##### Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
 WASHINGTON, D.C. 20549
 
 FORM 10-Q
 
 Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
 For the quarterly period ended September 30, 2007
 Commission File Numbers:
    
    333-57285-01
333-57285
 Mediacom LLC
Mediacom Capital Corporation*
 (Exact names of Registrants as specified in their charters)
 New York
    
    06-1433421New York
    
    06-1513997(State or other jurisdiction of
    
    (I.R.S. Employerincorporation or organization)
    
    Identification Numbers)
 100 Crystal Run Road
Middletown, New York 10941  (Address of principal executive offices)
 (845) 695-2600  (Registrants telephone number)
  o þ
   o Large accelerated filer
    
    o Accelerated filer
    
    þ Non-accelerated filer
  o þ




---



##### 



MEDIACOM LLC AND SUBSIDIARIES
 FORM 10-Q
FOR THE PERIOD ENDED SEPTEMBER 30, 2007
 TABLE OF CONTENTS
 PART I
    
    
    
    PageItem 1.
    
    Financial StatementsConsolidated Balance Sheets (unaudited) September 30, 2007 and December 31, 2006
    
    
    4Consolidated Statements of Operations (unaudited) Three and Nine Months Ended September 30, 2007 and 2006
    
    
    5Consolidated Statements of Cash Flows (unaudited) Nine Months Ended September 30, 2007 and 2006
    
    
    6Notes to Consolidated Financial Statements (unaudited)
    
    
    7Item 2.
    
    Managements Discussion and Analysis of Financial Condition and Results of Operations
    
    
    12Item 3.
    
    Quantitative and Qualitative Disclosures about Market Risk
    
    
    22Item 4.
    
    Controls and Procedures
    
    
    22PART IIItem 1.
    
    Legal Proceedings
    
    
    23Item 1A.
    
    Risk Factors
    
    
    23Item 6.
    
    Exhibits
    
    
    23Exhibit 31.1Exhibit 31.2Exhibit 32.1Exhibit 32.2
   2




---



##### Table of Contents



Cautionary Statement Regarding Forward-Looking Statements
    3




---



##### Table of Contents



PART I
 
 ITEM 1. FINANCIAL STATEMENTS
 
 MEDIACOM LLC AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
 September 30,
    
    
    December 31,2007
    
    
    2006ASSETSCURRENT ASSETSCash
    
    $
    6,534
    
    
    $
    11,501Accounts receivable, net of allowance for doubtful accounts of $848 and $1,235
    
    
    34,483
    
    
    
    32,518Prepaid expenses and other current assets
    
    
    10,102
    
    
    
    1,523Total current assets
    
    
    51,119
    
    
    
    45,542Preferred equity investment in affiliated company
    
    
    150,000
    
    
    
    150,000Investment in cable television systems:Property, plant and equipment, net of accumulated depreciation of $978,178
and $909,104
    
    
    700,518
    
    
    
    707,047Franchise rights
    
    
    550,763
    
    
    
    552,513Goodwill
    
    
    16,642
    
    
    
    16,800Subscriber lists, net of accumulated amortization of $137,684 and $138,528
    
    
    1,038
    
    
    
    24Total investment in cable television systems
    
    
    1,268,961
    
    
    
    1,276,384Other assets, net of accumulated amortization of $14,597 and $12,933
    
    
    11,146
    
    
    
    14,457Total assets
    
    $
    1,481,226
    
    
    $
    1,486,383LIABILITIES AND MEMBERS DEFICITCURRENT LIABILITIESAccounts
payable and accrued expenses
    
    $
    173,211
    
    
    $
    156,699Deferred revenue
    
    
    22,834
    
    
    
    20,863Current portion of long-term debt
    
    
    21,507
    
    
    
    6,856Total current liabilities
    
    
    217,552
    
    
    
    184,418Long-term debt, less current portion
    
    
    1,505,625
    
    
    
    1,541,500Other non-current liabilities
    
    
    12,402
    
    
    
    11,485Total liabilities
    
    
    1,735,579
    
    
    
    1,737,403Commitments and contingencies (Note 9)MEMBERS DEFICITCapital contributions
    
    
    440,521
    
    
    
    440,521Accumulated deficit
    
    
    (694,874
    )
    
    
    (691,541
    )Total members deficit
    
    
    (254,353
    )
    
    
    (251,020
    )Total liabilities and members deficit
    
    $
    1,481,226
    
    
    $
    1,486,383
 
  4




---



##### Table of Contents



MEDIACOM LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
 Three Months Ended
    
    
    Nine Months EndedSeptember 30,
    
    
    September 30,2007
    
    
    2006
    
    
    2007
    
    
    2006Revenues
    
    $
    144,276
    
    
    $
    134,276
    
    
    $
    421,263
    
    
    $
    393,449Costs and expenses:Service costs (exclusive of depreciation and amortization)
    
    
    62,740
    
    
    
    55,999
    
    
    
    181,585
    
    
    
    164,706Selling, general and administrative expenses
    
    
    27,612
    
    
    
    26,372
    
    
    
    79,034
    
    
    
    73,659Management fee expense
    
    
    2,461
    
    
    
    2,397
    
    
    
    7,522
    
    
    
    6,978Depreciation and amortization
    
    
    28,383
    
    
    
    26,490
    
    
    
    82,277
    
    
    
    77,921Operating income
    
    
    23,080
    
    
    
    23,018
    
    
    
    70,845
    
    
    
    70,185Interest expense, net
    
    
    (30,212
    )
    
    
    (29,259
    )
    
    
    (89,504
    )
    
    
    (82,477
    )Loss on early extinguishment of debt
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    (4,624
    )Loss on derivatives, net
    
    
    (6,053
    )
    
    
    (7,459
    )
    
    
    (4,228
    )
    
    
    (6,498
    )(Loss) gain
on sale of cable systems, net
    
    
    (1,703
    )
    
    
    
    
    
    
    9,078
    
    
    
    Investment income from affiliate
    
    
    4,500
    
    
    
    4,500
    
    
    
    13,500
    
    
    
    13,500Other expense, net
    
    
    (869
    )
    
    
    (939
    )
    
    
    (3,021
    )
    
    
    (3,193
    )Net loss
    
    $
    (11,257
    )
    
    $
    (10,139
    )
    
    $
    (3,330
    )
    
    $
    (13,107
    )
 
  5




---



##### Table of Contents



MEDIACOM LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
 Nine Months EndedSeptember 30,2007
    
    
    2006OPERATING ACTIVITIES:Net loss
    
    $
    (3,330
    )
    
    $
    (13,107
    )Adjustments to reconcile net loss to net cash flows provided by
operating activities:Depreciation and amortization
    
    
    82,277
    
    
    
    77,921Loss on derivatives, net
    
    
    4,228
    
    
    
    6,498Gain on sale
of cable systems, net
    
    
    (9,078
    )
    
    
    Loss on early extinguishment of debt
    
    
    
    
    
    
    2,999Amortization of deferred financing costs
    
    
    1,663
    
    
    
    1,881Share-based compensation
    
    
    337
    
    
    
    293Changes in assets and liabilities, net of effects from acquisitions:Accounts receivable, net
    
    
    (1,838
    )
    
    
    (3,245
    )Prepaid expenses and other assets
    
    
    (9,607
    )
    
    
    784Accrued liabilities
    
    
    16,508
    
    
    
    15,318Deferred revenue
    
    
    1,971
    
    
    
    2,237Other non-current liabilities
    
    
    (1,232
    )
    
    
    (1,705
    )Net cash flows provided by operating activities
    
    
    81,899
    
    
    
    89,874INVESTING ACTIVITIES:Proceeds from sale of cable systems
    
    
    24,782
    
    
    
    Acquisition of cable system
    
    
    (7,274
    )
    
    
    Capital expenditures
    
    
    (83,151
    )
    
    
    (74,707
    )Net cash flows used in investing activities
    
    
    (65,643
    )
    
    
    (74,707
    )FINANCING ACTIVITIES:New borrowings
    
    
    91,034
    
    
    
    811,000Repayment of debt
    
    
    (112,257
    )
    
    
    (715,189
    )Capital distribution
    
    
    
    
    
    
    (108,000
    )Other financing activities
    
    
    
    
    
    
    (23
    )Net cash flows used in financing activities
    
    
    (21,223
    )
    
    
    (12,212
    )Net (decrease) increase in cash
    
    
    (4,967
    )
    
    
    2,955CASH, beginning of period
    
    
    11,501
    
    
    
    6,466CASH, end of period
    
    $
    6,534
    
    
    $
    9,421SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:Cash paid during the period for interest, net of amounts capitalized
    
    $
    112,120
    
    
    $
    90,798
 
  6




---



##### Table of Contents



1. ORGANIZATION
     Reclassifications
  2. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
 Fair
Value Measurements
 The Fair Value Option for Financial Assets and
Financial Liabilities  Including an amendment of FASB Statement No. 115
  7




---



##### Table of Contents



3. PROPERTY, PLANT AND EQUIPMENT
  September 30,
    
    
    December 31,2007
    
    
    2006Cable systems, equipment and subscriber devices
    
    $
    1,605,473
    
    
    $
    1,547,147Vehicles
    
    
    34,218
    
    
    
    30,492Furniture, fixtures and office equipment
    
    
    21,257
    
    
    
    20,632Buildings and leasehold improvements
    
    
    16,260
    
    
    
    16,177Land and land improvements
    
    
    1,488
    
    
    
    1,7031,678,696
    
    
    
    1,616,151Accumulated depreciation
    
    
    (978,178
    )
    
    
    (909,104
    )Property, plant and equipment, net
    
    $
    700,518
    
    
    $
    707,047
 4. ACCOUNTS PAYABLE AND ACCRUED EXPENSES
  September 30,
    
    
    December 31,2007
    
    
    2006Accrued programming costs
    
    $
    27,038
    
    
    $
    20,463Accounts
payable
    
    
    24,047
    
    
    
    15,000Accrued interest
    
    
    13,101
    
    
    
    33,273Accrued taxes and fees
    
    
    13,079
    
    
    
    13,298Accrued payroll and benefits
    
    
    11,500
    
    
    
    10,302Accrued property, plant and equipment
    
    
    10,484
    
    
    
    8,764Accrued service costs
    
    
    9,816
    
    
    
    8,978Accrued telecommunications costs
    
    
    9,597
    
    
    
    7,148Subscriber advance payments
    
    
    6,543
    
    
    
    5,768Intercompany accounts payable and other accrued expenses
    
    
    48,006
    
    
    
    33,705$
    173,211
    
    
    $
    156,699
 5. DEBT
  September 30,
    
    
    December 31,2007
    
    
    2006Bank credit facilities
    
    $
    902,125
    
    
    $
    923,00077/8% senior notes due 2011
    
    
    125,000
    
    
    
    125,00091/2% senior notes due 2013
    
    
    500,000
    
    
    
    500,000Capital lease obligations
    
    
    7
    
    
    
    3561,527,132
    
    
    
    1,548,356Less: Current portion
    
    
    21,507
    
    
    
    6,856Total long-term debt
    
    $
    1,505,625
    
    
    $
    1,541,500
  8




---



##### Table of Contents



Bank Credit Facilities
   Interest Rate Exchange Agreements
  6.
MEMBERS DEFICIT
 Share-based Compensation
 Share-Based Payment,
  9




---



##### Table of Contents



Three Months Ended
    
    
    Three Months EndedSeptember 30,
    
    
    September 30,2007
    
    
    2006Share-based compensation expense by type of award:Employee stock options
    
    $
    (6
    )(1)
    
    $
    24Employee stock purchase plan
    
    
    15
    
    
    
    26Restricted stock units
    
    
    92
    
    
    
    53Total share-based compensation expense
    
    $
    101
    
    
    $
    103
 (1)
    
    Includes forfeiture
adjustments
 Nine Months Ended
    
    
    Nine Months EndedSeptember 30,
    
    
    September 30,2007
    
    
    2006Share-based compensation expense by type of award:Employee stock options
    
    $
    39
    
    
    $
    94Employee stock purchase plan
    
    
    42
    
    
    
    51Restricted stock units
    
    
    255
    
    
    
    148Total share-based compensation expense
    
    $
    336
    
    
    $
    293
 Employee Stock Purchase Plan
  7. INVESTMENT IN AFFILIATED COMPANY
   10




---



##### Table of Contents



8. COMMITMENTS AND CONTINGENCIES
 Legal Proceedings
 Gary Ogg and Janice Ogg v.
Mediacom, LLC
   11




---



##### Table of Contents



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
  Overview
     Retransmission Consent
    12




---



##### Table of Contents



Adjusted OIBDA
   Actual Results of Operations
 Three Months Ended September 30, 2007 compared to Three Months Ended September 30, 2006
  Three Months EndedSeptember 30,2007
    
    
    2006
    
    
    $ Change
    
    
    % ChangeRevenues
    
    $
    144,276
    
    
    $
    134,276
    
    
    $
    10,000
    
    
    
    7.4
    %Costs and expenses:Service costs (exclusive of depreciation
and amortization)
    
    
    62,740
    
    
    
    55,999
    
    
    
    6,741
    
    
    
    12.0
    %Selling, general and administrative expenses
    
    
    27,612
    
    
    
    26,372
    
    
    
    1,240
    
    
    
    4.7
    %Management fee expense
    
    
    2,461
    
    
    
    2,397
    
    
    
    64
    
    
    
    2.7
    %Depreciation and amortization
    
    
    28,383
    
    
    
    26,490
    
    
    
    1,893
    
    
    
    7.1
    %Operating income
    
    
    23,080
    
    
    
    23,018
    
    
    
    62
    
    
    
    0.3
    %Interest expense, net
    
    
    (30,212
    )
    
    
    (29,259
    )
    
    
    (953
    )
    
    
    3.3
    %Loss on derivatives, net
    
    
    (6,053
    )
    
    
    (7,459
    )
    
    
    1,406
    
    
    
    (18.8
    %)Loss on sale of cable systems
    
    
    (1,703
    )
    
    
    
    
    
    
    (1,703
    )
    
    NMInvestment income from affiliate
    
    
    4,500
    
    
    
    4,500
    
    
    
    
    
    
    
    0.0
    %Other expense, net
    
    
    (869
    )
    
    
    (939
    )
    
    
    70
    
    
    
    (7.5
    %)Net loss
    
    $
    (11,257
    )
    
    $
    (10,139
    )
    
    $
    (1,118
    )
    
    
    11.0
    %Adjusted OIBDA
    
    $
    51,564
    
    
    $
    49,611
    
    
    $
    1,953
    
    
    
    3.9
    %
  13




---



##### Table of Contents



Three Months EndedSeptember 30,2007
    
    
    2006
    
    
    $ Change
    
    
    % ChangeAdjusted OIBDA
    
    $
    51,564
    
    
    $
    49,611
    
    
    $
    1,953
    
    
    
    3.9
    %Non-cash, share-based
compensation
    
    
    (101
    )
    
    
    (103
    )
    
    
    2
    
    
    
    (1.9
    %)Depreciation and amortization
    
    
    (28,383
    )
    
    
    (26,490
    )
    
    
    (1,893
    )
    
    
    7.1
    %Operating income
    
    $
    23,080
    
    
    $
    23,018
    
    
    $
    62
    
    
    
    0.3
    %
 Revenues
  Three Months EndedSeptember 30,2007
    
    
    2006
    
    
    $ Change
    
    
    % ChangeVideo
    
    $
    101,288
    
    
    $
    100,014
    
    
    $
    1,274
    
    
    
    1.3
    %Data
    
    
    31,988
    
    
    
    27,272
    
    
    
    4,716
    
    
    
    17.3
    %Phone
    
    
    5,755
    
    
    
    2,107
    
    
    
    3,648
    
    
    
    173.1
    %Advertising
    
    
    5,245
    
    
    
    4,883
    
    
    
    362
    
    
    
    7.4
    %$
    144,276
    
    
    $
    134,276
    
    
    $
    10,000
    
    
    
    7.4
    %
 September 30,
    
    
    Increase/2007
    
    
    2006
    
    
    (Decrease)
    
    
    % ChangeBasic subscribers
    
    
    608,000
    
    
    
    636,000
    
    
    
    (28,000
    )
    
    
    (4.4
    %)Digital customers
    
    
    232,000
    
    
    
    217,000
    
    
    
    15,000
    
    
    
    6.9
    %Data customers
    
    
    287,000
    
    
    
    243,000
    
    
    
    44,000
    
    
    
    18.1
    %Phone customers
    
    
    68,000
    
    
    
    23,000
    
    
    
    45,000
    
    
    
    195.7
    %RGUs (1)
    
    
    1,195,000
    
    
    
    1,119,000
    
    
    
    76,000
    
    
    
    6.8
    %Average total monthly revenue per basic subscriber
(2)
    
    $
    78.58
    
    
    $
    69.94
    
    
    $
    8.64
    
    
    
    12.4
    %Average total monthly revenue per RGU (3)
    
    $
    40.50
    
    
    $
    40.31
    
    
    $
    0.19
    
    
    
    0.5
    %
 (1)
    
    Represents the total of basic subscribers and digital, data, and phone customers at
the end of each period.(2)
    
    Represents revenues for the quarter divided by the average number of basic
subscribers for such period.(3)
    
    Represents revenues for the quarter divided by the average number of RGUs for such
period.
 Revenues
   14




---



##### Table of Contents



Costs and Expenses
      15




---



##### Table of Contents



Adjusted OIBDA
  Operating Income
  Interest Expense, Net
  Loss on Derivatives, Net
  Loss on Sale of Cable Systems
  Investment Income from Affiliate
  Net Loss
   16




---



##### Table of Contents



Nine Months Ended September 30, 2007 compared to Nine Months Ended September 30, 2006
  Nine Months EndedSeptember 30,2007
    
    
    2006
    
    
    $ Change
    
    
    % ChangeRevenues
    
    $
    421,263
    
    
    $
    393,449
    
    
    $
    27,814
    
    
    
    7.1
    %Costs and expenses:Service costs (exclusive of depreciation
and amortization)
    
    
    181,585
    
    
    
    164,706
    
    
    
    16,879
    
    
    
    10.2
    %Selling, general and administrative expenses
    
    
    79,034
    
    
    
    73,659
    
    
    
    5,375
    
    
    
    7.3
    %Management fee expense
    
    
    7,522
    
    
    
    6,978
    
    
    
    544
    
    
    
    7.8
    %Depreciation and amortization
    
    
    82,277
    
    
    
    77,921
    
    
    
    4,356
    
    
    
    5.6
    %Operating income
    
    
    70,845
    
    
    
    70,185
    
    
    
    660
    
    
    
    0.9
    %Interest expense, net
    
    
    (89,504
    )
    
    
    (82,477
    )
    
    
    (7,027
    )
    
    
    8.5
    %Loss on early extinguishment of debt
    
    
    
    
    
    
    (4,624
    )
    
    
    4,624
    
    
    NMLoss on derivatives, net
    
    
    (4,228
    )
    
    
    (6,498
    )
    
    
    2,270
    
    
    
    (34.9
    %)Gain on sale
of cable systems, net
    
    
    9,078
    
    
    
    
    
    
    
    9,078
    
    
    NMInvestment income from affiliate
    
    
    13,500
    
    
    
    13,500
    
    
    
    
    
    
    NMOther expense, net
    
    
    (3,021
    )
    
    
    (3,193
    )
    
    
    172
    
    
    
    (5.4
    %)Net loss
    
    $
    (3,330
    )
    
    $
    (13,107
    )
    
    $
    9,777
    
    
    
    (74.6
    %)Adjusted OIBDA
    
    $
    153,458
    
    
    $
    148,399
    
    
    $
    5,059
    
    
    
    3.4
    %
  Nine Months EndedSeptember 30,2007
    
    
    2006
    
    
    $ Change
    
    
    % ChangeAdjusted OIBDA
    
    $
    153,458
    
    
    $
    148,399
    
    
    $
    5,059
    
    
    
    3.4
    %Non-cash, share-based
compensation
    
    
    (336
    )
    
    
    (293
    )
    
    
    (43
    )
    
    
    14.7
    %Depreciation and amortization
    
    
    (82,277
    )
    
    
    (77,921
    )
    
    
    (4,356
    )
    
    
    5.6
    %Operating income
    
    $
    70,845
    
    
    $
    70,185
    
    
    $
    660
    
    
    
    0.9
    %
  17




---



##### Table of Contents



Revenues
  Nine Months EndedSeptember 30,2007
    
    
    2006
    
    
    $ Change
    
    
    % ChangeVideo
    
    $
    298,997
    
    
    $
    297,195
    
    
    $
    1,802
    
    
    
    0.6
    %Data
    
    
    92,791
    
    
    
    77,866
    
    
    
    14,925
    
    
    
    19.2
    %Phone
    
    
    14,752
    
    
    
    4,232
    
    
    
    10,520
    
    
    
    248.6
    %Advertising
    
    
    14,723
    
    
    
    14,156
    
    
    
    567
    
    
    
    4.0
    %$
    421,263
    
    
    $
    393,449
    
    
    $
    27,814
    
    
    
    7.1
    %
 September 30,
    
    
    Increase/2007
    
    
    2006
    
    
    (Decrease)
    
    
    % ChangeBasic subscribers
    
    
    608,000
    
    
    
    636,000
    
    
    
    (28,000
    )
    
    
    (4.4
    %)Digital customers
    
    
    232,000
    
    
    
    217,000
    
    
    
    15,000
    
    
    
    6.9
    %Data customers
    
    
    287,000
    
    
    
    243,000
    
    
    
    44,000
    
    
    
    18.1
    %Phone customers
    
    
    68,000
    
    
    
    23,000
    
    
    
    45,000
    
    
    
    195.7
    %RGUs (1)
    
    
    1,195,000
    
    
    
    1,119,000
    
    
    
    76,000
    
    
    
    6.8
    %Average total monthly revenue per basic subscriber
(2)
    
    $
    75.68
    
    
    $
    67.99
    
    
    $
    7.69
    
    
    
    11.3
    %Average total monthly revenue per RGU (3)
    
    $
    40.01
    
    
    $
    39.91
    
    
    $
    0.10
    
    
    
    0.3
    %
 (1)
    
    Represents the total of basic subscribers and digital, data, and phone customers at
the end of each period.(2)
    
    Represents revenues for the period divided by the average number of basic
subscribers for such period.(3)
    
    Represents revenues for the period divided by the average number of RGUs for such
period.
       18




---



##### Table of Contents



Costs and Expenses
      Adjusted OIBDA
  Operating Income
  Interest Expense, Net
  Loss on Derivatives, Net
   19




---



##### Table of Contents



Gain
on Sale of Cable Systems, net
  Investment Income from Affiliate
  Net Loss
  Liquidity and Capital Resources
 Overview
    Operating Activities
   20




---



##### Table of Contents



Investing Activities
  Financing Activities
  Other
   Contractual Obligations and Commercial Commitments
  Critical Accounting Judgments and Estimates
 Use of Estimates
  Inflation and Changing Prices
   21




---



##### Table of Contents



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
  
 ITEM 4. CONTROLS AND PROCEDURES
 Mediacom LLC
   Mediacom Capital Corporation
    22




---



##### Table of Contents



PART II
 
 ITEM 1. LEGAL PROCEEDINGS
  
 ITEM 1A. RISK FACTORS
 2006 Form 10-K.
 
 ITEM 6. EXHIBITS
 ExhibitNumber
    
    Exhibit Description31.1
    
    
    Rule 15d-14(a) Certifications of Mediacom LLC31.2
    
    
    Rule 15d-14(a) Certifications of Mediacom Capital Corporation32.1
    
    
    Section 1350 Certifications of Mediacom LLC32.2
    
    
    Section 1350 Certifications of Mediacom Capital Corporation
  23




---



##### Table of Contents



SIGNATURES
  MEDIACOM LLCNovember 14, 2007
    By:
    /s/ Mark E. StephanMark E. StephanExecutive Vice President and Chief Financial
Officer  24




---



##### Table of Contents



SIGNATURES
  MEDIACOM CAPITAL CORPORATIONNovember 14, 2007
    By:
    /s/ Mark E. StephanMark E. StephanExecutive Vice President and Chief Financial
Officer  25




---



##### Table of Contents



EXHIBIT INDEX
 ExhibitNumber
    
    Exhibit Description31.1
    
    
    Rule 15d-14(a) Certifications of Mediacom LLC31.2
    
    
    Rule 15d-14(a) Certifications of Mediacom Capital Corporation32.1
    
    
    Section 1350 Certifications of Mediacom LLC32.2
    
    
    Section 1350 Certifications of Mediacom Capital Corporation
  26