Exhibit 99(d)

Energy Future Intermediate Holding Company LLC Consolidated

Adjusted
EBITDA Reconciliation



|                                                                    |  |                                 |      |   |                                 |   |     |                                  |  |   |                                  |   |  |   |       |  
|------------------------------------------------------------------- |  | ------------------------------- | ---- | - | ------------------------------- | - | --- | -------------------------------- |  | - | -------------------------------- | - |  | - | ----- | -
|                                                                    |  | Three MonthsEndedMarch 31, 2011 |      |   | Three MonthsEndedMarch 31, 2010 |   |     | Twelve MonthsEndedMarch 31, 2011 |  |   | Twelve MonthsEndedMarch 31, 2010 |  
|                                                                    |  | (millions of dollars)           |     
|                                                                    |  |                                 |      |  
|Net income                                                          |  | $                               | 90   |   |                                 | $ | 15  |                                  |  | $ | 288                              |   |  | $ | 87    |  
|Income tax expense (benefit)                                        |  |                                 | 23   |   |                                 |   | (24 | )                                |  |   | 5                                |   |  |   | (94   | )
|Interest expense and related charges                                |  |                                 | 82   |   |                                 |   | 74  |                                  |  |   | 323                              |   |  |   | 284   |  
|Depreciation and amortization                                       |  |                                 |     |   |                                 |   |    |                                  |  |   |                                 |   |  |   |      |  
|                                                                    |  |                                 |      |   |                                 |   |     |                                  |  |   |                                  |   |  |   |       |  
|EBITDA                                                              |  | $                               | 195  |   |                                 | $ | 65  |                                  |  | $ | 616                              |   |  | $ | 277   |  
|                                                                    |  |                                 |      |  
|Oncor Holdings distributions                                        |  |                                 | 16   |   |                                 |   | 30  |                                  |  |   | 155                              |   |  |   | 221   |  
|Interest income                                                     |  |                                 | (145 | ) |                                 |   | (2  | )                                |  |   | (352                             | ) |  |   | (5    | )
|Equity in earnings of unconsolidated subsidiary (net of tax)        |  |                                 | (50  | ) |                                 |   | (63 | )                                |  |   | (264                             | ) |  |   | (272  | )
|Other                                                               |  |                                 | (1   | ) |                                 |   |     |                                  |  |   |                                  |   |  |   |       |  
|                                                                    |  |                                 |      |   |                                 |   |     |                                  |  |   |                                  |   |  |   |       |  
|Adjusted EBITDA per Incurrence Covenant                             |  | $                               | 15   |   |                                 | $ | 30  |                                  |  | $ | 155                              |   |  | $ | 221   |  
|Add Oncor Adjusted EBITDA (reduced by Oncor Holdings distributions) |  |                                 | 336  |   |                                 |   | 332 |                                  |  |   | 1,358                            |   |  |   | 1,192 |  
|                                                                    |  |                                 |      |   |                                 |   |     |                                  |  |   |                                  |   |  |   |       |  
|Adjusted EBITDA per Restricted Payments Covenant                    |  | $                               | 351  |   |                                 | $ | 362 |                                  |  | $ | 1,513                            |   |  | $ | 1,413 |  
|                                                                    |  |                                 |      |   |                                 |   |     |                                  |  |   |                                  |   |  |   |       |