##### Table of Contents

---

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 March 31, 2003

|Commission File Numbers: |  | 333-57285-01
|------------------------ |  | ------------
|                         |  | 333-57285   

|Mediacom LLC                                                  
|--------------------------------------------------------------
|Mediacom Capital Corporation*                                 
|(Exact names of Registrants as specified in their charters)   
|                                                              
|New York                                                      
|New York                                                      
|(State or other jurisdiction of incorporation or organization)
|                                                              
|100 Crystal Run Road                                          
|Middletown, New York  10941                                   
|(Address of principal executive offices)                      
|                                                              
|(845) 695-2600                                                
|(Registrants telephone number)                               

Indicate by check mark whether the Registrants (1) have filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the Registrants were required to file such reports), and (2) have been subject to such filing requirements for the past 90 days.

|Yes x | No o
|----- | ----

Indicate by
checkmark whether the registrants are accelerated filers (as defined in Rule 12b-2 of the Act).

|Yes o | No x
|----- | ----

Indicate the
number of shares outstanding of the Registrants common stock:  Not Applicable

*Mediacom Capital Corporation meets the conditions set forth in General
Instruction H (1) (a) and (b) of Form 10-Q and is therefore filing this form with the reduced disclosure format.

---



---

##### Table of Contents

MEDIACOM LLC AND SUBSIDIARIES

FORM 10-QFOR THE PERIOD ENDED MARCH 31, 2003

TABLE OF CONTENTS

|        |                                                                                                 | Page
|------- | ----------------------------------------------------------------------------------------------- | ----
|        |                                                                                                 |     
|PART I  |                                                                                                
|        |                                                                                                
|Item 1. | Financial Statements                                                                            |     
|        |                                                                                                 |     
|        | Consolidated Balance Sheets -  March 31, 2003 (unaudited) and December 31, 2002                 | 1   
|        |                                                                                                 |     
|        | Consolidated Statements of Operations (unaudited) -  Three Months Ended March 31, 2003 and 2002 | 2   
|        |                                                                                                 |     
|        | Consolidated Statements of Cash Flows (unaudited) -  Three Months Ended March 31, 2003 and 2002 | 3   
|        |                                                                                                 |     
|        | Notes to Consolidated Financial Statements (unaudited)                                          | 4   
|        |                                                                                                 |     
|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations           | 6   
|        |                                                                                                 |     
|Item 3. | Quantitative and Qualitative Disclosures about Market Risk                                      | 11  
|        |                                                                                                 |     
|Item 4. | Controls and Procedures                                                                         | 12  
|        |                                                                                                 |     
|PART II |                                                                                                
|        |                                                                                                
|Item 6. | Exhibits and Reports on Form 8-K                                                                | 13  

---

You should carefully review the information contained in this Quarterly Report and in other reports or documents that we file from time to time with the Securities and Exchange Commission (the
SEC).  In this Quarterly Report, we state our beliefs of future events and of our future financial performance.  In some cases, you can identify those so-called forward-looking statements by words such as
may, will, should, expects, plans, anticipates, believes, estimates, predicts, potential, or continue or the negative
of those words and other comparable words.  You should be aware that those statements are only our predictions.  Actual events or results may differ materially.  In evaluating those statements, you should specifically consider various
factors, including the risks discussed in our Annual Report on Form 10-K for the year ended December 31, 2002 and other reports or documents that we file from time to time with the SEC.  Those factors may cause our actual results to differ
materially from any of our forward-looking statements.  All forward-looking statements attributable to us or a person acting on our behalf are expressly qualified in their entirety by this cautionary statement.



---

##### Table of Contents

PART I

ITEM 1.          FINANCIAL STATEMENTS

MEDIACOM LLC AND
SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS(All dollar amounts in 000s)

|                                                                                                          |  | March 31, 2003 |           | December 31, 2002 |  
|--------------------------------------------------------------------------------------------------------- |  | -------------- | --------- | ----------------- | -
|                                                                                                          |  |                |           |                   |  
|                                                                                                          |  | (Unaudited)    |           |                   |  
|ASSETS                                                                                                    |  |                |           |                   |  
|Cash and cash equivalents                                                                                 |  | $              | 10,491    |                   | $
|Investments                                                                                               |  |                | 4,277     |                   |  
|Subscriber accounts receivable, net of allowance for doubtful accounts of $1,042 and $1,106, respectively |  |                | 21,992    |                   |  
|Prepaid expenses and other assets                                                                         |  |                | 20,737    |                   |  
|Preferred investment in affiliated company                                                                |  |                | 150,000   |                   |  
|Investment in cable television systems:                                                                   |  |                |           |                   |  
|Inventory, net                                                                                            |  |                | 10,133    |                   |  
|Property, plant and equipment, net of accumulated depreciation of  $542,043 and $498,514,
respectively    |  |                | 719,491   |                   |  
|Intangible assets, net of accumulated amortization of $228,613 and $224,669, respectively                 |  |                | 581,346   |                   |  
|                                                                                                          |  |                |           |                   |  
|Total investment in cable television systems                                                              |  |                | 1,310,970 |                   |  
|Other assets, net of accumulated amortization of $13,838 and $13,044, respectively                        |  |                | 22,318    |                   |  
|                                                                                                          |  |                |           |                   |  
|Total assets                                                                                              |  | $              | 1,540,785 |                   | $
|                                                                                                          |  |                |           |                   |  
|LIABILITIES AND MEMBERS (DEFICIT) EQUITY                                                                 |  |                |           |                   |  
|LIABILITIES                                                                                               |  |                |           |                   |  
|Debt                                                                                                      |  | $              | 1,551,500 |                   | $
|Accounts payable and accrued expenses                                                                     |  |                | 83,393    |                   |  
|Deferred revenue                                                                                          |  |                | 16,093    |                   |  
|                                                                                                          |  |                |           |                   |  
|Total liabilities                                                                                         |  |                | 1,650,986 |                   |  
|                                                                                                          |  |                |           |                   |  
|MEMBERS (DEFICIT) EQUITY                                                                                 |  |                |           |                   |  
|Capital contributions                                                                                     |  |                | 548,521   |                   |  
|Accumulated deficit                                                                                       |  |                | (658,722  | )                 |  
|                                                                                                          |  |                |           |                   |  
|Total members (deficit) equity                                                                           |  |                | (110,201  | )                 |  
|                                                                                                          |  |                |           |                   |  
|Total liabilities and members (deficit) equity                                                           |  | $              | 1,540,785 |                   | $
|                                                                                                          |  |                |           |                   |  

The accompanying notes to consolidated financial statements are an integral
part of these statements.

1



---

##### Table of Contents

MEDIACOM LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (All dollar amounts in 000s) (Unaudited)

|                                                          |  | Three Months Ended March 31, |        
|--------------------------------------------------------- |  | ---------------------------- | -------
|                                                          |  |                              |        
|                                                          |  | 2003                         |        
|                                                          |  |                              |        
|Revenues                                                  |  | $                            | 109,110
|Costs and expenses:                                       |  |                              |        
|Service costs                                             |  |                              | 40,842 
|Selling, general and administrative expenses              |  |                              | 19,218 
|Management fee expense                                    |  |                              | 1,663  
|Depreciation and amortization                             |  |                              | 49,651 
|Non-cash stock charges relating to management fee expense |  |                              |       
|                                                          |  |                              |        
|Operating loss                                            |  |                              | (2,264 
|Interest expense, net                                     |  |                              | 26,153 
|Gain on derivative instruments, net                       |  |                              | (542   
|Investment income from affiliate                          |  |                              | (4,500 
|Other expenses                                            |  |                              | 1,033  
|                                                          |  |                              |        
|Net loss                                                  |  | $                            | (24,408
|                                                          |  |                              |        

The accompanying notes to consolidated financial statements are an integral
part of these statements.

2



---

##### Table of Contents

MEDIACOM LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (All dollar amounts in 000s) (Unaudited)

|                                                                               |  | Three Months Ended March 31, |        
|------------------------------------------------------------------------------ |  | ---------------------------- | -------
|                                                                               |  |                              |        
|                                                                               |  | 2003                         |        
|                                                                               |  |                              |        
|CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES:                         |  |                              |        
|Net loss                                                                       |  | $                            | (24,408
|Adjustments to reconcile net loss to net cash flows from operating activities: |  |                              |        
|Depreciation and amortization                                                  |  |                              | 49,651 
|Gain on derivative instruments, net                                            |  |                              | (542   
|Vesting of management stock                                                    |  |                              |       
|Amortization of deferred financing costs                                       |  |                              | 794    
|Changes in assets and liabilities, net of effects from acquisitions:           |  |                              |        
|Subscriber accounts receivable, net                                            |  |                              | (1,283 
|Prepaid expenses and other assets                                              |  |                              | (5,481 
|Accounts payable and accrued expenses                                          |  |                              | (5,915 
|Deferred revenue                                                               |  |                              | 1,203  
|                                                                               |  |                              |        
|Net cash flows provided by (used in) operating activities                      |  |                              | 14,019 
|                                                                               |  |                              |        
|CASH FLOWS USED IN INVESTING ACTIVITIES:                                       |  |                              |        
|Capital expenditures                                                           |  |                              | (27,055
|Acquisitions of cable television systems                                       |  |                              |       
|Other investing activities                                                     |  |                              | (148   
|                                                                               |  |                              |        
|Net cash flows used in investing activities                                    |  |                              | (27,203
|                                                                               |  |                              |        
|CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:                                   |  |                              |        
|New borrowings                                                                 |  |                              | 95,250 
|Repayment of debt                                                              |  |                              | (92,250
|Financing costs                                                                |  |                              | (215   
|                                                                               |  |                              |        
|Net cash flows provided by financing activities                                |  |                              | 2,785  
|                                                                               |  |                              |        
|Net decrease in cash and cash equivalents                                      |  |                              | (10,399
|CASH AND CASH EQUIVALENTS, beginning of period                                 |  |                              | 20,890 
|                                                                               |  |                              |        
|CASH AND CASH EQUIVALENTS, end of period                                       |  | $                            | 10,491 
|                                                                               |  |                              |        
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:                             |  |                              |        
|Cash paid during the period for interest                                       |  | $                            | 38,155 
|                                                                               |  |                              |        

The accompanying notes to consolidated financial statements are an integral
part of these statements.

3



---

##### Table of Contents

MEDIACOM LLC AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

(1)  Organization

Mediacom LLC (Mediacom, and collectively with its subsidiaries, the Company), a New York limited liability company wholly-owned by Mediacom Communications Corporation
(MCC), is involved in the acquisition and development of cable systems serving smaller cities and towns in the United States.  Through these cable systems, the Company provides entertainment, information and telecommunications
services to its subscribers.  As of March 31, 2003, the Company was operating cable systems in 22 states, principally Alabama, California, Delaware, Florida, Illinois, Indiana, Iowa, Kentucky, Minnesota, Missouri, North Carolina and South
Dakota.

Mediacom Capital Corporation (Mediacom Capital), a New York corporation wholly-owned by Mediacom, was organized in March 1998 for the sole
purpose of acting as co-issuer with Mediacom of public debt securities.  Mediacom Capital has nominal assets and does not conduct operations of its own.

(2)  Statement of
Accounting Presentation and Other Information

Basis of Preparation of Consolidated Financial Statements

The consolidated financial statements as of March 31, 2003 and 2002 are unaudited.  However, in the opinion of management, such statements include all adjustments, including normal recurring
accruals and adjustments, necessary for a fair presentation of the results for the periods presented.  The accounting policies followed during such interim periods reported are in conformity with generally accepted accounting principles in the
United States of America and are consistent with those applied during annual periods.  For additional disclosures, including a summary of the Companys accounting policies, the interim financial statements should be read in conjunction
with the Companys Annual Report on Form 10-K for the year ended December 31, 2002 (File Nos. 333-57285-01 and 333-57285).  The results of operations for the interim periods are not necessarily indicative of the results that might be
expected for future interim periods or for the full year ending December 31, 2003.

(3)  Debt

As of March 31, 2003 and December 31, 2002, debt consisted of:

|                       |  | March 31, 2003         |           | December 31, 2002 |  
|---------------------- |  | ---------------------- | --------- | ----------------- | -
|                       |  |                        |           |                   |  
|                       |  | (dollars in thousands) |          
|Bank credit facilities |  | $                      | 726,500   |                   | $
|81⁄2% senior notes       |  |                        | 200,000   |                   |  
|77/8% senior notes     |  |                        | 125,000   |                   |  
|91⁄2% senior notes       |  |                        | 500,000   |                   |  
|                       |  |                        |           |                   |  
|                       |  | $                      | 1,551,500 |                   | $
|                       |  |                        |           |                   |  

The average interest rate on debt outstanding under the bank
credit facilities was 2.8% for the three months ended March 31, 2003, before giving effect to the interest rate exchange agreements discussed below.  As of March 31, 2003, the Company had unused credit commitments of approximately $332.1
million under its bank credit facilities, of which about $265.3 million could be borrowed and used for general corporate purposes under the most restrictive covenants in the Companys debt arrangements.  The Company was in compliance with
all covenants under it debt arrangements as of March 31, 2003.

4



---

##### Table of Contents

MEDIACOM LLC AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

The Company uses interest rate exchange agreements in order to fix the interest rate for the duration of the contract to hedge against interest rate
volatility.  As of March 31, 2003, the Company had interest rate exchange agreements with various banks pursuant to which the interest rate on $440.0 million is fixed at a weighted average rate of approximately 4.2%, plus the average applicable
margin over the eurodollar rate option under the bank credit agreements.  Under the terms of the interest rate exchange agreements, which expire from 2003 through 2006, the Company is exposed to credit loss in the event of nonperformance by the
other parties.  However, the Company does not anticipate their nonperformance.

The fair value of the interest rate exchange agreements is the estimated amount
that the Company would receive or pay to terminate such agreements, taking into account current interest rates and the current creditworthiness of the Companys counterparties.  At March 31, 2003, the Company would have paid approximately
$8.4 million if these agreements were terminated, inclusive of accrued interest.

(4)  Investments

In July 2001, the Company made a $150.0 million preferred equity investment in Mediacom Broadband LLC, a Delaware limited liability company wholly-owned by MCC, that was funded with borrowings
under the Companys bank credit facilities.  The preferred equity investment has a 12% annual cash dividend, payable quarterly in cash.  During the three months ended March 31, 2003, the Company received in aggregate $4.5 million in
cash dividends on the preferred equity.

5



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion should be read in conjunction with the Companys consolidated financial statements as of and for the three months ended March 31, 2003 and 2002 and with the
Companys annual report on Form 10-K for the year ended December 31, 2002.

Organization

Mediacom
LLC (Mediacom) was organized as a New York limited liability company in July 1995 and serves as a holding company for its operating subsidiaries.  Mediacom Capital Corporation, Mediacoms wholly-owned subsidiary, was organized
as a New York corporation in March 1998 for the sole purpose of acting as a co-issuer with Mediacom of public debt securities and does not conduct operations of its own.  Mediacom Communications Corporation (MCC) was organized as a
Delaware corporation in November 1999 and completed an initial public offering in February 2000.  Immediately prior to the completion of MCCs initial public offering, MCC issued shares of its common stock in exchange for all of
Mediacoms outstanding membership interests and became Mediacoms sole member and manager.  See Note 1 of the Companys consolidated financial statements.

General

Approximately 89.3% of the Companys revenues for the three months ended March 31, 2003 are attributable to video revenues
from monthly subscription fees charged to customers for the Companys core cable television services, including basic, expanded basic and analog premium programming and digital cable television programming services, wire maintenance, equipment
rental, services to commercial establishments, pay-per-view charges, installation and reconnection fees, late payment fees and other ancillary revenues.  Data revenues from high-speed Internet access services and advertising revenues represent
9.4% and 1.3% of the Companys revenues, respectively.  Franchise fees charged to customers for payment to local franchising authorities are included in their corresponding revenue category.

The Companys operating expenses consist of service costs and selling, general and administrative expenses directly attributable to its cable systems.  Service costs include fees paid to
programming suppliers, expenses related to wages and salaries of technical personnel, high-speed Internet access costs and plant operating costs.  Programming costs have historically increased at rates in excess of inflation due to the
introduction of new programming services to the Companys basic subscribers and to increases in the rates charged for existing programming services.  Under the Federal Communication Commissions existing cable rate regulations, the
Company is allowed to increase its rates for cable television services to more than cover any increases in the programming.  However, competitive conditions or other factors in the marketplace may limit the Companys ability to increase
its rates.  Selling, general and administrative expenses include wages and salaries for customer service and administrative personnel, franchise fees and expenses related to billing, marketing, bad debt, advertising and office
administration.  Management fee expense reflects charges incurred under the Companys management agreements with MCC.

Depreciation and amortization
associated with the Companys acquisition activities and capital investment program, as well as the interest expense related to the Companys financing activities, has caused the Company to report net losses.  The Company believes
that such net losses are common for cable television companies.

6



---

##### Table of Contents

Actual Results of Operations

Three Months Ended March 31, 2003 Compared to
Three Months Ended March 31, 2002

Selected Operating Data.The table below provides selected operating data for the Companys cable systems.

|                  |  | March 31, 2003 |         | March 31, 2002 | 
|----------------- |  | -------------- | ------- | -------------- | 
|                  |  |                |         |                | 
|Basic subscribers |  |                | 750,000 |                | 
|Digital customers |  |                | 139,000 |                | 
|Data customers    |  |                | 92,000  |                | 

Revenues.  Revenues increased by
12.3% to $109.1 million for the three months ended March 31, 2003, as compared to $97.2 million for the three months ended March 31, 2002.  Revenues by service offering were as follows (dollars in millions):

|            |  | Three Months Ended March 31, |      
|----------- |  | ---------------------------- | -----
|            |  |                              |      
|            |  | 2003                         |      
|            |  |                              |      
|            |  | Amount                       |      
|            |  |                              |      
|Video       |  | $                            | 97.4 
|Data        |  |                              | 10.3 
|Advertising |  |                              | 1.4  
|            |  |                              |      
|            |  | $                            | 109.1
|            |  |                              |      

Video revenues increased by 5.8% to $97.4 million for the three
months ended March 31, 2003, as compared to $92.1 million for the three months ended March 31, 2002.  Video revenues increased primarily due to basic rate increases largely associated with programming rate increases and to customer growth in
the Companys digital cable services, partially offset by a decline in basic subscribers and analog premium service units.

Data revenues increased by 153.7% to
$10.3 million for the three months ended March 31, 2003, as compared to $4.1 million for the three months ended March 31, 2002.  Data revenues increased primarily due to customer growth in the Companys high-speed Internet access
service.

Advertising revenues increased by 39.3% to $1.4 million for the three months ended March 31, 2003, as compared to $1.0 million for the three months ended
March 31, 2002.  Advertising revenues increased primarily due to a general improvement in local and national advertising markets and new markets managed by the Companys advertising sales business.

Service costs.  Service costs increased 10.0% to $40.8 million for the three months ended March 31, 2003, as compared to $37.1 million for the three months ended March 31, 2002. 
Service costs for the three months ended March 31, 2002 include $1.3 million of incremental costs related to the Companys transition to its Mediacom Online high-speed Internet access service.  Excluding these incremental costs, service
costs increased primarily due to greater operating costs directly related to customer growth in the Companys high-speed Internet access services, and higher programming expenses, most notably rate increases by programming suppliers for
existing basic services, including sports programming.  The increase in programming expenses was partially offset by lower programming costs related to a decline in analog premium service units.  As a percentage of revenues, service costs
were 37.4% for the three months ended March 31, 2003, as compared with 38.2% for the three months ended March 31, 2002.

Selling, general and administrative
expenses.  Selling, general and administrative expenses increased 13.1% to $19.2 million for the three months ended March 31, 2003, as compared to $17.0 million for the three months ended March 31, 2002.  Selling, general and
administrative expenses increased primarily as a result of higher bad debt expense, taxes and fees, marketing expenses related to the Companys digital and high-speed Internet services and advertising expenses related to the Companys new
markets.  As a percentage of revenues, selling, general and

7



---

##### Table of Contents

administrative expenses were 17.6% for the three months ended March 31, 2003 as compared with 17.5% for the three months ended March 31, 2002.

Management fee expense.  The Companys management fee expense increased 14.7% to $1.7 million for the three months ended March 31, 2003, as compared to $1.5 million for the three
months ended March 31, 2002.  This increase reflects greater overhead costs charged by MCC.  As a percentage of revenues, management fee expense was 1.5% for the three months ended March 31, 2003 and March 31, 2002.

Depreciation and amortization.  Depreciation and amortization increased 11.2% to $49.7 million for the three months ended March 31, 2003, as compared to $44.7 million
for the three months ended March 31, 2002.  The increase is due to the Companys ongoing investments in its cable systems.

Non-cash stock charges
relating to management fee expense.Non-cash stock charges relating to management fee expense were $1.0 million for the three months ended March 31, 2002.  This charge represented vesting in equity interests granted to certain members
of MCCs management team.

Interest expense, net.  Interest expense, net, increased 2.7% to $26.2 million for the three months ended March 31, 2003 as
compared to $25.5 million for the three months ended March 31, 2002.  This was primarily due to an increase in the aggregate notional amount of the Companys interest rate exchange agreements from $170.0 million as of March 31, 2002 to
$440.0 million as of March 31, 2003.  The Company pays fixed interest rates under its interest rate exchange agreements.

Gain on derivative instruments,
net.  Gain on derivative instruments, net, was $0.5 million for the three months ended March 31, 2003, as compared to $2.2 million for the three months ended March 31, 2002.  The reduction in this gain was primarily due to higher
notional amounts of interest rate exchange agreements outstanding during the three months ended March 31, 2003 and a decline in market interest rates.

Investment
income from affiliate.  Investment income from affiliate was $4.5 million for the three months ended March 31, 2003, and for the three months ended March 31, 2002.  This amount represents the investment income on the Companys
$150.0 million preferred equity investment in Mediacom Broadband LLC.  See Liquidity and Capital Resources-Investing Activities.

Other
expenses.  Other expenses were $1.0 million for the three months ended March 31, 2003, as compared to $1.4 million for the three months ended March 31, 2002.  These charges represent fees on unused credit commitments and amortization
of deferred financing costs.

Net loss.  Due to the factors described above, the Company generated a net loss of $24.4 million for the three months ended
March 31, 2003 as compared to a net loss of $24.2 million for the three months ended March 31, 2002.

Liquidity and Capital Resources

The Companys business requires capital for the upgrade, expansion and maintenance of its cable network and for the introduction of new advanced broadband services.  In addition, the
Company has pursued, and will continue to pursue, a business strategy that includes selective acquisitions and new product development. The Company has funded and will continue to fund its working capital requirements, capital expenditures and
acquisitions through a combination of internally generated funds and long-term borrowings.

Operating Activities

Net cash flows provided by operating activities were $14.0 million for the three months ended March 31, 2003 as compared to net cash flows used in operations of $24.2 million for the corresponding
period in 2002.  The increase in net cash flows was primarily attributable to less cash used for accounts payable and accrued expenses for the three months ended March 31, 2003.

8



---

##### Table of Contents

Investing Activities

Net cash flows used in investing activities
were $27.2 million and $43.3 million for the three months ended March 31, 2003 and 2002, respectively.  The change in net cash flows resulted from a reduction in capital expenditures for the three months ended March 31, 2003.

The Companys capital expenditures were $27.1 million for the three months ended March 31, 2003.  As of March 31, 2003, as a result of the Companys cumulative
capital investment in its network upgrade program, approximately 97% of the Companys cable network was upgraded with 550MHz to 870MHz bandwidth capacity and about 94% of the Companys homes passed were activated with two-way
communications capability.  As of March 31, 2003, the Companys digital cable service was available to approximately 95% of its basic subscribers, and the Companys data service was marketed to about 89% of its homes passed by the
Companys cable systems.

The Company expects to complete its planned network upgrade program by June 2003, at which time the Company anticipates that
approximately 99% of its cable network will be upgraded with 550MHz to 870MHz bandwidth capacity with two-way communications capability.  To achieve these targets and to fund other requirements, including the costs of new advanced service
installations and equipment, new plant construction, headend eliminations, regional fiber interconnections and network replacement, the Company expects to invest between $165.0 million and $175.0 million in capital expenditures in 2003.

In July 2001, the Company made a $150.0 million preferred equity investment in Mediacom Broadband LLC, that was funded with borrowings under the Companys bank
credit facilities.  The preferred equity investment has a 12% annual cash dividend, payable quarterly in cash.  For the three months ended March 31, 2003, the Company received a $4.5 million cash dividend on the preferred
equity.

Financing Activities

Net cash flows provided by financing activities were $2.8
million and $66.0 million for the three months ended March 31, 2003 and 2002, respectively.  The net change in cash flows resulted from lower borrowing requirements for the three months ended March 31, 2003.

The Company has two bank credit facilities, each in the amount of $550.0 million.  These bank credit facilities expire in September 2008 and December 2008, however, their final maturities are
subject to earlier repayment on dates ranging from June 2007 to December 2007 if the Company does not refinance its $200.0 million 81⁄2% senior notes due April 2008 prior to March 31, 2007.

The Company has entered into interest rate exchange agreements, which expire from April 2003 through March 2007, to hedge $440.0 million of floating rate debt.  Under the terms of all of the
Companys interest rate exchange agreements, the Company is exposed to credit loss in the event of nonperformance by the other parties of the interest exchange agreements.  However, the Company does not anticipate their
nonperformance.   As of the date of this report, about 77% of the Companys outstanding indebtedness was at fixed interest rates or subject to interest rate protection.

As of March 31, 2003, the Companys total debt was approximately $1.55 billion, it had unused credit commitments of about $332.1million under its bank credit facilities and its annualized
cost of debt capital was approximately 6.9%.  On such date, approximately $265.3 million could be borrowed and used for general corporate purposes under the most restrictive covenants in the Companys debt arrangements.   As of
March 31, 2003, the Company was in compliance with all covenants under its debt arrangements.

Although the Company has not generated earnings sufficient to cover fixed
charges, the Company has generated cash and obtained financing sufficient to meet its short-term requirements, including its debt service, working capital, capital expenditure and acquisition requirements.  The Company expects that it will
continue to be able to generate funds and obtain financing sufficient to service its long-term business plan, service the Companys debt obligations and complete any future acquisitions.  However, there can be no assurance that the Company
will be able to obtain sufficient financing, or, if it were able to do so, that the terms would be favorable to the Company.

9



---

##### Table of Contents

Critical Accounting Policies

The foregoing discussion and analysis of the
Companys financial condition and results of operations is based upon the Companys consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States.  The
preparation of these financial statements requires the Company to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. 
Periodically the Company evaluates its estimates, including those related to doubtful accounts, long-lived assets, capitalized costs and accruals.  The Company bases its estimates on historical experience and on various other assumptions that
the Company believes are reasonable.  Actual results may differ from these estimates under different assumptions or conditions.

The Company believes the
following represent the most significant and subjective estimates used in the preparation of its consolidated financial statements.

Property, Plant and
Equipment

In accordance with Statement of Financial Accounting Standards (SFAS) No. 51, Financial Reporting by Cable Television
Companies, the Company capitalizes a portion of direct and indirect costs related to the construction, replacement and installation of property, plant and equipment.  Capitalized costs are recorded as additions to property, plant and
equipment and depreciated over the life of the related assets.  The Company performs periodic evaluations of the estimates used to determine the amount of costs that are capitalized.

Impairment of Long-Lived Assets

The Company follows the provisions of SFAS No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets.  SFAS No. 144 addresses financial accounting and reporting for the impairment or disposal of long-lived assets and provides guidance on classification and accounting for such assets when held
for sale or abandonment.   There have been no changes in the Companys circumstances that would indicate that the Company would need to perform an impairment review at March 31, 2003.

Goodwill and Other Intangible Assets

Effective January 1, 2002, the Company adopted SFAS No. 142, Goodwill and
Other Intangible Assets.  The provisions of SFAS No. 142 prohibit the amortization of goodwill and indefinite-lived intangible assets and require such assets to be tested annually for impairment, or more frequently if impairment
indicators arise.  The Company has determined that its cable franchise costs are indefinite-lived assets.  The Companys annual impairment tests, performed as of September 30, 2002, determined that there was no impairment of goodwill
or indefinite-lived intangible assets.  There have been no events since then that would require an analysis to be completed prior to September 30, 2003.

Inflation and Changing
Prices

The Companys systems costs and expenses are subject to inflation and price fluctuations.  Such changes in costs and expenses can generally
be passed through to subscribers.  Programming costs have historically increased at rates in excess of inflation and are expected to continue to do so.  The Company believes that under the Federal Communications Commissions existing
cable rate regulations, the Company may increase rates for cable television services to more than cover any increases in programming.  However, competitive conditions and other factors in the marketplace may limit the Companys ability to
increase its rates.

10



---

##### Table of Contents

ITEM 3.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

In the normal course of business, the Company uses interest rate exchange agreements in order to fix the interest rate on its floating rate debt.  As of March 31, 2003, the Company had
interest rate exchange agreements with various banks pursuant to which the interest rate on $440.0 million is fixed at a weighted average rate of approximately 4.2%, plus the average applicable margin over the eurodollar rate option under the
Companys bank credit agreements.  Under the terms of the interest rate exchange agreements, which expire from 2003 through 2007, the Company is exposed to credit loss in the event of nonperformance by the other parties.  However, the
Company does not anticipate their nonperformance.  At March 31, 2003, the Company would have paid approximately $8.4 million if it terminated these agreements, inclusive of accrued interest.

The table below provides the expected maturity and fair value of the Companys debt (dollars in thousands).  See Note 3 to the Companys consolidated financial
statements.

|                               |  | Senior Notes |         | Bank Credit Facilities |   | Total   |  
|------------------------------ |  | ------------ | ------- | ---------------------- | - | ------- | -
|                               |  |              |         |                        |   |         |  
|Expected Maturity:             |  |              |         |                        |   |         |  
|2003                           |  | $            |        |                        | $ | 2,000   |  
|2004                           |  |              |        |                        |   | 2,000   |  
|2005                           |  |              |        |                        |   | 24,500  |  
|2006                           |  |              |        |                        |   | 169,750 |  
|2007                           |  |              |        |                        |   | 182,000 |  
|Thereafter                     |  |              | 825,000 |                        |   | 346,250 |  
|                               |  |              |         |                        |   |         |  
|Total                          |  | $            | 825,000 |                        | $ | 726,500 |  
|                               |  |              |         |                        |   |         |  
|Fair Value                     |  | $            | 832,000 |                        | $ | 726,500 |  
|                               |  |              |         |                        |   |         |  
|Weighted Average Interest Rate |  |              | 9.0     | %                      |   | 2.8     | %
|                               |  |              |         |                        |   |         |  

11



---

##### Table of Contents

ITEM 4.          CONTROLS AND PROCEDURES

Mediacom LLC

Within the 90 days prior to the date of this report, Mediacom LLC (Mediacom) carried out an evaluation, under the supervision and with the participation of
Mediacoms management, including Mediacoms Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of Mediacoms disclosure controls and procedures pursuant to Rule 13a-14 under the
Securities Exchange Act of 1934. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that Mediacoms disclosure controls and procedures are effective in timely alerting them to material information
relating to Mediacom (including Mediacoms consolidated subsidiaries) required to be included in Mediacoms periodic SEC filings.

There have been no
significant changes in Mediacoms internal controls or in other factors which could significantly affect internal controls subsequent to the date Mediacom carried out its evaluation.

Mediacom Capital Corporation

Within the 90 days prior to the date of this report, Mediacom Capital Corporation (Mediacom
Capital) carried out an evaluation, under the supervision and with the participation of Mediacom Capitals management, including Mediacom Capitals Chief Executive Officer and Principal Financial Officer, of the effectiveness of the
design and operation of Mediacom Capitals disclosure controls and procedures pursuant to Rule 13a-14 under the Securities Exchange Act of 1934. Based upon that evaluation, the Chief Executive Officer and Principal Financial Officer
concluded that Mediacom Capitals disclosure controls and procedures are effective in timely alerting them to material information relating to Mediacom Capital required to be included in Mediacom Capitals periodic SEC filings.

There have been no significant changes in Mediacom Capitals internal controls or in other factors which could significantly affect internal controls subsequent to the date
Mediacom Capital carried out its evaluation.

12



---

##### Table of Contents

PART II

ITEM 6.          EXHIBITS AND REPORTS ON FORM 8-K

|(a) | Exhibits                                                                                                     
|--- | -------------------------------------------------------------------------------------------------------------
|    |                                                                                                              
|    | None.                                                                                                        
|    |                                                                                                              
|(b) | Reports on Form 8-K                                                                                          
|    |                                                                                                              
|    | The Company filed a Current Report on Form 8-K under Item 9  Regulation FD Disclosure, dated March 31, 2003.

13



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

|             | MEDIACOM LLC
|------------ | ------------
|             |             
|May 15, 2003 | By:         
|             |             
|             |             
|             |             

14



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|             |     | MEDIACOM CAPITAL CORPORATION                                         
|------------ | --- | ---------------------------------------------------------------------
|             |     |                                                                      
|May 15, 2003 | By: | /s/ MARK E. STEPHAN                                                  
|             |     |                                                                      
|             |     | Mark E. Stephan Treasurer and Secretary (Principal Financial Officer)
|             |    

15



---

##### Table of Contents

CERTIFICATIONS

I, Rocco B. Commisso, certify that:

|(1) | I have reviewed this quarterly report on Form 10-Q of Mediacom LLC;                                                                                                                                                                                                                                                                                                                     
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(2) | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;                                                          
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(3) | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                                                                             
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(4) | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | a)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | b)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | c)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(5) | The registrants other certifying officer and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | a)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | b)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(6) | The registrants other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

|May 15, 2003 | By: | /s/ ROCCO B. COMMISSO                    
|------------ | --- | -----------------------------------------
|             |     |                                          
|             |     | Rocco B. Commisso Chief Executive Officer

16



---

##### Table of Contents

I, Rocco B. Commisso, certify that:

|(1) | I have reviewed this quarterly report on Form 10-Q of Mediacom Capital Corporation;                                                                                                                                                                                                                                                                                                     
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(2) | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;                                                          
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(3) | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                                                                             
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(4) | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | a)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | b)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | c)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(5) | The registrants other certifying officer and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | a)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | b)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(6) | The registrants other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

|May 15, 2003 | By: | /s/ ROCCO B. COMMISSO                    
|------------ | --- | -----------------------------------------
|             |     |                                          
|             |     | Rocco B. Commisso Chief Executive Officer

17



---

##### Table of Contents

I, Mark E. Stephan, certify that:

|(1) | I have reviewed this quarterly report on Form 10-Q of Mediacom LLC;                                                                                                                                                                                                                                                                                                                     
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(2) | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;                                                          
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(3) | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                                                                             
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(4) | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | a)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | b)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | c)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(5) | The registrants other certifying officer and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | a)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | b)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(6) | The registrants other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

|May 15, 2003 | By: | /s/ MARK E. STEPHAN                    
|------------ | --- | ---------------------------------------
|             |     |                                        
|             |     | Mark E. Stephan Chief Financial Officer

18



---

##### Table of Contents

I, Mark E. Stephan, certify that:

|(1) | I have reviewed this quarterly report on Form 10-Q of Mediacom Capital Corporation;                                                                                                                                                                                                                                                                                                     
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(2) | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;                                                          
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(3) | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                                                                             
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(4) | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | a)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | b)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | c)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(5) | The registrants other certifying officer and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | a)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|    | b)                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                         
|(6) | The registrants other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

|May 15, 2003 | By: | /s/ MARK E. STEPHAN                        
|------------ | --- | -------------------------------------------
|             |     |                                            
|             |     | Mark E. Stephan Principal Financial Officer

19