Exhibit 12(b)

ENERGY FUTURE INTERMEDIATE HOLDING COMPANY LLC (SUCCESSOR) AND

ONCOR ELECTRIC DELIVERY COMPANY LLC (PREDECESSOR)

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

		Successor					Predecessor
		Year Ended December 31, 2008			Period from October 11, 2007 through December 31, 2007		Period from January 1, 2007 through October 10, 2007		Year Ended December 31,
									2006		2005		2004
		(millions of dollars, except ratios)
EARNINGS:
	Income (loss) from continuing operations	$	(655	)	$	19	$	263	$	344	$	351	$	255
Add:	Total federal income taxes		129			8		159		170		174		116
	Fixed charges (see detail below)		588			141		251		295		281		287
Total earnings		$	62		$	168	$	673	$	809	$	806	$	658
FIXED CHARGES:
Interest expense, excluding capitalized interest		$	584		$	140	$	248	$	292	$	275	$	283
Rentals representative of the interest factor			4			1		3		3		6		4
Total fixed charges		$	588		$	141	$	251	$	295	$	281	$	287
RATIO OF EARNINGS TO FIXED CHARGES (a)			—			1.19		2.68		2.74		2.87		2.29

(a) Fixed charges exceeded earnings by $526 million for the year ended December 31, 2008.

		Successor
		Six Months Ended June 30,
		2009		2008
		(millions of dollars, except ratios)
EARNINGS:
Income from continuing operations		$	49	$	83
Add:	Total federal income taxes		39		55
	Fixed charges (see detail below)		315		286
Total earnings		$	403	$	424
FIXED CHARGES:
Interest expense, excluding capitalized interest		$	312	$	284
Rentals representative of the interest factor			3		2
Total fixed charges		$	315	$	286
RATIO OF EARNINGS TO FIXED CHARGES			1.28		1.48