| CCO HOLDINGS, INC AND SUBSIDIARIES                                                                                                                                        |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| RATIO OF EARNINGS TO FIXED CHARGES CALCULATION                                                                                                                            |
| (In millions)                                                                                                                                                             |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      |   | Three Months Ended June 30, |   |   | Six Months Ended June 30, |   |
|                                                                                                                                                                      |   | 2009 |   |   | 2008 |   |   | 2009 |   |   | 2008 |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
| Earnings                                                                                                                                                                  |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
| Gain (Loss) from Operations before Noncontrolling Interest and Income Taxes                                                                                               |   | $ | (17 | ) |   | $ | 63 |   |   | $ | 22 |   |   | $ | 44 |   |
| Fixed Charges                                                                                                                                                             |   |   | 227 |   |   |   | 204 |   |   |   | 432 |   |   |   | 399 |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       Total Earnings                                                                                                                        |   | $ | 210 |   |   | $ | 267 |   |   | $ | 454 |   |   | $ | 443 |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Fixed Charges                                                                                                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest Expense                                                                                                                                                          |   | $ | 145 |   |   | $ | 198 |   |   | $ | 340 |   |   | $ | 387 |   |
| Interest Expense included within Reorganization Items, Net                                                                                                                |   |   | 75 |   |   |   | - |   |   |   | 78 |   |   |   | - |   |
| Amortization of Debt Costs                                                                                                                                                |   |   | 5 |   |   |   | 4 |   |   |   | 10 |   |   |   | 8 |   |
| Interest Element of Rentals                                                                                                                                               |   |   | 2 |   |   |   | 2 |   |   |   | 4 |   |   |   | 4 |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       Total Fixed Charges                                                                                                                   |   | $ | 227 |   |   | $ | 204 |   |   | $ | 432 |   |   | $ | 399 |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Ratio of Earnings to Fixed Charges (1)                                                                                                                                    |   |   | - |   |   |   | 1.31 |   |   |   | 1.05 |   |   |   | 1.11 |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| (1) Earnings for the three months ended June 30, 2009 were insufficient to cover fixed charges by $17 million. As a result of such deficiency, the ratio is not |   |
|       presented above.                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |