Exhibit 99(d)

Energy Future Intermediate Holding Company LLC Consolidated

Adjusted EBITDA Reconciliation



|                                                                                            |  |                               |      |   |                               |   |      |                                  |  |   |                                  |   |  |   |       |  
|------------------------------------------------------------------------------------------- |  | ----------------------------- | ---- | - | ----------------------------- | - | ---- | -------------------------------- |  | - | -------------------------------- | - |  | - | ----- | -
|                                                                                            |  | Six 
MonthsEndedJune 30, 2010 |      |   | Six 
MonthsEndedJune 30, 2009 |   |      | Twelve 
MonthsEndedJune 30, 2010 |  |   | Twelve 
MonthsEndedJune 30, 2009 |  
|Net income (loss) attributable to Intermediate Holding                                      |  | $                             | 25   |   |                               | $ | 21   |                                  |  | $ | 78                               |   |  | $ | (556  | )
|Income tax expense (benefit)                                                                |  |                               | (49  | ) |                               |   | (46  | )                                |  |   | (96                              | ) |  |   | (90   | )
|Interest expense and related charges                                                        |  |                               | 150  |   |                               |   | 137  |                                  |  |   | 291                              |   |  |   | 268   |  
|Depreciation and amortization                                                               |  |                               |     |   |                               |   |     |                                  |  |   |                                 |   |  |   |      |  
|                                                                                            |  |                               |      |   |                               |   |      |                                  |  |   |                                  |   |  |   |       |  
|EBITDA                                                                                      |  | $                             | 126  |   |                               | $ | 112  |                                  |  | $ | 273                              |   |  | $ | (378  | )
|                                                                                            |  |                               |      |  
|Oncor EBITDA                                                                                |  |                               |     |   |                               |   |     |                                  |  |   |                                 |   |  |   |      |  
|Oncor distributions/dividends (a)                                                           |  |                               | 87   |   |                               |   | 58   |                                  |  |   | 244                              |   |  |   | 1,505 |  
|Interest income                                                                             |  |                               | (4   | ) |                               |   |     |                                  |  |   | (8                               | ) |  |   | (2    | )
|Other                                                                                       |  |                               |     |   |                               |   | 1    |                                  |  |   | (1                               | ) |  |   | 2     |  
|Equity in earnings of unconsolidated subsidiary (net of tax)                                |  |                               | (122 | ) |                               |   | (112 | )                                |  |   | (265                             | ) |  |   | 380   |  
|                                                                                            |  |                               |      |   |                               |   |      |                                  |  |   |                                  |   |  |   |       |  
|Adjusted EBITDA per Incurrence Covenant                                                     |  | $                             | 87   |   |                               | $ | 59   |                                  |  | $ | 243                              |   |  | $ | 1,507 |  
|Add back Oncor Holdings adjusted EBITDA (reduced by Oncor Holdings distributions/dividends) |  |                               | 632  |   |                               |   | 559  |                                  |  |   | 1,197                            |   |  |   | (188  | )
|                                                                                            |  |                               |      |   |                               |   |      |                                  |  |   |                                  |   |  |   |       |  
|Adjusted EBITDA per Restricted Payments Covenant                                            |  | $                             | 719  |   |                               | $ | 618  |                                  |  | $ | 1,440                            |   |  | $ | 1,319 |  
|                                                                                            |  |                               |      |   |                               |   |      |                                  |  |   |                                  |   |  |   |       |  



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