Exhibit 12

NTL Incorporated (formerly NTL Communications Corp.)
Computation of Ratio of Earnings to Fixed Charges

	Year Ended December 31,
	2002(1)			2001			2000			1999			1998
Fixed charges:
Interest	$	826.5		$	1,308.5		$	981.4		$	719.9		$	356.6
Amortization of debt expense		31.4			29.4			33.8			18.0			10.2
Interest portion of rental expense		46.7			24.8			15.4			9.2			9.8
Fixed charges		904.6			1,362.7			1,030.6			747.1			376.6
Preferred stock dividend requirement		—			—			—			13.1			18.8
Combined fixed charges and preferred stock dividend requirement	$	904.6		$	1,362.7		$	1,030.6		$	760.2		$	395.4
Earnings:
(Loss)from operations	$	(2,401.5	)	$	(11,718.9	)	$	(2,468.0	)	$	(743.4	)	$	(507.2	)
Fixed charges		904.6			1,362.7			1,030.6			747.1			376.6
Less:Capitalized interest		(46.3	)		(67.7	)		(95.1	)		(41.8	)		(27.8	)
	$	(1,543.2	)	$	(10,423.9	)	$	(1,532.5	)	$	(38.1	)	$	(158.4	)
Ratio of Earnings to Fixed Charges(2)		—			—			—			—			—

The ratio of earnings to fixed charges and combined fixed charges and preferred stock dividends is not meaningful for the periods that result in a deficit.

(1)  In accordance with SOP 90-7, the Company discontinued accruing interest on certain of its debt. For the year ended December 31, 2002, contractual interest was $1,425.4 million, which was $645.2 million in excess of reported interest expense.

(2)  For the years ended December 31, 2002, 2001, 2000, 1999 and 1998, the deficit of earnings to fixed charges was $2,447.8 million, $11,786.6 million, $2,563.1 million $785.2 million and $535.0 million, respectively. For the years ended December 31, 1999, 1998 and 1997, the deficit of earnings to combined fixed charges and preferred stock dividends was $798.3 million, $553.8 million and $362.9 million, respectively.