<Page>
EXHIBIT 12d
PSEG ENERGY HOLDINGS LLC
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
For the Years Ended
December 31,
--------------------------------------
2004 2003 2002 2001 2000
----- ----- ------ ----- -----
(Millions, except ratios)
Earnings as Defined in Regulation S-K (A):
Pre-tax Income (Loss) from Continuing Operations $ 185 $ 261 $ (365) $ 237 $ 183
Loss/(Income) from Equity Investees, Net of
Distributions 78 60 (2) (59) (16)
Fixed Charges 260 231 231 199 161
Capitalized Interest (2) (10) (12) (13) (21)
----- ----- ------ ----- -----
Total Earnings $ 521 $ 542 $ (148) $ 364 $ 307
===== ===== ====== ===== =====
Fixed Charges as Defined in Regulation S-K (B)
Interest Expense $ 259 $ 230 $ 229 $ 196 $ 158
Interest Factor in Rentals 1 1 2 3 3
----- ----- ------ ----- -----
Total Fixed Charges $ 260 $ 231 $ 231 $ 199 $ 161
===== ===== ====== ===== =====
Ratio of Earnings to Fixed Charges (C) 2.00 2.35 (0.64) 1.83 1.91
===== ===== ====== ===== =====
(A) The term "earnings" is defined as pre-tax income from continuing operations
before income or loss from equity investees plus distributed income from
equity investees. Add to pre-tax income the amount of fixed charges
adjusted to exclude the amount of any interest capitalized during the
period.
(B) Fixed Charges represent (a) interest, whether expensed or capitalized, (b)
amortization of debt discount, premium and expense (c) an estimate of
interest implicit in rentals.
(C) The ratio of earnings to fixed charges for the year ended December 31,
2002, were (0.64), as noted above, which represents a deficiency of $379
million.