Mediacom Broadband 8-K Other Events

Exhibit 12

Mediacom Broadband LLC
Schedule of Ratio of Earnings to Fixed Charges

									Inception
									(April 5, 2001)
	Year ended								through
	12/31/2004		12/31/2003			12/31/2002			December 31, 2001
	(in thousands, except ratio amounts)
Earnings:
Net income (loss) before income taxes		34,852		10,082			(27,244	)		(50,586	)
Interest expense, net		86,125		82,536			76,790			41,430
Amortization of capitalized interest		695		503			114			—
Amortization of debt issuance costs		2,099		2,365			2,248			1,086
Interest component of rent expense (a)		2,137		2,086			1,687			1,076
Earnings available for fixed charges		125,908		97,572			53,595			(6,994	)
Fixed Charges:
Interest expense, net		86,125		82,536			76,790			41,430
Capitalized interest		1,270		3,425			4,056			308
Amortization of debt issuance costs		2,099		2,365			2,248			1,086
Interest component of rent expense (a)		2,137		2,086			1,687			1,076
Preferred dividends		18,000		18,000			18,000			8,120
Total fixed charges		109,631		108,412			102,781			52,020
Ratio of earnings to fixed charges		1.15		—			—			—
Deficiency of earnings over fixed charges	$	—	$	(10,840	)	$	(49,186	)	$	(59,014	)

^(a) One-third of rent expense is the portion deemed representative of the interest factor.