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

CHARTER COMMUNICATIONS HOLDINGS, LLC AND SUBSIDIARIES
RATIO OF EARNINGS TO FIXED CHARGES CALCULATION
(In millions)

	Year Ended December 31,															Six Months Ended June 30,
	2001			2002			2003			2004			2005			2005			2006
Earnings
Loss from continuing operations before Minority Interest, Income Taxes and Cumulative Effect of Accounting Change	$	(2,586	)	$	(5,451	)	$	(760	)	$	(3,510	)	$	(869	)	$	(668	)	$	(788	)
Fixed Charges		1,253			1,432			1,493			1,625			1,746			858			910
Total Earnings	$	(1,333	)	$	(4,019	)	$	733		$	(1,885	)	$	877		$	190		$	122
Fixed Charges
Interest Expense	$	1,221		$	1,394		$	1,452		$	1,576		$	1,696		$	832		$	889
Amortization of Debt Costs		26			31			34			42			43			23			18
Interest Element of Rentals		6			7			7			7			7			3			3
Total Fixed Charges	$	1,253		$	1,432		$	1,493		$	1,625		$	1,746		$	858		$	910
Ratio of Earnings to Fixed Charges (1)		—			—			—			—			—			—			—

(1) Earnings for the years ended December 31, 2001, 2002, 2003, 2004 and 2005 and the six months ended June 30, 2005 and 2006 were insufficient to cover fixed charges by $2,586, $5,451, $760, $3,510, $869, $668 and $788, respectively. As a result of such deficiencies, the ratios are not presented above.