Exhibit 12.2


                              AT&T Broadband Corp.
     Statement Regarding Computation of Ratio of Earnings to Fixed Charges
                                  (Unaudited)


From the date of inception on December 14, 2001 through March 31, 2002, AT&T
Broadband Corp. had no operations.