**Exhibit      12.1**

| **CCO                HOLDINGS, LLC AND SUBSIDIARIES**                                                                                                                                                                   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| **RATIO                OF EARNINGS TO FIXED CHARGES CALCULATION**                                                                                                                                                       |
| **(In                millions)**                                                                                                                                                                                        |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                  |   | **Nine                Months Ended September 30,** |   |
|                                                                                                                                                                                                                                                  |   | **2007** |   |   | **2006** |   |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |
| **Earnings**                                                                                                                                                                                                                                          |   |   |   |   |   |   |
|   Loss                from Operations before Minority Interest and Income Taxes                                                                                                                                                             |   | $ | (164 | ) |   | $ | (136 | ) |
|   Fixed                Charges                                                                                                                                                                                                              |   |   | 584 |   |   |   | 579 |   |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|       Total                Earnings                                                                                                                                                                                     |   | $ | 420 |   |   | $ | 443 |   |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| **Fixed                Charges**                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |
|   Interest                Expense                                                                                                                                                                                                           |   | $ | 568 |   |   | $ | 558 |   |
|   Amortization                of Debt Costs                                                                                                                                                                                                 |   |   | 11 |   |   |   | 16 |   |
|   Interest                Element of Rentals                                                                                                                                                                                                |   |   | 5 |   |   |   | 5 |   |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|       Total                Fixed Charges                                                                                                                                                                                |   | $ | 584 |   |   | $ | 579 |   |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| Ratio                of Earnings to Fixed Charges (1)                                                                                                                                                                                                 |   |   | - |   |   |   | - |   |
|                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| (1) Earnings                for the nine months ended September 30, 2007 and 2006 were insufficient                to                cover fixed charges by $164 million and $136 million,                respectively. As a result of such |   |
| deficiencies,                the ratios are not presented above.                                                                                                                                                                                      |   |