Exhibit 12.1
CCO HOLDINGS, LLC AND SUBSIDIARIES | ||||||||
RATIO OF EARNINGS TO FIXED CHARGES CALCULATION | ||||||||
(In millions) | ||||||||
Nine Months Ended September 30, | ||||||||
2007 | 2006 | |||||||
Earnings | ||||||||
| Loss from Operations before Minority Interest and Income Taxes | $ | (164 | ) | $ | (136 | ) | ||
| Fixed Charges | 584 | 579 | ||||||
| Total Earnings | $ | 420 | $ | 443 | ||||
Fixed Charges | ||||||||
| Interest Expense | $ | 568 | $ | 558 | ||||
| Amortization of Debt Costs | 11 | 16 | ||||||
| Interest Element of Rentals | 5 | 5 | ||||||
| Total Fixed Charges | $ | 584 | $ | 579 | ||||
| Ratio of Earnings to Fixed Charges (1) | - | - | ||||||
| (1) Earnings for the nine months ended September 30, 2007 and 2006 were insufficient to cover fixed charges by $164 million and $136 million, respectively. As a result of such | ||||||||
| deficiencies, the ratios are not presented above. | ||||||||