Exhibit 12.1
 
 
CHARTER COMMUNICATIONS, INC AND SUBSIDIARIES            
RATIO OF EARNINGS TO FIXED CHARGES CALCULATION          
(In millions)            
                         
                         
                         
   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
   
2007
   
2006
   
2007
   
2006
 
                         
Earnings
                       
                         
Loss from Operations before Minority Interest and Income Taxes
  $ (365 )   $ (67 )   $ (975 )   $ (843 )
Fixed Charges
   
454
     
467
     
1,392
     
1,414
 
                                 
      Total Earnings
  $
89
    $
400
    $
417
    $
571
 
                                 
                                 
Fixed Charges
                               
Interest Expense
  $
445
    $
456
    $
1,364
    $
1,376
 
Amortization of Debt Costs
   
7
     
10
     
23
     
33
 
Interest Element of Rentals
   
2
     
1
     
5
     
5
 
                                 
      Total Fixed Charges
  $
454
    $
467
    $
1,392
    $
1,414
 
                                 
Ratio of Earnings to Fixed Charges (1)
   
-
     
-
     
-
     
-
 
                                 
(1) Earnings for the three months ended September 30, 2007 and 2006 were insufficient to cover fixed charges by $365 million and $67 million, respectively. Earnings
 
for the nine months ended September 30, 2007 and 2006 were insufficient to cover fixed charges by $975 million and $843 million, respectively. As a result of such
 
deficiencies, the ratios are not presented above.