| **CCO                HOLDINGS, LLC AND SUBSIDIARIES**                                                                                                                                                                               |   |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|
| **RATIO                OF EARNINGS TO FIXED CHARGES CALCULATION**                                                                                                                                                                   |   |
| **(In                millions)**                                                                                                                                                                                                    |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                         |   | **Six                Months Ended June 30,** |   |
|                                                                                                                                                                                                                                                         |   | **2007** |   |   | **2006** |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |
| **Earnings**                                                                                                                                                                                                                                                 |   |   |   |   |   |   |
|   Loss                from Operations before Minority Interest and Income Taxes                                                                                                                                                                    |   | $ | (58 | ) |   | $ | (223 | ) |
|   Fixed                Charges                                                                                                                                                                                                                     |   |   | 389 |   |   |   | 394 |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|       Total                Earnings                                                                                                                                                                                            |   | $ | 331 |   |   | $ | 171 |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |   |   |
| **Fixed                Charges**                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |
|   Interest                Expense                                                                                                                                                                                                                  |   | $ | 379 |   |   | $ | 378 |   |
|   Amortization                of Debt Costs                                                                                                                                                                                                        |   |   | 7 |   |   |   | 12 |   |
|   Interest                Element of Rentals                                                                                                                                                                                                       |   |   | 3 |   |   |   | 4 |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|       Total                Fixed Charges                                                                                                                                                                                       |   | $ | 389 |   |   | $ | 394 |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |   |   |
| Ratio                of Earnings to Fixed Charges (1)                                                                                                                                                                                                        |   |   | - |   |   |   | - |   |
|                                                                                                                                                                                                                                                         |   |   |   |   |   |   |   |   |
| (1) Earnings                for the six months ended June 30, 2007 and 2006 were insufficient                to cover                fixed charges by $58 million and $223 million, respectively. As a                result of such deficiencies, |   |
|  the                ratios are not presented above.                                                                                                                                                                                                     |   |