| CCO      HOLDINGS, INC AND SUBSIDIARIES                                                                                                                                                                                       |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| RATIO      OF EARNINGS TO FIXED CHARGES CALCULATION                                                                                                                                                                           |
| (In      millions)                                                                                                                                                                                                            |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                          |   | Three      Months Ended September 30, |   |   | Six      Months Ended September 30, |   |
|                                                                                                                                                                                                                          |   | 2009 |   |   | 2008 |   |   | 2009 |   |   | 2008 |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| Earnings                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| Income      (Loss) from Operations before Noncontrolling Interest and Income      Taxes                                                                                                                                       |   | $ | (2,913 | ) |   | $ | (3 | )  |   | $ | (2,891 | )  |   | $ | 41 |   |
| Fixed      Charges                                                                                                                                                                                                            |   |   | 239 |   |   |   | 205 |   |   |   | 673 |   |   |   | 604 |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       Total      Earnings                                                                                                                                                                       |   | $ | (2,674 | )  |   | $ | 202 |   |   | $ | (2,218 | )  |   | $ | 645 |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Fixed      Charges                                                                                                                                                                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest      Expense                                                                                                                                                                                                         |   | $ | 137 |   |   | $ | 199 |   |   | $ | 477 |   |   | $ | 586 |   |
| Interest      Expense included within Reorganization Items, Net                                                                                                                                                               |   |   | 96 |   |   |   | - |   |   |   | 176 |   |   |   | - |   |
| Amortization      of Debt Costs                                                                                                                                                                                               |   |   | 4 |   |   |   | 5 |   |   |   | 14 |   |   |   | 13 |   |
| Interest      Element of Rentals                                                                                                                                                                                              |   |   | 2 |   |   |   | 1 |   |   |   | 6 |   |   |   | 5 |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       Total      Fixed Charges                                                                                                                                                                  |   | $ | 239 |   |   | $ | 205 |   |   | $ | 673 |   |   | $ | 604 |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Ratio      of Earnings to Fixed Charges (1)                                                                                                                                                                                   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 1.1 |   |
|                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| (1)  Earnings      for the three months ended September 30, 2009 and 2008 were insufficient      to cover fixed charges by $2.9 billion and $3 million,      respectively.  Earnings for the nine         |   |
|       months      ended September 30, 2009 were insufficient to cover fixed charges by $2.9      billion.  As a result of such deficiencies, the ratios are not      presented above. |   |   |