**Exhibit      12.1**

| **CCO                HOLDINGS, LLC AND SUBSIDIARIES**                                                                                   |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------|--------|
| **RATIO                OF EARNINGS TO FIXED CHARGES                CALCULATION**                                                        |   |
| **(In                millions)**                                                                                                        |   |
|                                                                                                                                              |   |   |   |    |   |
|                                                                                                                                              |   |   |   |    |   |
|                                                                                                                                              |   |   |   |    |   |
|                                                                                                                                              |   | **Three                Months Ended March 31,**   |   |
|                                                                                                                                              |   | **2007** |   |  **2006** |   |
|                                                                                                                                              |   |   |   |    |   |
| **Earnings**                                                                                                                                      |   |   |   |    |   |
|                                                                                                                                              |   |   |   |    |   |
| Loss                from operations before Income Taxes                                                                                           |   | $ | (36 | ) | $ | (175 | ) |
| Fixed                Charges                                                                                                                      |   |   | 192 |   |   | 194 |   |
|                                                                                                                                              |   |   |   |   |   |   |   |
| Total                Earnings                                                                                                                     |   | $ | 156 |   | $ | 19 |   |
|                                                                                                                                              |   |   |   |   |   |   |   |
|                                                                                                                                              |   |   |   |   |   |   |   |
| **Fixed                Charges**                                                                                                                  |   |   |   |   |   |   |   |
| Interest                Expense                                                                                                                   |   | $ | 186 |   | $ | 185 |   |
| Amortization                of Debt Costs                                                                                                         |   |   | 4 |   |   | 7 |   |
| Interest                Element of Rentals                                                                                                        |   |   | 2 |   |   | 2 |   |
|                                                                                                                                              |   |   |   |   |   |   |   |
| Total                Fixed Charges                                                                                                                |   | $ | 192 |   | $ | 194 |   |
|                                                                                                                                              |   |   |   |   |   |   |   |
| Ratio                of Earnings to Fixed Charges (1)                                                                                             |   |   | - |   |   | - |   |
|                                                                                                                                              |   |   |   |   |   |   |   |
| (1)                Earnings for the three months ended March 31, 2007 and 2006 were                insufficient to cover fixed charges            |
| by                $36 and $175, respectively. As a result of such deficiencies, the                ratios                are not presented above. |   |