NBCUniversal Media S-4 Registration of securities issued in business combination transactions

Exhibit 12.2

Universal City Development Partners, Ltd.

Ratio of Earnings to Fixed Charges

	Six months ended						Fiscal year ended December 31,
	June 30, 2011			June 27, 2010			2010			2009			2008			2007			2006
Earnings
Net income (loss) attributable to Partners	$	142,060		$	(34,606	)	$	146,626		$	21,914		$	75,740		$	91,888		$	41,960
Income from joint ventures		(1,720	)		(1,003	)		(2,373	)		(1,586	)		(2,673	)		(1,724	)		711
Fixed charges		59,676			63,084			125,209			123,200			109,610			110,435			111,362
Amortization of capitalized interest		4,144			3,405			7,689			6,657			6,745			6,929			6,799
Distributions from joint ventures		1,163			1,574			3,080			3,161			3,691			3,681			164
Capitalized interest		(20	)		(6,290	)		(6,356	)		(13,701	)		(6,020	)		(1,848	)		(817	)
Earnings before fixed charges	$	205,303		$	26,164		$	273,875		$	139,645		$	187,093		$	209,361		$	160,179
Fixed Charges
Interest expense	$	59,125		$	56,362		$	117,919		$	108,388		$	102,669		$	107,906		$	109,733
Capitalized interest		20			6,290			6,356			13,701			6,020			1,848			817
Interest implicit in rentals		531			432			934			1,111			921			681			812
Total fixed charges	$	59,676		$	63,084		$	125,209		$	123,200		$	109,610		$	110,435		$	111,362
Ratio of earnings to fixed charges		3.4			n/a			2.2			1.1			1.7			1.9			1.4
Deficiency of earnings to cover fixed charges	$	n/a		$	36,920			n/a			n/a			n/a			n/a			n/a