Cco Holdings Capital S-4/A Registration of securities issued in business combination transactions (amended)

Exhibit 12.1

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

CCO HOLDINGS, LLC AND SUBSIDIARIES

RATIO OF EARNINGS TO FIXED CHARGES CALCULATION

(In millions)

																Nine Months
		Year Ended December 31,														Ended September 30,
		2000			2001			2002			2003		2004			2004			2005
Earnings
Income (loss) before Minority Interest, Income Taxes and Cumulative Effects of Accounting Change		$	(1,727	)	$	(1,838	)	$	(4,946	)	$	72	$	(2,555	)	$	(2,533	)	$	(220	)
Fixed Charges			649			531			519			507		567			411			507
	Total Earnings	$	(1,078	)	$	(1,307	)	$	(4,427	)	$	579	$	(1,988	)	$	(2,122	)	$	287
Fixed Charges
Interest Expense		$	638		$	517		$	502		$	488	$	539		$	391		$	482
Amortization of Debt Costs			6			8			10			12		21			15			20
Interest Element of Rentals			5			6			7			7		7			5			5
	Total Fixed Charges	$	649		$	531		$	519		$	507	$	567		$	411		$	507
Ratio of Earnings to Fixed Charges(1)			—			—			—			1.14		—			—			—

(1)  Earnings for the years ended December 31, 2000, 2001, 2002 and 2004 and for the nine months ended September 30, 2004 and 2005 were insufficient to cover fixed charges by $1,727, $1,838, $4,946, $2,555, $2,533 and $220 respectively. As a result of such deficiencies, the ratios are not presented above.