TXU EUROPE CAPITAL I
10-Q, 2000-11-13
ELECTRIC, GAS & SANITARY SERVICES
Previous: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, EX-10.2, 2000-11-13
Next: TXU EUROPE CAPITAL I, 10-Q, EX-27, 2000-11-13






              SECURITIES AND EXCHANGE COMMISSION

                    Washington, D.C.  20549



                           FORM 10-Q


  (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934

       FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2000

                            - OR -

 ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934



              Commission File Number 001-15709-01

                     TXU Europe Capital I


                                                   I.R.S. Employer
   Delaware Business Trust                         Identification No.
                                                     75 - 6578216


   Energy Plaza, 1601 Bryan Street, Dallas, Texas 75201-3411
                        (214) 812-4600

              Commission File Number 333-82307-02

                  TXU Europe Funding I, L.P.

                                                    I.R.S. Employer
   Delaware Limited Partnership                     Identification No.
                                                      75 - 2880490


   2711 Centerville Road, Suite 400, Wilmington, Delaware 19808



Indicate  by check mark whether the registrants (1) have  filed
all  reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12  months
(or for such shorter period that the registrant was required to
file  such  reports), and (2) have been subject to such  filing
requirements for the past 90 days.
 Yes  ___x__      No _____





<PAGE>
TABLE OF CONTENTS

Part I. Financialinformation                                        Page


       Item 1.  Financial Statements

         TXU Europe Capital I
            Statements of Income -
            Three  and  nine  months ended September 30,2000. . . .    2

            Statement of Cash Flows -
            Nine months ended September 30, 2000. . . . . . . . . .    3

            Balance Sheets -
            September 30, 2000 and December 31, 1999. . . . . . . .    4

            Notes to Financial Statements . . . . . . . . . . . . .    5

            Independent Accountant's Reports. . . . . . . . . . . .    7

         TXU Europe Funding I, L.P.
            Statements of Income -
            Three  and  nine  months ended September 30, 2000 . . .    8

            Statement of Cash Flows -
            Nine months ended September 30, 2000. . . . . . . . . .    9

            Balance Sheets -
            September 30, 2000 and December 31, 1999. . . . . . . .   10

            Notes to Financial Statements . . . . . . . . . . . . .   11

           Independent Accountant's Reports . . . . . . . . . . . .   13

       Item  2. Management's Discussion  and  Analysis  of
            Financial Condition and Results of Operations . . . . .   14


       Item  3. Quantitative and Qualitative Disclosures
            About Market Risk . . . . . . . . . . . . . . . . . . .   14

Part II. Other Information

       Item 6.Exhibits and Reports on Form 8-K. . . . . . . . . . .   15

Signatures. . . . . . . . . . . . . . . . . . . . . . . . . . . . .   16



<PAGE>

                    PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

TXU EUROPE CAPITAL I
STATEMENTS OF INCOME
(Unaudited)

<TABLE>
<CAPTION>
                                         Three                Nine
                                         Months              Months
                                         Ended               Ended
                                     September 30,       September 30,
                                          2000                2000
                                      -----------         -----------

<S>                                   <C>                 <C>
Income on preferred partnership       $         -         $         -
securities. . . . . . . . . . . . . .   3,656,250           8,531,250

Distribution expense on preferred
trust securities. . . . . . . . . . .  (3,656,250)         (8,531,250)
                                      -----------         -----------
Net income. . . . . . . . . . . . . . $         -         $         -
                                      ===========         ===========

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>







<PAGE>

TXU EUROPE CAPITAL I
STATEMENT OF CASH FLOWS
(Unaudited)

<TABLE>
<CAPTION>
                                                          Nine
                                                         Months
                                                         Ended
                                                      September 30,
                                                          2000
                                                      -------------
<S>                                                   <C>
Investing Activities
Investment in preferred partnership securities . . .  $(150,000,000)
Income received from investment in
 preferred partnership securities. . . . . . . . . .      4,875,000
                                                      -------------
    Cash provided by investing activities. . . . . .   (145,125,000)
                                                      -------------
Financing Activities
Issuance of preferred trust securities . . . . . . .    150,000,000
Distribution on preferred trust securities . . . . .     (4,875,000)
                                                      -------------
    Cash provided by financing activities. . . . . .    145,125,000
                                                      -------------
Net change in cash and cash equivalents. . . . . . .              -

Cash and cash equivalents - beginning balance. . . .              -
                                                      -------------
Cash and cash equivalents - ending balance . . . . .  $           -
                                                      =============


<FN>
See Notes to Financial Statements.
</FN>
</TABLE>





<PAGE>
TXU EUROPE CAPITAL I
BALANCE SHEETS

<TABLE>
<CAPTION>

                                                     September 30,    December 31,
                                                         2000             1999
                                                      ------------     -----------
                                                               (unaudited)

ASSETS

<S>                                                   <C>              <C>
Investment in preferred partnership securities . . .  $150,000,000     $        -

Income receivable. . . . . . . . . . . . . . . . . .     3,656,250              -
                                                      ------------     -----------
     Total assets. . . . . . . . . . . . . . . . . .  $153,656,250     $        -
                                                      ============     ===========
CAPITALIZATION AND LIABILITIES

Stockholders equity
  Preferred trust securities (9 3/4% Trust
    Originated Preferred Securities;
    6,900,000 authorized, 6,000,000
    issued and outstanding; $25
    liquidation amount per security) . . . . . . . .  $150,000,000     $       -

Retained earnings. . . . . . . . . . . . . . . . . .             -             -
                                                      ------------     -----------
     Total stockholders' equity. . . . . . . . . . .   150,000,000             -
                                                      ------------     -----------
Distribution payable . . . . . . . . . . . . . . . .     3,656,250             -
                                                      ------------     -----------

     Total capitalization and liabilities. . . . . .  $153,656,250     $       -
                                                      ============     ===========



<FN>
See Notes to Financial Statements.
</FN>
</TABLE>





<PAGE>
TXU Europe Capital I
Notes to Financial Statements


1.   Description of Business

       TXU   Europe  Capital  I  (the  Trust)  is  a  statutory
    business  trust formed on November 22, 1999 under the  laws
    of  the State of Delaware for the exclusive purpose of  (i)
    issuing  Trust  Originated Preferred Securities  (Preferred
    Trust   Securities)   representing   undivided   beneficial
    ownership  interests  in  the assets  of  the  Trust,  (ii)
    purchasing  Preferred  Partnership Securities  representing
    the limited partnership interests of TXU Europe Funding  I,
    L.P.  (the Partnership) with the proceeds from the sale  of
    the  Preferred Trust Securities, and (iii) engaging in only
    those  other  activities necessary or  incidental  thereto.
    The  Trust  has a perpetual existence, subject  to  certain
    termination events as provided in its Amended and  Restated
    Trust Agreement.

       The  proceeds  from the Trust's sale  of  the  Preferred
    Trust  Securities  were  used  to  purchase  the  Preferred
    Partnership  Securities from the Partnership.   Holders  of
    the  Preferred Trust Securities have limited voting  rights
    and  are  not  entitled  to  vote  to  appoint,  remove  or
    replace,  or  to  increase  or  decrease  the  number   of,
    Trustees,  which  voting rights are vested  exclusively  in
    the holder of a control certificate.

       TXU  Europe  Limited, the ultimate parent of  the  Trust
    and  the  general  partner  of the  Partnership,  has  paid
    compensation  to  the underwriters of the offering  of  the
    Preferred  Trust Securities.  TXU Europe Limited  will  pay
    all  fees  and  expenses related to  the  organization  and
    operations  of  the  Trust (including  any  taxes,  duties,
    assessments  or  governmental charges  of  whatever  nature
    (other  than  withholding  taxes)  imposed  by  the  United
    States  or  any  other domestic taxing authority  upon  the
    Trust)  and  the offering of the Preferred Trust Securities
    and  is responsible for all debts and other obligations  of
    the  Trust  (other  than the Preferred  Trust  Securities).
    TXU  Europe  Limited  has  also  agreed  to  indemnify  the
    trustees and certain other persons.


2.   Basis of Presentation and Significant Accounting Policies

      The  financial statements are prepared in conformity with
    accounting  principles  generally accepted  in  the  United
    States of America (US GAAP).

      Use  of  Estimates  -  The  preparation  of  the  Trust's
    financial  statements 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 periods 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.

      Investments  -  The  investment in Preferred  Partnership
    Securities  represents  a limited partnership  interest  in
    the  Partnership and is recorded at cost.  As of  September
    30,  2000,  the  fair value of the investment  approximates
    its  carrying  value.  Income on the Preferred  Partnership
    Securities is accrued when earned.

      Comprehensive  Income  -  Comprehensive  income  consists
    only of net income.

      Income  Taxes - The Trust does not incur any  income  tax
    liabilities.   Such  liabilities are incurred  directly  by
    the  security holders.  Therefore no provision  for  income
    taxes has been provided.




<PAGE>

TXU Europe Capital I
Notes to Financial Statements

3.   Investment in Preferred Partnership Securities

       The   Trust   holds  $150  million  of  9.75%   Preferred
    Partnership  Securities,  $25  liquidation  preference   per
    security.   The  distribution payment dates  and  redemption
    provisions  of  the Preferred Partnership Securities,  which
    are  redeemable  after March 2, 2005 at the  option  of  TXU
    Europe  Limited,  the  general partner of  the  Partnership,
    correspond  to the distribution payment dates and redemption
    provisions  of  the  Preferred Trust Securities.   Upon  any
    redemption  of  the  Preferred Partnership  Securities,  the
    Preferred  Trust  Securities will be redeemed.   TXU  Europe
    Limited  has  guaranteed,  on  a  subordinated  basis,   the
    payment   of  distributions  by  the  Partnership   on   the
    Preferred  Partnership Securities if, as, and when  declared
    out   of   funds   legally  available  and   payments   upon
    liquidation  of  the Partnership or the  redemption  of  the
    Preferred  Partnership Securities to  the  extent  of  funds
    legally available.

4.   Stockholders' Equity

      On   March   2,  2000,  the  Trust  issued  to  investors
    6,000,000  units of 9 3/4% Preferred Trust  Securities  for
    an   aggregate  of   $150  million.   The  Preferred  Trust
    Securities have a liquidation preference of $25  per  unit.
    The  Preferred  Trust Securities are subject  to  mandatory
    redemption   upon  payment  of  the  Preferred  Partnership
    Securities.    Distributions   on   the   Preferred   Trust
    Securities  are cumulative from the date of original  issue
    (March  2,  2000) and are payable quarterly in  arrears  on
    each  March  31,  June 30, September 30  and  December  31,
    commencing  June 30, 2000, at an annual rate  of  9.75%  of
    the  stated  liquidation amount per  annum.   Distributions
    not  paid on the scheduled payment date will accumulate and
    compound  quarterly  at a rate per annum  equal  to  9.75%.
    Holders  of the Preferred Trust Securities have  no  voting
    rights.

      The  Trust  will  use distributions it  receives  on  the
     Preferred    Partnership   Securities   to    make    cash
     distributions   on   the   Preferred   Trust   Securities.
     Distributions on the Preferred Trust Securities were  made
     on June 30 and October 2, 2000.

      TXU  Europe  Limited has guaranteed, on a limited  basis,
     the  payment  in  full  of  all  distributions  and  other
     payments  on the Preferred Trust Securities to the  extent
     that  the  Trust has funds legally available.  TXU  Europe
     Limited  has  also  issued  guarantees  of  the  Preferred
     Partnership   Securities  and  the   junior   subordinated
     debentures  held by the Partnership. These guarantees  are
     subordinated  to all other unsubordinated  liabilities  of
     TXU Europe Limited.






<PAGE>



INDEPENDENT ACCOUNTANTS' REPORT


TXU Europe Capital I


We  have  reviewed the accompanying balance sheet of TXU  Europe
Capital  I (the Trust) as of September 30, 2000, and the related
statements of income for the three months and nine months  ended
September 30, 2000 and the statement of cash flows for the  nine
months ended September 30, 2000.  These financial statements are
the responsibility of the Trust's management.

We conducted our review in accordance with standards established
by  the  American Institute of Certified Public Accountants.   A
review of interim financial information consists principally  of
applying  analytical  procedures to financial  data  and  making
inquiries  of  persons responsible for financial and  accounting
matters.   It  is substantially less in scope than an  audit  in
accordance  with  auditing standards generally accepted  in  the
United  States  of  America,  the  objective  of  which  is  the
expression  of  an  opinion regarding the  financial  statements
taken as whole.  Accordingly, we do not express such an opinion.

Based   on  our  review,  we  are  not  aware  of  any  material
modifications  that should be made to such financial  statements
for   them  to  be  in  conformity  with  accounting  principles
generally accepted in the United States of America.

We have previously audited, in accordance with auditing standards
generally accepted in the United States of America, the  balance
sheet  of the Trust as of December 31, 1999, and in our  report,
dated  May 4, 2000, we expressed an unqualified opinion on  that
balance sheet.  In our opinion, the information set forth in the
accompanying  balance sheet as of December 31, 1999,  is  fairly
stated in all material respects in relation to the balance sheet
from which it has been derived.



DELOITTE & TOUCHE

London, England
November 6, 2000




<PAGE>
TXU EUROPE FUNDING I, L.P.
STATEMENTS OF INCOME
(Unaudited)

<TABLE>
<CAPTION>
                                         Three            Nine
                                         Months          Months
                                         Ended           Ended
                                      September 30,   September 30,
                                          2000            2000
                                      ------------    ------------
<S>                                    <C>             <C>
Interest income
 Junior subordinated debentures. . .   $4,258,456      $9,936,398

 Other eligible debt securities. . .       31,454          64,907

Distribution expense

  To limited partner . . . . . . . .   (3,656,250)     (8,531,250)

  To general partner . . . . . . . .     (602,206)     (1,405,148)
                                      ------------    ------------
Net income . . . . . . . . . . . . .   $   31,454      $   64,907
                                      ============    ============



<FN>
See Notes to Financial Statements.
</FN>

</TABLE>



<PAGE>


TXU EUROPE FUNDING I, L.P.
STATEMENT OF CASH FLOWS
(Unaudited)

<TABLE>
<CAPTION>

                                                 Nine Months
                                                    Ended
                                                 September 30,
                                                     2000
                                                -------------
<S>                                             <C>
Operating Activities

Net income. . . . . . . . . . . . . . . . . . .  $     64,907
Adjustments to reconcile net income to
  cash provided by operating activities:

Changes in operating assets and liabilities . .        (9,696)
                                                 ------------
  Cash provided by operating activities . . . .        55,211
                                                 ------------
Investing Activities
Investments in junior subordinated
  debentures  . . . . . . . . . . . . . . . . .  (174,705,900)
Investment in eligible debt securities. . . . .    (5,372,909)
Interest income received on investments
  in junior subordinated debentures . . . . . .     5,677,942
Maturity of eligible debt securities. . . . . .     3,552,998
                                                 ------------
  Cash used in investing activities . . . . . .  (170,847,869)
                                                 ------------
Financing Activities
Issuance of  preferred partnership securities .   150,000,000
Capital contributions from general partner. . .    26,470,600
Distributions paid to limited partner . . . . .    (4,875,000)
Distributions paid to general partner . . . . .      (802,942)
                                                 ------------
  Cash provided by financing activities . . . .   170,792,658
                                                 ------------
Net change in cash and cash equivalents . . . .             -
Cash and cash equivalents - beginning balance .             -
                                                 ------------
Cash and cash equivalents - ending balance. . .  $          -
                                                 ============
<FN>
See Notes to Financial Statements.
</FN>

</TABLE>



<PAGE>
TXU EUROPE FUNDING I, L.P.
BALANCE SHEETS

<TABLE>
<CAPTION>
                                                  September 30,   December 31,
                                                      2000            1999
                                                  ------------    -----------
                                                         (unaudited)

ASSETS

<S>                                               <C>               <C>
Investments in junior subordinated debentures. .  $174,705,900      $     -
Investment in other eligible debt securities . .     1,819,911            -
Income receivable - junior subordinated
   debentures. . . . . . . . . . . . . . . . . .     4,258,456            -
Income receivable  - other eligible
   debt securities . . . . . . . . . . . . . . .         9,696            -
                                                  ------------      --------
           Total . . . . . . . . . . . . . . . .  $180,793,963      $     -
                                                  ============      ========

PARTNERS' CAPITAL  AND LIABILITIES

Partners' capital
  Limited partnership interest . . . . . . . . .  $150,000,000      $    85
  General partnership interest . . . . . . . . .    26,470,600           15
                                                  ------------      --------
                                                   176,470,600          100
Less: Receivables from partners for
  subscribed partnership interests . . . . . . .             -         (100)

Retained earnings. . . . . . . . . . . . . . . .        64,907            -
                                                  ------------      --------
        Total partners' capital. . . . . . . . .   176,535,307            -
                                                  ------------      --------
Distribution payable  - limited partners . . . .     3,656,250            -
                      - general partner. . . . .       602,206            -
                                                  ------------      --------
           Total . . . . . . . . . . . . . . . .  $180,793,963      $     -
                                                  ============      ========

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>



<PAGE>
TXU EUROPE FUNDING I, L.P.
Notes to Financial Statements


1.   Description of Business

       TXU  Europe  Funding  I,  L.P. (the  Partnership)  is  a
    limited  partnership  that was formed  under  the  Delaware
    Revised  Uniform  Limited Partnership Act on  November  22,
    1999,  for  the  exclusive  purpose  of   (i)  issuing  the
    Partnership  interests,  (ii) purchasing  certain  eligible
    debt  instruments,  including  debentures  of  TXU  Eastern
    Funding Company and one or more subsidiaries of TXU  Europe
    Limited   and  short-term  eligible  securities  with   the
    proceeds   from  (a)  the  sale  of  Preferred  Partnership
    Securities to TXU Europe Capital I (the Trust)  and  (b)  a
    capital  contribution from TXU Europe Limited  in  exchange
    for  the  general  partnership interest in the  Partnership
    (collectively,   the   Partnership  Proceeds)   and   (iii)
    engaging  in  only  those  other activities  necessary  and
    incidental thereto.

       Except  as provided in the forms of Amended and Restated
     Limited  Partnership  Agreement and Preferred  Partnership
     Securities Guarantee Agreement, and as otherwise  provided
     by   law,   the   holders  of  the  Preferred  Partnership
     Securities will have no voting rights.

       The   Partnership  Proceeds  were  used   initially   to
     purchase debt instruments from TXU Eastern Funding Company
     and  one  or  more  eligible subsidiaries  of  TXU  Europe
     Limited and other eligible debt securities. (See Note  3.)
     The Partnership will have a perpetual existence subject to
     certain  termination events.  TXU Europe  Limited  is  the
     sole  general  partner  of the Partnership  and,  in  that
     capacity, has agreed to pay all fees and expenses  related
     to  the  organization and operations  of  the  Partnership
     (including  any taxes, duties, assessments  or  government
     charges of whatever nature (other than withholding  taxes)
     imposed by the United States or any other domestic  taxing
     authority  upon the Partnership) and the offering  of  the
     Preferred  Partnership Securities and be  responsible  for
     all  debts and other obligations of the Partnership (other
     than   with   respect   to   the   Preferred   Partnership
     Securities).  TXU Europe Limited, as sole general partner,
     has agreed to indemnify certain officers and agents of the
     Partnership.


2.   Basis of Presentation and Significant Accounting Policies

       The  financial  statements are  prepared  in  conformity
    with  accounting  principles  generally  accepted  in   the
    United States of America (US GAAP).

       Use  of Estimates - The preparation of the Partnership's
    financial  statements 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.

       Investments  -  The Partnership's investment  in  junior
    subordinated debentures of certain affiliates  is  recorded
    at  cost.  As of September 30, 2000, the fair value of  the
    investment approximates its carrying value. Income  on  the
    junior  subordinated  debentures is  accrued  when  earned.
    The  investment in other eligible securities is limited  by
    the  terms  of  the  partnership including  investments  in
    certain government obligations.

       Comprehensive  Income  - Comprehensive  income  consists
       only of net income.

       Income  Taxes  -  The  Partnership does  not  incur  any
    income  tax  liabilities.   Such liabilities  are  incurred
    directly  by  the  partners.  Therefore  no  provision  for
    income taxes has been provided.




<PAGE>
TXU EUROPE FUNDING I, L.P.
Notes to Financial Statements


3.   Investments

       The  Partnership holds junior subordinated debentures  of
    TXU  Eastern Funding Company and TXU Europe Group plc,  both
    subsidiaries   of   TXU   Europe   Limited.    The    junior
    subordinated  debentures  have a term  of  approximately  20
    years  and  bear interest at 9.75% per annum.  The  interest
    payment  dates and redemption provisions of the  debentures,
    which are redeemable at the option of TXU Europe Limited  on
    or  after  March  2,  2005, correspond to  the  distribution
    payment  dates  and redemption provisions of  the  Preferred
    Partnership  Securities.  Interest and  redemption  payments
    on  the  subsidiary debentures are guaranteed by TXU  Europe
    Limited on a subordinated basis.

       In  addition,  as of September 30, 2000, the  Partnership
    had  invested  in  short-term commercial  paper  securities.
    The  commercial paper purchased was issued at a discount and
    interest  will be accrued as the commercial paper approaches
    maturity.   Earnings on these and other eligible  securities
    previously invested in through September 30, 2000 are  being
    accumulated   and   rolled  over  into  principal   as   the
    securities  mature  as  the  general  partner  has  not  yet
    declared a distribution of those earnings.

4.   Partners Capital

       On  March  2,  2000,  the Partnership  issued  6,000,000
    units  of  9.75%  Preferred Partnership Securities  to  the
    Trust  representing  the limited partnership  interests  of
    the   Partnership  in  exchange  for  $150   million.   The
    Preferred   Partnership  Securities  have   a   liquidation
    preference of $25 per security and may be redeemed  at  the
    option  of  TXU  Europe Limited, the  general  partner,  in
    whole,  or in part, at any time on or after March 2,  2005.
    Distributions  on the Preferred Partnership Securities  are
    cumulative from the date of original issue (March 2,  2000)
    and  are payable quarterly if, as, and when declared by the
    general  partner, at an annual rate of 9.75% of the  stated
    liquidation   amount  per  annum.   Holders  of   Preferred
    Partnership Securities have no voting rights.

       Also  on  March  2,  2000,  the Partnership  received  a
    capital contribution of approximately $26 million from  TXU
    Europe   Limited  representing  the  sole  general  partner
    interest  in  the  Partnership.   The  proceeds  from   the
    issuance  of the Preferred Partnership Securities  and  the
    general   partners'  capital  contribution  were  used   to
    purchase the junior subordinated debentures issued  by  TXU
    Eastern Funding Company and TXU Europe Group plc and  other
    eligible securities.

       TXU  Europe Limited has guaranteed, on a limited  basis,
    the  payment  of  distributions by the Partnership  on  the
    Preferred Partnership Securities if, as, and when  declared
    out   of   funds   legally  available  and  payments   upon
    liquidation  to  the Partnership or the redemption  of  the
    Preferred  Partnership Securities to the  extent  of  funds
    legally  available.  TXU  Europe Limited  has  also  issued
    guarantees  of the junior subordinated debentures  held  by
    the  Partnership. These guarantees are subordinated to  all
    other unsubordinated liabilities of TXU Europe Limited.

       Distributions  on  the Preferred Partnership  Securities
    and  the general partnership interest were declared on June
    30  and  September 29 and paid on June 30  and  October  2,
    2000.




<PAGE>
INDEPENDENT ACCOUNTANTS' REPORT


TXU Europe Funding I, L.P.


We  have  reviewed the accompanying balance sheet of TXU  Europe
Funding I, L.P. (the Partnership) as of September 30, 2000,  and
the  related statements of income for the three months and  nine
months ended September 30, 2000 and the statement of cash  flows
for  the  nine months ended September 30, 2000.  These financial
statements   are   the  responsibility  of   the   Partnership's
management.

We conducted our review in accordance with standards established
by  the  American Institute of Certified Public Accountants.   A
review of interim financial information consists principally  of
applying  analytical  procedures to financial  data  and  making
inquiries  of  persons responsible for financial and  accounting
matters.   It  is substantially less in scope than an  audit  in
accordance  with  auditing standards generally accepted  in  the
United  States  of  America,  the  objective  of  which  is  the
expression  of  an  opinion regarding the  financial  statements
taken as whole.  Accordingly, we do not express such an opinion.

Based   on  our  review,  we  are  not  aware  of  any  material
modifications  that should be made to such financial  statements
for   them  to  be  in  conformity  with  accounting  principles
generally accepted in the United States of America.

We have previously audited, in accordance with auditing standards
generally accepted in the United States of America, the  balance
sheet  of  the Partnership as of December 31, 1999, and  in  our
report,  dated May 4, 2000, we expressed an unqualified  opinion
on  that  balance  sheet.  In our opinion, the  information  set
forth in the accompanying balance sheet as of December 31, 1999,
is  fairly  stated in all material respects in relation  to  the
balance sheet from which it has been derived.



DELOITTE & TOUCHE

London, England
November 6, 2000




<PAGE>
Item  2.   Management's  Discussion and  Analysis  of  Financial
Condition and Results of Operations

   The Registrants' activities are limited to issuing securities
and investing the proceeds as follows:

   The  Trust exists for the exclusive purpose of (i) issuing  a
control certificate, which entitles the holder to administrative
and appointment powers with respect to the Trust, and 9 3/4% Trust
Originated  Preferred  Securities (Preferred  Trust  Securities)
representing  undivided  beneficial ownership  interest  in  the
assets of the Trust, (ii) investing the gross proceeds from  the
issuance  of  the Preferred Trust Securities in 9.75%  Preferred
Partnership  Securities  of  the  Partnership  representing  the
limited  partnership  interests of  the  Partnership  and  (iii)
engaging  in only those other activities necessary or incidental
thereto.    The  Trust  has a perpetual  existence,  subject  to
certain  termination  events  as provided  in  its  Amended  and
Restated  Trust  Agreement.  The Partnership is managed  by  the
general  partner  and exists for the exclusive  purpose  of  (i)
issuing  its  Partnership  interests,  (ii)  purchasing  certain
eligible debt instruments of TXU Eastern Funding Company and TXU
Europe  Group  plc with the proceeds from (a) the  sale  of  its
9.75%  Preferred  Partnership Securities,  representing  limited
partnership interests in the Partnership, to the Trust and (b) a
capital contribution from TXU Europe Limited in exchange for the
general  partnership interest in the Partnership  (collectively,
the Partnership Proceeds).

   Since  the  Trust  was organized on November  22,  1999,  its
activities,  as  specified  in its Amended  and  Restated  Trust
Agreement, have been limited to the issuance of $150 million  of
9  3/4% Preferred  Trust  Securities and  the  investing  of  the
proceeds  in  the  Preferred  Partnership  Securities,  and  the
accrual  and  payment  of distributions on the  Preferred  Trust
Securities in accordance with their terms.

   Since the Partnership was organized on November 22, 1999, its
activities,   as   specified  in  its   agreement   of   limited
partnership, have been limited to the issuance of the  Preferred
Partnership  Securities, the receipt of a  $26  million  capital
contribution  from TXU Europe Limited, as general  partner,  the
investment  of  the Partnership Proceeds in junior  subordinated
debentures  and  short-term eligible  securities  (primarily  US
Treasury  bills  and  commercial paper),  and  the  accrual  and
payment   of   distributions   on  the   Preferred   Partnership
Securities.  Through the nine months ended September  30,  2000,
interest  earned  on  short-term eligible securities  that  have
matured has not been paid to the Partnership but has been rolled
over  into  the  purchase of other eligible  securities  as  the
general  partner  has not yet declared a distribution  of  those
earnings.

   On  June  30, 2000, the first distributions on the  Preferred
Trust  Securities  and  the  Preferred  Partnership  Securities,
cumulative  from the March 2, 2000 issuance date, were  declared
and  paid  to  the respective holders of those  securities.   An
additional distribution was made on October 2, 2000.




<PAGE>
Item  3.  Quantitative and Qualitative Disclosures About  Market
Risk

 On  March  2, 2000, the Trust invested the gross proceeds  from
the  sale  of  the Preferred Trust Securities in  the  Preferred
Partnership Securities (the Trust Assets).  The Partnership,  in
turn,  invested  the  proceeds from the sale  of  the  Preferred
Partnership  Securities and a $26 million  capital  contribution
from  TXU  Europe  Limited and TXU Europe Group  plc  in  junior
subordinated  debentures  and  eligible  debt  securities   (the
Partnership  Assets).  To the extent the Partnership  has  funds
available  from the Partnership Assets, the general  partner  of
the  Partnership (TXU Europe Limited) may declare  distributions
to the Trust, as holder of the Preferred Partnership Securities.
The  Trust's ability to pay distributions to the holders of  the
Preferred  Trust  Securities is dependent upon  its  receipt  of
distributions   on  the  Trust  Assets  from  the   Partnership.
Therefore, upon the receipt by the Partnership of payments  from
the  Partnership  Assets  and the distribution  thereof  to  the
Trust,  the Trust will pass through such payments to the holders
of the Preferred Trust Securities.

   On  June  30, 2000, the first distributions on the  Preferred
Trust  Securities  and  the  Preferred  Partnership  Securities,
cumulative  from the March 2, 2000 issuance date, were  declared
and paid to the respective holders of those securities.
An additional distribution was declared on September 30, 2000 and
paid on October 2, 2000.

PART II.  OTHER INFORMATION


Item 6.      EXHIBITS AND REPORTS ON FORM 8-K


 (a)Exhibits filed as a part of Part II are:

        27(a)  Financial Data Schedule - TXU Europe Capital I

        27(b)  Financial Data Schedule - TXU Europe Funding I,L.P.


 (b)   Reports on Form 8-K filed since June 30, 2000,  are  as
        follows:


       None





<PAGE>

                          SIGNATURES

    Pursuant to the requirements of the Securities Exchange Act
of  1934,  the Registrants have duly caused this report  to  be
signed  on  their  behalf  by  the  undersigned  hereunto  duly
authorized.





                                       TXU EUROPE CAPITAL I


                                       By   :  /s/ Kirk Oliver
                                             ------------------
                                       Name:      Kirk Oliver
                                       Administrative Trustee


                                       By   : /s/ Laura  Conn
                                             ------------------
                                       Name: Laura Conn
                                       Administrative Trustee

Date:  November 13, 2000



                                     TXU EUROPE FUNDING I, L.P.


                                       By:  /s/ Paul Marsh
                                          ---------------------
                                       Name:      Paul Marsh
                                       Principal Financial Officer
                                       and Director of the General
                                       Partner




Date:  November 13, 2000











© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission