EXHIBIT 12.2
Avalon Cable of Michigan Holdings, Inc.
--------------------------------------
Computation of Ratio of Earnings to
-----------------------------------
Fixed Charges
-------------
For the period
from inception For the
(June 2, 1998) to three months
December 31, 1998 ended March 31, 1999
----------------- --------------------
Pre-Tax Income (loss) from continuing operations (675) (264)
------ ------
Adjustments to net income (loss)
- -------------------------------
Interest Expense 6,784 11,518
Rent Expense 43 250
------ ------
Total Fixed Charges 6,827 11,768
====== ======
Income from operations plus Fixed Charges 6,152 11,504
------ ------
Ratio of earnings to fixed charges -- --
Amount of the deficiency of earnings to fixed charges 675 264