##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSIONWASHINGTON, 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,
2002

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

Mediacom LLCMediacom Capital Corporation*(Exact names of Registrants as specified in their charters)

|New York                                                       |  | 06-1433421                              
|-------------------------------------------------------------- |  | ----------------------------------------
|New York                                                       |  | 06-1513997                              
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Numbers)
|                                                               |  |                                         
|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 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 SEPTEMBER 30,
2002

TABLE OF CONTENTS

|        |                                                                                       | Page                                                                                                                              
|------- | ------------------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------------------------------------------
|        |                                                                                       |                                                                                                                                   
|PART I 
|Item 1. | Financial Statements                                                                  |                                                                                                                                   
|        |                                                                                       |                                                                                                                                   
|        |                                                                                       | Consolidated Balance Sheets (unaudited) - September 30, 2002 and December 31, 2001                                                
|        |                                                                                       |                                                                                                                                   
|        |                                                                                       | Consolidated Statements of Operations and Comprehensive Loss (unaudited) - Three and Nine Months Ended September 30, 2002 and 2001
|        |                                                                                       |                                                                                                                                   
|        |                                                                                       | Consolidated Statements of Cash Flows (unaudited) - Nine Months Ended September 30, 2002 and 2001                                 
|        |                                                                                       |                                                                                                                                   
|        |                                                                                       | Notes to Consolidated Financial Statements (unaudited)                                                                            
|        |                                                                                       |                                                                                                                                   
|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 8                                                                                                                                 
|        |                                                                                       |                                                                                                                                   
|Item 3. | Quantitative and Qualitative Disclosures about Market Risk                            | 17                                                                                                                                
|        |                                                                                       |                                                                                                                                   
|Item 4. | Controls and Procedures                                                               | 18                                                                                                                                
|       
|PART II
|        |                                                                                       |                                                                                                                                   
|Item 6. | Exhibits and Reports on Form 8-K                                                      | 19                                                                                                                                
|        |                                                                                       |                                                                                                                                   

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, 2001 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) (Unaudited)

|                                                                                                          |                                                                                                       | September 30, 2002 |         | December 31, 2001 |  
|--------------------------------------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------------- | ------------------ | ------- | ----------------- | -
|                                                                                                          |                                                                                                       |                    |         |                   |  
|ASSETS                                                                                                    |                                                                                                       |                    |         |                   |  
|Cash and cash equivalents                                                                                 |                                                                                                       | $                  | 6,656   |                   | $
|Investments                                                                                               |                                                                                                       |                    | 4,070   |                   |  
|Subscriber accounts receivable, net of allowance for doubtful accounts of $1,039 and $1,095, respectively |                                                                                                       |                    | 19,607  |                   |  
|Prepaid expenses and other assets                                                                         |                                                                                                       |                    | 15,421  |                   |  
|Preferred investment in affiliated company                                                                |                                                                                                       |                    | 150,000 |                   |  
|Investment in cable television systems:                                                                   |                                                                                                       |                    |         |                   |  
|                                                                                                          | Inventory                                                                                             |                    |         | 10,991            |  
|                                                                                                          | Property, plant and equipment, net of accumulated depreciation of $456,313 and $338,930, respectively |                    |         | 729,283           |  
|                                                                                                          | Intangible assets, net of accumulated amortization of $218,229 and $197,860, respectively             |                    |         | 591,283           |  
|                                                                                                          |                                                                                                       |                    |         |                   |  
|                                                                                                          | Total investment in cable television systems                                                          |                    |         | 1,331,557         |  
|Other assets, net of accumulated amortization of $12,200 and $9,733, respectively                         |                                                                                                       |                    | 23,457  |                   |  
|                                                                                                          |                                                                                                       |                    |         |                   |  
|                                                                                                          | Total assets                                                                                          |                    | $       | 1,550,768         |  
|                                                                                                          |                                                                                                       |                    |         |                   |  
|LIABILITIES AND MEMBERS (DEFICIT) EQUITY                                                                 |                                                                                                       |                    |         |                   |  
|LIABILITIES                                                                                               |                                                                                                       |                    |         |                   |  
|                                                                                                          | Debt                                                                                                  |                    | $       | 1,530,500         |  
|                                                                                                          | Accounts payable and accrued expenses                                                                 |                    |         | 66,374            |  
|                                                                                                          | Deferred revenue                                                                                      |                    |         | 14,776            |  
|                                                                                                          |                                                                                                       |                    |         |                   |  
|                                                                                                          | Total liabilities                                                                                     |                    | $       | 1,611,650         |  
|                                                                                                          |                                                                                                       |                    |         |                   |  
|MEMBERS (DEFICIT) EQUITY                                                                                 |                                                                                                       |                    |         |                   |  
|                                                                                                          | Capital contributions                                                                                 |                    |         | 521,696           |  
|                                                                                                          | Other equity                                                                                          |                    |         | 23,361            |  
|                                                                                                          | Accumulated deficit                                                                                   |                    |         | (605,939          | )
|                                                                                                          |                                                                                                       |                    |         |                   |  
|                                                                                                          | Total members (deficit) equity                                                                       |                    |         | (60,882           | )
|                                                                                                          |                                                                                                       |                    |         |                   |  
|                                                                                                          | Total liabilities and members (deficit) equity                                                       |                    | $       | 1,550,768         |  
|                                                                                                          |                                                                                                       |                    |         |                   |  
|                                                                                                          |                                                                                                       |                    |         |                   |  

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 AND COMPREHENSIVE LOSS (All dollar amounts in 000s) (Unaudited)

|                                                       |                                                           | ThreeMonths Ended September 30, |         | NineMonths Ended September 30, |  
|------------------------------------------------------ | --------------------------------------------------------- | ------------------------------- | ------- | ------------------------------ | -
|                                                       |                                                           |                                 |         |                                |  
|                                                       |                                                           | 2002                            |         | 2001                           |  
|                                                       |                                                           |                                 |         |                                |  
|Revenues                                               |                                                           | $                               | 104,536 |                                | $
|Costs and expenses:                                    |                                                           |                                 |         |                                |  
|                                                       | Service costs                                             |                                 |         | 38,156                         |  
|                                                       | Selling, general and administrative expenses              |                                 |         | 17,798                         |  
|                                                       | Management fee expense                                    |                                 |         | 1,441                          |  
|                                                       | Depreciation and amortization                             |                                 |         | 47,636                         |  
|                                                       | Non-cash stock charges relating to management fee expense |                                 |         | 396                            |  
|                                                       |                                                           |                                 |         |                                |  
|Operating loss                                         |                                                           |                                 | (891    | )                              |  
|Interest expense, net                                  |                                                           |                                 | 25,627  |                                |  
|Loss (gain) on derivative instruments, net             |                                                           |                                 | 672     |                                |  
|Investment income from affiliate                       |                                                           |                                 | (4,500  | )                              |  
|Other expenses (income)                                |                                                           |                                 | 1,144   |                                |  
|                                                       |                                                           |                                 |         |                                |  
|Net loss before cumulative effect of accounting change |                                                           |                                 | (23,834 | )                              |  
|Cumulative effect of accounting change, net of tax     |                                                           |                                 |        |                                |  
|                                                       |                                                           |                                 |         |                                |  
|Net loss                                               |                                                           | $                               | (23,834 | )                              | $
|Unrealized gain on investments                         |                                                           |                                 |        |                                |  
|                                                       |                                                           |                                 |         |                                |  
|Comprehensive loss                                     |                                                           | $                               | (23,834 | )                              | $
|                                                       |                                                           |                                 |         |                                |  

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)

|                                               |                                                                                | Nine Months Ended September 30, |      
|---------------------------------------------- | ------------------------------------------------------------------------------ | ------------------------------- | -----
|                                               |                                                                                |                                 |      
|                                               |                                                                                | 2002                            |      
|                                               |                                                                                |                                 |      
|CASH FLOWS PROVIDED BY OPERATING ACTIVITIES:   |                                                                                |                                 |      
|                                               | Net loss                                                                       |                                 | $    
|                                               | Adjustments to reconcile net loss to net cash flows from operating activities: |                                 |      
|                                               | Depreciation and amortization                                                  |                                 |      
|                                               | (Gain) loss on derivative instruments, net                                     |                                 |      
|                                               | Vesting of management stock                                                    |                                 |      
|                                               | Elimination and amortization of deferred SoftNet revenue                       |                                 |      
|                                               | Amortization of deferred financing costs                                       |                                 |      
|                                               | Cumulative effect of accounting change, net of tax                             |                                 |      
|                                               | Changes in assets and liabilities, net of effects from acquisitions:           |                                 |      
|                                               | Subscriber accounts receivable, net                                            |                                 |      
|                                               | Prepaid expenses and other assets                                              |                                 |      
|                                               | Accounts payable and accrued expenses                                          |                                 |      
|                                               | Deferred revenue                                                               |                                 |      
|                                               |                                                                                |                                 |      
|                                               | Net cash flows provided by operating activities                                |                                 |      
|                                               |                                                                                |                                 |      
|CASH FLOWS USED IN INVESTING ACTIVITIES:       |                                                                                |                                 |      
|                                               | Capital expenditures                                                           |                                 |      
|                                               | Acquisitions of cable television systems                                       |                                 |      
|                                               | Preferred investment in affiliated company                                     |                                 |      
|                                               | Other investment activities                                                    |                                 |      
|                                               |                                                                                |                                 |      
|                                               | Net cash flows used in investing activities                                    |                                 |      
|                                               |                                                                                |                                 |      
|CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:   |                                                                                |                                 |      
|                                               | New borrowings                                                                 |                                 |      
|                                               | Repayment of debt                                                              |                                 |      
|                                               | Dividend payment                                                               |                                 |      
|                                               | Financing costs                                                                |                                 |      
|                                               |                                                                                |                                 |      
|                                               | Net cash flows provided by financing activities                                |                                 |      
|                                               |                                                                                |                                 |      
|                                               | Net (decrease) increase in cash and cash equivalents                           |                                 |      
|CASH AND CASH EQUIVALENTS, beginning of period |                                                                                |                                 | 7,378
|                                               |                                                                                |                                 |      
|CASH AND CASH EQUIVALENTS, end of period       |                                                                                | $                               | 6,656
|                                               |                                                                                |                                 |      
|                                               |                                                                                |                                 |      

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 television systems serving smaller cities and towns in the United States.  Through these cable systems, the Company offers a wide
array of broadband products and services to its customers, including traditional video services, digital television, high-speed Internet access and video-on-demand.  As of September 30, 2002, the Company had acquired and was operating cable
television systems in 22 states, principally Alabama, California, Delaware, Florida, Illinois, Indiana, Iowa, Kentucky, Minnesota, Missouri, North Carolina and South Dakota.

On February 9, 2000, MCC, a Delaware corporation organized in November 1999, completed an initial public offering of its Class A common stock.  Immediately prior
to the completion of its initial public offering, MCC issued shares of its Class A and Class B common stock in exchange for all of the outstanding membership interests in Mediacom and became the sole member and manager of Mediacom.

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 September 30, 2002 and 2001 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, 2001 (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, 2002.  In accordance with EITF No. 01-09, the Company has revised its
classification of distribution fees, received in exchange for carriage of programming services, from revenues to an offset to service costs in its consolidated statements of operations and comprehensive loss.  As a result, the Company has
reclassified 2001 amounts to conform with the 2002 presentation.

Cumulative Effect of Accounting Change

Effective January 1, 2001, the Company adopted Statement of Financial Accounting Standards No. 133 (SFAS 133), Accounting for Derivative Instruments
and Hedging Activities.  As a result, the Company recorded a charge of approximately $1.6 million, as a change in accounting principle, in the first quarter of 2001.

Reclassifications

Certain reclassifications have been made to prior
years amounts to conform to the current years presentation.

4



---

##### Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Recent Accounting Pronouncements

Effective January 1, 2002, the Company adopted, Statement of Financial Accounting Standards No. 141 (SFAS 141) Business Combinations and No.
142 (SFAS 142) Goodwill and Other Intangible Assets.  SFAS 141 requires all business combinations initiated after June 30, 2001 to be accounted for using the purchase method.  Adoption of SFAS 141 had no effect on
the Companys results of operations or financial position as the Company accounts for all acquisitions under the purchase method.  The provisions of SFAS 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 impact of adopting SFAS 142 was to
reduce amortization expense by $11.2 million and $33.5 million for the three and nine months ended September 30, 2002, respectively.

The following table provides a reconciliation of the results of operations for the three and nine months ended September 30, 2001 to the net loss that would have been
reported had SFAS No. 142 been applied as of January 1, 2001:

|                  |                                        | Three Months  Ended September 30, 
2001 |         | Nine Months  Ended September 30, 
2001
|----------------- | -------------------------------------- | --------------------------------------- | ------- | --------------------------------------
|                  |                                        |                                         |         |                                       
|                  |                                        | (dollars in thousands)                  |        
|Reported net loss |                                        | $                                       | (42,486 | )                                     
|                  | Add back:  franchise cost amortization |                                         |         | 10,933                                
|                  | Add back:  goodwill amortization       |                                         |         | 228                                   
|                  |                                        |                                         |         |                                       
|Adjusted net loss |                                        | $                                       | (31,325 | )                                     
|                  |                                        |                                         |         |                                       

As of September 30, 2002,
intangible assets subject to amortization consisted of subscriber lists and covenants not to compete, which are being amortized over five years.  As of September 30, 2002, the Companys amortizable intangible assets had a gross value of
$139.9 million, with accumulated amortization of $112.5 million.  The Companys estimated aggregate amortization expense for the fourth quarter of 2002 and 2003 is $6.8 million and $20.6 million, respectively.

In July 2001, the FASB issued Statement of Financial Accounting Standards No. 143 (SFAS 143), Accounting for Asset Retirement Obligations,
which addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs.  SFAS 143 will become effective for fiscal years beginning after June 15,
2002.  The Company does not expect that adoption of SFAS 143 will have a material impact on its results of operations or financial position.

In August 2001, the FASB issued Statement of Financial Accounting Standards No. 144 (SFAS 144), Accounting for the Impairment or Disposal of
Long-Lived Assets, which 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.  The
Company adopted this standard effective January 1, 2002 and there was no impact on the Companys results of operations or financial position.

(3)     Acquisitions

The Company made acquisitions of cable systems in 2002 to
increase the number of customers and markets it serves.  These acquisitions were accounted for using the purchase method of accounting, and accordingly, the purchase price of the acquired systems has been allocated to the assets acquired and
liabilities assumed at their estimated fair values at their respective dates of acquisition.  The results of operations of the acquired systems have been included with those of the Company since the dates of acquisition.

5



---

##### Table of Contents

MEDIACOM LLC AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

During the three months ended March 31, 2002, the Company acquired cable systems serving approximately 3,000 basic
subscribers for an aggregate purchase price of approximately $6.5 million.  The purchase price has been preliminarily allocated to intangible assets.  The cable systems serve communities contiguous with the Companys existing
operations.  These acquisitions were financed with borrowings under the Companys bank credit facilities.

(4)     Debt

As of September 30, 2002 and December 31, 2001, debt consisted of:

|                       |  | September 30, 2002     |           | December 31, 2001 |  
|---------------------- |  | ---------------------- | --------- | ----------------- | -
|                       |  |                        |           |                   |  
|                       |  | (dollars in thousands) |          
|Bank credit facilities |  | $                      | 705,500   |                   | $
|81⁄2% senior notes       |  |                        | 200,000   |                   |  
|77/8%senior notes      |  |                        | 125,000   |                   |  
|91⁄2% senior notes       |  |                        | 500,000   |                   |  
|                       |  |                        |           |                   |  
|                       |  | $                      | 1,530,500 |                   | $
|                       |  |                        |           |                   |  

The average interest rate on debt
outstanding under the bank credit facilities was 3.2% for the three months ended September 30, 2002, before giving effect to the interest rate exchange agreements discussed below.  As of September 30, 2002, the Company had unused credit
commitments of approximately $376.4 million under its bank credit facilities, of which about $365.8 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 debt covenants as of September 30, 2002.

The Company uses interest rate exchange agreements to fix
the interest rate on its floating rate debt.  As of September 30, 2002, the Company had entered into interest rate exchange agreements with various banks pursuant to which the interest rate on $270.0 million of outstanding debt under its bank
credit facilities is fixed at a weighted average rate of approximately 5.4%, plus the average applicable margin over the eurodollar rate option under such credit facilities.  Under the terms of the interest rate exchange agreements, which
expire from 2002 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 September 30, 2002, the Company would have paid approximately $8.7 million if these agreements were terminated, inclusive of accrued
interest.

(5)     SoftNet

As of January 31, 2001, the
Company formally terminated its relationship with SoftNet in all material respects.  The Company recognized revenue of approximately $0.3 million for the period ended January 31, 2001 and recognized the remaining deferred revenue of
approximately $30.0 million as other income in the consolidated statements of operations in the first quarter of 2001.

6



---

##### Table of Contents

MEDIACOM LLC AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(6)     Equity

On July 17, 2001, the
Company paid a $125.0 million cash dividend to MCC that was funded with borrowings under its bank credit facilities.

(7)     Investments

On July 18, 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 nine months ended September 30, 2002, the Company
received in aggregate $13.5 million in cash dividends on the preferred equity.

7



---

##### 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 and nine months ended
September 30, 2002 and 2001 and with the Companys annual report on Form 10-K for the year ended December 31, 2001.

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 the Mediacoms sole member and manager.  See Note 1 of the Companys
consolidated financial statements.

Acquisitions

The Company has expanded its
business through acquisitions.  All acquisitions have been accounted for under the purchase method of accounting and, therefore, the Companys historical results of operations include the results of operations for each acquired system
subsequent to its respective acquisition date.  These acquisitions affect the comparability of the Companys historical results of operations.

During the three months ended March 31, 2002, the Company acquired cable systems serving approximately 3,000 basic subscribers for an aggregate purchase price of
approximately $6.5 million.  These acquisitions were financed with borrowings under the Companys bank credit facilities.  The cable systems serve communities contiguous with the Companys existing operations.

General

The Company has generated significant increases in revenues principally as a result
of its acquisition activities and increases in monthly revenues per basic subscriber.  Approximately 93.2% of the Companys revenues for the nine months ended September 30, 2002 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 premium programming, 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 cable modem service and advertising revenues represent 5.7% and 1.1% of the Companys revenues,
respectively.  Franchise fees charged to customers 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 copyright fees, 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 primarily 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 and copyright costs.  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,

8



---

##### Table of Contents

advertising and office administration.  Management fee expense reflects charges incurred under the Companys management agreements with MCC.

The high level of depreciation and amortization associated with our acquisition activities and capital investment program, as well as the interest
expense related to the Companys financing activities, have caused the Company to report net losses in its limited operating history.  The Company believes that such net losses are common for cable television companies and anticipates that
it will continue to incur net losses for the foreseeable future.

Operating cash flow represents operating loss before depreciation and
amortization and non-cash stock charges relating to management fee expense. Operating cash flow:

| |  | is not intended to be a performance measure that should be regarded as an alternative either to operating income (loss) or net income (loss) as an indicator of operating performance,
or to the statement of cash flows as a measure of liquidity;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                                                                                                                                                    
| |  | is not intended to represent funds available for debt service, dividends, reinvestment or other discretionary uses; and                                                                                                                            
| |   |                                                                                                                                                                                                                                                    
| |  | should not be considered in isolation or as a substitute for measures of performance prepared in accordance with generally accepted accounting principles.                                                                                         

Operating cash flow is included herein because the Companys management believes that operating cash flow is a meaningful measure of
performance as it is commonly used by the cable television industry and by the investment community to analyze and compare cable television companies.  The Companys definition of operating cash flow may not be identical to similarly
titled measures reported by other companies.

Critical Accounting Policies

The
following represents the Companys critical accounting policies which reflect significant judgments and uncertainties and could possibly result in materially different results under different conditions or assumptions.

Property, Plant and Equipment

In accordance with
Statement of Financial Accounting Standards 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 Statement of Financial Accounting Standards No. 121 (SFAS 121), Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed of, which requires that long-lived assets and certain identifiable intangibles to be held and used by any entity be reviewed for impairment at each year end and whenever events or changes in
circumstances indicate the carrying amount of an asset may not be recoverable.  Based on the Companys review, there has been no impairment of long-lived assets under SFAS 121.

Goodwill and Other Intangible Assets

Effective January 1, 2002, the
Company adopted Statement of Financial Accounting Standards No. 142 (SFAS 142), Goodwill and Other Intangible Assets.  The provisions of SFAS 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 impact of adopting SFAS
142 was to reduce amortization expense by $11.2 million and $33.5 million for the three and nine months ended September 30, 2002, respectively.

9



---

##### Table of Contents

Actual Results of Operations

Basic subscribers were
753,000 at September 30, 2002, as compared to 770,000 at September 30, 2001.  The Company acquired 3,000 basic subscribers during the first quarter of 2002.

Digital customers were 115,000 at September 30, 2002, as compared to 76,500 at September 30, 2001.

Data customers were 67,000 at September 30, 2002, as compared to 28,000 at September 30, 2001.

Three Months Ended September 30, 2002 Compared to Three Months Ended September 30, 2001

Revenues.  Revenues increased by 11.2% to $104.5 million for the three months ended September 30, 2002, as compared to $94.0 million for the three months
ended September 30, 2001.  Revenues by service offering were as follows (dollars in millions):

|            |  | Three Months Ended September 30, |      
|----------- |  | -------------------------------- | -----
|            |  |                                  |      
|            |  | 2002                             |      
|            |  |                                  |      
|            |  | Amount                           |      
|            |  |                                  |      
|Video       |  | $                                | 96.0 
|Data        |  |                                  | 7.4  
|Advertising |  |                                  | 1.1  
|            |  |                                  |      
|            |  | $                                | 104.5
|            |  |                                  |      

Video revenues increased by 6.2% to
$96.0 million for the three months ended September 30, 2002, as compared to $90.4 million for the three months ended September 30, 2001.  Video revenues increased primarily due to basic rate increases largely associated with new programming
introductions and to customer growth in the Companys digital cable services, partially offset by a decline in basic subscribers.

Data
revenues increased by 196.0% to $7.4 million for the three months ended September 30, 2002, as compared to $2.5 million for the three months ended September 30, 2001.  Data revenues increased primarily due to customer growth in the
Companys high-speed Internet access service.

Advertising revenues were $1.1 million for the three months ended September 30, 2002 and
for the three months ended September 30, 2001.

Service costs.  Service costs increased 15.3% to $38.2 million for the
three months ended September 30, 2002, as compared to $33.1 million for the three months ended September 30, 2001.  Service costs increased primarily as a result of higher programming expenses, including rate increases by programming suppliers
for existing services and the costs of new channel additions, and greater technical employee support and other operating costs directly related to customer growth in the Companys high-speed Internet access services.  As a percentage of
revenues, service costs were 36.5% for the three months ended September 30, 2002, as compared with 35.2% for the three months ended September 30, 2001.

Selling, general and administrative expenses.  Selling, general and administrative expenses increased 8.8% to $17.8 million for the three months ended
September 30, 2002, as compared to $16.4 million for the three months ended September 30, 2001.  Selling, general and administrative expenses increased primarily as a result of higher marketing expenses related to the Companys digital and
high-speed Internet services.  As a percentage of revenues, selling, general and administrative expenses were 17.0% for the three months ended September 30, 2002 as compared with 17.4% for the three months ended September 30, 2001.

10



---

##### Table of Contents

Management fee expense.  The Companys management fee expense increased 26.4% to $1.4 million for
the three months ended September 30, 2002, as compared to $1.1 million for the three months ended September 30, 2001.  As a percentage of revenues, management fee expense was 1.4% for the three months ended September 30, 2002 as compared with
1.2% for the three months ended September 30, 2001.

Depreciation and amortization.  Depreciation and amortization
decreased 14.1% to $47.6 million for the three months ended September 30, 2002, as compared to $55.4 million for the three months ended September 30, 2001.  This decrease reflected the adoption of SFAS 142, effective January 1, 2002, which
eliminates the amortization of goodwill and indefinite-lived assets.  The adoption of SFAS 142 reduced amortization expense by $11.2 million during the three months ended September 30, 2002, partially offset by depreciation expense related 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 decreased 25.1% to $0.4 million for the three months ended September 30, 2002, as compared to $0.5 million for the three months ended September 30, 2001.  This charge represented
vesting in equity interests granted to certain members of MCCs management team in 1999.

Interest expense, net.  Interest
expense, net, was $25.6 million for the three months ended September 30, 2002 and for the three months ended September 30, 2001.  This was due to higher average borrowings under the Companys bank credit facilities, offset by lower
interest rates on the Companys variable rate debt.

Loss (gain) on derivative instruments, net.  Loss on derivative
instruments, net, was $0.7 million for the three months ended September 30, 2002, as compared to $7.6 million for the three months ended September 30, 2001.  This decrease was primarily due to a shorter average time to maturity of the
Companys interest rate swaps.

Investment income from affiliate.  Investment income from affiliate was $4.5 million for
the three months ended September 30, 2002, as compared to $3.6 million for the three months ended September 30, 2001.  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
(income).  Other expenses were $1.1 million for the three months ended September 30, 2002, as compared to $0.4 million for the three months ended September 30, 2001.  This was due to fees on unused credit commitments under the
Companys bank credit facilities and amortization of deferred financing costs.

Net loss.  Due to the factors
described above, the Company generated a net loss of $23.8 million for the three months ended September 30, 2002 as compared to a net loss of $42.5 million for the three months ended September 30, 2001.

Operating cash flow.  Operating cash flow increased 8.6% to $47.1 million for the three months ended September 30, 2002 as compared to $43.4 million for
the three months ended September 30, 2001.  Operating cash flow increased primarily due to basic rate increases in the Companys video services and customer growth in the Companys digital cable and high-speed Internet access
services, partially offset by a decline in basic subscribers, and increases in programming and other service costs, and selling, general and administrative expenses.  As a percentage of revenues, operating cash flow was 45.1% for the three
months ended September 30, 2002 as compared with 46.2% for the three months ended September 30, 2001.

11



---

##### Table of Contents

Nine Months Ended September 30, 2002 Compared to Nine Months Ended September 30, 2001

Revenues.  Revenues increased by 10.7% to $304.3 million for the nine months ended September 30, 2002, as compared to $274.8 million for the nine months
ended September 30, 2001.  Revenues by service offering were as follows (dollars in millions):

|            |  | Nine Months Ended September 30, |      
|----------- |  | ------------------------------- | -----
|            |  |                                 |      
|            |  | 2002                            |      
|            |  |                                 |      
|            |  | Amount                          |      
|            |  |                                 |      
|Video       |  | $                               | 283.6
|Data        |  |                                 | 17.2 
|Advertising |  |                                 | 3.5  
|            |  |                                 |      
|            |  | $                               | 304.3
|            |  |                                 |      

Video revenues increased by 6.9% to
$283.6 million for the nine months ended September 30, 2002, as compared to $265.2 million for the nine months ended September 30, 2001.  Video revenues increased primarily due to basic rate increases largely associated with new programming
introductions and to customer growth in the Companys digital cable services, partially offset by a decline in basic subscribers.

Data
revenues increased by 173.0% to $17.2 million for the nine months ended September 30, 2002, as compared to $6.3 million for the nine months ended September 30, 2001.  Data revenues increased primarily due to customer growth in the
Companys high-speed Internet access service.

Advertising revenues increased by 6.1% to $3.5 million for the nine months ended
September 30, 2002, as compared to $3.3 million for the nine months ended September 30, 2001.  Advertising revenues increased primarily due to a general improvement in local and national advertising markets.

Service costs.  Service costs increased 19.4% to $113.0 million for the nine months ended September 30, 2002, as compared to $94.6 million for the nine
months ended September 30, 2001.  Service costs increased due to higher programming expenses, including rate increases by programming suppliers for existing services and the costs of new channel additions, greater technical employee support and
other operating costs directly related to customer growth in the Companys high-speed Internet access services, and non-recurring incremental costs of $1.3 million related to the Companys high-speed Internet transition completed in
February 2002.  These incremental costs specifically related to the continuation of the Excite@Home Internet service and the transition of the Companys data customers to Mediacom Online, its proprietary high-speed Internet service, during
the first quarter of 2002.  As a percentage of revenues, service costs were 37.1% for the nine months ended September 30, 2002, as compared with 34.4% for the nine months ended September 30, 2001.

Selling, general and administrative expenses.  Selling, general and administrative expenses increased 11.4% to  $51.6 million for the nine months
ended September 30, 2002, as compared to $46.3 million for the nine months ended September 30, 2001.  Selling, general and administrative expenses increased primarily as a result of higher marketing expenses related to the Companys
digital and high-speed Internet services, billing costs and taxes.  As a percentage of revenues, selling, general and administrative expenses were 17.0% for the nine months ended September 30, 2002 as compared with 16.9% for the nine months
ended September 30, 2001.

Management fee expense.  The Companys management fee expense decreased 6.3% to $4.3 million for
the nine months ended September 30, 2002, as compared to $4.6 million for the nine months ended September 30, 2001.  As a percentage of revenues, management fee expense was 1.4% for the nine months ended September 30, 2002 as compared with 1.7%
for the nine months ended September 30, 2001.

12



---

##### Table of Contents

Depreciation and amortization.  Depreciation and amortization decreased 8.9% to $144.7 million for the
nine months ended September 30, 2002, as compared to $158.9 million for the nine months ended September 30, 2001.  This decrease reflected the adoption of  SFAS 142, effective January 1, 2002, which reduced amortization expense by $33.5
million during the nine months ended September 30, 2002, partially offset by depreciation expense associated with 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 decreased 22.9% to $1.9 million for
the nine months ended September 30, 2002, as compared to $2.4 million for the nine months ended September 30, 2001.  This charge represents vesting in equity interests granted to certain members of MCCs management team in 1999.

Interest expense, net.  Interest expense, net, increased 12.1% to $76.7 million for the nine months ended September 30, 2002, as compared
to $68.4 million for the nine months ended September 30, 2001.  This was due to higher average borrowings under the Companys bank credit facilities, partially offset by lower interest rates on the Companys variable rate
debt.

Loss (gain) on derivative instruments, net.  Gain on derivative instruments, net, was $1.4 million for the nine months
ended September 30, 2002, as compared to loss on derivative instruments, net, of $9.0 million for the nine months ended September 30, 2001.  This gain was primarily due to a shorter average time to maturity.

Investment income from affiliate.  Investment income from affiliate was $13.5 million for the nine months ended September 30, 2002, as compared to $3.6
million for the nine months ended September 30, 2001.  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 (income).  Other expenses were $3.7 million for the nine
months ended September 30, 2002, as compared to other income of $28.5 million for the nine months ended September 30, 2001.  Other expenses represented fees on unused credit commitments under the Companys bank credit facilities and
amortization of deferred financing costs.  Other income in 2001 reflected the recognition of the remaining $30.0 million of deferred revenue resulting from the termination of the Companys contract with SoftNet, partially offset by fees on
unused credit commitments.

Net loss.  Due to the factors described above, the Company generated a net loss of $76.7 million for
the nine months ended September 30, 2002 as compared to a net loss of $79.0 million for the nine months ended September 30, 2001.

Operating cash flow.  Operating cash flow increased 4.7% to $135.3 million for the nine months ended September 30, 2002 as compared to $129.2 million for
the nine months ended September 30, 2001.  Operating cash flow increased primarily due to the basic rate increases in the Companys video services and customer growth in the Companys digital cable and high-speed Internet access
services, partially offset by a decline in basic subscribers, increases in programming and selling, general and administrative expenses, and the non-recurring incremental costs related to the Companys high-speed Internet transition. As a
percentage of revenues, operating cash flow was 44.5% for the nine months ended September 30, 2002 as compared with 47.0% for the nine months ended September 30, 2001.

13



---

##### Table of Contents

Liquidity and Capital Resources

The Companys
business requires substantial capital for the upgrade, expansion and maintenance of its cable network.  In addition, the Company has pursued, and will continue to pursue, a business strategy that includes selective acquisitions. 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.

Investing Activities

The Companys capital expenditures were $118.0
million for the nine months ended September 30, 2002.  As of September 30, 2002, approximately 96% of the Companys cable network was upgraded with 550MHz to 870MHz bandwidth capacity and about 95% of the Companys homes passed were
activated with two-way communications capability.  As of September 30, 2002, the Companys digital cable service was available to approximately 665,000 basic subscribers, and the Companys data service was marketed to about 950,000
homes passed by the Companys cable systems.

The Company plans to continue its aggressive network upgrade program and expects that
approximately 96% of its cable network will be upgraded with 550MHz to 870MHz bandwidth capacity and approximately 95% of its homes passed will have two-way communications capability by year end 2002.  To achieve these targets and to fund other
requirements, including cable modems, digital converters, 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 2002.

On July 18, 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 nine months ended September 30, 2002, the Company
received in aggregate $13.5 million in cash dividends on the preferred equity.

During the three months ended March 31, 2002, the Company
completed acquisitions of cable systems serving approximately 3,000 basic subscribers for an aggregate purchase price of $6.5 million.  The cable systems serve communities contiguous with the Companys existing operations.

Financing Activities

To finance the Companys
acquisitions and network upgrade program and to provide liquidity for future capital needs the Company completed the undernoted financing arrangements.

On January 24, 2001, the Company and its wholly-owned subsidiary, Mediacom Capital, a New York corporation, completed an offering of $500.0 million of 91⁄2% senior
notes due January 2013.  Interest on the 91⁄2% senior notes is payable semi-annually on January 15 and July 15 of each year, which commenced on July 15, 2001.  Approximately $467.5 million of the net proceeds were used to repay a
substantial portion of the indebtedness outstanding under the Companys bank credit facilities and related accrued interest.  The balance of the net proceeds was used for general corporate purposes.

On July 17, 2001, the Company paid a $125.0 million cash dividend to MCC.  This cash dividend indirectly funded a portion of the purchase price for Mediacom
Broadband LLCs acquisitions of cable systems from AT&T Broadband, LLC.

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.

14



---

##### Table of Contents

The Company has entered into interest rate exchange agreements, which expire from 2003 through 2006, to hedge
$340.0 million of floating rate debt, including $100.0 million of interest rate exchange agreements completed subsequent to September 30, 2002.  Under the terms of the interest rate exchange agreements, the Company is exposed to credit loss in
the event of nonperformance by the other parties.  However, the Company does not anticipate their nonperformance.

On February 4,
2002, the Company and MCC filed a registration statement with the SEC under which the Company may sell debt securities unconditionally guaranteed by MCC for a maximum amount of $1.5 billion.  The SEC declared this registration statement
effective on February 13, 2002.  The Company has not issued any securities  under this registration statement.

As of September
30, 2002, the Companys total debt was approximately $1.53 billion.  On such date, the Company had about $376.4 million of unused credit commitments under its bank credit facilities, of which about $365.8 million could be borrowed and used
for general corporate purposes under the most restrictive covenants in the Companys debt arrangements.  As of the date of this report, about 77% of the Companys outstanding indebtedness is at fixed interest rates or subject to
interest rate protection, and its weighted average cost of indebtedness, including such interest rate exchange agreements, is approximately 6.9%.

For the three months ended September 30, 2002, the Companys leverage ratio (defined as total debt at period end divided by annualized operating cash flow) was
7.4 times.  The interest coverage ratio (defined as operating cash flow divided by total interest expense, net) for such period was 2.0 times.  Pursuant to the Companys debt arrangements, for purposes of calculating such ratios,
operating cash flow includes investment income received in cash.  As of September 30, 2002, the Company was in compliance with all debt covenants.

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 meet its
long-term business plan, service the Companys debt obligations and complete its 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 them.

Cumulative Effect of Accounting Change

Effective
January 1, 2001, the Company adopted Statement of Financial Accounting Standards No. 133 (SFAS 133), Accounting for Derivative Instruments and Hedging Activities  As a result, the Company recorded a charge of
approximately $1.6 million as a change in accounting principle in the first quarter of 2001.

Recent Accounting Pronouncements

Effective January 1, 2002, the Company adopted, Statement of Financial Accounting Standards No. 141 (SFAS 141) Business Combinations and No.
142 (SFAS 142) Goodwill and Other Intangible Assets.  SFAS 141 requires all business combinations initiated after June 30, 2001 to be accounted for using the purchase method.  Adoption of SFAS 141 had no effect on
the Companys results of operations or financial position as the Company accounts for all acquisitions under the purchase method.  The provisions of SFAS 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 impact of adopting SFAS 142 was to
reduce amortization expense by $11.2 million and $33.5 million for the three and nine months ended September 30, 2002, respectively.

In July 2001, the FASB issued Statement of Financial Accounting Standards No. 143 (SFAS 143), Accounting for Asset Retirement Obligations,
which addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs.  SFAS 143 will become effective for fiscal years beginning after June 15,
2002.  The Company does not expect that adoption of SFAS 143 will have a material impact on its results of operations or financial position.

15



---

##### Table of Contents

In August 2001, the FASB issued Statement of Financial Accounting Standards No. 144 (SFAS 144)
Accounting for the Impairment or Disposal of Long-Lived Assets, which 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.  The Company adopted this standard effective January 1, 2002 and there was no impact on its results of operations or financial position.

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 and copyright costs.  However, competitive conditions and other
factors in the marketplace may limit the Companys ability to increase its rates.

16



---

##### 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 to fix the interest rate on its floating rate debt.  As of September 30, 2002, the Company had interest rate exchange agreements with various banks pursuant to which the interest rate on $270.0 million is fixed
at a weighted average rate of approximately 5.4%, 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
2002 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.  At September 30, 2002, the Company would have paid approximately
$8.7 million if it terminated these agreements, inclusive of accrued interest.  The table below provides information for the Companys long term debt.  See Note 4 to the Companys consolidated financial statements.

|                               |  | Expected Maturity                 |     |      |   |       |   |      |      
|------------------------------ |  | --------------------------------- | --- | ---- | - | ----- | - | ---- | -----
|                               |  |                                   |     |      |   |       |   |      |      
|                               |  | (All dollar amounts in thousands) |     |      |   |       |   |      |      
|                               |  | 2002                              |     | 2003 |   | 2004  |   | 2005 |      
|                               |  |                                   |     |      |   |       |   |      |      
|Fixed rate                     |  | $                                 |    |      | $ |      |   | $    |     
|Weighted average interest rate |  |                                   | 8.5 | %    |   | 8.5   | % |      | 8.5  
|Fixed rate                     |  | $                                 |    |      | $ |      |   | $    |     
|Weighted average interest rate |  |                                   | 7.9 | %    |   | 7.9   | % |      | 7.9  
|Fixed rate                     |  | $                                 |    |      | $ |      |   | $    |     
|Weighted average interest rate |  |                                   | 9.5 | %    |   | 9.5   | % |      | 9.5  
|Variable rate                  |  | $                                 | 750 |      | $ | 2,000 |   | $    | 2,000
|Weighted average interest rate |  |                                   | 3.2 | %    |   | 3.2   | % |      | 3.2  

17



---

##### 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.

18



---

##### Table of Contents

PART II

ITEM 6.     
EXHIBITS AND REPORTS ON FORM 8-K

|(a)  Exhibits           
|------------------------
|                        
|Exhibit Number          
|                        
|10.1                    
|                        
|10.2                    
|                        
|(b)  Reports on Form 8-K
|                        
|                        
|                        
|(1)                     
|                        

19



---

##### 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                                                      | 
|----------------- | --- | ----------------------------------------------------------------- | 
|                  |     |                                                                   | 
|                  |     |                                                                   | 
|November 13, 2002 | By: | /s/ MARK E. STEPHAN                                               | 
|                  |     |                                                                   | 
|                  |     | Mark E. Stephan Senior Vice President and Chief Financial Officer | 

20



---

##### 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                                          | 
|----------------- | --- | --------------------------------------------------------------------- | 
|                  |     |                                                                       | 
|                  |     |                                                                       | 
|November 13, 2002 | By: | /s/ MARK E. STEPHAN                                                   | 
|                  |     |                                                                       | 
|                  |     | Mark E. Stephan Treasurer and Secretary(Principal Financial Officer ) | 

21



---

##### Table of Contents

CERTIFICATIONS

|I, Rocco B. Commisso, certify that:
|-----------------------------------
|                                   
|(1)                                
|                                   
|(2)                                
|                                   
|(3)                                
|                                   
|(4)                                
|                                   
|                                   
|                                   
|                                   
|                                   
|                                   
|                                   
|(5)                                
|                                   
|                                   
|                                   
|                                   
|                                   
|(6)                                



|November 13, 2002 | By: | /s/ ROCCO B. COMMISSO                     | 
|----------------- | --- | ----------------------------------------- | 
|                  |     |                                           | 
|                  |     | Rocco B. Commisso Chief Executive Officer | 

22



---

##### Table of Contents



|I, Rocco B. Commisso, certify that:
|-----------------------------------
|                                   
|(1)                                
|                                   
|(2)                                
|                                   
|(3)                                
|                                   
|(4)                                
|                                   
|                                   
|                                   
|                                   
|                                   
|                                   
|                                   
|(5)                                
|                                   
|                                   
|                                   
|                                   
|                                   
|(6)                                



|November 13, 2002 | By: | /s/ ROCCO B. COMMISSO                     | 
|----------------- | --- | ----------------------------------------- | 
|                  |     |                                           | 
|                  |     | Rocco B. Commisso Chief Executive Officer | 

23



---

##### Table of Contents



|I, Mark E. Stephan, certify that:
|---------------------------------
|                                 
|(1)                              
|                                 
|(2)                              
|                                 
|(3)                              
|                                 
|(4)                              
|                                 
|                                 
|                                 
|                                 
|                                 
|                                 
|                                 
|(5)                              
|                                 
|                                 
|                                 
|                                 
|                                 
|(6)                              



|November 13, 2002 | By: | /s/ MARK E. STEPHAN                     | 
|----------------- | --- | --------------------------------------- | 
|                  |     |                                         | 
|                  |     | Mark E. Stephan Chief Financial Officer | 

24



---

##### Table of Contents

|I, Mark E. Stephan, certify that:
|---------------------------------
|                                 
|(1)                              
|                                 
|(2)                              
|                                 
|(3)                              
|                                 
|(4)                              
|                                 
|                                 
|                                 
|                                 
|                                 
|                                 
|                                 
|(5)                              
|                                 
|                                 
|                                 
|                                 
|                                 
|(6)                              



|November 13, 2002 | By: | /s/ MARK E. STEPHAN                         | 
|----------------- | --- | ------------------------------------------- | 
|                  |     |                                             | 
|                  |     | Mark E. Stephan Principal Financial Officer | 

25