EXHIBIT 12.1 FrontierVision Operating Partners, L.P. Computation of Ratio of Earnings to Fixed Charges (Dollars in thousands) For the Period From Inception For the Year Ended For the Year Ended For the Year Ended December 31, 1998 December 31, 1997 December 31, 1996 -------- -------- ----- Net Loss .......................... $(66,196) $(46,863) $(23,801) Add (Deduct): Income Tax Provision (Benefit) 2,927 -- -- Less: Minority Interest -------- -------- ----- Pre Tax Income (Loss) ............. (63,269) (46,863) (23,801) Add: Fixed Charges Interest ..................... 70,767 44,007 23,210 -------- -------- ----- $ 7,498 $ (2,856) $ (591) ======== ======== ===== Fixed Charges ..................... $ 70,767 44,007 $ 23,210 ======== ======== ===== Ratio of Earnings to Fixed Charges ...................... N/A N/A N/A Deficiency of Earnings to Fixed Charges ...................... $ 63,269 46,863 $ 23,801