Exhibit 99(d)

Energy Future Intermediate Holding Company LLC Consolidated

Adjusted EBITDA Reconciliation

	Six  Months Ended June 30, 2011			Six Months Ended June 30, 2010			Twelve  Months Ended June 30, 2011			Twelve  Months Ended June 30, 2010
	(millions of dollars)
Net income	$	207		$	25		$	395		$	78
Income tax expense (benefit)		47			(49	)		55			(96	)
Interest expense and related charges		171			150			333			291
EBITDA	$	425		$	126		$	783		$	273
Oncor Holdings distributions		32			87			114			227
Interest income		(303	)		(4	)		(507	)		(8	)
Equity in earnings of unconsolidated subsidiary (net of tax)		(122	)		(122	)		(276	)		(265	)
Adjusted EBITDA per Incurrence Covenant	$	32		$	87		$	114		$	227
Add Oncor Adjusted EBITDA (reduced by Oncor Holdings distributions)		723			632			1,446			1,213
Adjusted EBITDA per Restricted Payments Covenant	$	755		$	719		$	1,560		$	1,440

88