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
		Nine Months Ended September 30,
		2009		2008
		(millions of dollars, except ratios)
EARNINGS:
Income from continuing operations		$	134	$	179
Add:	Total federal income taxes		71		114
	Fixed charges (see detail below)		472		432
Total earnings		$	677	$	725
FIXED CHARGES:
Interest expense, excluding capitalized interest		$	468	$	429
Rentals representative of the interest factor			4		3
Total fixed charges		$	472	$	432
RATIO OF EARNINGS TO FIXED CHARGES			1.43		1.68