Cco Holdings Capital S-4 Registration of securities issued in business combination transactions

EXHIBIT 12.1

CCO HOLDINGS, LLC AND SUBSIDIARIES

RATIO OF EARNINGS TO FIXED CHARGES CALCULATION

(In millions)

																				Nine Months
																				Ended
		01/01/1998			12/24/1998			Year Ended December 31,												September 30,
		through			through
		12/23/1998			12/31/1998			1999			2000			2001			2002			2002			2003
Earnings
Loss before Minority Interest, Income Taxes and Cumulative Effect of Accounting Change		$	(17	)	$	(5	)	$	(438	)	$	(1,727	)	$	(1,838	)	$	(4,946	)	$	(212	)	$	(37	)
Fixed Charges			17			2			246			649			531			519			380			381
	Total Earnings	$	—		$	(3	)	$	(192	)	$	(1,078	)	$	(1,307	)	$	(4,427	)	$	168		$	344
Fixed Charges
Interest Expense		$	17		$	2		$	238		$	638		$	517		$	502		$	368		$	367
Amortization of Debt Costs			—			—			5			6			8			10			7			9
Interest Element of Rentals			—			—			3			5			6			7			5			5
	Total Fixed Charges	$	17		$	2		$	246		$	649		$	531		$	519		$	380		$	381
Ratio of Earnings to Fixed Charges(1)			—			—			—			—			—			—			—			—

(1)  Earnings for the periods from January 1, 1998 through December 23, 1998, and December 24, 1998 through December 31, 1998, and for the years ended December 31, 1999, 2000, 2001, 2002 and for the nine months ended September 30, 2002 and 2003 were insufficient to cover fixed charges by $17, $5, $438, $1,727, $1,838, $4,946, $212 and $37, respectively. As a result of such deficiencies, the ratios are not presented above.