| CCO      HOLDINGS, LLC AND SUBSIDIARIES                                                                                                                                                                                                                                                                |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| RATIO      OF EARNINGS TO FIXED CHARGES CALCULATION                                                                                                                                                                                                                                                    |
| (In      millions)                                                                                                                                                                                                                                                                                     |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                   |   | Year      Ended December 31, |
|                                                                                                                                                                                                                                                                                                   |   | 2003 |   |   | 2004 |   |   | 2005 |   |   | 2006 |   |   | 2007 |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Earnings                                                                                                                                                                                                                                                                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Loss      from Operations before Minority Interest and Income Taxes                                                                                                                                                                                                                                    |   | $ | 55 |   |   | $ | (2,555 | ) |   | $ | (282 | ) |   | $ | (166 | ) |   | $ | (308 | ) |
| Fixed      Charges                                                                                                                                                                                                                                                                                     |   |   | 507 |   |   |   | 567 |   |   |   | 698 |   |   |   | 773 |   |   |   | 783 |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       Total      Earnings                                                                                                                                                                                                                                                |   | $ | 562 |   |   | $ | (1,988 | ) |   | $ | 416 |   |   | $ | 607 |   |   | $ | 475 |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Fixed      Charges                                                                                                                                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest      Expense                                                                                                                                                                                                                                                                                  |   | $ | 488 |   |   | $ | 539 |   |   | $ | 665 |   |   | $ | 746 |   |   | $ | 762 |   |
| Amortization      of Debt Costs                                                                                                                                                                                                                                                                        |   |   | 12 |   |   |   | 21 |   |   |   | 26 |   |   |   | 20 |   |   |   | 14 |   |
| Interest      Element of Rentals                                                                                                                                                                                                                                                                       |   |   | 7 |   |   |   | 7 |   |   |   | 7 |   |   |   | 7 |   |   |   | 7 |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       Total      Fixed Charges                                                                                                                                                                                                                                           |   | $ | 507 |   |   | $ | 567 |   |   | $ | 698 |   |   | $ | 773 |   |   | $ | 783 |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Ratio      of Earnings to Fixed Charges (1)                                                                                                                                                                                                                                                            |   |   | 1.11 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| (1) Earnings      for the years ended December 31, 2004, 2005, 2006 and 2007 were      insufficient to cover fixed charges by $2.6 billion, $282 million, $166      million, and $308 million, respectively. As a result of such      deficiencies, the ratios are not presented above. |   |