted  after  "registered
                    address".

               10.4 A notice posted to an address outside the United
                    Kingdom shall be deemed, unless the contrary is proved,
                    to be given at the expiration of 7 days after the
                    envelope containing it was posted and regulation 115
                    shall be amended accordingly.

               10.5 Regulation 116 shall be modified by the substitution of
                    the words "the address, if any, whether within or
                    outside the United Kingdom" for the words "the address,
                    if any, within the United Kingdom" in the first
                    sentence thereof.

               11   INDEMNITY
                    ---------

               11.1 Subject to the provisions of, and so far as may be
                    consistent with, the Statutes, but without prejudice to
                    any indemnity to which a director may be otherwise
                    entitled, every director, auditor, secretary or other
                    officer of the company shall be entitled to be
                    indemnified by the company against all costs, charges,
                    losses, expenses and liabilities incurred by him in the
                    execution and/or discharge of his duties and/or the
                    exercise of his powers and/or otherwise in relation to
                    or in connection with his duties, powers or office
                    including (without prejudice to the generality of the
                    foregoing) any liability incurred by him in defending
                    any proceedings, civil or criminal, which relate to
                    anything done or omitted or alleged to have been done
                    or omitted by him as an officer or employee of the
                    company and in which judgment is given in his favour
                    (or the proceedings are otherwise disposed of without
                    any finding or admission of any material breach of duty
                    on his part) or in which he is acquitted or in
                    connection with any application under any statute for
                    relief from liability in respect of any such act or
                    omission in which relief is granted to him by the
                    Court.






                                                        Exhibit 4(g)


                              LETTER OF TRANSMITTAL

                       OFFER TO EXCHANGE ANY OR ALL OF ITS

                      6.15% SENIOR NOTES DUE MAY 15, 2002,
                                       FOR
                  6.15% EXCHANGE SENIOR NOTES DUE MAY 15, 2002

                       6.45% SENIOR NOTES DUE MAY 15, 2005
                                       FOR
                  6.45% EXCHANGE SENIOR NOTES DUE MAY 15, 2005
                                       AND
                       6.75% SENIOR NOTES DUE MAY 15, 2009
                                       FOR
                  6.75% EXCHANGE SENIOR NOTES DUE MAY 15, 2009
                                       OF
                           TXU EASTERN FUNDING COMPANY

                   GUARANTEED BY TXU EASTERN HOLDINGS LIMITED

      ---------------------------------------------------------------------
       THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME,
       ON ________, 1999 UNLESS EXTENDED (THE "EXPIRATION DATE").  TENDERS
       MAY BE WITHDRAWN PRIOR TO 5:00 P.M., NEW YORK CITY TIME, ON THE
       EXPIRATION DATE.
      ---------------------------------------------------------------------

           Information about the Exchange Offer can be obtained from:
                     The Bank of New York, Exchange Agent at

                             101 Barclay Street, 7E
                            New York, New York 10286
                       Attention: Reorganization Section,
                              Gertrude Jean Pierre

                        or from a Securities Intermediary

     All Tenders of Senior Notes should be delivered according to the
instructions of the tenderer's Securities Intermediary and this Letter of
Transmittal.

The instructions accompanying this Letter of Transmittal should be read
carefully before this Letter of Transmittal is completed.

The undersigned acknowledges that he or she has received and reviewed the
Prospectus dated _____, 1999 (the "Prospectus") of TXU Eastern Funding Company
(the "Issuer") and TXU Eastern Holdings Limited (the "Guarantor") and this
Letter of Transmittal (the "Letter of Transmittal"), which together constitute
the offer (the "Exchange Offer") by the Issuer and the Guarantor to exchange (i)
any and all of the Issuer's outstanding $350,000,000 principal amount of 6.15%
Senior Notes due May 15, 2002 ("6.15% Senior Notes") for an equal principal
amount of its 6.15% Exchange Senior Notes due May 15, 2002 ("6.15% Exchange
Notes"), (ii) any and all of the Issuer's outstanding $650,000,000 principal
amount of 6.45% Senior Notes due May 15, 2005 ("6.45% Senior Notes") for an
equal principal amount of its 6.45% Exchange Senior Notes due May 15, 2005
("6.45% Exchange Notes") and (iii) any and all of the Issuer's outstanding
$500,000,000 principal amount of 6.75% Senior Notes due May 15, 2009 ("6.75%
Senior Notes") for an equal principal amount of its 6.75% Exchange Senior Notes
due May 15, 2009 ("6.75% Exchange Notes"). Hereinafter the 6.15% Exchange Notes,
the 6.45% Exchange Notes and the 6.75% Exchange Notes are referred to together
as the New Notes, and the 6.15% Senior Notes, the 6.45% Senior Notes and the
6.75% Senior Notes are referred to together as the Old Notes. In this Letter of
Transmittal, references to the Old Notes or to any series of the Old Notes and
to the New Notes or to any series of the New Notes will mean beneficial
interests in the book-entry interests that The Depository Trust Company ("DTC")
has in such notes, and references to owners shall be to owners of those
beneficial interests. The global notes representing the New Notes have been
registered under the Securities Act of 1933, as amended (the "Securities Act"),
pursuant to a Registration Statement of which the Prospectus is a part. Old
Notes may be tendered only in the principal amount of $10,000 and integral
multiples of $1,000 in excess thereof. Other capitalized terms used but not
defined herein have the meanings given to them in the Prospectus.

     An Agent's Message (as defined below) shall be used for tenders of Old
Notes to be made by book-entry transfer into the account of The Bank of New
York, as Exchange Agent (the "Exchange Agent"), at DTC (the "Book-Entry Transfer
Facility") pursuant to the procedures set forth in the EXCHANGE
OFFER--"Book-Entry Transfer" section of the Prospectus. Confirmation of the
book-entry tender of Old Notes into the Exchange Agent's account at the
Book-Entry Transfer Facility (a "Book-Entry Confirmation") must be received by
the Exchange Agent on or prior to the Expiration Date. See Instruction 1.
Delivery of documents to the Book-Entry Transfer Facility does not constitute
delivery to the Exchange Agent.

     The term "Agent's Message" means a message, transmitted by the Book-Entry
Transfer Facility and received by the Exchange Agent and forming a part of a
Book-Entry Confirmation, which states that such Book- Entry Transfer Facility
has received an express acknowledgment from the participant in such Book-Entry
Facility tendering the Old Notes which are the subject of such Book-Entry
Confirmation, that such participant has received and agrees to be bound by the
terms of the Letter of Transmittal and that the Issuer and the Guarantor may
enforce such agreement against such participant.

     The undersigned has completed, executed and delivered this Letter of
Transmittal to indicate the action the undersigned desires to take with respect
to the Exchange Offer. Owners who wish to tender their Old Notes must so
indicate as instructed by their Securities Intermediaries.

<PAGE>



              COMPLETE IF REQUESTED BY YOUR SECURITIES INTERMEDIARY

                  PLEASE READ THIS ENTIRE LETTER OF TRANSMITTAL
                     CAREFULLY BEFORE COMPLETING THESE BOXES

- --------------------------------------------------------------------------------
                        DESCRIPTION OF 6.15% SENIOR NOTES
- --------------------------------------------------------------------------------
                                                            PRINCIPAL
                                                             AMOUNT
                                                            TENDERED
                                                           (MUST BE IN
  NAMES AND ADDRESS(ES) OF         AGGREGATE        THE AMOUNT OF $10,000 OR
          OWNER(S)                 PRINCIPAL              MULTIPLES OF
 (PLEASE FILL IN, IF BLANK)          AMOUNT         $1,000 IN EXCESS THEREOF)*
- -------------------------------------------------------------------------------

                               ------------------------------------------------

                               ------------------------------------------------

                               ------------------------------------------------

                               ------------------------------------------------

                               ------------------------------------------------

                               ------------------------------------------------

                      TOTAL
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------

*    Unless indicated in the column labeled "Principal Amount Tendered," any
     tendering owner of 6.15% Senior Notes will be deemed to have tendered the
     entire aggregate principal amount represented by the column labeled
     "Aggregate Principal Amount."

     If the space provided above is inadequate, list the principal amounts on a
     separate signed schedule and affix the list to this Letter of Transmittal.

     The minimum permitted tender is $10,000 in principal amount of 6.15% Senior
     Notes. All other tenders must be in integral multiples of $1,000 in excess
     of $10,000.
- --------------------------------------------------------------------------------

|_|  CHECK HERE IF 6.15% SENIOR NOTES ARE BEING TENDERED BY BOOK-ENTRY TRANSFER
     MADE TO THE ACCOUNT MAINTAINED BY THE EXCHANGE AGENT WITH DTC AND COMPLETE
     THE FOLLOWING (FOR USE BY ELIGIBLE INSTITUTIONS (AS HEREINAFTER DEFINED)
     ONLY):
     Name of Tendering Institution______________________________________________
     DTC Book-Entry Account Number______________________________________________
     Transaction Code Number____________________________________________________


<PAGE>


- --------------------------------------------------------------------------------
            SPECIAL ISSUANCE INSTRUCTIONS TO SECURITIES INTERMEDIARY
                         (See Instructions 4, 5 and 6)

To be completed ONLY if 6.15% Senior Notes tendered by book-entry which are not
exchanged are to be returned by credit to an account maintained at The
Depository Trust Company ("DTC") other than the account from which they were
tendered.


Credit 6.15% Senior Notes not exchanged and tendered by book-entry to the DTC
account set forth below:


___________________________
DTC Account Number



Name____________________________________________________________________________
                                 (Please Print)

Address_________________________________________________________________________

________________________________________________________________________________
                               (Include Zip Code)


________________________________________________________________________________
                   (Tax Identification or Social Security No.)


- --------------------------------------------------------------------------------


<PAGE>



- --------------------------------------------------------------------------------
                        DESCRIPTION OF 6.45% SENIOR NOTES
- --------------------------------------------------------------------------------
                                                              PRINCIPAL
                                                                AMOUNT
                                                               TENDERED
                                                           (MUST BE IN THE
                                                          AMOUNT OF $10,000
                                                                  OR
  NAMES AND ADDRESS(ES) OF           AGGREGATE               MULTIPLES OF
          OWNER(S)                   PRINCIPAL             $1,000 IN EXCESS
 (PLEASE FILL IN, IF BLANK)            AMOUNT                 THEREOF)*
- --------------------------------------------------------------------------------

                                   ---------------------------------------------

                                   ---------------------------------------------

                                   ---------------------------------------------

                                   ---------------------------------------------

                                   ---------------------------------------------

                                   ---------------------------------------------
                          TOTAL
- --------------------------------------------------------------------------------
*    Unless indicated in the column labeled "Principal Amount Tendered," any
     tendering owner of 6.45% Senior Notes will be deemed to have tendered the
     entire aggregate principal amount represented by the column labeled
     "Aggregate Principal Amount."

     If the space provided above is inadequate, list the principal amounts on a
     separate signed schedule and affix the list to this Letter of Transmittal.

     The minimum permitted tender is $10,000 in principal amount of 6.45% Senior
     Notes due. All other tenders must be in integral multiples of $1,000 in
     excess of $10,000.
- --------------------------------------------------------------------------------

|_|  CHECK HERE IF 6.45% SENIOR NOTES ARE BEING TENDERED BY BOOK-ENTRY TRANSFER
     MADE TO THE ACCOUNT MAINTAINED BY THE EXCHANGE AGENT WITH DTC AND COMPLETE
     THE FOLLOWING (FOR USE BY ELIGIBLE INSTITUTIONS (AS HEREINAFTER DEFINED)
     ONLY):
     Name of Tendering Institution______________________________________________
     DTC Book-Entry Account Number______________________________________________
     Transaction Code Number____________________________________________________


<PAGE>


- --------------------------------------------------------------------------------
            SPECIAL ISSUANCE INSTRUCTIONS TO SECURITIES INTERMEDIARY
                         (See Instructions 4, 5 and 6)

To be completed ONLY if 6.45% Senior Notes tendered by book-entry which are not
exchanged are to be returned by credit to an account maintained at The
Depository Trust Company ("DTC") other than the account from which they were
tendered.



Credit 6.45% Senior Notes not exchanged and tendered by book-entry to the DTC
account set forth below:



___________________________
DTC Account Number



Name____________________________________________________________________________
                                 (Please Print)

Address_________________________________________________________________________

________________________________________________________________________________
                               (Include Zip Code)


________________________________________________________________________________
                   (Tax Identification or Social Security No.)


- --------------------------------------------------------------------------------

<PAGE>



- --------------------------------------------------------------------------------
                        DESCRIPTION OF 6.75% SENIOR NOTES
- --------------------------------------------------------------------------------
                                                             PRINCIPAL
                                                               AMOUNT
                                                              TENDERED
                                                          (MUST BE IN THE
                                                         AMOUNT OF $10,000
                                                                 OR
 NAMES AND ADDRESS(ES) OF            AGGREGATE              MULTIPLES OF
         OWNER(S)                    PRINCIPAL            $1,000 IN EXCESS
(PLEASE FILL IN, IF BLANK)            AMOUNT                 THEREOF)*
- -------------------------------------------------------------------------------

                                   --------------------------------------------

                                   --------------------------------------------

                                   --------------------------------------------

                                   --------------------------------------------

                                   --------------------------------------------

                                   --------------------------------------------
                      TOTAL
- -------------------------------------------------------------------------------
*    Unless indicated in the column labeled "Principal Amount Tendered," any
     tendering owner of 6.75% Senior Notes will be deemed to have tendered the
     entire aggregate principal amount represented by the column labeled
     "Aggregate Principal Amount."

     If the space provided above is inadequate, list the principal amounts on a
     separate signed schedule and affix the list to this Letter of Transmittal.

     The minimum permitted tender is $10,000 in principal amount of 6.75% Senior
     Notes due. All other tenders must be in integral multiples of $1,000 in
     excess of $10,000.
- --------------------------------------------------------------------------------

|_|  CHECK HERE IF 6.75% SENIOR NOTES ARE BEING TENDERED BY BOOK-ENTRY TRANSFER
     MADE TO THE ACCOUNT MAINTAINED BY THE EXCHANGE AGENT WITH DTC AND COMPLETE
     THE FOLLOWING (FOR USE BY ELIGIBLE INSTITUTIONS (AS HEREINAFTER DEFINED)
     ONLY):

     Name of Tendering Institution______________________________________________
     DTC Book-Entry Account Number______________________________________________
     Transaction Code Number____________________________________________________


<PAGE>



- --------------------------------------------------------------------------------
            SPECIAL ISSUANCE INSTRUCTIONS TO SECURITIES INTERMEDIARY
                         (See Instructions 4, 5 and 6)

To be completed ONLY if 6.75% Senior Notes tendered by book-entry which are not
exchanged are to be returned by credit to an account maintained at The
Depository Trust Company ("DTC") other than the account from which they were
tendered.



Credit 6.75% Senior Notes not exchanged and tendered by book-entry to the DTC
account set forth below:



___________________________
DTC Account Number



Name____________________________________________________________________________
                                 (Please Print)

Address_________________________________________________________________________

________________________________________________________________________________
                               (Include Zip Code)


________________________________________________________________________________
                   (Tax Identification or Social Security No.)


- --------------------------------------------------------------------------------

<PAGE>



Ladies and Gentlemen:

     Subject to the terms and conditions of the Exchange Offer, the undersigned
hereby instructs its Securities Intermediary to tender to the Issuer and the
Guarantor through its account at DTC the principal amount of Old Notes indicated
above. Subject to and effective upon the acceptance for exchange of the
principal amount of Old Notes tendered in accordance with this Letter of
Transmittal, the undersigned sells, assigns and transfers to, or upon the order
of, the Issuer all right, title and interest in and to the Old Notes tendered
hereby. The undersigned hereby irrevocably constitutes and appoints the Exchange
Agent its agent and attorney-in-fact (with full knowledge that the Exchange
Agent also acts as the agent of the Issuer and the Guarantor) with respect to
the tendered Old Notes with full power of substitution to transfer ownership of
such Old Notes on the account books maintained by DTC to the Issuer and the
Guarantor, deliver all accompanying evidences of transfer and authenticity to,
or upon the order of, the Issuer and the Guarantor and receive all benefits and
otherwise exercise all rights in Old Notes, all in accordance with the terms of
the Exchange Offer. The power of attorney granted in this paragraph shall be
deemed to be irrevocable and coupled with an interest.

     The undersigned hereby represents and warrants that it has full power and
authority to tender, sell, assign and transfer the Old Notes tendered hereby and
that the Issuer will acquire good and unencumbered title thereto, free and clear
of all liens, restrictions, charges and encumbrances and not subject to any
adverse claim, when the same are acquired by the Issuer. The undersigned hereby
further represents that (i) any New Notes acquired in exchange for Old Notes
tendered hereby will have been acquired in the ordinary course of business of
the person receiving such New Notes, whether or not that person is the
undersigned, (ii) neither the undersigned nor any such other person is engaging
in or intends to engage in a distribution of the New Notes, (iii) neither the
owner nor any such other person has an arrangement or understanding with any
person to participate in the distribution of such New Notes and (iv) neither the
owner nor any such other person is an "affiliate," as defined in Rule 405 under
the Securities Act, of the Issuer or the Guarantor.

     The undersigned also acknowledges that this Exchange Offer is being made in
reliance upon interpretations contained in letters issued to third parties by
the staff of the Securities and Exchange Commission (the "SEC") that the New
Notes issued in exchange for the Old Notes pursuant to the Exchange Offer may be
offered for resale, resold and otherwise transferred by owners thereof (other
than any such owner that is an "affiliate" of the Issuer or the Guarantor within
the meaning of Rule 405 under the Securities Act), without compliance with the
registration and prospectus delivery provisions of the Securities Act, provided
that such New Notes are acquired in the ordinary course of such owners' business
and such owners are not engaging in and do not intend to engage in a
distribution of the New Notes and have no arrangement or understanding with any
person to participate in a distribution of such New Notes. If the undersigned is
not a broker-dealer, the undersigned represents that it is not engaged in, and
does not intend to engage in, a distribution of New Notes. If the undersigned is
a broker-dealer that will receive New Notes for its own account in exchange for
Old Notes that were acquired as a result of market-making activities or other
trading activities, it acknowledges that it will deliver a prospectus in
connection with any resale of such New Notes; however, by so acknowledging and
by delivering a prospectus, the undersigned will not be deemed to admit that it
is an "underwriter" within the meaning of the Securities Act. Any such
broker-dealer may use the Prospectus, as amended or supplemented, in connection
with any resale of such New Notes.

     The undersigned will, upon request, execute and deliver any additional
documents deemed by the Exchange Agent or the Issuer and the Guarantor to be
necessary or desirable to complete the assignment, transfer and purchase of the
Old Notes tendered hereby.

     If any Old Notes tendered in book-entry form are not accepted for exchange
pursuant to the Exchange Offer for any reason, such unaccepted Old Notes will be
returned by credit to the tendering account or to a different account as may be
indicated herein under "Special Issuance Instructions" as promptly as
practicable after the Expiration Date. The undersigned recognizes that "Special
Issuance Instructions" to transfer any Old Notes from the name of the owner
thereof are instructions to his Securities Intermediary and the Issuer and the
Guarantor have no obligations with respect thereto.

     All authority conferred or agreed to be conferred by this Letter of
Transmittal shall survive the death, incapacity or dissolution of the
undersigned, and every obligation of the undersigned under this Letter of
Transmittal shall be binding upon the undersigned's heirs, personal
representatives, successors and assigns.



<PAGE>



     The undersigned acknowledges that for purposes of the Exchange Offer, the
Issuer and the Guarantor shall be deemed to have accepted validly tendered Old
Notes when, as and if the Issuer and the Guarantor have given oral or written
notice thereof to the Exchange Agent.

     The undersigned has read and agrees to all the terms of the Exchange Offer.
The undersigned understands that tenders of Old Notes pursuant to the procedures
described under the caption EXCHANGE OFFER--"Procedures for Tendering" in the
Prospectus and in the instructions hereto will constitute a binding agreement
between the undersigned and the Issuer and the Guarantor upon the terms and
subject to the conditions of the Exchange Offer.




<PAGE>



           PLEASE SIGN HERE ON INSTRUCTIONS OF SECURITIES INTERMEDIARY


X ___________________________                       ____________________
                                                            Date


X ___________________________                       ____________________
    Signature(s) of Owner(s)                                Date
     or Authorized Signatory


Area Code and Telephone Number:____________________


     The above lines must be signed by owner(s) using this Letter of Transmittal
to instruct his or her Securities Intermediary. If signature is by trustee,
executor, administrator, guardian, attorney-in-fact, officer of a corporation or
other person acting in a fiduciary or representative capacity, then such person
must (i) set forth his or her full title below and (ii) unless waived by the
Securities Intermediary, submit evidence satisfactory to the Securities
Intermediary of such person's authority so to act. See Instruction 4 regarding
the completion of this Letter of Transmittal, printed below.


Name(s):________________________________________________________________________


________________________________________________________________________________
                                 (Please Print)

Capacity:_______________________________________________________________________

Address:________________________________________________________________________

        ________________________________________________________________________
                               (Include Zip Code)


                  Signature(s) Guaranteed by an Eligible Institution (as
                  hereinafter defined): (If required by Instruction 4)

                  ______________________________________________________________
                     (Name of Eligible Institution Guaranteeing Signatures)

                  By____________________________________________________________
                                    (Authorized Signature)


                    ____________________________________________________________
                                    (Printed Name)



                    ____________________________________________________________
                                       (Title)



                  Dated:____________________, 1999


<PAGE>



                                  INSTRUCTIONS

         FORMING PART OF THE TERMS AND CONDITIONS OF THE EXCHANGE OFFER


     1. DELIVERY OF THIS LETTER OF TRANSMITTAL AND OLD NOTES. A confirmation of
a book-entry tender (a "Book-Entry Confirmation") of the Old Notes described in
this Letter of Transmittal must be received by the Exchange Agent at its address
set forth herein prior to 5:00 p.m., New York City time, on the Expiration Date.
The method of delivery of this Letter of Transmittal to an owner's Securities
Intermediary is at the election and risk of the owner; and delivery of a
Book-Entry Confirmation will be deemed made only when actually received or
confirmed by the Exchange Agent. In all cases, sufficient time should be allowed
to assure delivery to the Exchange Agent before the Expiration Date. No Letter
of Transmittal should be sent to the Issuer.

     All questions as to the validity, form, eligibility (including time of
receipt), acceptance of tendered Old Notes and withdrawal of tendered Old Notes
will be determined by the Issuer and the Guarantor in their sole discretion,
which determination will be final and binding. The Issuer and the Guarantor
reserve the absolute right to reject any and all Old Notes of either series not
properly tendered or any Old Notes the Issuer's and the Guarantor's acceptance
of which would, in the opinion of counsel for the Issuer and the Guarantor, be
unlawful. The Issuer and the Guarantor also reserve the right to waive any
irregularities or conditions of tender as to particular Old Notes. The Issuer's
and the Guarantor's interpretation of the terms and conditions of the Exchange
Offer (including the instructions in this Letter of Transmittal) shall be final
and binding on all parties. Unless waived, any defects or irregularities in
connection with tenders of Old Notes must be cured within such time as the
Issuer and the Guarantor shall determine. Neither the Issuer, the Guarantor, the
Exchange Agent nor any other person shall be under any duty to give notification
of defects or irregularities with respect to tenders of Old Notes, nor shall any
of them incur any liability for failure to give such notification. Tenders of
Old Notes will not be deemed to have been made until such defects or
irregularities have been cured or waived. Any Old Notes received by the Exchange
Agent that are not properly tendered and as to which the defects or
irregularities have not been cured or waived will be returned by credit to the
tendering account, unless otherwise provided in this Letter of Transmittal, as
soon as practicable following the Expiration Date.

     2. TENDER BY OWNER. Any owner of Old Notes who wishes to tender should
execute and deliver this Letter of Transmittal or otherwise instruct his or her
Securities Intermediary to tender his Old Notes for exchange.

     3. PARTIAL TENDERS. Tenders of Old Notes will be accepted only in the
principal amount of $10,000 and integral multiples of $1,000. If less than the
entire principal amount of any owner's Old Notes is tendered, the tendering
owner should fill in the principal amount tendered in the third column of the
box entitled "Description of 6.15% Senior Notes," "Description of 6.45% Senior
Notes" or "Description of 6.75% Senior Notes" above, as the case may be.

     4. SIGNATURES ON THE LETTER OF TRANSMITTAL. If this Letter of Transmittal
(or facsimile hereof) or any Old Notes or assignments are signed by trustees,
executors, administrators, guardians, attorneys-in-fact, or officers of
corporations or others acting in a fiduciary or representative capacity, such
persons should so indicate when signing, and, unless waived by the Issuer and
the Guarantor, evidence satisfactory to the Issuer and the Guarantor of their
authority so to act must be submitted with this Letter of Transmittal.

     Except as otherwise provided below, all signatures on this Letter of
Transmittal must be guaranteed by a member firm of a registered national
securities exchange or of the National Association of Securities Dealers, Inc.,
a commercial bank or trust company having an office or correspondent in the
United States or an "eligible guarantor institution" within the meaning of Rule
17Ad-15 under the Securities Exchange Act of 1934 (an "Eligible Institution").
Signatures on this Letter of Transmittal need not be guaranteed if such Old
Notes are tendered for the account of an Eligible Institution.

     5. SPECIAL ISSUANCE INSTRUCTIONS. Tendering owners of Old Notes should
indicate, in the applicable box or boxes, the name and address to which New
Notes or substitute Old Notes for principal amounts not tendered or not accepted
for exchange are to be credited, if different from the name and address of the
person signing this Letter of Transmittal. In the case of issuance in a
different name, the taxpayer identification or social security number of the
person named must also be indicated.

     6. TRANSFER TAXES. The Issuer and the Guarantor will pay all transfer
taxes, if any, applicable to the exchange of Old Notes pursuant to the Exchange
Offer. If a transfer tax is imposed for any reason other than the exchange of
Old Notes pursuant to the Exchange Offer, then the amount of any such transfer
taxes (whether imposed on the owner or on any other persons) will be payable by
the tendering owner. If satisfactory evidence of payment of such taxes or
exemption therefrom is not submitted with this Letter of Transmittal, the amount
of such transfer taxes will be billed directly to such tendering owner.

     7. WAIVER OF CONDITIONS. The Issuer and the Guarantor reserve the absolute
right to amend, waive or modify specified conditions in the Exchange Offer in
the case of any Old Notes tendered.

     8. REQUESTS FOR ASSISTANCE OR ADDITIONAL COPIES. Questions and requests for
assistance and requests for additional copies of the Prospectus or this Letter
of Transmittal may be directed to the Exchange Agent at the address specified in
the Prospectus. Owners may also contact their broker, dealer, commercial bank,
trust company, nominee or other Securities Intermediary for assistance
concerning the Exchange Offer.

     9. IMPORTANT TAX INFORMATION. Owners who are US taxpayers and who have not
previously furnished a taxpayer identification number to the Paying Agent for
the Old Notes, should furnish such information to the Exchange Agent on
Substitute Form W-9. A copy of such form may be obtained from the Exchange
Agent.


                       (DO NOT WRITE IN SPACE BELOW)

                    =====================================
                       OLD NOTES          OLD NOTES
                       TENDERED           ACCEPTED
                    -------------------------------------

                    -------------------------------------

                    =====================================



Delivery Prepared by_____________    Checked By_____________   Date_____________


<PAGE>



                                    GUARANTEE

     The undersigned, a member of a registered national securities exchange, or
a member of the National Association of Securities Dealers, Inc., or a
commercial bank or trust company having an officer or correspondent in the
United States, hereby guarantees that timely confirmation of the book-entry
transfer of such Old Notes into the Exchange Agent's account at Depository Trust
Company pursuant to the procedures set forth in the EXCHANGE OFFER--"Guaranteed
Delivery Procedures" section of the Prospectus, together with a properly
completed and duly executed Letter of Transmittal (or a manually signed
facsimile thereof) with any required signature guarantee and any other documents
required by the Letter of Transmittal, will be received by the Exchange Agent at
the address set forth above, no later than five New York Stock Exchange trading
days after the Expiration Date.



_______________________________________           ______________________________
           Name of Firm                                Authorized Signature

_______________________________________           ______________________________
           Address                                            Title

_______________________________________
           Zip Code                               Name:_________________________
                                                       (Please Type or Print)


Area Code and Tel. No._________________           Dated:________________________



                          CONSENT OF INDEPENDENT ACCOUNTANTS
                          ----------------------------------

          We hereby consent to the use in this Registration Statement on
          Form S-4 of TXU Eastern Funding Company and TXU Europe Limited
          (formerly known as TXU Eastern Holdings Limited) and Subsidiaries
          of our reports (i) dated June 30, 1999 relating to the financial
          statements of TXU Europe Limited (formerly known as TXU Eastern
          Holdings Limited) and Subsidiaries; (ii) dated April 26, 1999
          relating to the financial statements of Eastern Group plc; and
          (iii) dated April 26, 1999 relating to the financial statements
          of Energy Group Overseas BV, which appear in such Registration
          Statement.  We also consent to the references to us under the
          headings "Independent Accountants" and "Selected Financial
          Data" in such Registration Statement.


          /s/ PricewaterhouseCoopers

          PricewaterhouseCoopers
          London, England
          October 26, 1999




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission