Exhibit 99(d)

Energy Future Intermediate Holding Company LLC Consolidated

Adjusted EBITDA Reconciliation



|                                                                                            |  |                                    |       |   |                                    |   |       |                                      |  |   |                                      |   |  |   |       |  
|------------------------------------------------------------------------------------------- |  | ---------------------------------- | ----- | - | ---------------------------------- | - | ----- | ------------------------------------ |  | - | ------------------------------------ | - |  | - | ----- | -
|                                                                                            |  | Nine MonthsEndedSeptember 30, 2010 |       |   | Nine MonthsEndedSeptember 30, 2009 |   |       | Twelve MonthsEndedSeptember 30, 2010 |  |   | Twelve MonthsEndedSeptember 30, 2009 |  
|Net income (loss)                                                                           |  | $                                  | 142   |   |                                    | $ | 80    |                                      |  | $ | 136                                  |   |  | $ | (593  | )
|Income tax benefit                                                                          |  |                                    | (59   | ) |                                    |   | (70   | )                                    |  |   | (82                                  | ) |  |   | (91   | )
|Interest expense and related charges                                                        |  |                                    | 233   |   |                                    |   | 207   |                                      |  |   | 305                                  |   |  |   | 273   |  
|Depreciation and amortization                                                               |  |                                    |      |   |                                    |   |      |                                      |  |   |                                     |   |  |   |      |  
|                                                                                            |  |                                    |       |   |                                    |   |       |                                      |  |   |                                      |   |  |   |       |  
|EBITDA                                                                                      |  | $                                  | 316   |   |                                    | $ | 217   |                                      |  | $ | 359                                  |   |  | $ | (411  | )
|                                                                                            |  |                                    |       |  
|Oncor EBITDA                                                                                |  |                                    |      |   |                                    |   |      |                                      |  |   |                                     |   |  |   |      |  
|Oncor Holdings distributions/dividends (a)                                                  |  |                                    | 141   |   |                                    |   | 117   |                                      |  |   | 239                                  |   |  |   | 1,487 |  
|Interest income                                                                             |  |                                    | (76   | ) |                                    |   |      |                                      |  |   | (80                                  | ) |  |   | (2    | )
|Equity in earnings of unconsolidated subsidiary (net of tax)                                |  |                                    | (240  | ) |                                    |   | (217  | )                                    |  |   | (278                                 | ) |  |   | 414   |  
|Other                                                                                       |  |                                    |      |   |                                    |   | 1     |                                      |  |   |                                     |   |  |   | 1     |  
|                                                                                            |  |                                    |       |   |                                    |   |       |                                      |  |   |                                      |   |  |   |       |  
|Adjusted EBITDA per Incurrence Covenant                                                     |  | $                                  | 141   |   |                                    | $ | 118   |                                      |  | $ | 240                                  |   |  | $ | 1,489 |  
|Add back Oncor Holdings Adjusted EBITDA (reduced by Oncor Holdings distributions/dividends) |  |                                    | 1,053 |   |                                    |   | 926   |                                      |  |   | 1,248                                |   |  |   | (148  | )
|                                                                                            |  |                                    |       |   |                                    |   |       |                                      |  |   |                                      |   |  |   |       |  
|Adjusted EBITDA per Restricted Payments Covenant                                            |  | $                                  | 1,194 |   |                                    | $ | 1,044 |                                      |  | $ | 1,488                                |   |  | $ | 1,341 |  
|                                                                                            |  |                                    |       |   |                                    |   |       |                                      |  |   |                                      |   |  |   |       |  



|(a) | Twelve months ended September 30, 2009 amount includes $1.253 billion distribution of net proceeds from the sale of Oncor noncontrolling interests in November
2008.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------