Charter Communications S-4 Registration of securities issued in business combination transactions

EXHIBIT 12.1

RATIO OF EARNINGS TO FIXED CHARGES

																Nine Months Ended
	Year Ended December 31,															September 30,
	2000			2001			2002			2003			2004			2004			2005
Earnings
Income (loss) before Minority Interest, Income Taxes and Cumulative Effect of Accounting Change	$	(2,131	)	$	(2,560	)	$	(5,859	)	$	(728	)	$	(3,614	)	$	(3,320	)	$	(515	)
Fixed Charges		1,053			1,256			1,432			1,493			1,625			1,198			1,302
Total Earnings	$	(1,078	)	$	(1,304	)	$	(4,427	)	$	765		$	(1,989	)	$	(2,122	)	$	787
Fixed Charges
Interest Expense	$	1,024		$	1,224		$	1,394		$	1,452		$	1,576		$	1,162		$	1,262
Amortization of Debt Costs		24			26			31			34			42			31			35
Interest Element of Rentals		5			6			7			7			7			5			5
Total Fixed Charges	$	1,053		$	1,256		$	1,432		$	1,493		$	1,625		$	1,198		$	1,302
Ratio or Earnings to Fixed Charges (1)		—			—			—			—			—			—			—

(1) Earnings for the years ended December 31, 2000, 2001, 2002, 2003 and 2004 and for the nine months ended September 30, 2004 and 2005 were insufficient to cover fixed charges by $2,131, $2,560, $5,859, $728, $3,614, $3,320 and $515, respectively. As a result of such deficiencies, the ratios are not presented above.