Filed Pursuant to Rule 424(b)(3)
                                                           File No. 333-72440
                                                                    333-72440-01

Prospectus

                                     [LOGO]

                             Mediacom Broadband LLC
                         Mediacom Broadband Corporation

                               -------------------

                      Offer to Exchange $400,000,000 of our

                            11% Senior Notes due 2013

                               -------------------

         The notes being offered by this prospectus are being issued in exchange
for notes sold by us in a private placement on June 29, 2001. The exchange notes
will be governed by the same indenture governing the initial notes. The exchange
notes will be substantially identical to the initial notes, except the transfer
restrictions and registration rights relating to the initial notes will not
apply to the exchange notes.

         .    The exchange offer expires at 5:00 p.m., New York City time, on
              December 11, 2001, unless extended.

         .    No public market exists for the initial notes or the exchange
              notes. We do not intend to list the exchange notes on any
              securities exchange or to seek approval for quotation through any
              automated quotation system.

         Before you tender your initial notes, you should consider carefully the
section entitled "Risk Factors" beginning on page 16 of this prospectus.

                               -------------------

         Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these notes or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.

                               -------------------

                The date of this prospectus is November 7, 2001.




                                Table of Contents





                                                                                                   
Prospectus Summary ..................................................................................... 1
Risk Factors ...........................................................................................16
Forward-Looking Statements .............................................................................25
Use of Proceeds ........................................................................................26
Capitalization .........................................................................................27
Unaudited Pro Forma Financial Statements ...............................................................28
Selected Historical Combined Financial and Other Data of the AT&T Systems ..............................37
Selected Historical Financial and Other Data of Mediacom Broadband LLC .................................39
Management's Discussion and Analysis of Financial Condition and Results of Operations ..................41
Business ...............................................................................................49
Legislation and Regulation .............................................................................65
Management .............................................................................................74
Certain Transactions ...................................................................................77
Principal Stockholders .................................................................................78
Description of Governing Documents .....................................................................79
Description of Subsidiary Credit Facility ..............................................................81
Description of the Notes ...............................................................................83
U.S. Federal Tax Considerations .......................................................................115
Exchange Offer ........................................................................................119
Book-Entry; Delivery and Form .........................................................................128
Plan of Distribution ..................................................................................131
Legal Matters .........................................................................................131
Experts ...............................................................................................131
Available Information .................................................................................132
Index to Financial Statements .........................................................................F-1




         We have not authorized any dealer, salesperson or other person to give
you written information other than this prospectus or to make representations as
to matters not stated in this prospectus. You must not rely on unauthorized
information. This prospectus is not an offer to sell these securities or our
solicitation of your offer to buy these securities in any jurisdiction where
that would not be permitted or legal. Neither the delivery of this prospectus or
any sales made hereunder after the date of this prospectus shall create an
implication that the information contained in this prospectus or the affairs of
Mediacom Broadband LLC and Mediacom Broadband Corporation have not changed since
the date hereof.

         Each broker-dealer that receives the exchange notes offered by this
prospectus for its own account pursuant to this exchange offer must acknowledge
that it will deliver a prospectus in connection with any resale of the exchange
notes. The letter of transmittal accompanying this prospectus states that by so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an "underwriter" within the meaning of the Securities Act of
1933. This prospectus, as it may be amended or supplemented from time to time,
may be used by a broker-dealer in connection with resales of exchange notes
received in exchange for initial notes where such initial notes were acquired by
such broker-dealer as a result of market-making activities or other trading
activities. We have agreed that, starting on the expiration date of this
exchange offer and ending on the close of business one year after the expiration
date of this exchange offer, we will make this prospectus available to any
broker-dealer for use in connection with any such resale. See "Plan of
Distribution".

                            Industry and Market Data

         In this prospectus, we rely on and refer to information regarding the
cable television industry and our market share in the sectors in which we
compete. We obtained this information from various third-party sources and our
own internal estimates. We believe that these sources and estimates are
reliable, but we have not independently verified them and cannot guarantee their
accuracy or completeness.

                                     - i -




                               PROSPECTUS SUMMARY

         This summary highlights information appearing elsewhere in this
prospectus. This summary is not complete and does not contain all the
information you should consider before making a decision to exchange the initial
notes. You should read the entire prospectus prior to deciding to exchange the
initial notes.

                                   Our Manager

         Mediacom Communications Corporation, our parent and manager, is the
eighth largest cable television company in the United States based on customers
served. Mediacom Communications provides its customers with a wide array of
broadband products and services, including traditional video services, digital
television and high-speed Internet access. Mediacom Communications was founded
in July 1995 by Rocco B. Commisso, its Chairman and Chief Executive Officer, to
acquire and operate cable television systems serving principally
non-metropolitan markets in the United States. As of September 30, 2001, our
manager's cable systems, which are owned and operated through its operating
subsidiaries, passed approximately 2.6 million homes and served approximately
1.6 million basic subscribers in 23 states. A basic subscriber is a customer
that subscribes to a package of basic cable television services.

         Our manager's senior management team has significant cable television
industry expertise in all aspects of acquiring, operating and financing cable
systems. Mr. Commisso has 23 years of experience, and the other senior managers
have an average of 18 years of experience, with the cable television industry.

         Our manager's Class A common stock is traded on The Nasdaq National
Market under the symbol "MCCC." As of September 30, 2001, Mr. Commisso and the
senior management team owned in the aggregate approximately 24.7% of Mediacom
Communications' common stock outstanding.

                               Mediacom Broadband

         We are a wholly-owned subsidiary of our manager. Prior to June 29,
2001, we had no operations or significant assets. On June 29, 2001, we completed
the acquisition of cable systems in Missouri from affiliates of AT&T Broadband,
LLC for a purchase price of approximately $308.1 million in cash, or
approximately $3,278 per basic subscriber. On July 18, 2001, we completed the
acquisition of cable systems in Georgia, Illinois and Iowa from affiliates of
AT&T Broadband for an aggregate purchase price of approximately $1.8 billion in
cash, or approximately $2,550 per basic subscriber. As of June 30, 2001, these
cable systems passed approximately 1.4 million homes and served approximately
800,000 basic subscribers in Georgia, Illinois, Iowa and Missouri. These cable
systems are located in markets that are contiguous with, or in close proximity
to, cable systems owned and operated by Mediacom LLC, a wholly-owned subsidiary
of our manager. Except as separately defined in the historical combined
financial statements appearing elsewhere in this prospectus, these cable
systems are referred to in this prospectus as our cable systems or the AT&T
systems.

         We believe that our acquisitions of the AT&T systems are consistent
with our manager's business strategy of acquiring underperforming cable systems
in markets with favorable demographic profiles. We believe that our cable
systems have numerous favorable characteristics, including:

   .        a presence in several significant designated market areas, or DMAs;

   .        strong penetration of advanced broadband products and services;

   .        a technologically advanced cable network;

   .        attractive density, or number of homes passed per mile; and

   .        a high percentage of customers served by a relatively small number
            of signal processing and distribution facilities, or headends.




         Our cable systems operate in the following top 50 to 100 DMAs in the
United States:

  .      Des Moines--Ames, Iowa, the 70th largest DMA;

  .      Springfield, Missouri, the 78th largest DMA;

  .      Cedar Rapids--Waterloo--Dubuque, Iowa, the 89th largest DMA; and

  .      Quad Cities, Iowa and Illinois, the 90th largest DMA.

         As of June 30, 2001, the Iowa systems served approximately 515,000
basic subscribers, or approximately 64% of the total number of basic subscribers
served by the AT&T systems. We are the leading provider of broadband products
and services in Iowa, serving an estimated 80% of the state's total number of
basic subscribers of cable television services.

         As of June 30, 2001, the AT&T systems' digital cable service was
available to approximately 770,000 basic subscribers, with approximately 210,000
digital customers for a penetration of 27.3%. As of the same date, the AT&T
systems' cable modem service was launched in cable systems passing approximately
580,000 homes, with approximately 62,000 cable modem customers for a penetration
of 10.7%. Based on penetration levels recently reported by publicly-traded cable
television companies, we believe that the AT&T systems' digital and cable modem
penetration levels were each the second highest in the U.S. cable industry as of
June 30, 2001.

         As of June 30, 2001, the AT&T systems comprised approximately 19,000
miles of plant passing approximately 1.4 million homes, resulting in an average
density of approximately 74 homes per mile. As of the same date, approximately
50% of the AT&T systems' cable network was upgraded to 550MHz to 870MHz
bandwidth capacity and approximately 46% of the homes passed were activated with
two-way communications capability. As of June 30, 2001, the AT&T systems were
operated from a total of 162 headends, with the ten largest headends serving
approximately 404,000 basic subscribers, or approximately 51% of the AT&T
systems' total basic subscribers.

         Our manager has formulated a plan to upgrade our cable systems and
consolidate the headends serving our cable systems. Upon completion of our cable
network upgrade program, we expect that 100% of our cable systems will be
upgraded to 550MHz to 870MHz bandwidth capacity with two-way communications
capability. In addition, we expect that the number of headends serving our cable
systems will be reduced from 162 to 18, increasing the average number of basic
subscribers per headend from approximately 4,900 to approximately 44,400. We
anticipate that our cable network upgrade program will be substantially
completed by December 2003. We expect to spend approximately $60 million in
the second half of 2001, and $150 million and $145 million in 2002 and 2003,
respectively, to fund our capital expenditures for our cable systems, including
our cable network upgrade program and network maintenance.

                                Business Strategy

         Our business strategy is to focus on providing entertainment,
information and telecommunications services in non-metropolitan markets in the
United States. The key elements of our business strategy are to:

  .      improve the operating and financial performance of our cable systems;

  .      develop efficient operating clusters;

  .      rapidly upgrade our cable network;

  .      introduce new and advanced broadband products and services; and

  .      maximize customer satisfaction to build customer loyalty.




                                        - 2 -



                           The Financing Transactions

         We financed the aggregate purchase price of the AT&T systems, together
with related fees and expenses and working capital, through a combination of:

   .     borrowings under our subsidiary credit facility;

   .     an equity contribution by Mediacom Communications;

   .     a preferred equity investment by operating subsidiaries of Mediacom
         LLC; and

   .     the gross proceeds from the sale of the initial notes.

         The table below sets forth the sources and uses of funds in connection
with the AT&T acquisitions.

                                                                     Amount
                                                                     ------
                                                                  (dollars in
                                                                   thousands)
Sources of Funds:
Subsidiary credit facility(a):
     Revolving credit facility .............................        $ 55,000
     Tranche A term loan facility ..........................         300,000
     Tranche B term loan facility ..........................         500,000
From Mediacom Communications(b) ............................         752,600
Preferred equity investment(c) .............................         150,000
Sale of the initial notes ..................................         400,000
                                                                    --------
     Total sources .........................................      $2,157,600
                                                                  ==========

Uses of Funds:
Acquisitions of the AT&T systems:
     Iowa ..................................................      $1,373,800
     Missouri ..............................................         308,100
     Georgia ...............................................         294,600
     Illinois ..............................................         125,000
Working capital ............................................           6,800
Fees and expenses(d) .......................................          49,300
                                                                      ------
     Total uses ............................................      $2,157,600
                                                                  ==========
- ----------
(a)      Our subsidiary credit facility is a $1.4 billion credit facility,
         consisting of a $600.0 million revolving credit facility, a $300.0
         million tranche A term loan and a $500.0 million tranche B term loan.
         See "Description of Subsidiary Credit Facility."

(b)      Consists of (i) approximately $627.6 million of gross proceeds from the
         June 2001 offerings by Mediacom Communications of Class A common stock
         and convertible notes and (ii) $125.0 million borrowed under Mediacom
         LLC's subsidiary credit facilities. Of such amounts, $725.0 million was
         contributed to the member's equity of Mediacom Broadband LLC, net of
         $27.6 million of underwriting commissions and other fees and expenses
         incurred by Mediacom Communications.

(c)      Consists of 12% preferred members' interests which pay quarterly cash
         dividends. Funds for the preferred equity investment were borrowed
         under Mediacom LLC's subsidiary credit facilities.

(d)      Includes expenses related to the AT&T acquisitions, underwriting
         commissions, initial purchasers' discounts and other fees and expenses
         related to the financing transactions, including the $27.6 million
         described in note (b) above.

                                      - 3 -



                           Principal Executive Offices

     Our principal executive offices are located at 100 Crystal Run Road,
Middletown, New York 10941. Our telephone number is (845) 695-2600.

                                Initial Offering

     The initial notes were originally issued by Mediacom Broadband LLC and
Mediacom Broadband Corporation on June 29, 2001 in a private offering. We are
parties to a registration rights agreement with the initial purchasers of the
initial notes pursuant to which we agreed, among other things, to file a
registration statement with respect to the exchange notes on or before December
26, 2001 and to use our best efforts to have the registration statement declared
effective by April 25, 2002.

                               Recent Developments

     We utilize Excite@Home to provide our customers with high-speed Internet
service. On September 28, 2001, Excite@Home filed for Chapter 11 bankruptcy
protection in U.S. Bankruptcy Court in San Francisco. At the same time,
Excite@Home announced the sale of essentially all of its broadband Internet
access business assets and related services to AT&T Corp., subject to court
approval. On October 10, 2001, we were informed by Excite@Home that it would no
longer add new customers to its broadband Internet access system. In addition,
Excite@Home filed a motion to reject or terminate its agreements with all cable
companies, including Excite@Home's understanding with us. On October 17, 2001,
our manager entered into a letter agreement with Excite@Home under which
Excite@Home agreed to add new customers and provide service to new and existing
customers through November 30, 2001. Excite@Home announced that it would
temporarily withdraw its motion to reject or terminate agreements with respect
to any cable company that signed a letter agreement. On October 19, 2001, a
committee composed of the bondholders of Excite@Home filed a motion with the
bankruptcy court to compel Excite@Home to stop providing services to its cable
customers unless the cable companies agree to better terms or buy the company at
a price acceptable to the creditors. Furthermore, Excite@Home recently filed a
similar motion with the bankruptcy court seeking to stop providing services to
its cable customers. These motions are scheduled to be heard on November 30,
2001. We intend to vigorously oppose these motions.

     Our manager is currently exploring options that will enable us to continue
to provide high-speed Internet service. These options include extending our
agreement with Excite@Home, establishing a relationship with other providers of
high-speed Internet service or developing the infrastructure and expertise
necessary to provide the service ourselves. There can be no assurance that we
will be able to continue to provide high-speed Internet service to our
customers without disruptions.

                                     - 4 -



                           Summary of Exchange Offer

         We are offering to exchange $400.0 million aggregate principal amount
of our exchange notes for $400.0 million aggregate principal amount of our
initial notes. To exchange your initial notes, you must properly tender them and
we must accept your tender. We will exchange all outstanding initial notes,
subject to certain restrictions, that are validly tendered and not validly
withdrawn.

Expiration..............................  Date The exchange offer will expire at
                                          5:00 p.m., New York City time, on
                                          December 11, 2001, unless we extend
                                          it.

Registration Rights Agreement...........  You have the right, subject to
                                          certain restrictions, to
                                          exchange the initial notes that
                                          you hold for exchange notes that
                                          are substantially identical in
                                          all material respects to the
                                          initial notes, except that the
                                          cash interest rate step-up
                                          provisions shall be modified or
                                          eliminated, as appropriate. This
                                          exchange offer is intended to
                                          satisfy these rights. Once the
                                          exchange offer is complete, you
                                          will no longer be entitled to
                                          any exchange or registration
                                          rights with respect to your
                                          initial notes.
Accrued Interest on the Exchange Notes
and Initial Notes.......................  The exchange notes will bear
                                          interest from their issuance
                                          date. Holders of initial notes
                                          which are accepted for exchange
                                          will receive, in cash, accrued
                                          and unpaid interest on the
                                          initial notes to, but not
                                          including, the issuance date of
                                          the exchange notes. Such
                                          interest will be paid with the
                                          first interest payment on the
                                          exchange notes.

Conditions to the Exchange Offer........  The exchange offer is subject to
                                          customary conditions, which we may
                                          waive. You should read the discussion
                                          under "Exchange Offer--Conditions to
                                          the Exchange Offer" for more
                                          information regarding conditions of
                                          the exchange offer.

Procedures for Tendering Initial Notes..  If you are a holder of initial
                                          notes and wish to accept the
                                          exchange offer, you must either:

                                          .        complete, sign and date
                                                   the accompanying letter
                                                   of transmittal, or a
                                                   facsimile of the letter
                                                   of transmittal; or

                                          .        arrange for The
                                                   Depository Trust Company
                                                   to transmit required
                                                   information to the
                                                   exchange agent in
                                                   connection with a
                                                   book-entry transfer.

                                          The exchange agent must receive
                                          such documentation or information
                                          and your initial notes on or prior
                                          to the expiration date at the
                                          address set forth in the section of
                                          this prospectus entitled "Exchange
                                          Offer--Exchange Agent."


Representation Upon Tender..............  By tendering your initial notes in
                                          this manner, you will be
                                          representing, among other things,
                                          that:

                                        - 5 -


                                                  .    the exchange notes you
                                                       acquire in the exchange
                                                       offer are acquired in the
                                                       ordinary course of your
                                                       business;

                                                  .    you have no arrangement
                                                       or understanding with any
                                                       person to participate, in
                                                       the distribution of the
                                                       exchange notes issued to
                                                       you in the exchange
                                                       offer; and

                                                  .    you are not a party
                                                       related to us.

Procedures for Beneficial Owners................  If you are the beneficial
                                                  owner of initial notes
                                                  registered in the name of a
                                                  broker, dealer or other
                                                  nominee and you wish to tender
                                                  your initial notes, you should
                                                  contact the person in whose
                                                  name your initial notes are
                                                  registered and promptly
                                                  instruct the person to tender
                                                  on your behalf within the time
                                                  period set forth in the
                                                  section of this prospectus
                                                  entitled "Exchange Offer."

Procedures for Broker-Dealers...................  Each broker-dealer that
                                                  receives exchange notes for
                                                  its own account in exchange
                                                  for initial notes, where such
                                                  initial notes were acquired by
                                                  such broker-dealer as a result
                                                  of market-making activities or
                                                  other trading activities, must
                                                  acknowledge that it will
                                                  deliver a prospectus in
                                                  connection with any resale of
                                                  such exchange notes. See "Plan
                                                  of Distribution".

Material U.S. Federal Tax Consequences..........  The exchange of initial notes
                                                  for exchange notes will not
                                                  result in any gain or loss to
                                                  you for U.S. federal income
                                                  tax purposes. Your holding
                                                  period for the exchange notes
                                                  will include the holding
                                                  period for the initial notes
                                                  and your adjusted tax basis of
                                                  the exchange notes will be the
                                                  same as your adjusted tax
                                                  basis of the initial notes at
                                                  the time of the exchange. For
                                                  additional information, you
                                                  should read the discussion
                                                  under "U.S. Federal Tax
                                                  Considerations."

Failure to Exchange Will Affect You Adversely...  Initial notes that are not
                                                  tendered, or that are tendered
                                                  but not accepted, will be
                                                  subject to the existing
                                                  transfer restrictions on the
                                                  initial notes after the
                                                  exchange offer and, subject to
                                                  certain exceptions, we will
                                                  have no further obligation to
                                                  register the initial notes
                                                  under the Securities Act of
                                                  1933. If you do not
                                                  participate in the exchange
                                                  offer, the liquidity of your
                                                  initial notes could be
                                                  adversely affected. See "Risk
                                                  Factors-Your failure to
                                                  participate in this exchange
                                                  offer will have adverse
                                                  consequences."

Guaranteed Delivery Procedures..................  If you wish to tender your
                                                  initial notes and time will
                                                  not permit your required
                                                  documents to reach the
                                                  exchange agent by the
                                                  expiration date, or the
                                                  procedure for book-entry
                                                  transfer cannot be completed
                                                  on or prior to the expiration
                                                  date, you may tender your
                                                  initial notes according to the
                                                  guaranteed delivery procedures
                                                  set forth in the section of
                                                  this prospectus entitled
                                                  "Exchange Offer--Guaranteed
                                                  Delivery Procedure."


                    - 6 -



Acceptance of Initial Notes; Delivery of
Exchange Notes................................   Subject to customary
                                                 conditions, we will accept
                                                 initial notes which are
                                                 properly tendered in the
                                                 exchange offer and not
                                                 withdrawn, before 5:00 p.m.,
                                                 New York City time, on the
                                                 expiration date of the
                                                 exchange offer. The exchange
                                                 notes will be delivered as
                                                 promptly as practicable
                                                 following the expiration date.

Use of Proceeds...............................   We will not receive any
                                                 proceeds from the exchange
                                                 offer.

Exchange Agent................................   The Bank of New York is the
                                                 exchange agent for the
                                                 exchange offer.

                                        - 7 -




                                  The Offering

         For a more complete description of the terms of the notes, see
"Description of the Notes."

Issuers........................   Mediacom Broadband LLC and Mediacom Broadband
                                  Corporation.

Securities Offered.............   $400,000,000 aggregate principal amount
                                  of 11% senior notes due 2013.

Maturity.......................   July 15, 2013.

Interest.......................   Interest on the notes will
                                  accrue at the rate of 11% per
                                  year, payable semiannually in
                                  cash in arrears on each
                                  January 15 and July 15,
                                  commencing January 15, 2002.

Ranking........................   The notes will be our senior unsecured
                                  obligations. They will:

                                  .    effectively rank behind
                                       any of our secured debt
                                       and all existing and
                                       future indebtedness and
                                       other liabilities of our
                                       subsidiaries;

                                  .    rank equally in right of
                                       payment to all of our
                                       unsecured debt that does
                                       not expressly provide
                                       that it is subordinated
                                       to the notes; and

                                  .    rank ahead of all our
                                       future debt that
                                       expressly provides that
                                       it is subordinated to the
                                       notes.

                                  As of June 30, 2001, after giving pro
                                  forma effect to the AT&T acquisitions
                                  and related financing activities, we had
                                  approximately $1,255.0 million of debt
                                  outstanding (including approximately
                                  $855.0 million of debt of our
                                  subsidiaries), and our subsidiaries had
                                  $545.0 million of unused credit
                                  commitments under their revolving credit
                                  facility.

                                  Neither our manager, any of our
                                  subsidiaries (other than Mediacom
                                  Broadband Corporation, the co-issuer of
                                  the exchange notes) nor any of our
                                  manager's other subsidiaries (including
                                  Mediacom LLC) will guarantee or
                                  otherwise be an obligor under the
                                  exchange notes.

Optional Redemption............   On or after July 15, 2006, we may redeem
                                  some or all of the exchange notes at any
                                  time at the redemption prices described
                                  in the section "Description of the
                                  Notes--Optional Redemption," plus
                                  accrued and unpaid interest to the date
                                  of redemption.

                                        - 8 -







                                                             At any time prior to July 15, 2004, we may redeem up to
                                                             35% of the original principal amount of the exchange
                                                             notes with the net cash proceeds of certain equity
                                                             offerings at a redemption price equal to 111% of the
                                                             principal amount of exchange notes so redeemed, plus
                                                             accrued and unpaid interest to the date of redemption.
                                                             See "Description of the Notes--Optional Redemption."


                                                         
Change of Control........................................    Upon a change of control, as defined under the section
                                                             entitled "Description of the Notes," you will have the
                                                             right, as a holder of exchange notes, to require us to
                                                             repurchase your exchange notes at a repurchase price
                                                             equal to 101% of their principal amount, plus accrued
                                                             and unpaid interest to the date of repurchase.


Restrictive Covenants ...................................    The indenture governing the exchange notes contain certain
                                                             covenants that limit, among otherthings, our ability and the
                                                             ability of our restricted subsidiaries to:

                                                                  .   incur additional debt;

                                                                  .   pay dividends on our equity interests or
                                                                      repurchase our equity interests;

                                                                  .   make certain investments;

                                                                  .   enter into certain types of transactions with
                                                                      affiliates;

                                                                  .   limit dividends or other payments by our
                                                                      restricted subsidiaries to us;

                                                                  .   use assets as security in other transactions;
                                                                      and

                                                                  .   sell certain assets or merge with or into other
                                                                      companies.

                                                             These restrictive covenants are subject to a number of
                                                             important qualifications. For more details, see
                                                             "Description of the Notes--Covenants."



                                     - 9 -



    Summary Historical Combined Financial and Other Data of the AT&T Systems

     The following summary historical combined financial and other data of the
AT&T systems have been derived from and should be read in conjunction with
"Selected Historical Combined Financial and Other Data of the AT&T Systems" and
the historical combined financial statements of the AT&T systems (referred to as
the Mediacom Systems Combined Financial Statements) included elsewhere in this
prospectus.





                                                         Period
                                                          from           Period from
                                            Year        January 1          March 1      Year Ended
                                            Ended        Through          Through       December         Six Months Ended June 30,
                                          December 31, February 28,      December 31,       31,        ----------------------------
                                            1998          1999              1999            2000           2000         2001 (a)
                                         ----------    ----------       ----------     ----------      -----------    ------------
                                                                                                       (unaudited)     (unaudited)

                                                                      (dollars in thousands)

Statement of Operations
  Data:
                                                                                                       

Revenue ...............................    $ 368,290     $  63,335     $   336,571     $   439,541     $   212,460      $  229,991
Costs and expenses:
  Operating ...........................      165,519        31,500         168,582         223,530         105,399         124,419
  Selling, general and
       administrative .................       29,953         5,586          35,466          39,892          19,265          20,835
  Management fees .....................       12,778         1,927          13,440          22,267           8,951          15,815

  Depreciation and
       amortization ...................       63,786        10,831          90,166         137,182          66,918          76,975
  Restructuring charge ................           --            --              --              --              --             570
                                           ---------     ---------     -----------     -----------     -----------      ----------

Operating income (loss) ...............       96,254        13,491          28,917          16,670          11,927          (8,623)
Interest expense, net .................           --            --              --              --              --              --
Other expenses ........................           --            --              --              --              --              --
Gain on disposition of assets(b) ......           --            --              --              --              --          11,877
                                           ---------     ---------     -----------     -----------     -----------      ----------
Income before
  income taxes ........................       96,254        13,491          28,917          16,670          11,927           3,254
Provision for income
  taxes ...............................       38,905         5,440          11,620           6,646           4,767             959
                                           ---------     ---------     -----------     -----------     -----------      ----------
Net income ............................    $  57,349     $   8,051     $    17,297     $    10,024     $     7,160      $    2,295
                                           =========     =========     ===========     ===========     ===========      ==========
Balance Sheet Data (end of
  period):
Total assets ..........................    $ 933,530     $ 937,792    $ 2,306,050     $ 2,307,354      $ 2,313,086     $1,962,572
Total debt ............................           --            --             --              --               --             --
Total member's equity .................           --            --             --              --               --             --

Other Data:

System cash flow(c) ...................    $ 172,818     $  26,249     $   132,523     $   176,119     $    87,796     $    84,737
System cash flow margin(d) ............         46.9%         41.4%           39.4%           40.1%           41.3%           36.8%
EBITDA(e) .............................    $ 160,040     $  24,322     $   119,083     $   153,852     $    78,845     $    68,922
EBITDA margin(f) ......................         43.5%         38.4%           35.4%           35.0%           37.1%           30.0%
Net cash flows provided by (used in)
  operating activities ................    $  98,608     $  10,607     $    89,707     $   119,756     $    61,869     $   (40,883)
Net cash flows used in
  investing activities ................      (84,076)      (16,028)       (159,052)       (131,177)        (70,420)        (28,622)
Net cash flows (used in)
  provided by financing
  activities ..........................      (11,158)          (74)         77,695          14,493          12,655          69,926
Excess of earnings
  over fixed charges(g) ...............       96,254        13,491          28,917          16,670          11,927           3,254

                                                                                                    (notes on following page)

===================================================================================================================================




                                     - 10 -



(a)      The statement of operations data represents the historical revenue and
         costs and expenses of the Georgia, Illinois and Iowa systems for the
         six months ended June 30, 2001 and the Missouri systems through the
         date of acquisition (June 29, 2001) by Mediacom Broadband LLC. The
         balance sheet data represents the financial position of the Georgia,
         Illinois and Iowa systems as of June 30, 2001. The net assets of the
         Missouri systems were acquired by Mediacom Broadband LLC on June 29,
         2001 for a purchase price of approximately $308.1 million. The
         acquisition was accounted for using the purchase method of accounting.
         See Note 1 to the historical combined financial statements of the AT&T
         systems (referred to as the Mediacom Systems Combined Financial
         Statements) appearing elsewhere in this prospectus.

(b)      Represents the gain on disposition from the sale of the Missouri
         systems to Mediacom Broadband LLC on June 29, 2001 for cash proceeds of
         approximately $308.1 million.

(c)      Represents EBITDA, as defined in note (e) below, before management
         fees. System cash flow:

         .    is not intended to be a performance measure that should be
              regarded as an alternative either to operating income or net
              income 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.

         System cash flow is included in this prospectus because our management
         believes that system cash flow is a meaningful measure of performance
         commonly used in the cable television industry and by the investment
         community to analyze and compare cable television companies. Our
         definition of system cash flow may not be identical to similarly titled
         measures reported by other companies.

(d)      Represents system cash flow as a percentage of revenue.

(e)      Represents operating income (loss) before depreciation and amortization
         and restructuring charge. EBITDA:

         .    is not intended to be a performance measure that should be
              regarded as an alternative either to operating income or net
              income 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.

         EBITDA is included in this prospectus because our management believes
         that EBITDA is a meaningful measure of performance commonly used in the
         cable television industry and by the investment community to analyze
         and compare cable television companies. Our definition of EBITDA may
         not be identical to similarly titled measures reported by other
         companies.

(f)      Represents EBITDA as a percentage of revenue.

(g)      For the purpose of this calculation, earnings are defined as net loss
         before taxes and fixed charges. Fixed charges represents total interest
         costs.

                                     - 11 -




 Summary Historical and Unaudited Pro Forma Financial and Other Data of Mediacom
                                  Broadband LLC

         The following summary historical and unaudited pro forma financial and
other data of Mediacom Broadband LLC have been derived from and should be read
in conjunction with "Unaudited Pro Forma Financial Statements" and "Selected
Historical Financial and Other Data of Mediacom Broadband LLC" and the
historical financial statements of Mediacom Broadband LLC included elsewhere in
this prospectus.




                                                    Period from
                                                     Inception
                                   Year Ended     (April 5, 2001)      Six Months
                                  December 31,    to June 30 2001    Ended June 30,
                                 2000 Pro Forma    Historical(a)     2001 Pro Forma
                                ----------------  ---------------   ---------------
                                  (unaudited)       (unaudited)       (unaudited)

                                               (dollars in thousands)
                                                           
Statement of Operations Data:
Revenue ....................    $    439,541      $       213       $   230,204
Costs and expenses:
  Operating ................         223,530               86           124,505
  Selling, general and
    administrative .........          39,892               42            20,877
  Management fees ..........          22,267               --            15,815
  Depreciation and
    amortization ...........         247,140              150           123,574
  Restructuring charge .....              --               --               570
                                ----------------  ---------------   ---------------
Operating loss .............         (93,288)             (65)          (55,137)
Interest expense, net ......         119,225              244            53,338
Other expenses .............           2,725               --             1,703
                                ----------------  ---------------   ---------------
Loss before income taxes ...        (215,238)            (309)         (110,178)
Provision for income taxes .             250               --               125
Net loss ...................    $   (215,488)     $      (309)      $  (110,303)
                                ================  ===============   ===============
Dividends on preferred
  members' interests .......    $     18,000               --       $     9,000

Balance Sheet Data (end of
  period):
Total assets ...............                      $   737,919       $ 2,153,504
Total debt .................                          400,000         1,255,000
Preferred members' interests                               --           150,000
Total member's equity ......                          336,047           724,691

Other Data:
System cash flow(b) ........    $    176,119      $        85       $    84,822
System cash flow margin(c) .            40.1%            39.9%             36.8%
EBITDA(d) ..................    $    153,852      $        85       $    69,007
EBITDA margin(e) ...........            35.0%            39.9%             30.0%
Net cash flows provided by
  operating activities .....                      $       537
Net cash flows used in
  investing activities .....                         (308,116)
Net cash flows provided by
  financing activities .....                          726,246
Deficiency of earnings
  over fixed charges(f) ....    $   (215,238)     $      (309)      $  (110,178)

                                                       (notes on following page)

                                     - 12 -




(a)      Represents the financial statements of Mediacom Broadband LLC as of
         June 30, 2001 and for the period from inception (April 5, 2001) through
         June 30, 2001. Mediacom Broadband LLC acquired the Missouri systems
         from AT&T Broadband on June 29, 2001 for a purchase price of
         approximately $308.1 million. The acquisition was accounted for using
         the purchase method of accounting. For the period from inception
         (April 5, 2001) through June 29, 2001, Mediacom Broadband LLC did not
         conduct operations of its own.

(b)      Represents EBITDA, as defined in note (d) below, before management
         fees. System cash flow:

         .    is not intended to be a performance measure that should be
              regarded as an alternative either to operating income or net
              income 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.

         System cash flow is included in this prospectus because our management
         believes that system cash flow is a meaningful measure of performance
         commonly used in the cable television industry and by the investment
         community to analyze and compare cable television companies. Our
         definition of system cash flow may not be identical to similarly titled
         measures reported by other companies.

(c)      Represents system cash flow as a percentage of revenue.

(d)      Represents operating loss before depreciation and amortization and
         restructuring charge. EBITDA:

         .    is not intended to be a performance measure that should be
              regarded as an alternative either to operating income or net
              income 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.

         EBITDA is included in this prospectus because our management believes
         that EBITDA is a meaningful measure of performance commonly used in the
         cable television industry and by the investment community to analyze
         and compare cable television companies. Our definition of EBITDA may
         not be identical to similarly titled measures reported by other
         companies.

(e)      Represents EBITDA as a percentage of revenue.

(f)      For the purpose of this calculation, earnings are defined as net loss
         before taxes and fixed charges. Fixed charges represents total interest
         costs.

                                     - 13 -




                 Summary Historical Operating and Technical Data

     The table below sets forth summary historical operating and technical data
of the AT&T systems as of June 30, 2001, except average monthly revenues per
basic subscriber, which is presented for the three months ended June 30, 2001.




                                                                                            June 30, 2001
                                                                                            -------------
                                                                                        

          Operating Data:

              Homes passed(a)..............................................................  1,407,000
              Basic subscribers(b).........................................................    800,000
              Basic penetration(c).........................................................       56.9%
              Premium service units(d).....................................................    959,500
              Premium penetration(e) ......................................................      119.9%
              Average monthly revenues per basic subscriber(f).............................     $47.64

           Digital Cable:

              Digital-ready basic subscribers(g)...........................................    770,000
              Digital customers............................................................    210,000
              Digital penetration(h).......................................................       27.3%

           Data:

              Data-ready homes passed(i)...................................................    650,000
              Data-ready homes marketed(j).................................................    580,000
              Cable modem customers........................................................     62,000
              Data penetration(k)..........................................................       10.7%

           Cable Network Data:

              Miles of plant...............................................................     19,000
              Density(l)...................................................................         74
              Number of headends...........................................................        162
              Number of headends upon completion of upgrades(m)............................         18
              Percentage of cable network at 550MHz to 870MHz..............................         50%


                                                                               (notes on following page)




                                     - 14 -



            Notes to Summary Historical Operating and Technical Data

(a)      Represents the number of single residence homes, apartments and
         condominium units passed by the cable distribution network in a cable
         system's service area.

(b)      Represents subscribers of a cable television system who generally
         receive a package of over-the-air broadcast stations, local access
         channels and certain satellite-delivered cable television programming
         services and who are usually charged a flat monthly rate for a number
         of channels.

(c)      Represents basic subscribers as a percentage of total number of homes
         passed.

(d)      Represents the number of subscriptions to premium services, including
         those subscriptions by digital customers. A subscriber may purchase
         more than one premium service, each of which is counted as a separate
         premium service unit.

(e)      Represents premium service units as a percentage of the total number of
         basic subscribers. This ratio may be greater than 100% if the average
         basic subscriber subscribes to more than one premium service unit.

(f)      Represents average monthly revenues for the last three months of the
         period divided by average basic subscribers for such period.

(g)      A subscriber is digital-ready if the subscriber is in a cable system
         where digital cable service is available.

(h)      Represents digital customers as a percentage of digital-ready
         basic subscribers.

(i)      A home passed is data-ready if it is in a cable system with two-way
         communications capability.

(j)      Represents data-ready homes passed where cable modem service is
         available.

(k)      Represents the number of total cable modem customers as a percentage of
         total data-ready homes marketed.

(l)      Represents homes passed divided by miles of plant.

(m)      Represents an estimate based on our current headend consolidation plan,
         which we expect to substantially complete by December 2003.

                                     - 15 -



                                  RISK FACTORS

        You should carefully consider the risk factors set forth below, as well
as the other information appearing elsewhere in this prospectus before tendering
your initial notes in exchange for exchange notes.

        Your failure to participate in this exchange offer will have
 adverse consequences.

        Holders of initial notes who do not tender their initial notes in
exchange for exchange notes pursuant to this exchange offer will continue to be
subject to the restrictions on transfer of the initial notes as a consequence of
the issuance of the initial notes pursuant to an exemption from, or in a
transaction not subject to, the registration requirements of the Securities Act
of 1933. In general, initial notes may not be offered or sold unless registered
under the Securities Act, except pursuant to an exemption from, or in a
transaction not subject to, the Securities Act and applicable state securities
laws. We do not anticipate that we will register the initial notes under the
Securities Act.

        Because of the lack of a public market for the exchange notes,
you may not be able to sell your exchange notes at all or at an attractive
price.

        The exchange notes are a new issue of securities with no existing
trading market. We do not intend to have the exchange notes listed on a national
securities exchange, although we expect that they will be eligible for trading
on the PORTAL system. While several financial companies have advised us that
they currently intend to make a market in the exchange notes, they are not
obligated to do so, and may discontinue market making at any time without
notice. In addition, market-making activity will be subject to the limits
imposed by the Securities Act and the Securities Exchange Act of 1934. As a
result, we cannot assure you that an active trading market will develop for the
exchange notes or, if one does develop, that it will be maintained.

        The liquidity of the trading market in the exchange notes, if any
active trading market develops, and the market price quoted for the exchange
notes, may be adversely affected by changes in the overall market for debt
securities generally or the interest of securities dealers in making a market in
the exchange notes and by changes in our financial performance or prospects or
in the prospects for companies in our industry generally. In addition, the
market for non-investment grade debt has historically been subject to
disruptions that have caused volatility in prices. It is possible that the
market for the exchange notes will be subject to disruptions. Any such
disruptions may have a negative effect on you, as a holder of the exchange
notes, regardless of our prospects and financial performance. Accordingly, we
cannot assure you as to the liquidity of the market for the exchange notes or
the prices at which you may be able to sell the exchange notes.

        Our substantial amount of debt could impair our financial health and
prevent us from fulfilling our obligation under the notes.

        We have a significant amount of debt. The following chart shows
important credit statistics and is presented on a pro forma basis which gives
effect to our acquisitions of the AT&T systems and related financing activities
described in this prospectus and the application of the proceeds as described in
this prospectus:


                                                                                     

                                                                                           Pro Forma as of
                                                                                            June 30, 2001
                                                                                        ----------------------
                                                                                        (dollars in thousands)
        Total debt --------------------------------------------------------------------     $   1,255,000
        Member's equity ---------------------------------------------------------------           724,691
        Debt to equity ratio-----------------------------------------------------------             1.73x



        On a pro forma basis, our earnings would have been inadequate to cover
fixed charges by approximately $110.2 million for the six months ended June 30,
2001. The debt to equity ratio provided above is often used by investors to
evaluate a company's capital structure and its ability to make payments on its
debt.

                                     - 16 -




         Our high level of debt and our debt service obligations could have
material consequences, including:

     .   we may have difficulty borrowing money for working capital, capital
         expenditures, acquisitions or other purposes;

     .   we may need to use a large portion of our revenues to pay interest on
         our indebtedness, which will reduce the amount of money available to
         finance our operations, capital expenditures and other activities;

     .   some of our debt has a variable rate of interest, which exposes us to
         the risk of increased interest rates;

     .   we may be more vulnerable to economic downturns and adverse
         developments in our business;

     .   we may be less flexible in responding to changing business and
         economic conditions, including increased competition and demand for
         new products and services;

     .   we may be at a disadvantage when compared to those of our competitors
         that have less debt; and

     .   we may not be able to implement our business strategy.

     Any inability to repay our debt or obtain additional financing, as needed,
could adversely affect our business, financial condition and results of
operations.

     A default under the indenture governing the exchange notes or
under our subsidiary credit facility could result in an acceleration of our
indebtedness or a foreclosure on the membership interests of our operating
subsidiaries, which would have a material adverse effect on our business,
financial condition and results of operations.

     The indenture governing the exchange notes and the loan agreement
governing our subsidiary credit facility contain numerous financial and
operating covenants. The breach of any of these covenants will result in a
default under the indenture or loan agreement which could result in the
indebtedness under our indenture or loan agreement becoming immediately due and
payable. If this were to occur, we would be unable to adequately finance our
operations. In addition, a default under our indenture or the loan agreement
governing our subsidiary credit facility could result in a default or
acceleration of our other indebtedness subject to cross-default provisions. If
this occurs, we may not be able to pay our debts or borrow sufficient funds to
refinance them. Even if new financing is available, it may not be on terms that
are acceptable to us. The membership interests of our operating subsidiaries are
pledged as security under our subsidiary credit facility. A default under our
subsidiary credit facility could result in a foreclosure by the lenders on the
membership interests pledged under such facility. Because we are dependent upon
our operating subsidiaries for all of our revenues, a foreclosure by the lenders
under our subsidiary credit facility would have a material adverse effect on our
business, financial condition and results of operations.

     The historical financial information for the AT&T systems
included in this prospectus may not be representative of our results as an
independent company.

     Except as noted in the next sentence, for the periods during which
financial statements of the AT&T systems are presented in this prospectus, the
AT&T systems operated as fully integrated businesses of AT&T Broadband. On June
29, 2001, we acquired the Missouri systems. The AT&T systems combined financial
statements (referred to as the Mediacom Systems Combined Financial Systems) have
been derived from the financial statements and accounting records of AT&T
Broadband and reflect significant assumptions and allocations. This historical
financial information presents the business of the AT&T systems as if they had
been a separate stand-alone enterprise. This information may not necessarily
reflect what the results of operations, financial position and cash flows would
have been during the periods presented if the businesses had been a separate,
stand-alone entity during the periods presented and may not be indicative of our
future results of operations, financial position and cash flows.

                                     - 17 -



    In particular, the costs during the periods presented were based on
internal cost allocation methods determined by AT&T Broadband. Much of the costs
are for services provided by AT&T Broadband and its affiliates. The AT&T systems
have relied on AT&T Broadband and its related companies for providing certain
administrative, management and other services. These costs do not necessarily
represent what our actual costs would have been if we had operated the AT&T
systems as a stand-alone company and performed these services ourselves or if we
had purchased these services from independent parties. Further, these costs may
not be indicative of what our actual costs will be going forward. In addition,
the financial statements of the AT&T systems include certain assets,
liabilities, revenues and expenses which were not historically recorded at the
level of, but are associated with, the AT&T systems. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

     Moreover, the historical financial statements of the AT&T systems
reflect the results of operations, cash flows and financial condition of a
mature cable television business with no debt. We incurred significant amounts
of debt in order to fund the acquisitions of the AT&T systems. In addition, a
primary component of our business strategy is to make significant capital
expenditures, financed in part with additional debt, in order to upgrade our
network to allow us to offer advanced broadband products and services, including
digital cable and cable modem services, to substantially all of our customers.

     Accordingly, the historical financial information of the AT&T systems
included in this prospectus is not necessarily indicative of our future results
of operations, cash flows and financial condition.

     We expect to continue to incur net losses and we may not be profitable in
the future.

     We expect to continue to incur net losses in the future. The principal
reasons for such expected net losses include the depreciation and amortization
expenses associated with the initial acquisitions of the AT&T systems and the
planned capital expenditures related to expanding and upgrading our cable
systems, as well as interest costs associated with borrowed money.

     The terms of our indebtedness could materially limit our financial and
operating flexibility.

    Several of the covenants contained in the indenture governing the
exchange notes and contained in the agreement governing our subsidiary credit
facility could materially limit our financial and operating flexibility by
restricting, among other things, our ability and the ability of our operating
subsidiaries to:

     .    incur additional indebtedness;

     .    create liens and other encumbrances;

     .    pay dividends and make other payments, investments, loans and
          guarantees;

     .    enter into transactions with related parties;

     .    sell or otherwise dispose of assets and merge or consolidate with
          another entity;

     .    repurchase or redeem capital stock or debt;

     .    pledge assets; and

     .    issue capital stock.

     Complying with these covenants could cause us to take actions that we
otherwise would not take or cause us not to take actions that we otherwise would
take.

                                     - 18 -



         We may not be able to obtain additional capital to continue the
development of our business.

         Our business requires substantial capital for the upgrade, expansion
and maintenance of our cable systems. We may not be able to obtain the funds
necessary to finance our capital improvement program through internally
generated funds, additional borrowings or other sources. If we are unable to
obtain these funds, we would not be able to implement our business strategy and
our growth would be adversely affected.

         If we are unable to successfully implement our business
strategy, our business, financial condition and results of operations could be
adversely affected.

         The implementation of our business strategy will place significant
demands on our and our manager's management and operational, financial and
marketing resources. We cannot assure you that we or our manager will be
successful in operating our cable systems. The successful implementation of our
business strategy involves the following principal risks which could materially
adversely affect our business, financial condition and results of operations:

         .    the operation of our cable systems places significant demands on
              our manager's management team and may result in significant
              unexpected operating difficulties, liabilities or contingencies;

         .    our manager may be unable to recruit additional qualified
              personnel which may be required to integrate and manage our cable
              systems; and

         .    some of our manager's operational, financial and management
              systems may be incompatible with or inadequate to effectively
              implement our business strategy.

         In addition, each of the above risks may apply to any future
acquisition of cable systems.

         If we are unsuccessful in further introducing new and advanced
broadband products and services, our profitability could be adversely affected.

         We expect that a substantial portion of our future growth will be
achieved through revenues from new and advanced broadband products and services.
We may not be able to offer these new products and services successfully to our
customers and these new products and services may not generate adequate
revenues. The roll-out of advanced broadband products and services may be
limited by the availability of certain equipment, in particular, digital set-top
terminals and cable modems.

         If the current supplier of high-speed Internet service to our customers
is unable or refuses to continue to provide this service, our ability to obtain
additional revenues from offering this service will be impaired.

         We utilize Excite@Home to provide our customers with high-speed
Internet service. On September 28, 2001, Excite@Home filed for Chapter 11
bankruptcy protection in U.S. Bankruptcy Court in San Francisco. At the same
time, Excite@Home announced the sale of essentially all of its broadband
Internet access business assets and related services to AT&T Corp., subject to
court approval. On October 10, 2001, we were informed by Excite@Home that it
would no longer add new customers to its broadband Internet access system. In
addition, Excite@Home filed a motion to reject or terminate its agreements with
all cable companies, including Excite@Home's understanding with us. On October
17, 2001, our manager entered into a letter agreement with Excite@Home under
which Excite@Home agreed to add new customers and provide service to new and
existing customers through November 30, 2001. Excite@Home announced that it
would temporarily withdraw its motion to reject or terminate agreements with
respect to any cable company that signed a letter agreement. On October 19,
2001, a committee composed of the bondholders of Excite@Home filed a motion with
the bankruptcy court to compel Excite@Home to stop providing services to its
cable customers unless the cable companies agree to better terms or buy the
company at a price acceptable to the creditors. Furthermore, Excite@Home
recently filed a similar motion with the bankruptcy court seeking to stop
providing services to its cable customers. These motions are scheduled to be
heard on November 30, 2001. We intend to vigorously oppose these motions.

         Our manager is currently exploring options that will enable us to
continue to provide high-speed Internet service. These options include extending
our agreement with Excite@Home, establishing a relationship with other providers
of high-speed Internet service or developing the infrastructure and expertise
necessary to provide the service ourselves. There are a limited number of
providers of high-speed Internet service and demand for skilled employees in
this field is high. We may not be able to obtain this service from another
provider on acceptable terms, if at all. Furthermore, we may not be able to
successfully develop the infrastructure and expertise to offer this service
ourselves in an acceptable period of time or at an acceptable cost. The
transition from Excite@Home to a new

                                     - 19 -



provider may result in service interruptions to our existing high-speed Internet
service customers and may delay a roll-out of this service to new customers,
which could have a material adverse effect on our ability to implement our
business strategy and on our business and operations.

         Our programming costs may increase significantly and we may not be able
to pass these costs on to our customers, which could materially adversely affect
our profitability.

         We believe that programming costs for our cable systems will increase
by up to $7.8 million per annum because certain volume discounts historically
received by such cable systems from AT&T Broadband are not available under our
manager's existing arrangements with programming suppliers. In addition, in
recent years the cable television industry has experienced a rapid escalation in
the cost of programming, particularly sports programming. The escalation in
programming costs may continue, and we may not be able to pass programming cost
increases on to our customers. Furthermore, as we upgrade the number of channels
that we provide to our customers and add programming to our basic and expanded
basic programming tiers, we may face additional market constraints on our
ability to pass programming costs on to our customers. Other costs in operating
our cable systems may also increase significantly. The inability to pass these
cost increases on to our customers could materially adversely affect our
profitability.

         Our construction costs may increase significantly, which could
adversely affect our growth and profitability.

         The expansion and upgrade of our cable systems requires us to hire and
enter into construction agreements with contractors. The growth and
consolidation of the cable television industry has created an increasing demand
for cable construction services, which has increased the costs of these
services. As a result, our construction costs may increase significantly. In
addition, we may not be able to construct new cable systems or expand or upgrade
existing or acquired cable systems in a timely manner or at a reasonable cost,
which may adversely affect our growth and profitability.

         If we are unable to obtain necessary equipment and software from our
suppliers, our ability to offer our products and services and roll-out
advanced broadband products and services may be impaired.

         We depend on third-party suppliers for the set-top converter boxes,
fiber-optic cable and other equipment and software necessary for us to provide
both analog and digital cable services. This equipment and software is available
from a limited number of suppliers. We do not expect to carry significant
inventories of equipment. If there are delays in obtaining software or demand
for equipment exceeds our inventories and we are unable to obtain software and
equipment on a timely basis and at an acceptable cost, our ability to offer our
products and services and roll-out advanced broadband products and services may
be impaired. In addition, if there are no suppliers that are able to provide
set-top converter boxes that comply with evolving Internet and
telecommunications standards or that are compatible with other equipment and
software that we use, our business, financial condition and results of
operations could be materially adversely affected.

         We had no operating history prior to June 29, 2001, which may lead to
risks or unanticipated expenses similar to those of a start-up company.

         We began operations as a stand-alone company on June 29, 2001, the date
we closed the acquisition of the Missouri cable systems from AT&T Broadband. The
operation of the AT&T systems as a stand-alone business is likely to lead to a
number of transitional issues relating to, among other things, the collection of
accurate data regarding, but not limited to, our number of subscribers and our
billing relationships. These issues could lead to a decrease in our revenues, an
increase in our expenses or a delay in our network upgrade.

         We depend on our manager for the provision of essential management
functions.

         We do not have separate senior management and are dependent on our
manager for the operation of our business. Our manager also manages Mediacom
LLC's operating subsidiaries. Following the completion of our acquisitions of
the AT&T systems, the number of customers served by the cable systems managed by
our manager increased significantly and our manager continues to devote a
significant portion of its personnel and other resources to the management of
Mediacom LLC's cable systems. As a result, the attention of our manager's senior
executive

                                     - 20 -



officers may be diverted from the management of our cable systems and the
allocation of resources between our cable systems and Mediacom LLC's cable
systems could give rise to conflicts of interest.

     The successful execution of our business strategy depends on the ability of
our manager to efficiently manage our cable systems. In addition, we are also
dependent on our manager to operate Mediacom LLC's cable systems effectively in
order to enable us to achieve operating synergies, such as the joint purchasing
of programming, expected to result from the AT&T acquisitions. Mediacom LLC's
operating subsidiaries have substantial indebtedness that, among other things,
could make our manager more vulnerable to economic downturns and to adverse
developments in its business. Although our manager has advised us that it
currently intends to charge management fees to our operating subsidiaries in an
amount equal to the corporate expenses it will incur to manage our cable
systems, which it currently estimates will equal approximately 1.5% of the
revenue of our cable systems, we cannot assure you that it will not exercise its
right under its management agreements with our operating subsidiaries to
increase the management fees, which under such agreements may not exceed 4.0% of
each subsidiary's gross operating revenues. If our manager were to experience
any material adverse change in its business, the risks described in this risk
factor could intensify and our business, financial condition and results of
operations could be materially adversely affected.

     If our manager were to lose members of its senior management and could not
find appropriate replacements in a timely manner, our business could be
adversely affected.

     If any member of our manager's senior management team ceases to participate
in our business and operations, our profitability could suffer. Our success is
substantially dependent upon the retention of, and the continued performance by,
our manager's senior management, including Rocco B. Commisso, its Chairman and
Chief Executive Officer. Our manager has not entered into an employment
agreement with Mr. Commisso. Neither we nor our manager currently maintains key
man life insurance on Mr. Commisso.

     Our business could be adversely affected by labor disputes.

     Approximately 6.9% of our cable systems' employees are represented by
unions but are not covered by any collective bargaining agreements. Under the
asset purchase agreements relating to our acquisitions of the AT&T systems, we
were not required to assume any obligations under any collective bargaining
agreements existing prior to such acquisitions. However, we are required to
negotiate in good faith with the labor unions regarding new labor contracts. We
cannot assure you that any negotiations we may undertake with such unions will
result in outcomes satisfactory to us. We also cannot assure you that we will
not experience work stoppages, strikes or slowdowns. A prolonged work stoppage,
strike or slowdown could have a material adverse effect on our business.

     The Chairman and Chief Executive Officer of Mediacom Communications has the
ability to control all major corporate decisions, which could inhibit or prevent
a change of control or change in management.

     Rocco B. Commisso, the Chairman and Chief Executive Officer of Mediacom
Communications, controls approximately 76.4% of the combined voting power of its
common stock. As a result, Mr. Commisso will generally have the ability to
control the outcome of all matters requiring stockholder approval, including the
election of its entire board of directors, the approval of any merger or
consolidation and the sale of all or substantially all of its assets.

Risks Related to Our Industry

     Our cable television business is subject to extensive governmental
legislation and regulation.

     The cable television industry is subject to extensive legislation and
regulation at the federal and local levels, and, in some instances, at the state
level, and many aspects of such regulation are currently the subject of

                                     - 21 -



judicial and administrative proceedings and legislative and administrative
proposals. We expect that court actions and regulatory proceedings will continue
to refine our rights and obligations under applicable federal, state and local
laws. The results of these judicial and administrative proceedings and
legislative activities may materially affect our business operations. We cannot
predict whether any of the markets in which we operate will expand the
regulation of our cable systems in the future or the impact that any such
expanded regulation may have upon our business.

     We operate in a very competitive business environment.

     The communications industry in which we operate is highly competitive and
is often subject to rapid and significant changes and developments in the
marketplace and in the regulatory and legislative environment. In some
instances, we compete against companies with fewer regulatory burdens, easier
access to financing, greater resources and operating capabilities, greater brand
name recognition and long-standing relationships with regulatory authorities.
The traditional cable television business of our cable systems faces direct
competition from other cable television operators, telephone companies, and,
most significantly, from direct broadcast satellite operators. Our high-speed
Internet service is subject to competition from telephone companies using
digital subscriber line technology, direct broadcast satellite operators and
other Internet service providers. We also face competition from over-the-air
television and radio broadcasters and from other communications and
entertainment media such as movie theaters, live entertainment and sports
events, newspapers and home video products.

     We expect that future advances in communications technology could lead to
the introduction of new competitors, products and services that may compete with
our business. We cannot assure you that upgrading our cable systems will allow
us to compete effectively. Additionally, if we expand and introduce new and
enhanced telecommunications services, our cable systems will be subject to
competition from new and established telecommunications providers. We cannot
predict the extent to which competition may effect the business and operations
of our cable systems in the future.

     Our cable systems' franchises are non-exclusive and local franchising
authorities may grant competing franchises in our markets.

     Our cable systems are operated under non-exclusive franchises granted by
local franchising authorities. As a result, competing cable operators and other
potential competitors, such as telephone companies and investor-owned municipal
utility providers, may be granted franchises and may build cable systems in
markets served by our cable systems. Any such competition could adversely affect
our business, financial condition and results of operations. The existence of
multiple cable systems in the same geographic area is generally referred to as
an overbuild. As of June 30, 2001, approximately 10.4% of the homes passed by
the AT&T systems were overbuilt by other cable operators. We cannot assure you
that competition will not develop in other markets that we serve.

     We may be required to provide access to our cable network to other Internet
service providers, which could significantly increase our competition and
adversely affect our ability to provide new products and services.

     The U.S. Congress, the Federal Communications Commission and some state
legislatures and local franchising authorities have been asked to require cable
operators to provide access over their cable systems to other Internet service
providers. If we are required to provide open access, it could prohibit us from
entering into agreements with Internet service providers, adversely impact our
anticipated revenues from high-speed Internet access services and complicate
marketing and technical issues associated with the introduction of these
services. To date, the U.S. Congress, the Federal Communications Commission and
various state legislatures considering the issue have declined to impose these
requirements. This same open access issue is currently being considered by some
local franchising authorities and several courts. Franchise renewals and
transfers could become more difficult depending upon the outcome of this issue.

     The cost of attaching our facilities to poles owned by utilities may
increase significantly.

     Cable television companies pay fees to electric and telephone utility
companies for the use of space to affix their lines and associated equipment on
the utilities' poles and in their underground conduits. The rates, terms and
conditions of cable operators' attachments are regulated at the federal level
unless state authorities regulate such matters, as is the case in certain states
in which we operate. At the federal level, there is one rate formula for cable
television systems and another formula, which produces somewhat higher rates,
for telecommunication providers

                                      -22-



and cable systems which offer telecommunication services. The U.S. Supreme Court
is reviewing an adverse federal appellate court ruling that eliminated federal
jurisdiction and oversight of pole and conduit attachment rates for cable
operators that provide commingled cable television and high-speed Internet
access services over their cable facilities. If this case is affirmed, the rates
for thousands of our pole attachments are likely to significantly increase and
the other contractual terms and conditions of our pole and conduit attachments
will likely become more burdensome.

     If we offer telecommunications services, we may become subject to
additional regulatory burdens.

     If we provide telecommunications services over our communications
facilities, we may be required to obtain additional federal, state and local
permits or other governmental authorizations to offer these services. This
process, together with accompanying regulation of these services, would place
additional costs and regulatory burdens on us.

Risks Related to the Exchange Notes

     Our ability to incur additional debt in the future could increase the risks
facing the holders of the exchange notes.

     We may incur substantial additional debt in the future, and we may do so in
order to finance future acquisitions and investments. The terms of the indenture
governing the exchange notes do not fully prohibit us or our subsidiaries from
doing so. The addition of further debt to our current debt levels could
intensify the leverage related risks that we now face. The indenture governing
the exchange notes also permits us to incur certain additional debt which may be
secured debt.

     The exchange notes are effectively subordinated to all debt and other
liabilities of our subsidiaries.

     Mediacom Broadband LLC is a holding company. As a result, the exchange
notes are effectively subordinated to all existing and future liabilities of our
subsidiaries, including debt under our subsidiary credit facility. If the
maturity of the loans under our subsidiary credit facility were accelerated, our
subsidiaries would have to repay all debt outstanding under that credit facility
before they could distribute any assets or cash to us. Remedies to the lenders
under our subsidiary credit facility could constitute events of default under
the indenture governing the notes. If these remedies were exercised, the
maturity of the exchange notes could be accelerated, and our subsidiaries'
obligations under our subsidiary credit facility could also be accelerated. In
such circumstances, there can be no assurance that our subsidiaries' assets
would be sufficient to repay all of their debt and then to make distributions to
us to enable us to meet our obligations under the indenture. Claims of creditors
of our subsidiaries, including general trade creditors, will generally have
priority over holders of the exchange notes as to the assets of our
subsidiaries. Additionally, any right we may have to receive assets of any of
our subsidiaries upon such subsidiary's liquidation or reorganization will be
effectively subordinated to the claims of the subsidiary's creditors, except to
the extent, if any, that we ourselves are recognized as a creditor of such
subsidiary, in which case our claims would still be subordinate to the claims of
such creditors who hold security in the assets of such subsidiary to the extent
of such assets and to the claims of such creditors who hold indebtedness of such
subsidiary senior to that held by us. As of June 30, 2001, on a pro forma basis
after giving effect to our acquisitions of the AT&T systems and the other
related financing activities, the aggregate amount of the debt and other
liabilities of our subsidiaries as to which holders of the exchange notes would
have been effectively subordinated was approximately $1.3 billion and our
subsidiaries would have had approximately $545.0 million of unused credit
commitments under the revolving credit portion of our subsidiary credit
facility. Our subsidiaries may incur additional debt in the future and the
exchange notes will be effectively subordinated to such debt.

     We have no operations and must rely on dividends from our subsidiaries to
make payments on the exchange notes.

     We do not have any operations or assets other than our ownership of our
subsidiaries. As a result, we must rely on dividends and other advances and
transfers of funds from our subsidiaries to provide the funds necessary to make
payments on the exchange notes.

                                     - 23 -



     Our subsidiaries' ability to pay such dividends and make such advances and
transfers will be subject to applicable state laws restricting the payment of
dividends, and to restrictions in our subsidiary credit facility and other
agreements governing debt of our subsidiaries. Our subsidiary credit facility
imposes substantial restrictions on the ability of our subsidiaries to make
distributions to us. Future borrowings by our subsidiaries can also be expected
to contain restrictions or prohibitions on distributions by them to us.

     Our ownership interests in our subsidiaries are pledged as collateral under
our subsidiary credit facility and may not be available to holders of the
exchange notes.

     All of our ownership interests in our subsidiaries are pledged as
collateral under our subsidiary credit facility. Therefore, if we are unable to
pay principal or interest on the exchange notes, the ability of the holders of
the exchange notes to proceed against the ownership interests in our
subsidiaries to satisfy such amounts would be subject to the prior satisfaction
in full of all amounts owing under our subsidiary credit facility. Any action to
proceed against such interests by or on behalf of the holders of exchange notes
would constitute an event of default under our subsidiary credit facility
entitling the lenders thereunder to declare all amounts owing thereunder to be
immediately due and payable. In addition, as secured creditors, the lenders
under our subsidiary credit facility would control the disposition and sale of
our subsidiaries' interests after an event of default under our subsidiary
credit facility and would not be legally required to take into account the
interests of our unsecured creditors, such as the holders of the exchange notes,
with respect to any such disposition or sale. There can be no assurance that our
assets after the satisfaction of claims of our secured creditors would be
sufficient to satisfy any amounts owing with respect the exchange notes.

     Our ability to purchase your exchange notes on a change of control may be
limited.

     If we undergo a change of control, we may need to refinance large amounts
of our debt, including our subsidiary credit facility, and we must offer to buy
back the exchange notes for a price equal to 101% of their principal amount,
plus accrued and unpaid interest to the repurchase date. We cannot assure you
that we will have sufficient funds available to make the required repurchases of
the exchange notes in that event, or that we will have sufficient funds to pay
our other debts.

     In addition, our subsidiary credit facility prohibits our subsidiaries from
providing us with funds to finance a change of control offer after a change of
control until our subsidiaries have repaid in full their debt under our
subsidiary credit facility. If we fail to repurchase the exchange notes upon a
change of control, we will be in default under the indenture governing the
exchange notes. Any future debt that we incur may also contain restrictions on
repurchases in the event of a change of control or similar event. These
repurchase requirements may delay or make it harder to obtain control of our
company.

     The change of control provisions may not protect you in a transaction in
which we incur a large amount of debt, including a reorganization,
restructuring, merger or other similar transaction, because that kind of
transaction may not involve any shift in voting power or beneficial ownership,
or may not involve a shift large enough to trigger a change of control.

     You should not expect Mediacom Broadband Corporation to participate in
making payments on the exchange notes.

     Mediacom Broadband Corporation is a wholly-owned subsidiary of Mediacom
Broadband LLC that was incorporated to accommodate the issuance of the initial
notes by Mediacom Broadband LLC. Mediacom Broadband Corporation does not have
any operations or assets of any kind and does not and will not have any revenues
other than as may be incidental to its activities as co-issuer of the exchange
notes. You should not expect Mediacom Broadband Corporation to participate in
servicing the interest or principal obligations on the exchange notes.

                                     - 24 -



                           FORWARD-LOOKING STATEMENTS

          Some of the information in this prospectus contains forward-looking
statements that involve substantial risks and uncertainties. You can identify
these statements by forward-looking words such as "may," "will," "expect,"
"anticipate," "believe," "estimate" and "continue" or similar words. You should
read statements that contain these words carefully because they:

     .    discuss our future expectations;

     .    contain projections of our future results of operations or of our
          financial condition; or

     .    state other "forward-looking" information.

          We believe it is important to communicate our expectations to our
investors. However, there may be events in the future that we are not able to
accurately predict or over which we have no control. The risk factors listed in
this prospectus, as well as any cautionary language in this prospectus, provide
examples of risks, uncertainties and events that may cause our actual results to
differ materially from the expectations we describe in our forward-looking
statements. You should be aware that the occurrence of the events described in
these risk factors and elsewhere in this prospectus could have a material
adverse effect on our business, operating results and financial condition.

                                     - 25 -



                                 USE OF PROCEEDS

     This exchange offer is intended to satisfy our obligations under the
registration rights agreement we entered into with the initial purchasers of the
initial notes. We will not receive any cash proceeds from the issuance of the
exchange notes in this exchange offer.

     We received gross proceeds of $400.0 million from the private offering of
the initial notes. On July 18, 2001, we used net proceeds of approximately
$391.0 million to pay a portion of the purchase price of the Georgia, Illinois
and Iowa systems and related fees and expenses. We financed the purchase price
of the AT&T systems, together with related fees and expenses and working
capital, through a combination of:

     .    borrowings under our subsidiary credit facility;

     .    an equity contribution by Mediacom Communications;

     .    a preferred equity investment by operating subsidiaries of Mediacom
          LLC; and

     .    the gross proceeds from the sale of the initial notes.

     The table below sets forth the sources and uses of funds in connection with
the AT&T acquisitions.

                                                                   Amount
                                                             -------------------
                                                                (dollars in
                                                                 thousands)

        Sources of Funds:
        Subsidiary credit facility(a):
             Revolving credit facility                       $        55,000
             Tranche A term loan facility                            300,000
             Tranche B term loan facility                            500,000
        From Mediacom Communications(b)                              752,600
        Preferred equity investment(c)                               150,000
        Sale of the initial notes                                    400,000
                                                             -------------------
                          Total sources                      $     2,157,600
                                                             ===================

        Uses of Funds:

        Acquisitions of the AT&T systems:
             Iowa                                            $     1,373,800
             Missouri                                                308,100
             Georgia                                                 294,600
             Illinois                                                125,000
        Working capital                                                6,800
        Fees and expenses(d)                                          49,300
                                                             -------------------
                          Total uses                         $     2,157,600
                                                             ===================

- ----------
(a)  Our subsidiary credit facility is a $1.4 billion credit facility,
     consisting of a $600.0 million revolving credit facility, a $300.0 million
     tranche A term loan and a $500.0 million tranche B term loan. See
     "Description of Subsidiary Credit Facility."
(b)  Consists of (i) approximately $627.6 million of gross proceeds from the
     June 2001 offerings by Mediacom Communications of Class A common stock and
     convertible notes and (ii) $125.0 million borrowed under Mediacom LLC's
     subsidiary credit facilities. Of such amounts, $725.0 million was
     contributed to the member's equity of Mediacom Broadband LLC, net of $27.6
     million of underwriting commissions and other fees and expenses incurred by
     Mediacom Communications.
(c)  Consists of 12% preferred members' interests which pay quarterly cash
     dividends. Funds for the preferred equity investment were borrowed under
     Mediacom LLC's subsidiary credit facilities.
(d)  Includes expenses related to the AT&T acquisitions, underwriting
     commissions, initial purchasers' discounts and other fees and expenses
     related to the financing transactions, including the $27.6 million
     described in note (b) above.

                                     - 26 -



                                 CAPITALIZATION

     The following table sets forth our cash and cash equivalents and
capitalization as of June 30, 2001:

     .    on a historical basis, which includes:

          --   the offering of the initial notes,

          --   a $336.4 million equity contribution from Mediacom Communications
               and

          --   the acquisition of the Missouri systems; and

     .    on a pro forma basis to give effect to:

          --   borrowings under our subsidiary credit facility,

          --   a $388.6 million equity contribution from Mediacom
               Communications,

          --   the preferred equity investment by operating subsidiaries of
               Mediacom LLC and

          --   the acquisitions of the Georgia, Illinois and Iowa systems.

     The table below should be read in conjunction with "Unaudited Pro Forma
Financial Statements" included elsewhere in this prospectus.

                                                          As of June 30, 2001
                                                        ------------------------
                                                        Historical     Pro Forma
                                                        ----------     ---------
                                                         (dollars in thousands)
        Cash and cash equivalents ..................... $      --    $    5,462
        Restricted cash(a) ............................   418,667            --
                                                        =========    ==========
        Long-term debt:
             Subsidiary credit facility(b) ............        --       855,000
             11% senior notes due 2013 ................   400,000       400,000
                                                        ---------    ----------
                 Total long-term debt .................   400,000     1,255,000

        Preferred members' interests ..................        --       150,000

        Member's equity:
             Capital contribution .....................   336,356       725,000
             Accumulated deficit ......................      (309)         (309)
                                                        ---------    ----------
                 Total member's equity ................   336,047       724,691
                                                        ---------    ----------
                      Total capitalization ............ $ 736,047    $2,129,691
                                                        =========    ==========

- ----------
(a)  On June 29, 2001, the net proceeds of approximately $391.0 million from the
     private offering of the initial notes, plus an additional $27.7 million
     representing the remainder of the 101% redemption amount and 120 days of
     accrued interest, were placed in an escrow account pending the completion
     of the acquisitions of the AT&T systems. On July 18, 2001, these funds were
     released from the escrow account and used to fund a portion of the purchase
     price and related fees and expenses of the Georgia, Illinois and Iowa
     systems.
(b)  On a pro forma basis, we had approximately $545.0 million of unused credit
     commitments under our subsidiary credit facility as of June 30, 2001.

                                     - 27 -



                    UNAUDITED PRO FORMA FINANCIAL STATEMENTS

     The following unaudited pro forma financial statements of Mediacom
Broadband LLC as of June 30, 2001 and for the six months then ended are based on
the historical financial statements of Mediacom Broadband LLC and the AT&T
systems. The unaudited pro forma statement of operations for the year ended
December 31, 2000 is based solely on the historical combined financial
statements of the AT&T systems (referred to as the Mediacom Systems Combined
Financial Statements). Mediacom Broadband LLC was formed in April 2001 and had
no assets, liabilities, contingent liabilities or operations until June 29, 2001
when it acquired the Missouri systems from affiliates of AT&T Broadband. The
unaudited pro forma financial statements give effect to the following
transactions:

     .    the acquisition of the Missouri systems on June 29, 2001 for a
          purchase price of approximately $308.1 million;

     .    the acquisitions of the Georgia, Illinois and Iowa systems on July 18,
          2001 for an aggregate purchase price of approximately $1.8 billion;

     .    borrowings of $855.0 million under our subsidiary credit facility;

     .    a $388.6 million equity contribution from Mediacom Communications; and

     .    a $150.0 million preferred equity investment by operating subsidiaries
          of Mediacom LLC.

     The unaudited pro forma statement of operations for the year ended December
31, 2000 and the six months ended June 30, 2001 give effect to each of these
transactions as if they occurred on January 1, 2000. The unaudited pro forma
balance sheet gives effect to these transactions as if they occurred on June 30,
2001 except for the acquisition of the Missouri systems on June 29, 2001.

     The Financial Accounting Standards Board has recently issued new accounting
pronouncements Statement of Financial Accounting Standards No. 141, "Business
Combinations" and Statement of Financing Accounting Standards No. 142, "Goodwill
and Other Intangible Assets." For information on the impact of the new
accounting standards, see "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Recent Pronouncements" and footnotes (d)
and (c) to the Unaudited Pro Forma Statements of Operations for the six months
ended June 30, 2001 and for the year ended December 31, 2000, respectively.

     The acquisition of the Missouri systems on June 29, 2001 was accounted for
using the purchase method of accounting. The unaudited pro forma financial
statements give effect to the acquisitions of the Georgia, Illinois and Iowa
systems under the purchase method of accounting. The allocation of the purchase
price of the AT&T systems is subject to adjustment upon obtaining complete
valuation information, and is subject to final purchase price adjustments. We do
not believe that the adjustments resulting from the final allocation of the
purchase price or any closing purchase price adjustments will have a material
impact on our financial condition or results of operations.

     The unaudited pro forma financial statements do not purport to represent
what the financial condition or results of operations of the AT&T systems would
actually have been had the transactions described above occurred on the dates
indicated or to project the results of operations or financial condition for any
future period or date. You should read the historical combined financial
statements of the AT&T systems (referred to as the Mediacom Systems Combined
Financial Statements) appearing elsewhere in this prospectus.

                                     - 28 -



                   Unaudited Pro Forma Statement of Operations

                     For the Six Months Ended June 30, 2001
                             (dollars in thousands)



                                                                  Mediacom                        Adjustments
                                                                Broadband LLC       AT&T         for the AT&T
                                                                Historical(a)    Combined(b)    Acquisitions(c)    Pro Forma
                                                                -------------    -----------    ---------------    ---------
                                                                                                       
Revenue .......................................................  $     213        $ 229,991       $        -       $  230,204
Costs and expenses:
     Operating ................................................         86          124,419                -          124,505
     Selling, general and administrative ......................         42           20,835                -           20,877
     Management fees ..........................................          -           15,815                -           15,815
     Depreciation and amortization ............................        150           76,975           46,449 (d)      123,574
     Restructuring charge .....................................          -              570                -              570
                                                                -------------    -----------    ---------------    ----------
Operating loss ................................................        (65)          (8,623)         (46,449)         (55,137)
Interest expense, net .........................................        244                -           53,094 (e)       53,338
Other expenses ................................................          -                -            1,703 (f)        1,703
Gain on disposition of assets .................................          -           11,877          (11,877)(g)            -
                                                                -------------    -----------    ---------------    ----------
Income (loss) before income taxes .............................       (309)           3,254         (113,123)        (110,178)
Income tax (benefit) provision ................................          -              959             (834)(h)          125
                                                                -------------    -----------    ---------------    ----------

Net income (loss) .............................................  $    (309)       $   2,295       $ (112,289)      $ (110,303)
                                                                =============    ===========    ===============    ==========
Dividends on preferred members' interests .....................  $       -        $       -       $    9,000 (i)   $    9,000



      See accompanying notes to unaudited pro forma statement of operations

                                      -29-



              Notes to Unaudited Pro Forma Statement of Operations

                     For the Six Months Ended June 30, 2001

(a)  Represents the historical statement of operations of Mediacom Broadband LLC
     for the period from inception (April 5, 2001) through June 30, 2001.
     Mediacom Broadband LLC did not conduct operations of its own prior to its
     acquisition of the Missouri systems on June 29, 2001.

(b)  Represents the historical revenue and costs and expenses of the Georgia,
     Illinois and Iowa systems for the six months ended June 30, 2001 and the
     Missouri systems through the date of acquisition (June 29, 2001) by
     Mediacom Broadband LLC. See Note 1 to the historical combined financial
     statements of the AT&T systems (referred to as the Mediacom Systems
     Combined Financial Statements) appearing elsewhere in this prospectus.

(c)  For the six months ended June 30, 2001, the historical combined costs and
     expenses of the AT&T systems were based on the cost structure existing
     under AT&T Broadband's ownership and management. However, upon completion
     of the AT&T acquisitions, certain costs and expenses changed under our
     ownership and management. For example, our manager replaced AT&T Broadband
     as the manager of the AT&T systems, and AT&T Broadband is no longer
     entitled to receive management fees from the AT&T systems. For the six
     months ended June 30, 2001, combined management fees for the AT&T systems
     represented 6.9% of the AT&T systems' combined revenue. By comparison for
     the same period our manager's corporate expenses represented 1.9% of its
     revenues, and our manager charged management fees to Mediacom LLC's
     operating subsidiaries in an amount equal to the same percentage of its
     operating subsidiaries' aggregate revenues. Upon completion of the AT&T
     acquisitions, the number of our manager's basic subscribers served more
     than doubled and our manager believes that its corporate expenses will not
     increase by the same relative amount. As a result, our manager expects to
     reduce its corporate expenses to approximately 1.5% of its revenues. Our
     manager has advised us that it currently intends to charge management fees
     to our operating subsidiaries in an amount equal to 1.5% of our combined
     revenue. These adjustments are not reflected in these unaudited pro forma
     financial statements.

     We believe that programming costs for the AT&T systems will initially
     increase by up to $7.8 million per annum because certain volume discounts
     historically received by the AT&T systems are not available under our
     manager's existing arrangements with programming suppliers. However, we
     believe that we will be able to immediately achieve certain additional cost
     savings relating to plant operations, employee costs and billing expenses.
     We believe that these savings will substantially offset the increase to
     programming costs that we initially expect to incur. In addition, these
     cost savings do not include programming discounts our manager is
     negotiating as a result of the significant increase in the number of basic
     subscribers it serves following the completion of the AT&T acquisitions.

(d)  Represents the increase to depreciation and amortization resulting from a
     preliminary allocation of the purchase price of the AT&T systems. Such
     allocations are subject to adjustments based upon the final appraisal
     information received by us. The table below sets forth the purchase price
     allocation of the combined AT&T systems:



                                                                                                 
                                                                                                        Amount
                                                                                                    ------------
                                                                                               (dollars in thousands)

            Property, plant & equipment ............................................................ $   556,400
            Intangibles ...........................................................................    1,545,100
            Other assets (deferred financing costs) ...............................................       20,699
            Acquisition costs .....................................................................        6,789
                                                                                                    ------------
        Total purchase and acquisition costs ...................................................... $  2,128,988
                                                                                                    ============
        Total pro forma depreciation and amortization ............................................. $    123,574
        Historical Mediacom Broadband LLC and combined AT&T systems depreciation
            and amortization ......................................................................      (77,125)
                                                                                                    ------------
        Increase to depreciation and amortization ................................................. $     46,449
                                                                                                    ============


                                     - 30 -



     The average useful life used to calculate depreciation and amortization by
category was as follows:

     Property and equipment--7 years
     Intangibles:
         Franchise licenses--15 years
         Subscriber lists--3 years
     Other assets (deferred financing costs)--over the life of debt

     Mediacom Broadband is currently assessing the impact of Statement of
     Financial Accounting Standards No. 142, "Goodwill and Other Intangible
     Assets." For further information relating to the new accounting
     pronouncement, see "Management's Discussion and Analysis of Financial
     Condition and Results of Operations--Recent Pronouncements."

(e)  Represents the increase to interest expense resulting from the following
     indebtedness incurred to finance a portion of the purchase price of the
     AT&T systems, together with related fees and expenses and working capital:

     .    $855.0 million under our subsidiary credit facility; and

     .    $400.0 million in aggregate principal amount of initial notes.

     The table below sets forth the increase to interest expense based upon
these assumptions.

                                                                      Amount
                                                                      ------
                                                                    (dollars in
                                                                     thousands)
     Subsidiary credit facility ................................... $   855,000
     Initial notes ................................................     400,000
                                                                    -----------
     Total principal ..............................................   1,255,000
     Weighted average interest rate of total pro forma debt .......         8.5%
                                                                    -----------
          Total pro forma interest expense ........................      53,338
          Less: Historical Mediacom Broadband LLC .................        (244)
                                                                    -----------
          Pro forma adjustment .................................... $    53,094
                                                                    ===========

     A 0.125% change in the interest rate on all of our variable rate debt would
     result in an increase or decrease in interest expense of $0.5 million.

(f)  Represents an increase to other expenses due to commitment fees resulting
     from unused commitments under our subsidiary credit facility.

(g)  Represents the elimination of the AT&T systems' gain on disposition of
     assets from the sale of the Missouri systems to Mediacom Boardband LLC on
     June 29, 2001.

(h)  Represents reversal of net tax benefit historically recorded by the AT&T
     systems. Under our ownership, the AT&T systems are organized as limited
     liability companies and are subject to minimum income taxes.

(i)  Adjustment reflects dividends on the $150.0 million preferred members'
     interests, based on an annual dividend rate of 12.0%, issued as part of the
     financing transactions described in this prospectus.

                                     - 31 -



                   Unaudited Pro Forma Statement of Operations

                      For the Year Ended December 31, 2000
                             (dollars in thousands)



                                                                                        Adjustments
                                                                        AT&T           for the AT&T
                                                                     Combined(a)      Acquisitions(b)     Pro Forma
                                                                     -----------      ---------------     ---------
                                                                                               
Revenue                                                              $  439,541        $       --       $  439,541
Costs and expenses:
     Operating ...................................                      223,530                --          223,530
     Selling, general and administrative .........                       39,892                --           39,892
     Management fees .............................                       22,267                --           22,267
     Depreciation and amortization ...............                      137,182           109,958 (c)      247,140
                                                                   ------------        -------------    ----------
Operating income (loss)...........................                       16,670          (109,958)         (93,288)
Interest expense, net ............................                           --           119,225 (d)      119,225
Other expenses ...................................                           --             2,725 (e)        2,725
                                                                   ------------        -------------    ----------
Income (loss) before income taxes ................                       16,670          (231,908)        (215,238)
Income tax provision (benefit) ...................                        6,646            (6,396)(f)          250
                                                                   ------------        ---- ---------   ----------
Net income (loss) ................................                    $  10,024        $ (225,512)      $ (215,488)
                                                                   ============        ==============   ==========
Dividends on preferred members' interests ........                          --         $   18,000 (g)   $   18,000


      See accompanying notes to unaudited pro forma statement of operations

                                     - 32 -



              Notes to Unaudited Pro Forma Statement of Operations

                      For the Year Ended December 31, 2000

(a)  Represents the historical revenue and costs and expenses of the AT&T
     systems for the year ended December 31, 2000. See Note 1 to the historical
     combined financial statements of the AT&T systems (referred to as the
     Mediacom Systems Combined Financial Statements) appearing elsewhere in this
     prospectus.

(b)  For the year ended December 31, 2000, the historical combined costs and
     expenses of the AT&T systems were based on the cost structure existing
     under AT&T Broadband's ownership and management. However, certain costs and
     expenses are different under our ownership and management. For example, our
     manager replaced AT&T Broadband as the manager of the AT&T systems, and
     AT&T Broadband is no longer entitled to receive management fees from the
     AT&T systems. For the year ended December 31, 2000, combined management
     fees for the AT&T systems represented 5.1% of the AT&T systems' combined
     revenue. By comparison for the same period, our manager's corporate
     expenses represented 1.8% of its revenues, and our manager charged
     management fees to Mediacom LLC's operating subsidiaries in an amount equal
     to the same percentage of its operating subsidiaries' aggregate revenues.
     Upon completion of the AT&T acquisitions, the number of our manager's basic
     subscribers served more than doubled, and our manager believes that its
     corporate expenses will not increase by the same relative amount. As a
     result, our manager expects to reduce its corporate expenses to
     approximately 1.5% of its revenues. Our manager has advised us that it
     currently intends to charge management fees to our operating subsidiaries
     in an amount equal to 1.5% of our combined revenue. These adjustments are
     not reflected in these unaudited pro forma financial statements.

     We believe that programming costs for the AT&T systems will initially
     increase by up to $7.8 million per annum because certain volume discounts
     historically received by the AT&T systems are not available under our
     manager's existing arrangements with programming suppliers. However, we
     believe that we will be able to immediately achieve certain additional cost
     savings relating to plant operations, employee costs and billing expenses.
     We believe that these savings will substantially offset the increase to
     programming costs that we initially expect to incur. In addition, these
     cost savings do not include programming discounts our manager is
     negotiating as a result of the significant increase in the number of basic
     subscribers it serves following the completion of the AT&T acquisitions.

(c)  Represents the increase to depreciation and amortization resulting from a
     preliminary allocation of the purchase price of the AT&T systems. Such
     allocations are subject to adjustments based upon the final appraisal
     information received by us. The table below sets forth the purchase price
     allocation of the combined AT&T systems:



                                                                            Amount
                                                                   -----------------------
                                                                    (dollars in thousands)
                                                                    
         Property, plant & equipment ................................. $    556,400
         Intangibles .................................................    1,545,100
         Other assets (deferred financing costs) .....................       20,699
         Acquisition costs ...........................................        6,789
                                                                       ------------
     Total purchase and acquisition costs ............................ $  2,128,988
                                                                       ============
     Total pro forma depreciation and amortization ................... $    247,140
     Historical combined AT&T systems depreciation and amortization ..     (137,182)
                                                                       ------------
     Increase to depreciation and amortization ....................... $    109,958
                                                                       ============


     The average useful life used to calculate depreciation and amortization by
category was as follows:

     Property and equipment--7 years
     Intangibles:
         Franchise licenses--15 years
         Subscriber lists--3 years
     Other assets (deferred financing costs)--over the life of debt

                                     - 33-



     Mediacom Broadband is currently assessing the impact of Statement of
     Financial Accounting Standards No. 142, "Goodwill and Other Intangible
     Assets." For further information relating to the new accounting
     pronouncement, see "Management's Discussion and Analysis of Financial
     Condition and Results of Operations--Recent Pronouncements".

(d)  Represents the increase to interest expense resulting from the following
     indebtedness incurred to finance a portion of the purchase price of the
     AT&T systems, together with related fees and expenses and working capital:

     .    $855.0 million under our subsidiary credit facility; and

     .    $400.0 million in aggregate principal amount of the initial notes.

     The table below sets forth the increase to interest expense based upon
these assumptions.



                                                                           Amount
                                                                     ----------------
                                                                        (dollars in
                                                                         thousands)
                                                                  
     Subsidiary credit facility ...................................  $       855,000
     Initial notes ................................................          400,000
                                                                     ----------------
     Total principal ..............................................        1,255,000
     Weighted average interest rate of total pro forma debt .......            9.50%
                                                                     ----------------
          Total pro forma interest expense ........................  $       119,225
                                                                     ================


     A 0.125% change in the interest rate on all of our variable rate debt would
     result in an increase or decrease in interest expense of $1.1 million.

(e)  Represents an increase to other expenses due to commitment fees resulting
     from unused commitments under our subsidiary credit facility.

(f)  Represents reversal of net tax benefit historically recorded by the AT&T
     systems. Under our ownership, the AT&T systems will be organized as limited
     liability companies and will be subject to minimum income taxes.

(g)  Adjustment reflects dividends on the $150.0 million preferred members'
     interests, based on an annual dividend rate of 12.0%, issued as part of the
     financing transactions described in this prospectus.

                                     - 34 -



                        Unaudited Pro Forma Balance Sheet

                               As of June 30, 2001
                             (dollars in thousands)



                                                             Mediacom                                Adjustments
                                                           Broadband LLC          AT&T              for the AT&T
                                                           Historical(a)       Combined(b)          Acquisitions    Pro Forma
                                                           -------------     -------------     ----------------- -------------
Assets
                                                                                                     
     Cash and cash equivalents.........................    $           -     $      21,575     $     (16,113)(c) $       5,462
     Restricted cash...................................          418,667                 -          (418,667)(d)             -
     Trade and other receivables, net..................            1,176            12,435                 -            13,611
     Property and equipment, net.......................           83,627           411,744            60,944 (e)       556,315
     Intangible assets, net............................          224,339         1,511,194          (183,705)(e)     1,551,828
     Other assets......................................           10,110             5,624            10,554 (e)        26,288
                                                           -------------     -------------     ----------------- -------------
         Total assets..................................    $     737,919     $   1,962,572     $    (546,987)    $   2,153,504
                                                           =============     =============     ================= =============
Liabilities, Parent's Investment, Preferred Members'
     Interests and Member's Equity

     Debt..............................................    $     400,000     $           -     $     855,000 (f) $   1,255,000
     Accounts payable and accrued liabilities..........            1,872            21,941                 -            23,813
     Deferred tax liability............................                -           676,876          (676,876)(g)             -
                                                           -------------     -------------     ----------------- -------------
         Total liabilities.............................          401,872           698,817           178,124         1,278,813

     Parent's investment...............................                -         1,263,755        (1,263,755)(h)             -
     Preferred members' interests......................                -                 -           150,000 (i)       150,000

     Member's Equity...................................
         Capital contributions.........................          336,356                 -           388,644 (j)       725,000
         Accumulated deficit...........................             (309)                -                 -              (309)
                                                           -------------     -------------     ----------------- -------------
              Total member's equity....................          336,047                 -           388,644           724,691
                                                           -------------     -------------     ----------------- -------------
         Total liabilities, parent's investment,
         preferred members' interests and member's
         equity........................................    $     737,919     $   1,962,572     $    (546,987)    $   2,153,504
                                                           =============     =============     ================= =============


           See accompanying notes to unaudited pro forma balance sheet

                                     - 35 -



                   Notes to Unaudited Pro Forma Balance Sheet

                               As of June 30, 2001

(a)  Represents the historical balance sheet of Mediacom Broadband LLC as of
     June 30, 2001. Mediacom Broadband LLC acquired the Missouri systems from
     affiliates of AT&T Broadband on June 29, 2001 for a purchase price of
     approximately $308.1 million in cash.

(b)  The balance sheet data represents the financial position of the Georgia,
     Illinois and Iowa systems as of June 30, 2001. See Note 1 to the historical
     combined financial statements of the AT&T systems (referred to as the
     Mediacom Systems Combined Financial Statements) appearing elsewhere in this
     prospectus.

(c)  Represents (i) the elimination of approximately $21.6 million of cash not
     included in the AT&T acquisitions, (ii) the use of $1.383 billion of net
     proceeds from borrowings under our subsidiary credit facility, an equity
     contribution from Mediacom Communications and a preferred equity investment
     by operating subsidiaries of Mediacom LLC to fund the AT&T acquisitions and
     (iii) $1.378 billion of adjustments to working capital.

(d)  On June 29, 2001, the net proceeds of approximately $391.0 million from the
     private offering of the initial notes plus an additional $27.7 million
     representing the remainder of the 101% redemption amount and 120 days of
     accrued interest, were placed in an escrow account pending the completion
     of acquisitions of the AT&T systems. On July 18, 2001, these funds were
     released from the escrow account and used to fund a portion of the purchase
     price and related fees and expenses of the Georgia, Illinois and Iowa
     systems.

(e)  Represents the change to property and equipment, intangible assets and
     other assets as a result of the completion of the acquisitions of the
     Georgia, Illinois and Iowa systems based on a preliminary allocation of the
     aggregate purchase price assuming estimated fair values and estimated
     financing and closing costs:



                                                                                     Estimated Fair Values
                                                                                     ---------------------
                                                                           Property and   Intangible
                                                                             Equipment       Assets     Other Assets
                                                                             ---------       ------           ------
                                                                                     (dollars in thousands)
                                                                                               
        Georgia, Illinois and Iowa aggregate purchase price .............. $    472,688   $  1,320,700  $          -
        Financing costs ..................................................            -              -        10,554
        Closing costs ....................................................            -          6,789             -
                                                                           ------------   ------------  ------------
             Total .......................................................      472,688      1,327,489        10,554
             Less: AT&T historical amounts ...............................     (411,744)    (1,511,194)            -
                                                                           ------------   ------------  ------------
             Increase (decrease) ......................................... $     60,944   $   (183,705) $     10,554
                                                                           ------------   ------------  ------------


- ----------
(f)  Represents an increase in borrowings under our subsidiary credit facility
     related to the AT&T acquisitions.

(g)  Represents the elimination of the deferred tax liability since under our
     ownership the AT&T systems are organized as limited liability companies.

(h)  Represents the elimination of parent's investment of AT&T Broadband.

(i)  The preferred members' interests may be redeemed at the option of the
     holder at any time after the maturity date of the exchange notes and carry
     a 12% annual dividend, payable quarterly in cash.

(j)  Represents the remaining portion of the $725.0 million equity contribution
     from Mediacom Communications.

                                     - 36 -



                     SELECTED HISTORICAL COMBINED FINANCIAL
                       AND OTHER DATA OF THE AT&T SYSTEMS

     The following selected historical combined financial and other data of the
AT&T systems have been derived from and should be read in conjunction with the
historical combined financial statements of the AT&T systems (referred to as the
Mediacom Systems Combined Financial Statements) included elsewhere in this
prospectus.




                                                                                     Period from         Period from
                                                                                      January 1            March 1         Year
                                  Year Ended      Year Ended       Year Ended          Through             Through         Ended
                                 December 31,    December 31,     December 31,       February 28,        December 31,   December 31,
                                     1996            1997             1998               1999                 1999         2000
                                 ------------    ------------     ------------       ------------        ------------   ------------
                                 (unaudited)      (unaudited)
Statement of Operations Data:
                                                                                                      
Revenue ........................  $ 316,968       $ 382,613        $ 368,290          $  63,335           $ 336,571     $ 439,541
Costs and expenses:
     Operating .................    150,532         175,615          165,519             31,500             168,582       223,530
     Selling, general and
         administrative ........     26,561          30,991           29,953              5,586              35,466        39,892
     Management fees ...........      8,433          11,261           12,778              1,927              13,440        22,267
     Depreciation and
         amortization ..........     58,117          62,159           63,786             10,831              90,166       137,182
     Restructuring charge ......         --              --               --                 --                  --            --
                                 ------------    ------------     ------------       ------------        ------------   ------------
Operating income (loss).........     73,325         102,587           96,254             13,491              28,917        16,670
Interest expense, net ..........         --              --               --                 --                  --            --
Other expenses .................         --              --               --                 --                  --            --
Gain on disposition of
     assets(b)..................         --              --               --                 --                  --            --
                                 ------------    ------------     ------------       ------------        ------------   ------------
Income before income taxes .....     73,325         102,587           96,254             13,491              28,917        16,670
Provision for income
     taxes .....................     29,330          41,035           38,905              5,440              11,620         6,646
                                 ------------    ------------     ------------       ------------        ------------   ------------
Net income .....................  $  43,995       $  61,552        $  57,349          $   8,051           $  17,297     $  10,024
                                 ============    ============     ============       ============        ============   ============

Balance Sheet Data (end of
     period):

Total assets ...................                  $ 840,055        $ 933,530          $ 937,792          $2,306,050     $2,307,354
Total debt .....................                         --               --                 --                  --            --
Total member's equity ..........                         --               --                 --                  --            --

Other Data:

System cash flow(c) ............  $ 139,875       $ 176,007        $ 172,818          $  26,249           $ 132,523     $ 176,119
System cash flow margin(d) .....       44.1%           46.0%            46.9%              41.4%               39.4%         40.1%
EBITDA(e) ......................  $ 131,442       $ 164,746        $ 160,040          $  24,322           $ 119,083     $ 153,852
EBITDA margin(f) ...............       41.5%           43.1%            43.5%              38.4%               35.4%         35.0%
Net cash flows provided by (used
     in) operating activities ..                                   $  98,608          $  10,607           $  89,707     $ 119,756
Net cash flows used in
     investing activities ......                                     (84,076)           (16,028)           (159,052)     (131,177)
Net cash flows (used in)
     provided  by financing
     activities ................                                     (11,158)               (74)             77,695        14,493
Excess of earnings over
     fixed charges(g) ..........                                      96,254             13,491              28,917        16,670




                                         Six Months Ended June 30,
                                         -------------------------
                                           2000        2001(a)
                                        -----------  -----------
                                        (unaudited)  (unaudited)

Statement of Operations Data:

Revenue ........................        $ 212,460    $ 229,991
Costs and expenses:
     Operating .................          105,399      124,419
     Selling, general and
         administrative ........           19,265       20,835
     Management fees ...........            8,951       15,815
     Depreciation and
         amortization ..........           66,918       76,975
     Restructuring charge ......               --          570
                                        -----------  -----------
Operating income (loss).........           11,927       (8,623)
Interest expense, net ..........               --           --
Other expenses .................               --           --
Gain on disposition of
     assets(b)..................               --       11,877
                                        -----------  -----------
Income before income taxes .....           11,927        3,254
Provision for income
     taxes .....................            4,767          959
                                        -----------  -----------
Net income .....................        $   7,160    $   2,295
                                        ===========  ===========

Balance Sheet Data (end of
     period):

Total assets ...................       $2,313,086   $1,962,572
Total debt .....................               --           --
Total member's equity ..........               --           --

Other Data:

System cash flow(c) ............        $  87,796    $  84,737
System cash flow margin(d) .....             41.3%        36.8%
EBITDA(e) ......................        $  78,845    $  68,922
EBITDA margin(f) ...............             37.1%        30.0%
Net cash flows provided by (used
     in) operating activities ..        $  61,869    $ (40,883)
Net cash flows used in
     investing activities ......          (70,420)     (28,622)
Net cash flows (used in)
     provided by financing
     activities ................           12,655       69,926
Excess of earnings over
     fixed charges(g) ..........           11,927        3,254

                                                       (notes on following page)

                                     - 37 -



(a)  The statement of operations data represents the historical revenue and
     costs and expenses of the Georgia, Illinois and Iowa systems for the six
     months ended June 30, 2001 and the Missouri systems through the date of
     acquisition (June 29, 2001) by Mediacom Broadband LLC. The balance sheet
     data represents the financial position of the Georgia, Illinois and Iowa
     systems as of June 30, 2001. The net assets of the Missouri systems were
     acquired by Mediacom Broadband LLC on June 29, 2001 for a purchase price of
     approximately $308.1 million. The acquisition was accounted for using the
     purchase method of accounting. See Note 1 to the historical combined
     financial statements of the AT&T systems (referred to as the Mediacom
     Systems Combined Financial Statements) appearing elsewhere in this
     prospectus.

(b)  Represents the gain on disposition from the sale of the Missouri systems to
     Mediacom Broadband LLC on June 29, 2001 for cash proceeds of approximately
     $308.1 million.

(c)  Represents EBITDA, as defined in note (e) below, before management fees.
     System cash flow:

     .    is not intended to be a performance measure that should be regarded as
          an alternative either to operating income or net income 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.

     System cash flow is included in this prospectus because our management
     believes that system cash flow is a meaningful measure of performance
     commonly used in the cable television industry and by the investment
     community to analyze and compare cable television companies. Our definition
     of system cash flow may not be identical to similarly titled measures
     reported by other companies.

(d)  Represents system cash flow as a percentage of revenue.

(e)  Represents operating income before depreciation and amortization and
     restructuring charge. EBITDA:

     .    is not intended to be a performance measure that should be regarded as
          an alternative either to operating income or net income 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.

     EBITDA is included in this prospectus because our management believes that
     EBITDA is a meaningful measure of performance commonly used in the cable
     television industry and by the investment community to analyze and compare
     cable television companies. Our definition of EBITDA may not be identical
     to similarly titled measures reported by other companies.

(f)  Represents EBITDA as a percentage of revenue.

(g)  For the purpose of this calculation, earnings are defined as net income
     before taxes and fixed charges. Fixed charges represents total interest
     costs.

                                     - 38 -



                          SELECTED HISTORICAL FINANCIAL
                    AND OTHER DATA OF MEDIACOM BROADBAND LLC

     The following selected historical combined financial and other data of
Mediacom Broadband LLC have been derived from and should be read in conjunction
with the historical financial statements included elsewhere in this prospectus.



                                                                          Period from
                                                                   Inception (April 5, 2001)
                                                                        to June 30, 2001 (a)
                                                                   -------------------------
                                                                          (unaudited)
                                                                     (dollars in thousands)
               Statement of Operations Data:
                                                                
               Revenue ..........................................          $   213
               Costs and expenses:
                    Operating ...................................               86
                    Selling, general and administrative .........               42
                    Management fees .............................               --
                    Depreciation and amortization ...............              150
                    Restructuring charge ........................               --
                                                                   -------------------------
               Operating loss ...................................              (65)
               Interest expense, net ............................              244
               Other expenses ...................................               --
                                                                   -------------------------
               Loss before income taxes .........................             (309)
               Provision for income taxes .......................               --
                                                                   -------------------------
               Net loss .........................................          $  (309)
                                                                   =========================
               Dividends on preferred members' interests ........               --

               Balance Sheet Data (end of period):
               Total assets .....................................        $ 737,919
               Total debt .......................................          400,000
               Total member's equity ............................          336,047

               Other Data:
               System cash flow(b) ..............................        $      85
               System cash flow margin(c) .......................             39.9%
               EBITDA(d) ........................................        $      85
               EBITDA margin(e) .................................             39.9%
               Net cash flows provided by operating activities ..        $     537
               Net cash flows used in investing activities ......         (308,116)
               Net cash flows provided by financing activities ..          726,246
               Deficiency of earnings over fixed charges(f) .....        $    (309)


                                                       (notes on following page)

                                     - 39 -



(a)  Represents the financial statements of Mediacom Broadband LLC as of June
     30, 2001 and for the period from inception (April 5, 2001) through June 30,
     2001. Mediacom Broadband LLC acquired the Missouri cable systems from AT&T
     Broadband on June 29, 2001 for a purchase price of approximately $308.1
     million. The acquisition was accounted for using the purchase method of
     accounting. From the period from inception (April 5, 2001) through June 29,
     2001, Mediacom Broadband LLC did not conduct operations of its own.

(b)  Represents EBITDA, as defined in note (d) below, before management fees.
     System cash flow:

     .    is not intended to be a performance measure that should be regarded as
          an alternative either to operating income or net income 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.

     System cash flow is included in this prospectus because our management
     believes that system cash flow is a meaningful measure of performance
     commonly used in the cable television industry and by the investment
     community to analyze and compare cable television companies. Our definition
     of system cash flow may not be identical to similarly titled measures
     reported by other companies.

(c)  Represents system cash flow as a percentage of revenue.

(d)  Represents operating loss before depreciation and amortization and
     restructuring charge. EBITDA:

     .    is not intended to be a performance measure that should be regarded as
          an alternative either to operating income or net income 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.

     EBITDA is included in this prospectus because our management believes that
     EBITDA is a meaningful measure of performance commonly used in the cable
     television industry and by the investment community to analyze and compare
     cable television companies. Our definition of EBITDA may not be identical
     to similarly titled measures reported by other companies.

(e)  Represents EBITDA as a percentage of revenue.

(f)  For the purpose of this calculation, earnings are defined as net loss
     before taxes and fixed charges. Fixed charges represents total interest
     costs.

                                     - 40 -



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     You should read the following discussion and analysis in conjunction with
"Selected Historical Combined Financial and Other Data of the AT&T Systems,"
"Selected Historical Financial and Other Data of Mediacom Broadband LLC,"
"Unaudited Pro Forma Financial Statements" and the audited and unaudited
combined financial statements of the AT&T systems (referred to as the Mediacom
Systems Combined Financial Statements) appearing elsewhere in this prospectus.

Introduction

     We are a wholly-owned subsidiary of our manager. Prior to June 29, 2001, we
had no operations or significant assets. On June 29, 2001, we completed the
acquisition of cable systems in Missouri from affiliates of AT&T Broadband, LLC
for a purchase price of approximately $308.1 million in cash, or approximately
$3,278 per basic subscriber. On July 18, 2001, we completed the acquisition of
cable systems in Georgia, Illinois and Iowa from affiliates of AT&T Broadband
for an aggregate purchase price of approximately $1.8 billion in cash, or
approximately $2,550 per basic subscriber. These cable systems are located in
markets that are contiguous with, or in close proximity to, cable systems owned
and operated by Mediacom LLC, a wholly-owned subsidiary of our manager.

     The following discussion and analysis is based on the historical combined
financial statements, and our review of the business and operations, of the AT&T
systems. Except as noted in the prior paragraph, for the periods described in
this prospectus, the AT&T systems have been operated as fully integrated
businesses of AT&T Broadband. As such, the historical combined financial
statements of the AT&T systems have been derived from the financial statements
and accounting records of AT&T Broadband and reflect significant assumptions and
allocations. For example, parent transfers and expense allocations include
programming costs, management fees, cable system acquisitions and cash
transfers. We believe the AT&T systems' historical combined financial statements
do not reflect many significant changes that will occur in the operations and
funding of the AT&T systems as a result of our acquisitions of the AT&T systems.
Furthermore, we believe the discussion and analysis of the AT&T systems'
financial condition and combined results of operations set forth below are not
indicative nor should they be relied upon as an indicator of our future
performance.

Certain Anticipated Effects of the Acquisitions

     We are implementing significant changes that may have a material impact on
the operations and funding of the AT&T systems. The historical and pro forma
results from operations discussed in this "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and under the heading
"Unaudited Pro Forma Financial Statements" do not reflect certain cost savings
that we believe we can achieve in the near future. For example, the historical
combined costs and expenses of the AT&T systems were based on the cost structure
existing under AT&T Broadband's ownership and management. However, certain costs
and expenses are different under our ownership and management. For example, our
manager replaced AT&T Broadband as the manager of the AT&T systems, and AT&T
Broadband is no longer entitled to receive management fees from the AT&T
systems. For the year ended December 31, 2000 and the six months ended June 30,
2001, combined management fees for the AT&T systems represented 5.1% and 6.9%,
respectively, of the AT&T systems' combined revenue. By comparison, for the same
periods, our manager's corporate expenses represented 1.8% and 1.9%,
respectively, of its revenues, and our manager charged management fees to
Mediacom LLC's operating subsidiaries in an amount equal to the same percentages
of its operating subsidiaries' aggregate revenues. Upon completion of the AT&T
acquisitions, the number of our manager's basic subscribers served more than
doubled, and our manager believes that its corporate expenses will not increase
by the same relative amount. As a result, our manager expects to reduce its
corporate expenses to approximately 1.5% of its revenues. Our manager has
advised us that it currently intends to charge management fees to our operating
subsidiaries in an amount equal to approximately 1.5% of our combined revenue.

     We believe that programming costs for our cable systems will initially
increase by up to $7.8 million per annum because certain volume discounts
historically received by such cable systems from AT&T Broadband are not
available under our manager's existing arrangements with programming suppliers.
However, we believe that we will be able to immediately achieve certain
additional cost savings relating to plant operations, employee costs and billing
expenses. We believe that these savings will substantially offset the increase
to programming costs that we

                                     - 41 -



initially expect to incur. In addition, these cost savings do not include
programming discounts our manager is negotiating as a result of the significant
increase in the number of basic subscribers it serves following the completion
of the AT&T acquisitions.

General

     Revenue. The AT&T systems' revenue has been, and our cable systems' revenue
is, primarily attributable to monthly subscription fees charged to basic
subscribers for our basic and premium cable television programming services.

     Basic revenue consists of monthly subscription fees for all services other
than premium programming and high-speed data service and also includes monthly
charges for customer equipment rental and installation fees.

     Premium revenue consists of monthly subscription fees for analog and
digital programming provided on a per channel basis or as part of premium
service packages.

     Other revenue represents pay-per-view charges, high-speed data revenue,
late payment fees, advertising revenue and commissions related to the sale of
goods by home shopping services. Pay-per-view is programming offered on a per
program basis which a subscriber selects and pays a separate fee.

     Operating expenses. The AT&T systems' operating expenses have consisted of,
and our cable systems' operating expenses consist of, fees paid to programming
suppliers, expenses related to copyright fees, wages and salaries of technical
personnel and plant operating costs.

     Selling, general and administrative expenses. Selling, general and
administrative expenses directly attributable to the AT&T systems included, and
our cable systems' 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 sales and
office administration.

     Management fees. Historically, certain subsidiaries of AT&T Broadband
provided administrative services to the AT&T systems and had managerial
responsibility of their cable television systems' operations and construction.
As compensation for these services, the AT&T systems paid a monthly management
fee calculated on a per-subscriber basis. Since we completed our acquisitions of
the AT&T systems, our manager has provided such administrative services and we
pay management fees for such services.

     Depreciation and amortization. Depreciation and amortization relates
primarily to the allocation of acquisition costs and the capital expenditures
associated with the upgrade of our cable systems. As a result of our plan to
continue to upgrade our network, we expect to report higher levels of
depreciation and amortization than are reflected in the historical combined
financial statements of the AT&T systems.

     Interest expense. Historically, the AT&T systems had no material
indebtedness and were not otherwise allocated any interest expense by AT&T
Broadband. As a result of our acquisition of the AT&T systems and the financings
related to such acquisitions, we have a substantial amount of indebtedness.

     Provision for income taxes. The AT&T systems are not separate taxable
entities for federal and state income tax purposes and their results of
operations have been included in the consolidated federal and state income tax
returns of AT&T Corp. ("AT&T") and its affiliates. The provision for income
taxes is based upon the AT&T systems' contribution to the overall income tax
liability or benefit of AT&T and its affiliates. Under our ownership, the AT&T
systems are organized as limited liability companies and are subject to minimum
income taxes.

     EBITDA. EBITDA represents operating income (loss) before depreciation and
amortization and restructuring charge. EBITDA:

     .    is not intended to be a performance measure that should be regarded as
          an alternative either to operating income or net income as an
          indicator of operating performance or to the statement of cash flows
          as a measure of liquidity;

                                     - 42 -



     .    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.

     EBITDA is included in this prospectus because our management believes that
EBITDA is a meaningful measure of performance commonly used in the cable
television industry and by the investment community to analyze and compare cable
television companies. Our definition of EBITDA may not be identical to similarly
titled measures reported by other companies.

     The table below sets forth for the periods indicated on a historical basis
the percentage of the AT&T systems' total revenue attributable to the sources
indicated and their EBITDA.



                                           Period from    Period from
                                            January 1,       March 1,
                             Year Ended      Through        Through        Year Ended            Six Months
                            December 31,   February 28,   December 31,     December 31,         Ended June 30,
                                                                                              ------------------
                                1998           1999            1999            2000           2000          2001
                                ----           ----            ----            ----           ----          ----
                                                                                          
Basic revenue .............      73.2%          72.1%           70.1%          67.4%            69.3%       66.5%
Premium revenue ...........      16.2           16.8            17.4           17.5             18.1        16.9
Other revenue .............      10.6           11.1            12.5           15.1             12.6        16.6
                                 ----           ----            ----           ----             ----        ----
Total revenue .............     100.0%         100.0%          100.0%         100.0%           100.0%      100.0%
                                =====          =====           =====          =====            =====       =====
EBITDA margin .............      43.5%          38.4%           35.4%          35.0%            36.4%       29.6%


Results of Operations

     On March 9, 1999, AT&T acquired AT&T Broadband, LLC, formerly known as
Tele-Communications, Inc., in a merger (the "AT&T Merger"). In the AT&T Merger,
AT&T Broadband became a subsidiary of AT&T. For financial reporting purposes,
the AT&T Merger was deemed to have occurred on March 1, 1999. The combined
financial statements for periods prior to March 1, 1999 include the systems that
were then owned by Tele-Communications, Inc. Due to the application of purchase
accounting in connection with the AT&T Merger, the predecessor combined
financial statements are not comparable to the successor combined financial
statements. The following discussion and analysis is based on the aggregation of
the historical combined financial statements of the AT&T systems.

     Six months ended June 30, 2001 compared to six months ended June 30, 2000

     The following discussion relates to the results of operations of the AT&T
systems for the six months ended June 30, 2000 compared to the results of
operations of the Georgia, Illinois and Iowa systems for the six months ended
June 30, 2001 and the Missouri systems for the period from January 1, 2001
through June 29, 2001.

     Revenue. Revenue increased 8.3% to $230.0 million for the six months ended
June 30, 2001, as compared to $212.5 million for the six months ended June 30,
2000, principally as a result of an increase in the average monthly basic
service rate charged to subscribers, growth of cable modem customers and an
increase in pay-per-view and advertising sales revenue, offset in part by a
decrease in basic subscribers.

     Operating expenses. Operating expenses increased 18.0% to $124.4 million
for the six months ended June 30, 2001, as compared to $105.4 million for the
six months ended June 30, 2000. The increase was due principally to higher
programming and cable modem service costs. Programming costs increased due to a
combination of higher programming rates and additional programming offerings to
customers served. Cable modem service costs increased due primarily to an
increase in the number of cable modem customers. As a percentage of revenue,
operating expenses were 54.1% for the six months ended June 30, 2001, as
compared to 49.6% for the six months ended June 30, 2000.

     Selling, general and administrative expenses. Selling, general and
administrative expenses increased 8.1% to $20.8 million for the six months ended
June 30, 2001, as compared to $19.3 million for the six months ended June

                                     - 43 -



30, 2000. As a percentage of revenues, selling, general and administrative
expenses were 9.1% for the six months ended June 30, 2001 and June 30, 2000.

     Management fees. Management fees increased 76.7% to $15.8 million for the
six months ended June 30, 2001, as compared to $9.0 million for the six months
ended June 30, 2000. This increase was due to higher management fees charged by
the manager of the AT&T systems on a per subscriber basis.

     Restructuring charge. Restructuring charge was $570,000 for the six months
ended June 30, 2001. Restructuring charge was part of a cost reduction plan
undertaken by AT&T Broadband in 2001, whereby certain employees of the Georgia
systems were terminated resulting in a one-time charge.

     Depreciation and amortization. Depreciation and amortization associated
with the AT&T systems increased 15.0% to $77.0 million for the six months ended
June 30, 2001, as compared to $66.9 million for the six months ended June 30,
2000. This increase was substantially due to capital expenditures associated
with the upgrade of the AT&T systems and the final purchase price allocation in
connection with the AT&T Merger.

     Gain on disposition of assets. The financial statements for the six months
ended June 30, 2001 included a gain of approximately $11.9 million on the sale
of the Missouri systems to Mediacom Broadband LLC for approximately $308.1
million.

     Provision for income taxes. Provision for income taxes decreased for the
six months ended June 30, 2001, as compared to the six months ended June 30,
2000, due to lower taxable income. This decrease was partially offset by
deferred taxes incurred from the sale of the Missouri systems.

     Net income. Due to the factors described above, the AT&T systems had net
income of $2.3 million for the six months ended June 30, 2001, as compared to
net income of $7.2 million for the six months ended June 30, 2000.

     EBITDA. EBITDA decreased 12.6% to $68.9 million for the six months ended
June 30, 2001, as compared to $78.8 million for the six months ended June 30,
2000. This decrease was substantially due to the increases in programming costs,
cable modem service costs and management fees as noted above.

     Year Ended December 31, 2000 Compared to the Period from March 1, 1999
through December 31, 1999

     Revenue. Revenue increased to $439.5 million for the year ended December
31, 2000, as compared to $336.6 million for the period from March 1, 1999
through December 31, 1999. The increase was principally a result of:

     .    the full year of operating results for the year ended December 31,
          2000 versus 10 months of operating results for the period from March
          1, 1999 through December 31, 1999;

     .    an increase in the average monthly basic service rate charged to
          subscribers; and

     .    growth in cable modem customers.

     Operating expenses. Operating expenses increased to $223.5 million for the
year ended December 31, 2000, as compared to $168.6 million for the period from
March 1, 1999 through December 31, 1999. The increase was principally due to the
full year of operating results for the year ended December 31, 2000 versus 10
months of operating results for the period from March 1, 1999 through December
31, 1999 and higher programming and cable modem service costs. As a percentage
of revenue, operating expenses were 50.9% in 2000, as compared to 50.1% for the
period from March 1, 1999 through December 31, 1999.

     Selling, general and administrative expenses. Selling, general and
administrative expenses increased to $39.9 million for the year ended December
31, 2000, as compared to $35.5 million for the period from March 1, 1999 through
December 31, 1999. The increase was principally due to the full year of
operating results for the year ended December 31, 2000 versus 10 months of
operating results for the period from March 1, 1999 through December 31, 1999.
As a percentage of revenue, selling, general and administrative expenses were
9.1% in 2000, as compared to 10.5% for the period from March 1, 1999 through
December 31, 1999.

     Management fees. Management fees increased to $22.3 million for the year
ended December 31, 2000, as compared to $13.4 million for the period from March
1, 1999 through December 31, 1999. The increase was due to

                                     - 44 -



the full year of operating results for the year ended December 31, 2000 versus
10 months of operating results for the period from March 1, 1999 through
December 31, 1999 and higher management fees charged by the manager of the AT&T
systems on a per subscriber basis for the year ended December 31, 2000.

     Depreciation and amortization.  Depreciation and amortization associated
with the AT&T systems increased to $137.2 million for the year ended December
31, 2000, as compared to $90.2 million for the period from March 1, 1999 through
December 31, 1999. The increase was principally due to the capital expenditures
associated with the upgrade of the AT&T systems and the year ended December 31,
2000 including 12 months of operating results versus 10 months of operating
results for the period from March 1, 1999 through December 31, 1999.

     Provision for income taxes. Provision for income taxes decreased for the
year ended December 31, 2000, compared to the period from March 1, 1999 through
December 31, 1999, due to lower taxable income.

     Net income. Due to the factors described above, the AT&T systems had net
income of $10.0 million for the year ended December 31, 2000, as compared to net
income of $17.3 million for the period from March 1, 1999 through December 31,
1999.

     EBITDA. EBITDA increased to $153.9 million for the year ended December 31,
2000, as compared to $119.1 million for the period from March 1, 1999 through
December 31, 1999. This increase was substantially due to the full year of
operating results for the year ended December 31, 2000 versus 10 months of
operating results for the period from March 1, 1999 through December 31, 1999,
higher average monthly basic service rate charged to basic subscribers and the
growth in cable modem customers.

     Period from January 1, 1999 to February 28, 1999

     Revenue. Revenue was $63.3 million for the two months ended February 28,
1999.

     Operating expenses. Operating expenses were $31.5 million for the two
months ended February 28, 1999. As a percentage of revenue, operating expenses
were 49.7% of revenue for this period.

     Selling, general and administrative expenses. Selling, general and
administrative expenses were $5.6 million for the two months ended February 28,
1999. As a percentage of revenue, selling, general and administrative expenses
were 8.8% of revenue for this period.

     Management fees. Management fees were $1.9 million for the two months ended
February 28, 1999.

     Depreciation and amortization. Depreciation and amortization associated
with the AT&T systems was $10.8 million for the two months ended February 28,
1999.

     Provision for income taxes. Provision for income taxes was $5.4 million for
the two months ended February 28, 1999.

     Net income. Due to the factors described above, net income was $8.1 million
for the two months ended February 28, 1999.

     Year Ended December 31, 1998

     Revenue. Revenue was $368.3 million for the year ended December 31, 1998.

     Operating expenses. Operating expenses were $165.5 million for the year
ended December 31, 1998. As a percentage of revenue, operating expenses were
44.9% of revenues for this period.

     Selling, general and administrative expenses. Selling, general and
administrative expenses were $30.0 million for the year ended December 31, 1998.
As a percentage of revenue, selling, general and administrative expenses were
8.1% of revenue for this period.

     Management fees. Management fees were $12.8 million for the year ended
December 31, 1998.

                                     - 45 -



     Depreciation and amortization. Depreciation and amortization associated
with the AT&T systems was $63.8 million for the year ended December 31, 1998.

     Provision for income taxes. Provision for income taxes was $38.9 million
for the year ended December 31, 1998.

     Net income. Due to the factors described above, net income was $57.3
million for the year ended December 31, 1998.

Liquidity and Capital Resources

     The cable television business has substantial ongoing capital requirements
for the construction, expansion and maintenance of plant. Expenditures are
primarily made to rebuild and upgrade existing plant and to consolidate
headends. We also anticipate spending capital on plant extensions, new services,
converters and system maintenance.

     Investing Activities. As part of our commitment to maximize customer
satisfaction, to improve our competitive position and to introduce new and
advanced broadband products and services to our customers, we plan to make
significant investments to upgrade our cable network. The objectives of our
cable network upgrade program are to:

     .    increase the bandwidth capacity of our cable network to 870MHz;

     .    further expand our cable network's two-way communications capability;

     .    consolidate our headends through the extensive deployment of
          fiber-optic networks; and

     .    allow us to provide digital cable television, high-speed Internet
          access, interactive video and other telecommunications services.

     As of June 30, 2001, approximately 50% of the AT&T systems' cable network
was upgraded to 550MHz to 870MHz bandwidth capacity and approximately 46% of the
homes passed were activated with two-way communications capability. Upon
completion of our cable network upgrade program, we expect that 100% of our
cable systems will be upgraded to 550MHz to 870MHz bandwidth capacity with
two-way communications capability. Additionally, we expect that the number of
headends serving our cable systems will be reduced from 162 to 18, increasing
the average number of basic subscribers per headend from approximately 4,900 to
approximately 44,400. We anticipate that our cable network upgrade program for
our cable systems will be substantially completed by December 2003. We expect to
spend approximately $60 million in the second half of 2001, and $150 million
and $145 million in 2002 and 2003, respectively, to fund our capital
expenditures for our cable systems, including our cable network upgrade program
and network maintenance. We plan to fund these expenditures through net cash
flows from operations and additional borrowings under our subsidiary credit
facility.

     Financing Activities. We financed the aggregate purchase price of the AT&T
systems of approximately $2.1 billion, together with related fees and expenses
and working capital, through a combination of:

     .    borrowings under our subsidiary credit facility;

     .    an equity contribution by Mediacom Communications;

     .    a preferred equity investment by operating subsidiaries of Mediacom
          LLC; and

     .    the gross proceeds from the sale of the initial notes.

     The table below sets forth the sources and uses of funds in connection with
the AT&T acquisitions.

                                     - 46 -


                                                                  Amount
                                                                  ------
                                                                (dollars in
Sources of Funds:                                                thousands)
Subsidiary credit facility:
     Revolving credit facility ..............................  $      55,000
     Tranche A term loan facility ...........................        300,000
     Tranche B term loan facility ...........................        500,000
From Mediacom Communications(a) .............................        752,600
Preferred equity investment .................................        150,000
Sale of the initial notes ...................................        400,000
                                                               --------------
         Total sources ......................................  $   2,157,600
                                                               ==============
Uses of Funds:
Acquisitions of the AT&T systems:
     Iowa ...................................................  $   1,373,800
     Missouri ...............................................        308,100
     Georgia ................................................        294,600
     Illinois ...............................................        125,000
Working capital .............................................          6,800
Fees and expenses ...........................................         49,300
                                                               --------------
              Total uses ....................................  $   2,157,600
                                                               ==============
- --------------
(a)  Consists of (i) approximately $627.6 million of gross proceeds from the
     June 2001 offerings by Mediacom Communications of Class A common stock and
     convertible notes and (ii) $125.0 million borrowed under Mediacom LLC's
     subsidiary credit facilities. Of such amounts, $725.0 million was
     contributed to the member's equity of Mediacom Broadband LLC, net of $27.6
     million of underwriting commissions and other fees and expenses incurred by
     Mediacom Communications.

     Our subsidiary credit facility is a $1.4 billion credit facility,
consisting of a $600.0 million revolving credit facility, a $300.0 million
tranche A term loan and a $500.0 million tranche B term loan. Our subsidiaries
borrowed $855.0 million under the revolving credit facility to fund a portion of
the purchase price of the AT&T systems, and has approximately $545.0 million of
unused credit commitments under such revolving credit facility. Commitments
under the revolving credit facility will be reduced in quarterly installments
commencing on December 31, 2004 and the revolving credit facility will expire on
March 31, 2010. Our subsidiaries are able to prepay revolving credit loans and
reborrow any amounts that are repaid, up to the amount of the revolving credit
commitment then in effect, subject to customary conditions.

     The borrowings under our operating subsidiaries' tranche A and tranche B
term loans will mature on March 31 and September 30, 2010, respectively. These
term loans are payable in quarterly installments commencing on September 30,
2004. For the fiscal years 2004, 2005 and 2006, our scheduled repayment
obligations under the term loans will equal $8.5 million, $35.0 million and
$42.5 million, respectively.

     We are a holding company with no source of operating income. We are
therefore dependent on our capital raising abilities and distributions from our
operating subsidiaries to meet our financial obligations. Our subsidiary credit
facility permits our operating subsidiaries to make distributions to us but
prohibits such distributions upon the occurrence of certain events of default
under our subsidiary credit facility.

     We believe that the cash generated from operations and borrowings expected
to be available under our subsidiary credit facility will be sufficient to meet
our debt service, capital expenditures and working capital requirements for the
foreseeable future. We may require additional financing if our plans materially
change in an adverse manner or prove to be materially inaccurate. There can be
no assurance that such financing, if permitted under the terms of our debt
agreements, will be available on terms acceptable to us or at all.

Recent Pronouncements

     In July 2001, the Financial Accounting Standards Board ("FASB") issued
Statements of Financial Accounting Standards No. 141, "Business Combinations"
("SFAS 141") and No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142").
SFAS 141 requires all business combinations initiated after June 30, 2001 to be
accounted for using

                                     - 47 -



the purchase method. Under SFAS 142, goodwill and intangible assets with
indefinite lives will no longer be amortized but reviewed annually for
impairment (or more frequently if impairment indicators arise). Separable
intangible assets that are not deemed to have indefinite lives will continue to
be amortized over their useful lives. The amortization provisions of SFAS 142
apply immediately to goodwill and intangible assets acquired after June 30,
2001. With respect to goodwill and intangible assets acquired prior to July 1,
2001, we are required to adopt SFAS 142 effective January 1, 2002. Management is
currently evaluating the effect that SFAS 141 and SFAS 142 will have on our
results of operations and financial position.

     In August 2001, the FASB issued Statements of Financial Accounting
Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets" ("SFAS 144"). This statement addresses financial accounting and
reporting for the impairment or disposal of long-lived assets. SFAS 144
supersedes Statement of Financial Accounting Standards No. 121, "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
of", and provides guidance on classification and accounting for such assets when
held for sale or abandonment. SFAS 144 is effective for fiscal years beginning
after December 15, 2001. We do not expect that adoption of SFAS 144 will have a
material effect on our financial position or results operations.

Inflation and Changing Prices

     Our cable systems' costs and expenses are subject to inflation and price
fluctuations. Since changes in costs can be passed through to subscribers, such
changes are not expected to have a material effect on our results of operations.

Quantitative and Qualitative Disclosures About Market Risk

     We are exposed to some market risk due to the floating interest rate under
our subsidiary credit facility. Our subsidiary credit facility has interest
payments based on a floating rate (a base rate or LIBOR, at our option) plus a
variable amount based on operating results. Three month LIBOR at June 30, 2001
was 3.88%. A 1.0% increase in LIBOR would result in a $8.6 million pro forma
annual increase in interest expense. We expect any new financing arrangements to
expose us to similar risks.

     Changes in economic conditions could result in higher interest rates,
thereby increasing our interest expense and lease payments and reducing our
funds available for capital investment, operations or other purposes. In
addition, a substantial portion of our cash flow must be used to service our
debt, which may affect our ability to make future acquisitions or capital
expenditures. We may from time to time use interest rate protection agreements
to minimize our exposure to interest rate fluctuation. However, there can be no
assurance that hedges will be implemented, or if implemented will achieve the
desired effect. We may experience economic loss and a negative impact on
earnings or net assets as a result of interest rate fluctuations.

                                     - 48 -



                                    BUSINESS

Our Manager

     Mediacom Communications Corporation, our parent and manager, is the eighth
largest cable television company in the United States based on customers served.
Mediacom Communications provides its customers with a wide array of broadband
products and services, including traditional video services, digital television
and high-speed Internet access. Mediacom Communications was founded in July 1995
by Rocco B. Commisso, its Chairman and Chief Executive Officer, to acquire and
operate cable television systems serving principally non-metropolitan markets in
the United States. As of September 30, 2001, our manager's cable systems, which
are owned and operated through its operating subsidiaries, passed approximately
2.6 million homes and served approximately 1.6 million basic subscribers in 23
states. A basic subscriber is a customer that subscribes to a package of basic
cable television services.

     Our manager's senior management team has significant cable television
industry expertise in all aspects of acquiring, operating and financing cable
systems. Mr. Commisso has 23 years of experience, and the other senior managers
have an average of 18 years of experience, with the cable television industry.

     Our manager's Class A common stock is traded on The Nasdaq National Market
under the symbol "MCCC." As of September 30, 2001, Mr. Commisso and the senior
management team owned in the aggregate approximately 24.7% of Mediacom
Communications' common stock outstanding.

Mediacom Broadband

     We are a wholly-owned subsidiary of our manager. Prior to June 29, 2001, we
had no operations or significant assets. On June 29, 2001, we completed the
acquisition of cable systems in Missouri from affiliates of AT&T Broadband, LLC
for a purchase price of approximately $308.1 million in cash, or approximately
$3,278 per basic subscriber. On July 18, 2001, we completed the acquisition of
cable systems in Georgia, Illinois and Iowa from affiliates of AT&T Broadband
for an aggregate purchase price of approximately $1.8 billion in cash, or
approximately $2,550 per basic subscriber. As of June 30, 2001, the AT&T systems
passed approximately 1.4 million homes and served approximately 800,000 basic
subscribers in Georgia, Illinois, Iowa and Missouri. These cable systems are
located in markets that are contiguous with, or in close proximity to, cable
systems owned and operated by Mediacom LLC, a wholly-owned subsidiary of our
manager.

     We believe that our acquisitions of the AT&T systems are consistent with
our manager's business strategy of acquiring underperforming cable systems in
markets with favorable demographic profiles. We believe that our cable systems
have numerous favorable characteristics, including:

     .    a presence in several significant designated market areas, or DMAs;

     .    strong penetration of advanced broadband products and services;

     .    a technologically advanced cable network;

     .    attractive density, or number of homes passed per mile; and

     .    a high percentage of customers served by a relatively small number of
          signal processing and distribution facilities, or headends.

     Our cable systems operate in the following top 50 to 100 DMAs in the United
     States:

     .    Des Moines--Ames, Iowa, the 70th largest DMA;

     .    Springfield, Missouri, the 78th largest DMA;

     .    Cedar Rapids--Waterloo--Dubuque, Iowa, the 89th largest DMA; and

                                     - 49 -



     .    Quad Cities, Iowa and Illinois, the 90th largest DMA.

     As of June 30, 2001, the Iowa systems served approximately 515,000 basic
subscribers, or approximately 64% of the total number of basic subscribers
served by the AT&T systems. We are the leading provider of broadband products
and services in Iowa, serving an estimated 80% of the state's total number of
basic subscribers of cable television services.

     As of June 30, 2001, the AT&T systems' digital cable service was available
to approximately 770,000 basic subscribers, with approximately 210,000 digital
customers for a penetration of 27.3%. As of the same date, the AT&T systems'
cable modem service was launched in cable systems passing approximately 580,000
homes, with approximately 62,000 cable modem customers for a penetration of
10.7%. Based on penetration levels recently reported by publicly-traded cable
television companies, we believe that the AT&T systems' digital and cable modem
penetration levels were each the second highest in the U.S. cable industry as of
June 30, 2001.

     As of June 30, 2001, the AT&T systems comprised approximately 19,000 miles
of plant passing approximately 1.4 million homes, resulting in an average
density of approximately 74 homes per mile. As of the same date, approximately
50% of the AT&T systems' cable network was upgraded to 550MHz to 870MHz
bandwidth capacity and approximately 46% of the homes passed were activated with
two-way communications capability. As of June 30, 2001, the AT&T systems were
operated from a total of 162 headends, with the ten largest headends serving
approximately 404,000 basic subscribers, or approximately 51% of the AT&T
systems' total basic subscribers.

     Our manager has formulated a plan to upgrade our cable systems and
consolidate the headends serving our cable systems. Upon completion of our cable
network upgrade program, we expect that 100% of our cable systems will be
upgraded to 550MHz to 870MHz bandwidth capacity with two-way communications
capability. In addition, we expect that the number of headends serving our cable
systems will be reduced from 162 to 18, increasing the average number of basic
subscribers per headend from approximately 4,900 to approximately 44,400. We
anticipate that our cable network upgrade program will be substantially
completed by December 2003. We expect to spend approximately $60 million in
the second half of 2001, and $150 million and $145 million in 2002 and 2003,
respectively, to fund our capital expenditures for our cable systems, including
our cable network upgrade program and network maintenance.

Business Strategy

     Our business strategy is to focus on providing entertainment, information
and telecommunications services in non-metropolitan markets in the United
States. We believe non-metropolitan markets are attractive because customers in
these markets generally require cable television services to clearly receive a
full complement of off-air broadcast stations, including local network
affiliates, and have limited entertainment and high-speed Internet access
alternatives. In addition, we believe customers in non-metropolitan markets
generally have been underserved by other cable television operators and have
demonstrated strong demand for advanced broadband products and services such as
digital cable and high-speed Internet access once they are offered. We also
believe non-metropolitan markets are subject to lower operating costs and fewer
competitive threats than urban markets.

     The key elements of our business strategy are to:

     Improve the Operating and Financial Performance of Our Cable Systems

     Since inception, our manager has consistently demonstrated the ability to
effectively integrate acquisitions and improve their operating and financial
performance. Our manager has formulated a plan for customer care and billing
improvements, network upgrades, headend consolidation, new product and service
launches, competitive positioning and human resource requirements of our cable
systems. We expect that the use of common platforms of our cable systems and
Mediacom LLC's cable systems in billing, high-speed data and digital cable
delivery will assist our manager in implementing its plan. We believe that our
cable systems will be operated more efficiently now that our manager is
implementing its operating practices and capital investment program.

                                     - 50 -



     Develop Efficient Operating Clusters

     By operating geographically clustered cable systems, our manager expects to
generate operating efficiencies through the consolidation of many managerial,
customer service, marketing, administrative and technical functions. Our cable
systems are located in markets which are contiguous with, or in close proximity
to, Mediacom LLC's cable systems. Mediacom LLC's operations in Iowa, serving
approximately 40,000 basic subscribers, are now being integrated into our cable
systems in that state. In addition, our cable systems in Springfield, Missouri
are surrounded by Mediacom LLC's cable systems, the Georgia systems are in close
proximity with Mediacom LLC's cable systems in Florida and the Illinois systems
are contiguous with Mediacom LLC's cable systems in that state. We believe this
will enable us to generate additional operating efficiencies as we further
consolidate our operations.

     Rapidly Upgrade Our Cable Network

     We plan to complete the upgrade of our cable systems to provide new and
advanced broadband products and services, improve our competitive position and
increase overall customer satisfaction. As of June 30, 2001, approximately 50%
of the AT&T systems' cable network was upgraded to 550MHz to 870MHz bandwidth
capacity and approximately 46% of the homes passed were activated with two-way
communications capability. Upon completion of our cable network upgrade program,
we expect that 100% of our cable systems will be upgraded to 550MHz to 870MHz
bandwidth capacity with two-way communications capability. In addition, we
expect that the number of headends serving our cable systems will be reduced
from 162 to 18, increasing the average number of basic subscribers per headend
from approximately 4,900 to approximately 44,400. Headend consolidation
facilitates the launch of new and advanced broadband products and services by
allowing our manager to spread the capital and operating costs associated with
these services over a larger subscriber base. We anticipate that our cable
network upgrade program for our cable systems will be substantially completed by
December 2003. As part of our cable network upgrade program, we plan to deploy
approximately 5,000 route miles of fiber-optic cable to create large regional
fiber-optic networks with the potential to provide advanced telecommunications
services. Our upgrade plans will allow us to:

     .    offer digital cable television, high-speed Internet access and
          interactive video services to substantially all of our customers;

     .    activate the two-way communications capability of all of our cable
          systems, which will give our customers the ability to send and receive
          signals over our cable network;

     .    eliminate 144 headend facilities, lowering our fixed capital costs on
          a per home basis as we introduce new products and services; and

     .    utilize our regional fiber-optic networks to offer advanced
          telecommunications services.

     Introduce New and Advanced Broadband Products and Services

     We believe that significant opportunities exist to increase the revenue of
our cable systems by expanding the array of products and services we offer. We
use the expanded channel capacity of our upgraded systems to introduce new basic
programming services, additional premium services and numerous pay-per-view
channels.

     Utilizing digital video technology, we offer multiple packages of premium
services, several pay-per-view channels on a near video-on-demand basis, digital
music services and interactive program guides. As of June 30, 2001, the AT&T
systems' digital cable service was available to approximately 770,000 basic
subscribers, with approximately 210,000 digital customers for a penetration of
27.3%. We also offer high-speed Internet access, or cable modem service, at
speeds up to 100 times faster than a conventional telephone modem. As of June
30, 2001, the AT&T systems' cable modem service was launched in cable systems
passing approximately 580,000 homes, with approximately 62,000 cable modem
customers for a penetration of 10.7%. We expect to continue to roll-out these
advanced broadband products and services to our customers. In addition, our
cable systems offer Internet over the television through a trial with WorldGate
Service Inc. in the Waterloo, Iowa cable system.

                                     - 51 -



     Maximize Customer Satisfaction to Build Customer Loyalty

     We seek a high level of customer satisfaction by providing superior
customer service and attractively priced product and service offerings. We
believe our investments in the cable network increase customer satisfaction as a
result of a wide array of new product and service introductions, greater
technical reliability and improved quality of service. We implement stringent
internal customer service standards, which we believe meet or exceed those
established by the National Cable Television Association. We believe that our
focus on customer service enhances our reputation in the communities we serve,
increasing customer loyalty and the potential demand for our new and enhanced
products and services.

The AT&T Systems

     As of June 30, 2001, the AT&T systems passed approximately 1.4 million
homes and served approximately 800,000 basic subscribers in Georgia, Illinois,
Iowa and Missouri. The 15 largest markets of the AT&T systems consisted of
approximately 559,200 basic subscribers as of June 30, 2001 and were served by
42 headends. These markets represented approximately 70% of the AT&T systems'
total basic subscriber base. The table below summarizes subscriber data for
these markets as of June 30, 2001.



                                                                                 Basic         % of Total
               Market                                                         Subscribers     AT&T Systems
               ------                                                         -----------     ------------
                                                                                        
         (1)   Des Moines, IA ............................................       102,100         12.8%
         (2)   Quad Cities, IA and IL ....................................        61,500          7.7%
         (3)   Springfield, MO ...........................................        51,700          6.5%
         (4)   Albany, GA ................................................        49,300          6.2%
         (5)   Columbia/Jefferson City, MO ...............................        41,400          5.2%
         (6)   Cedar Rapids, IA ..........................................        41,300          5.2%
         (7)   Waterloo, IA ..............................................        30,500          3.8%
         (8)   Dubuque, IA ...............................................        25,900          3.2%
         (9)   Clinton, IA ...............................................        24,200          3.0%
         (10)  Columbus, GA ..............................................        24,000          3.0%
         (11)  Ames, IA ..................................................        23,700          3.0%
         (12)  Iowa City, IA .............................................        23,600          3.0%
         (13)  Valdosta, GA ..............................................        20,600          2.6%
         (14)  Mason City, IA ............................................        19,900          2.5%
         (15)  Fort Dodge, IA ............................................        19,500          2.4%
                                                                              -----------     ------------
                   Total .................................................       559,200         69.9%
                                                                              ===========     ============


                                     - 52 -



     The table below provides an overview of selected operating and technical
data for the AT&T systems as of June 30, 2001.



                                                        Iowa        Georgia     Missouri     Illinois      Combined
                                                        ----        -------     --------     --------      --------
Operating Data:
                                                                                           
     Homes passed(a) ...............................  914,500      247,250      164,350       80,900      1,407,000
     Basic subscribers(b) ..........................  515,000      140,000       94,000       51,000        800,000
     Basic penetration(c) ..........................     56.3%        56.6%        57.2%        63.0%          56.9%
     Premium service units(d) ......................  584,000      221,000      102,000       52,500        959,500
     Premium penetration(e) ........................    113.4%       157.9%       108.5%       102.9%         119.9%
     Average monthly revenues per basic
         subscriber(f) .............................   $48.04       $45.53       $51.26       $42.96         $47.64
Digital Cable:
     Digital-ready basic subscribers(g) ............  500,000      130,000       95,000       45,000        770,000
     Digital customers .............................  145,000       35,000       20,000       10,000        210,000
     Digital penetration(h) ........................     29.0%        26.9%        21.1%        22.2%          27.3%
Data:
     Data-ready homes passed(i) ....................  497,000       42,000      110,000        1,000        650,000
     Data-ready homes marketed(j) ..................  444,000       37,000       98,000        1,000        580,000
     Cable modem customers .........................   50,000        2,000       10,000           --         62,000
     Data penetration(k) ...........................     11.3%         5.4%        10.2%         --            10.7%
Cable Network Data:
     Miles of plant ................................   10,600        5,070        2,010        1,320         19,000
     Density(l) ....................................       86           49           82           61             74
     Number of headends ............................      114           23            4           21            162
     Number of headends upon completion of
         upgrades(m) ...............................       11            3            2            2             18
     Percentage of cable network at 550MHz to
         870MHz ....................................       58%          19%         100%          11%            50%


- ----------
(a)  Represents the number of single residence homes, apartments and condominium
     units passed by the cable distribution network in a cable system's service
     area.
(b)  Represents subscribers of a cable television system who generally receive a
     basic cable television service package of over-the-air broadcast stations,
     local access channels and certain satellite-delivered cable television
     programming services and who are usually charged a flat monthly rate for a
     number of channels.
(c)  Represents basic subscribers as a percentage of total number of homes
     passed.
(d)  Represents the number of subscriptions to premium services, including those
     subscriptions by digital customers. A subscriber may purchase more than one
     premium service, each of which is counted as a separate premium service
     unit.
(e)  Represents premium service units as a percentage of the total number of
     basic subscribers. This ratio may be greater than 100% if the average basic
     subscriber subscribes to more than one premium service unit.
(f)  Represents average monthly revenues for the last three months of the period
     divided by average basic subscribers for such period.
(g)  A subscriber is digital-ready if the subscriber is in a cable system where
     digital cable service is available.
(h)  Represents digital customers as a percentage of digital-ready basic
     subscribers.
(i)  A home passed is data-ready if it is in a cable system with two-way
     communications capability.
(j)  Represents data-ready homes passed where cable modem service is available.
(k)  Represents the number of total data customers as a percentage of total
     data-ready homes marketed.
(l)  Represents homes passed divided by miles of plant.
(m)  Represents an estimate based on our current cable network upgrade program,
     which we expect to substantially complete by December 2003.

                                     - 53 -



     Iowa

     As of June 30, 2001, the Iowa systems passed approximately 914,500 homes,
and served approximately 515,000 basic subscribers. The largest markets served
by these systems are Des Moines, Quad Cities, Cedar Rapids, Waterloo, Dubuque,
Clinton, Ames, Iowa City, Mason City and Fort Dodge. These markets, in the
aggregate, represent approximately 72% of the subscriber base in the Iowa
systems.

     Des Moines. As of June 30, 2001, the systems in the Des Moines market
served approximately 102,100 basic subscribers, of which approximately 100,600
basic subscribers are served from a single headend. Des Moines, which is the
state capital, has a population of approximately 191,000 people and, together
with Ames, Iowa, ranks as the 70th largest DMA in the country. Des Moines' major
employers include Central Iowa Hospital Corporation, Iowa Health System and
Mercy Hospital Medical Center-Des Moines.

     Quad Cities. As of June 30, 2001, the system in the Quad Cities market,
which consists of Davenport and Bettendorf in Iowa and Rock Island and Moline in
Illinois, served approximately 61,500 basic subscribers from a single headend.
The Quad Cities area has a population of approximately 211,000 people and is the
90th largest DMA in the country. It is home to Moline's Black Hawk College and
Davenport's Eastern Iowa Community College with student populations of 6,500 and
6,300, respectively. Quad Cities' major employers include Ralston Purina,
Trinity Medical Center and Deere & Company.

     Cedar Rapids. As of June 30, 2001, the system in the Cedar Rapids market
served approximately 41,300 basic subscribers from a single headend. The city of
Cedar Rapids has a population of approximately 115,800 people and, together with
Waterloo and Dubuque, ranks as the 89th largest DMA in the country. It is also
home to Kirkwood Community College with a student population of 11,300. Cedar
Rapids' major employers include Aegon USA, Inc., Arvinmeritor, Inc. and
McLeodUSA Incorporated.

     McLeodUSA has obtained franchises to provide cable television service in
the Cedar Rapids market and commenced service in June 1998. We believe McLeodUSA
currently offers video, telephony and data services in approximately 40% of the
Cedar Rapids system's service area and serves approximately 9,000 basic
subscribers. Our Cedar Rapids system has been upgraded to 750MHz bandwidth
capacity with two-way communications capability and offers a full complement of
broadband products and services, including digital cable and high-speed Internet
access.

     Waterloo. As of June 30, 2001, the systems in the Waterloo market served
approximately 30,500 basic subscribers from four headends. The city of Waterloo
has a population of approximately 62,800 people and, together with Cedar Rapids
and Dubuque, ranks as the 89th largest DMA in the country. Waterloo's major
employers include Allen Memorial Hospital Corporation, Apac Customer Services
Inc. and Covenant Health System Inc.

     Dubuque. As of June 30, 2001, the systems in the Dubuque market served
approximately 25,900 basic subscribers from four headends. The city of Dubuque
has a population of approximately 56,700 people and, together with Waterloo and
Cedar Rapids, ranks as the 89th largest DMA in the country. Dubuque's major
employers include Advanced Data Communications Inc., Alliant/IES and Deere &
Company.

     Clinton. As of June 30, 2001, the systems in the Clinton market served
approximately 24,200 basic subscribers from three headends. The city of Clinton
has a population of approximately 27,800 people. Clinton's major employers
include Archer Daniels Midland Corporation, Custom Pak Inc. and International
Paper Company.

     Ames. As of June 30, 2001, the systems in the Ames market served
approximately 23,700 basic subscribers from four headends. The city of Ames has
a population of approximately 48,800 people and, together with Des Moines, ranks
as the 70th largest DMA in the country. It is home to Iowa State University with
a student population of 26,100. Ames' major employers include the city of Ames,
Engineering Animation Inc. and I.S.U. Research Park Corporation.

     Iowa City. As of June 30, 2001, the system in the Iowa City market served
approximately 23,600 basic subscribers from a single headend. Iowa City has a
population of approximately 61,300 people and is the home of the University of
Iowa with a student population of 28,800. Iowa City's major employers include
Act Inc., the municipal government and Heartland Express Inc. of Iowa.

                                     - 54 -



     Mason City. As of June 30, 2001, the systems in the Mason City market
served approximately 19,900 basic subscribers from six headends. Mason City has
a population of approximately 28,700 people. Mason City's major employers
include Curries Company, Mercy Medical Center-North Iowa and Principal Life
Insurance Company.

     Fort Dodge. As of June 30, 2001, the systems in the Fort Dodge market
served approximately 19,500 basic subscribers from four headends. The city of
Fort Dodge has a population of approximately 25,600 people. Fort Dodge's major
employers include American Home Products Corporation, Friendship Haven, Inc. and
Trinity Building Corporation.

     Georgia

     As of June 30, 2001, the Georgia systems passed approximately 247,250 homes
and served approximately 140,000 basic subscribers. The largest three markets
served by the Georgia systems are Albany, Columbus and Valdosta. These markets,
in the aggregate, represent approximately 67% of the subscriber base in the
Georgia systems.

     Albany. As of June 30, 2001, the systems in the Albany market served
approximately 49,300 basic subscribers from five headends, of which 34,500 basic
subscribers are served from a single headend. The city of Albany has a
population of approximately 75,900 people. Albany's major employers include
Phoebe Putney Memorial Hospital, Cooper Tire & Rubber Company and Miller Brewing
Company.

     Columbus. As of June 30, 2001, the systems in the Columbus market served
approximately 24,000 basic subscribers from two headends. The city of Columbus
has a population of approximately 181,500 people. Columbus' major employers
include Fieldcrest Cannon Inc., the United States Army and American Family Life
Assurance.

     We believe Knology Inc. offers video, telephony and data services to the
entire Columbus market and serves approximately 19,000 basic subscribers.
Knology purchased its Columbus cable television systems in 1995. The former
owner commenced operations in Columbus in 1989. Our Columbus systems have been
upgraded to 625MHz bandwidth capacity with two-way communications capability and
offers a full complement of broadband products and services, including digital
cable and high-speed Internet access.

     Valdosta. As of June 30, 2001, the system in the Valdosta market served
approximately 20,600 basic subscribers from a single headend. Valdosta has a
population of approximately 42,500 people. It is home to Valdosta State
University with a student population of 8,700. Valdosta's major employers
include Osborne Construction Company, the Hospital Authority of Valdosta and
Griffin LLC.

     Missouri

     As of June 30, 2001, the Missouri systems passed approximately 164,350
homes, and served approximately 94,000 basic subscribers. These systems serve
the Springfield and Columbia/Jefferson City markets.

     Springfield. As of June 30, 2001, the system in the Springfield market
served approximately 51,700 basic subscribers from a single headend. Springfield
has a population of approximately 142,700 people and is the 78th largest DMA in
the country. It is home to Southwest Missouri State University and Ozarks
Technical Community College with student populations of 17,400 and 6,000,
respectively. Springfield's major employers include St. Johns Regional Health
Center, St. John's Health System Inc. and New Prime Inc.

     Columbia/Jefferson City. As of June 30, 2001, the systems in the
Columbia/Jefferson City market served approximately 41,400 basic subscribers
from three headends. The cities of Columbia and Jefferson City, which is the
state capital, have a combined population of approximately 80,500 people. They
are home to the University of Missouri and Columbia College with student
populations of 22,900 and 8,000, respectively. Columbia/Jefferson City markets'
major employers include CH Allied Services Inc., University Physicians and
International Management Services Company.

                                     - 55 -



     Illinois

     As of June 30, 2001, the Illinois systems passed approximately 80,900 homes
and served approximately 51,000 basic subscribers. The largest markets served by
the systems include Marion, Charleston and Carbondale. These markets, in the
aggregate, represent approximately 78% of the subscriber base in the Illinois
systems.

     Marion. As of June 30, 2001, the systems in the Marion market, which
encompasses the city and its surrounding area, served approximately 17,400 basic
subscribers from three headends. Marion has a population of approximately 16,000
people. The area's major employers include U.S. Veterans Hospital, Marion Pepsi
Cola and Primex Corporation.

     Charleston. As of June 30, 2001, the systems in the Charleston market
served approximately 13,100 basic subscribers from two headends. The city of
Charleston has a population of approximately 21,000 people and is home to
Eastern Illinois University with a student population of 11,200. The area's
major employers include Eastern Illinois University, the Sarah Bush Lincoln
Health Center and Trailmobile.

     Carbondale. As of June 30, 2001, the systems in the Carbondale market
served approximately 9,400 basic subscribers from three headends. The city of
Carbondale has a population of approximately 20,700 people and is home to
Southern Illinois University with a student population of 22,500. The area's
major employers include Southern Illinois University, Carbondale Memorial
Hospital and Carbondale Clinic.

Products and Services

     We provide our customers with the ability to tailor their product selection
from a full array of core cable television services. In addition, we offer most
of our customers advanced broadband products and services such as digital cable
television and high-speed Internet access. We plan to continue the roll-out of
digital cable and high-speed Internet access across our cable systems and to
aggressively market these services to our customer base.

     Core Cable Television Services

     Our cable systems' basic channel line-up and their additional channel
offerings for each system are designed according to demographics, programming
preferences, channel capacity, competition, price sensitivity and local
regulation. Most of our cable systems' core cable television service offerings
include the following:

     Limited Basic Service. Our cable systems' limited basic service generally
includes, for a monthly fee, local broadcast channels, network and independent
stations, limited satellite-delivered programming, and local public, government,
home-shopping and leased access channels.

     Expanded Basic Service. Our cable systems' expanded basic service generally
includes, for an additional monthly fee, various satellite-delivered networks
such as CNN, MTV, USA Network, ESPN, Lifetime, Nickelodeon and TNT.

     Premium Service. Our cable systems' premium services are
satellite-delivered channels consisting principally of feature films, original
programming, live sports events, concerts and other special entertainment
features, usually presented without commercial interruption. HBO, Cinemax,
Showtime, The Movie Channel and Starz are typical examples. Such premium
programming services are offered by our cable systems both on a per-channel
basis and as part of premium service packages designed to enhance customer
value.

     The significant expansion of bandwidth capacity resulting from our capital
improvement program allows us to expand the use of tiered and multichannel
packaging strategies for marketing and promoting premium and niche programming
services. We believe that these packaging strategies will increase basic and
premium penetration as well as revenue per basic subscriber.

     Pay-Per-View Service. Our cable systems' pay-per-view services allow
customers to pay to view a single showing of a feature film, live sporting
event, concert and other special event, on an unedited, commercial-free basis.
Such pay-per-view services are offered on a per-viewing basis, with subscribers
only paying for programs which they select for viewing.

                                     - 56 -



     Digital Cable Services

     Digital video technology offers significant advantages. Most importantly,
this technology allows us to greatly increase our channel offerings through the
use of compression, which converts one analog channel into eight to 12 digital
channels. The implementation of digital technology has significantly enhanced
and expanded the video and other service offerings we provide to our customers.

     Our cable systems' customers currently have available several digital cable
programming packages that include:

     .    up to 42 multichannel premium services;

     .    up to 50 pay-per-view movie and sports channels;

     .    up to 45 channels of digital music; and

     .    an interactive on-screen program guide to help them navigate the new
          digital choices.

     As of June 30, 2001, digital cable services, including the limited digital
cable service discussed below, have been launched in the AT&T systems
representing more than 96.3% of the total subscriber base. As of the same date,
the AT&T systems had approximately 210,000 digital customers, with penetration
by state ranging from 21.1% in Missouri to 29.0% in Iowa, for an overall
penetration of 27.3%. A limited digital cable service has been launched in
substantially all of our cable systems with less than 550MHz bandwidth capacity
to make them more competitive with direct broadcast satellite video providers.
This limited digital cable service generally offers up to 12 multichannel
premium services, 7 pay-per-view movie and sports channels and 30 channels of
digital music. As of June 30, 2001, approximately 41% of the AT&T systems'
digital customers subscribed to this service. As we upgrade these systems to
870MHz bandwidth capacity, these customers will have access to our full-featured
digital offering, as described above, creating an opportunity to increase
monthly digital revenue per digital subscriber.

     High-Speed Internet Access

     Our cable systems' broadband cable network enables data to be transmitted
up to 100 times faster than traditional telephone modem technologies. This
high-speed capability allows cable modem customers to receive and transmit large
files from the Internet in a fraction of the time required when using the
traditional telephone modem. It also allows much quicker response times when
surfing the Internet, providing a richer experience for the customer. In
addition, the cable modem service eliminates the need for a telephone line, is
always activated and does not require a customer to dial into the Internet
service provider and await authorization.

         As of June 30, 2001, the AT&T systems' cable modem service was launched
in cable systems passing approximately 580,000 homes, with approximately 62,000
cable modem customers for a penetration of 10.7%. The Iowa systems have a
significant share of the AT&T systems' total cable modem customers largely
because of their advanced two-way communications capability. As of June 30,
2001, the Iowa systems offered cable modem service in systems passing
approximately 444,000 homes, with approximately 50,000 cable modem customers for
a penetration of 11.3%. We intend to pursue an aggressive strategy to activate
our cable systems' remaining cable network with two-way communications
capability, which will allow for widespread launches of cable modem service
throughout our cable systems.

         We utilize Excite@Home to provide our customers with high-speed
Internet service. On September 28, 2001, Excite@Home filed for Chapter 11
bankruptcy protection in U.S. Bankruptcy Court in San Francisco. At the same
time,Excite@Home announced the sale of essentially all of its broadband Internet
access business assets and related services to AT&T Corp., subject to court
approval. On October 10, 2001, we were informed by Excite@Home that it would no
longer add new customers to its broadband Internet access system. In addition,
Excite@Home filed a motion to reject or terminate its agreements with all cable
companies, including Excite@Home's understanding with us. On October 17, 2001,
our manager entered into a letter agreement with Excite@Home under which
Excite@Home agreed to add new customers and provide service to new and existing
customers through November 30, 2001. Excite@Home announced that it would
temporarily withdraw its motion to reject or terminate agreements with respect
to any cable company that signed a letter agreement. On October 19, 2001, a
committee composed of the bondholders of Excite@Home filed a motion with the
bankruptcy court to compel Excite@Home to stop providing services to its cable
customers unless the cable companies agree to better terms or buy the company at
a price acceptable to the creditors. Furthermore, Excite@Home recently filed a
similar motion with the bankruptcy court seeking to stop providing services to
its cable customers. These motions are scheduled to be heard on November 30,
2001. We intend to vigorously oppose these motions.


Our manager is currently exploring options that will enable us to continue to

                                     - 57 -



provide high-speed Internet service. These options include extending our
agreement with Excite@Home, establishing a relationship with other providers of
high-speed Internet service or developing the infrastructure and expertise
necessary to provide the service ourselves. There can be no assurance that we
will be able to continue to provide high-speed Internet service to our
customers without disruptions.

     Advertising

     Our cable systems receive revenue from the sale of local advertising on
satellite-delivered channels such as CNN, MTV, USA Network, ESPN, Lifetime,
Nickelodeon and TNT. Our cable systems have several-in-house production
facilities, 90 administration and production employees and a 90 member sales
force covering 11 of our largest 15 markets. Advertising sales accounted for
6.5% and 6.3% of the AT&T systems' combined revenue for the year ended December
31, 2000 and period ended June 30, 2001, respectively.

     Future Services

     Interactive Services. Our upgraded cable network has the capacity to
deliver various interactive television services. Interactive television can be
divided among three general service categories: enhanced television; Internet
access over the television and video-on-demand.

     Enhanced television includes such services as ancillary programming
information, interactive advertising and impulse sales and purchases. These
services enable Internet access over the television set by using a conventional
remote television control or a computer keyboard to either buy a product or
service or request information on a product or service. Companies delivering
enhanced television services include Gemstar, Wink Communications, Liberate
Technologies and OpenTV. Internet access and e-mail over the television are
delivered using a set-top box with the customer using a wireless keyboard.
Companies providing Internet access over the television include WebTV and
WorldGate Service Inc. Our cable systems offer Internet over the television
through a trial with WorldGate in the Waterloo, Iowa cable system. The provision
of video-on-demand services requires the use of servers at the headend facility
of a cable system to provide hundreds of movies or special events on demand with
video cassette recorder functionality, or the ability to fast forward, pause and
rewind a program at will. Companies providing video-on-demand services include
Concurrent Computer Corporation, DIVA Systems Corporation, Intertainer Inc.,
N-Cube, Sea Change International and others.

     Telecommunications Services. Our manager is exploring technologies using
Internet protocol telephony as well as traditional switching technologies that
are currently available to transmit telephony signals over our cable network.
Our cable network upgrade program includes the installation of approximately
5,000 route miles of fiber-optic cable resulting in the creation of large,
high-capacity regional networks. We expect to construct our network with excess
fiber-optic capacity, thereby affording us the flexibility to pursue new data
and telecommunications opportunities.

Technology Overview

     As part of our commitment to maximize customer satisfaction, improve our
competitive position and introduce new and advanced broadband products and
services to our customers, we plan to continue to make significant investments
to upgrade our cable network. The objectives of our cable network upgrade
program are to:

     o    increase the bandwidth capacity of our cable network to 870MHz;

     o    activate two-way communications capability;

     o    consolidate headends through the extensive deployment of fiber-optic
          networks; and

     o    provide digital cable television, high-speed Internet access,
          interactive video and telecommunications services.

                                     - 58 -


     The following table describes the historical and projected technological
state of the AT&T systems, from December 31, 2000 to December 31, 2003, based on
our current cable network upgrade program:

                                           Percentage of Cable Network
                                       -----------------------------------
                                       Less than    550 MHz-     Two-Way
As of December 31,                      550 MHz      870 MHz     Capable
- ------------------                     ---------  -------------  --------
     2000 ............................    51%          49%          46%
     2001 ............................    46%          54%          54%
     2002 ............................    25%          75%          75%
     2003 ............................     4%          96%          96%

     A central feature of our cable network upgrade program is the deployment of
high capacity, hybrid fiber-optic coaxial architecture. The hybrid fiber-optic
coaxial architecture combines the use of fiber-optic cable, which can carry
hundreds of video, data and voice channels over extended distances, with coaxial
cable, which requires a more extensive signal amplification in order to obtain
the desired levels for delivering channels. In most of our cable systems, we
design our network so that our fiber-optic cable is connected to individual
nodes serving an average of 400 homes or commercial buildings. A node is a
single connection to a cable system's main, high-capacity fiber-optic cable that
is shared by a number of customers. Coaxial cable is then connected from each
node to each customer's home or buildings. Our cable network design provides for
six strands of fiber to each node, with two strands active and four strands
reserved for future services. We believe hybrid fiber-optic coaxial architecture
provides higher capacity, superior signal quality, greater network reliability,
reduced operating costs and more reserve capacity for the addition of future
services than traditional coaxial network design.

     Two-way communications capability permits customers to send and receive
signals over the cable network so that interactive services, such as
video-on-demand, are accessible and high-speed Internet access does not require
a separate telephone line. This capability also positions us to offer cable
telephony, using either Internet protocol telephony as it becomes commercially
feasible, or the traditional switching technologies that are currently
available. We believe two-way communications capability, together with hybrid
fiber-optic coaxial architecture, enhances a cable network's ability to provide
advanced telecommunications services.

     The AT&T systems were served by 162 headends as of June 30, 2001. We
believe that fiber-optics and advanced transmission technologies make it cost
effective to consolidate headends, allowing us to realize operating efficiencies
and resulting in lower fixed capital costs on a per home basis as we introduce
new products and services. We intend to eliminate 144 headends so that all of
our customers will be served by 18 headends, or an average of approximately
44,400 basic subscribers per headend.

     As part of our cable network upgrade program, we plan to deploy
approximately 5,000 route miles of fiber-optic cable to create large regional
fiber-optic networks with the potential to provide advanced telecommunications
services. We expect to construct our regional cable networks with excess
fiber-optic capacity to accommodate new and expanded products and services.

     We expect to spend approximately $60 million in the second half of 2001,
and $150 million and $145 million in 2002 and 2003, respectively, to fund our
capital expenditures for our cable systems, including our cable network upgrade
program and network maintenance.

Marketing, Programming and Customer Rates

     Sales and Marketing

     We seek to be the premier provider of entertainment, information and
telecommunications services in the markets we serve. Our marketing programs and
campaigns offer a variety of cable services creatively packaged and tailored to
appeal to each of our local markets and to segments within each market. We
survey our customers to ensure that we are meeting their demands and our
customer surveys keep us abreast of our competition so that we can effectively
counter competitors' service offerings and promotional campaigns.

     We use a coordinated array of marketing techniques to attract and retain
customers and to increase premium service penetration, including door-to-door
and direct mail solicitation, telemarketing, media advertising,

                                     - 59 -



local promotional events, typically sponsored by programming services and
cross-channel promotion of new services and pay-per-view.

     We build awareness of our brand through a variety of promotional campaigns.
As a result of our branding efforts, our emphasis on customer service and our
investments in the cable network, we believe we develop a reputation for
quality, reliability and timely introduction of new products and services.

     We invest a significant amount of time, effort and financial resources in
the training and evaluation of our marketing professionals and customer sales
representatives. Our customer sales representatives customize their sales
presentation to fit each of our customers' specific needs by conducting focused
consumer research and are given the incentive to use their frequent contact with
our customers as opportunities to sell our new products and services. As a
result, we believe we can accelerate the introduction of new products and
services to our customers and achieve high success rates in attracting and
retaining customers.

     Programming Supply

     We obtain basic and premium programming for our cable systems from program
suppliers whose compensation is typically based on a fixed fee per customer.
Programming contracts are generally for fixed periods and are subject to
negotiated renewal. Some program suppliers provide volume discount pricing
structures or offer marketing support. Upon our acquisitions of the AT&T
systems, all of their existing programming contracts terminated. Our manager,
through a wholly-owned subsidiary, is a member of the National Cable Television
Cooperative, Inc. ("NCTC"), a programming consortium consisting of small to
medium-sized multiple system operators serving, in the aggregate, over twelve
million cable subscribers. The consortium helps create efficiencies in the areas
of obtaining and administering programming contracts, as well as securing more
favorable programming rates and contract terms for small to medium-sized cable
operators. We may join the NCTC to secure certain programming for our cable
systems. Our manager is in the process of negotiating contracts that will enable
us to secure other programming on a direct basis with programming suppliers or
indirectly through our manager. We believe such arrangements would enable us to
obtain such programming at more favorable rates than we would be able to obtain
on our own.

     We expect our programming costs to increase in the future due to additional
programming being provided to our customers, increased costs to purchase
programming, inflationary increases and other factors affecting the cable
television industry. Although we will legally be able to pass through expected
increases in our programming costs to customers, there can be no assurance that
the marketplace will allow us to do so.

     Our manager has retransmission consent agreements with many of the
broadcast stations carried on our cable systems. Some of those agreements permit
the inclusion of subsequently acquired systems. In other cases, we may be
required to obtain the consent of the broadcast station for continued carriage
or we may have to obtain a new retransmission consent agreement.

     Currently, there are over 200 cable programming networks carried or seeking
to be carried on our cable systems. We expect to use the analog and digital
channel capacity resulting from our capital improvement program to negotiate
favorable long-term contracts with our programming suppliers and utilize other
financial arrangements to offset programming cost increases.

     Customer Rates

     Monthly customer rates for services vary from market to market, primarily
according to the amount of programming provided. As of June 30, 2001, the AT&T
systems' monthly basic service rates for residential customers ranged from $6.35
to $33.13; the combined monthly basic and expanded basic service rates for
residential customers ranged from $18.05 to $37.76; and per-channel premium
service rates, not including special promotions, ranged from $1.45 to $14.30 per
service.

     A one-time installation fee, which may be wholly or partially waived during
a promotional period, is usually charged to new customers. Monthly fees for
converters and remote control tuning devices, and administrative fees for
delinquent payments for service, are also charged. Customers are typically free
to discontinue service at any time without additional charge and may be charged
a reconnection fee to resume service. Commercial

                                     - 60 -



customers, such as hotels, motels and hospitals, are charged negotiated monthly
fees and a non-recurring fee for the installation of service. Multiple dwelling
units, which include commercial customers as well as condominiums and apartment
complexes, may be offered a bulk rate in exchange for single-point billing and
basic service to all units.

Franchises

     Cable systems are generally operated under non-exclusive franchises granted
by local governmental authorities. These franchises typically contain many
conditions, such as: time limitations on commencement and completion of
construction; conditions of service, including number of channels, types of
programming and the provision of free service to schools and other public
institutions; and the granting of insurance and indemnity bonds by the cable
operator. Many of the provisions of local franchises are subject to federal
regulation under the Communications Act of 1934, as amended.

     Our cable systems are subject to 373 franchises. These franchises, which
are non-exclusive, provide for the payment of fees to the issuing authority. In
most of the cable systems, such franchise fees are passed through directly to
the customers. The Cable Communications Policy Act of 1984 prohibits franchising
authorities from imposing franchise fees in excess of 5% of gross revenues and
also permits the cable operator to seek renegotiation and modification of
franchise requirements if warranted by changed circumstances.

     Substantially all of the basic subscribers of our cable systems are in
service areas that require a franchise. The table below groups the franchises of
the AT&T systems by year of expiration and presents the approximate number and
percentage of basic subscribers for each group as of June 30, 2001.



                                                                                       Number of       Percentage of
                                                    Number of      Percentage of         Basic          Total Basic
Year of Franchise Expiration                       Franchises     Total Franchises    Subscribers       Subscribers
- ----------------------------                       ----------     ----------------    -----------       -----------
                                                                                                 
2001 through 2004 ...............................       119              32%             216,000             27%
2005 and thereafter .............................       254              68%             584,000             73%
                                                   ----------     ----------------    -----------       -----------
                  Total .........................       373             100%             800,000            100%
                                                   ==========     ================    ===========       ===========


Competition

     We, like most cable systems, compete on the basis of several factors,
including price and the quality and variety of services offered. We face
competition from various communications and entertainment providers, the number
and type of which we expect to increase as we expand the products and services
offered over our broadband network. We believe our ability to package multiple
services, such as digital television and high-speed Internet access, is an
advantage in our competitive business environment.

     Providers of Broadcast Television and Other Entertainment

     The extent to which a cable system competes with over-the-air broadcasting,
which provides signals that a viewer is able to receive directly, depends upon
the quality and quantity of the broadcast signals available by direct antenna
reception compared to the quality and quantity of such signals and alternative
services offered by a cable system. Cable systems also face competition from
alternative methods of distributing and receiving television signals and from
other sources of entertainment such as live sporting events, movie theaters and
home video products, including videotape recorders and videodisc players. In
recent years, the FCC has adopted policies authorizing new technologies and a
more favorable operating environment for certain existing technologies that
provide, or may provide, substantial additional competition for cable systems.
The extent to which a cable television service is competitive depends in
significant part upon the cable system's ability to provide a greater variety of
programming, superior technical performance and superior customer service than
are available over the air or through competitive alternative delivery sources.

     Direct Broadcast Satellite Providers

     Individuals can purchase home satellite dishes, which allow them to receive
satellite-delivered broadcast and nonbroadcast program services, commonly known
as DBS, that formerly were available only to cable television subscribers.
According to recent government and industry reports, conventional, medium and
high-power satellites

                                     - 61 -



currently provide video programming services to approximately 16.0 million
individual households, condominiums, apartments and office complexes in the
United States.

     DBS service can be received virtually anywhere in the continental United
States through the installation of a small roof top or side-mounted antenna, and
it is particularly attractive in areas where a cable plant has not been
constructed or where it is not cost effective to construct cable television
facilities. DBS systems use video compression technology to increase channel
capacity and digital technology to improve the quality of the signals
transmitted to their customers. DBS service is being heavily marketed on a
nationwide basis by several service operators. We believe our digital cable
service is competitive with the programming, channel capacity and the digital
quality of signals delivered to customers by DBS systems.

     Two major companies, DirecTV and Echostar, are currently providing
nationwide high-power DBS services, which typically offer to their customers
more than 300 channels of programming, including programming similar to that
provided by cable systems. Pursuant to legislation enacted in November 1999, DBS
operators have begun to deliver local broadcast signals. This change in law
eliminated a significant competitive advantage which cable system operators had
over DBS operators, as previously DBS operators were not permitted to retransmit
local broadcast signals. DirecTV and Echostar now deliver local broadcast
signals in a number of the largest markets and we believe they plan to expand
such carriage to many more markets. The FCC has adopted rules effective January
2002 which place a must-carry requirement on DBS operators in any market where
they retransmit one or more local signals. The current capacity limitations of
satellite technology may limit the DBS operators' ability to comply with these
must-carry requirements. A judicial challenge to the January 2002 requirement on
the grounds that it is unconstitutional is pending. These companies and others
are also developing ways to bring advanced communications services to their
customers. They are currently offering satellite-delivered high-speed Internet
access services with a telephone return path and are beginning to provide true
two-way interactivity. We are unable to predict the effects these competitive
developments might have on our business and operations.

     Multichannel Multipoint Distribution Systems

     Multichannel multipoint distribution systems deliver programming services
over microwave channels licensed by the FCC and received by subscribers with
special antennas. These wireless cable systems are less capital intensive and
subject to fewer regulatory requirements than cable television systems, and are
not required to obtain local franchises or pay franchise fees. To date, the
ability of wireless cable services to compete with cable systems has been
limited by a channel capacity of up to 35 channels and the need for unobstructed
line-of-sight over-the-air transmission. Although relatively few wireless cable
systems in the United States are currently in operation or under construction,
virtually all markets have been licensed or tentatively licensed. The use of
digital compression technology, and the FCC's recent amendment to its rules to
permit reverse path or two-way transmission over wireless facilities, may enable
multichannel multipoint distribution systems to deliver more channels and
additional services, including Internet related services. Digital compression
technology refers to the conversion of the standard video signal into a digital
signal and the compression of that signal to facilitate multiple channel
transmissions through a single channel's signal.

     Private Cable Television Systems

     Private cable television systems compete with conventional cable television
systems for the right to service condominiums, apartment complexes and other
multiple unit residential developments. The operators of these private systems,
known as satellite master antenna television (SMATV) systems, provide improved
reception of local television stations and several of the same
satellite-delivered programming services offered by franchised cable systems.
SMATV system operators often enter into exclusive agreements with apartment
building owners or homeowners' associations that preclude franchised cable
television operators from serving residents of such private complexes and
typically are not subject to regulation like local franchised cable operators.
However, the Cable Communications Policy Act of 1984 gives franchised cable
operators the right to use existing compatible easements within their franchise
areas on nondiscriminatory terms and conditions. Accordingly, where there are
preexisting compatible easements, cable operators may not be unfairly denied
access or discriminated against with respect to access to the premises served by
those easements. Conflicting judicial decisions have been issued interpreting
the scope of the access right granted by the Cable Communications Policy Act of
1984, particularly with respect to easements located entirely on private
property. Under the Telecommunications Act of 1996, satellite master antenna
television systems can interconnect non-commonly owned buildings without having
to comply with local, state and federal

                                     - 62 -



regulatory requirements that are imposed upon cable systems providing similar
services, as long as they do not use public rights of way. The FCC has held that
the latter provision is not violated so long as interconnection across public
rights of way is provided by a third party.

     Traditional Overbuilds

     Cable television systems are operated under non-exclusive franchises
granted by local authorities. More than one cable system may legally be built in
the same area. Franchising authorities have from time to time granted additional
franchises to other companies, including other cable operators or telephone
companies, and these additional franchises might contain terms and conditions
more favorable than those afforded to the incumbent cable operator. In addition,
entities willing to establish an open video system, under which they offer
unaffiliated programmers non-discriminatory access to a portion of the system's
cable system, may be able to avoid significant local franchising requirements.
Well financed businesses from outside the cable industry, such as public
utilities which already possess or are developing fiber-optic and other
transmission facilities in the areas they serve, may over time become
competitors. We believe that various entities are currently offering cable
service to an estimated 10% of the homes passed in the service areas of our
cable systems' franchises.

     Internet Access

     We offer high-speed Internet access in many of our cable systems. These
cable systems will compete with a number of other companies, many of which have
substantial resources, such as existing Internet service providers, commonly
known as ISP's, and local and long distance telephone companies.

     Recently, a number of ISP's have asked local authorities and the FCC to
give them rights of access to cable systems' broadband infrastructure so that
they can deliver their services directly to cable systems' customers. Many local
franchising authorities have been examining the issue and a few have required
cable operators to provide such access. Several Federal courts have ruled that
localities are not authorized to require such access. The FCC has initiated an
inquiry into the appropriate regulatory treatment of Internet offered on cable
systems.

     The deployment of digital subscriber line technology, known as DSL, allows
Internet access to subscribers at data transmission speeds equal to or greater
than that of modems over conventional telephone lines, putting it in direct
competition with cable modem service. Numerous companies, including telephone
companies, have introduced DSL service and certain telephone companies are
seeking to provide high-speed broadband services, including interactive online
services, without regard to present service boundaries and other regulatory
restrictions. We are unable to predict the likelihood of success of competing
online services or what impact these competitive ventures may have on our
business operations.

     Other Competition

     The FCC has authorized a new interactive television service which permits
non-video transmission of information between an individual's home and
entertainment and information service providers. This service, which can be used
by direct broadcast satellite systems, television stations and other video
programming distributors, including cable television systems, is an alternative
technology for the delivery of interactive video services. It does not appear at
the present time that this service will have a material impact on the operations
of cable television systems.

     The FCC has allocated spectrum in the 28GHz range for a new multichannel
wireless service that can be used to provide video and telecommunications
services. The FCC completed the process of awarding licenses to use this
spectrum via a market-by-market auction. We do not know whether such a service
would have a material impact on the operations of cable television systems.


     The 1996 Telecom Act directed the FCC to establish, and the FCC has
adopted, regulations and policies for the issuance of licenses for digital
television to incumbent television broadcast licensees. Digital television can
deliver high definition television pictures and multiple digital-quality program
streams, as well as CD-quality audio programming and advanced digital services,
such as data transfer or subscription video. The FCC also has authorized
television broadcast stations to transmit textual and graphic information that
may be useful to both

                                     - 63 -




consumers and businesses. The FCC also permits commercial and noncommercial FM
stations to use their subcarrier frequencies to provide non-broadcast services,
including data transmission.

     Advances in communications technology, as well as changes in the
marketplace and the regulatory and legislative environment, are constantly
occurring. Thus, it is not possible to predict the competitive effect that
ongoing or future developments might have on the cable industry.

Employees

     As of June 30, 2001, the AT&T systems employed 1,589 full-time employees
and 32 part-time employees. Approximately 6.9% of our cable systems' employees
are represented by unions but are not covered by any collective bargaining
agreements. Under the asset purchase agreements relating to our acquisitions of
the AT&T systems, we were not required to assume any obligations under any
collective bargaining agreements existing prior to such acquisitions. However,
we are required to negotiate in good faith with the labor unions regarding a new
labor contract.

Properties

     We own real property housing our regional call centers in the states of
Georgia, Iowa and Missouri, as well as numerous locations for business offices
and warehouses throughout the operating regions of our cable systems. We
currently lease space for their other regional call centers in the states of
Georgia, Illinois, Iowa and Missouri. We also lease additional locations for
business offices and warehouses throughout the operating regions. Our headends,
signal reception sites and microwave facilities are located on owned and leased
parcels of land, and we generally own the towers on which certain of our
equipment is located. We own most of our service vehicles. We believe that our
properties, both owned and leased, are in good condition and are suitable and
adequate for our existing and future operations based on our current business
plan.

     Our cable television plant and related equipment generally are attached to
utility poles under pole rental agreements with local public utilities, although
in some areas the distribution cable is buried in underground ducts or trenches.
The physical components of the cable systems require maintenance and periodic
upgrading to improve system performance and capacity.

Legal Matters

     We are not currently a party to any material legal proceedings. The sellers
of the AT&T systems have from time to time been subject to various legal
proceedings. We did not assume liability for any pending legal proceeding that
involves the AT&T systems and we have been indemnified by the sellers of the
AT&T systems against liabilities arising from or relating to the operation of
the AT&T systems prior to the dates that we completed the acquisitions of the
AT&T systems. If any pending legal proceeding known to us to which the sellers
of the AT&T systems are a party is determined adversely to the sellers or to us,
and our indemnification rights are unavailable for any reason, we believe that
none of such proceedings would have a material adverse effect on our
consolidated financial condition or results of operations.

                                     - 64 -



                           LEGISLATION AND REGULATION

General

     A federal law known as the Communications Act of 1934, as amended (the
"Communications Act"), establishes a national policy to guide the regulation,
development and operation of cable communications systems. In 1996, a
comprehensive amendment to the Communications Act became effective and is
expected to promote competition and decrease governmental regulation of various
communications industries, including the cable television industry. However,
until the desired competition develops, various federal, state and local
governmental units will have broad regulatory authority and responsibilities
over telecommunications and cable television matters. The courts, especially the
federal courts, will continue to play an important oversight role as the
statutory and regulatory provisions are interpreted and enforced by the various
federal, state and local governmental units.

     The Communications Act allocates principal responsibility for enforcing the
federal policies between the Federal Communications Commission (the "FCC"),
state and local governmental authorities. The FCC and state regulatory agencies
regularly conduct administrative proceedings to adopt or amend regulations
implementing the statutory mandate of the Communications Act. At various times,
interested parties to these administrative proceedings challenge the new or
amended regulations and policies in the courts with varying levels of success.
We expect that further court actions and regulatory proceedings will occur and
will refine the rights and obligations of various parties, including the
government, under the Communications Act. The results of these judicial and
administrative proceedings may materially affect the cable industry and our
business and operations. In the following paragraphs, we summarize the federal
laws and regulations materially affecting the growth and operation of the cable
industry. We also provide a brief description of certain state and local laws.

Federal Regulation

     The Communications Act and the regulations and policies of the FCC affect
significant aspects of our cable system operations, including:

     .    subscriber rates;

     .    the content of the programming we offer to subscribers, as well as the
          way we sell our program packages to subscribers;

     .    the use of our cable systems by the local franchising authorities, the
          public and other unrelated companies;

     .    our franchise agreements with local governmental authorities;

     .    cable system ownership limitations and prohibitions; and

     .    our use of utility poles and conduit.

Subscriber Rates

     The Communications Act and the FCC's regulations and policies limit the
ability of cable systems to raise rates for basic services and equipment. No
other rates can be regulated. Federal law exempts cable systems from rate
regulation of cable services and customer equipment in communities that are
subject to effective competition, as defined by federal law.

     Where there is no effective competition to the cable operator's services,
federal law gives local franchising authorities the right to regulate the rates
charged by the operator for:

     .    the lowest level of programming service offered by cable operator,
          typically called basic service, which includes the local broadcast
          channels and any public access or governmental channels that are
          required by the operator's franchise;

                                     - 65 -



     .    the installation of cable service and related service calls; and

     .    the sale and lease of equipment used by subscribers to receive basic
          service, such as converter boxes and remote control units.

     Local franchising authorities who wish to regulate basic service rates and
related installation and equipment rates must first obtain FCC certification to
regulate by following a simplified FCC certification process and agreeing to
follow established FCC rules and policies when regulating the operator's rates.

     Several years ago, the FCC adopted detailed rate regulations, guidelines
and rate forms that a cable system operator and the local franchising authority
must use in connection with the regulation of basic service and equipment rates.
The FCC adopted a benchmark methodology as the principal method of regulating
rates. However, if this methodology produces unacceptable rates, the operator
may also justify rates using a detailed cost-of-service methodology. The FCC's
rules also require franchising authorities to regulate installation and
equipment rates on the basis of actual cost plus a reasonable profit, as defined
by the FCC.

     If the local franchising authority concludes that an operator's rates are
too high under the FCC's rate rules, the local franchising authority may require
the operator to reduce rates and to refund overcharges to subscribers, with
interest. The operator may appeal adverse local rate decisions to the FCC.

     The FCC's regulations allow an operator to modify regulated rates on a
quarterly or annual basis to account for changes in:

     .    the number of regulated channels;

     .    inflation; and

     .    certain external costs, such as franchise and other governmental fees,
          copyright and retransmission consent fees, taxes, programming fees and
          franchise-related obligations.

     The FCC's regulations also allow an operator to modify regulated rates to
reflect the costs of a significant system upgrade.

     The Communications Act and the FCC's regulations also:

     .    require operators to charge uniform rates throughout each franchise
          area that is not subject to effective competition;

     .    prohibit regulation of non-predatory bulk discount rates offered by
          operators to subscribers in commercial and residential developments;
          and

     .    permit regulated equipment rates to be computed by aggregating costs
          of broad categories of equipment at the franchise, system, regional or
          company level.

Content Requirements

     The Communications Act and the FCC's regulations contain broadcast signal
carriage requirements that allow local commercial television broadcast stations:

     .    to elect once every three years to require a cable system to carry the
          station, subject to certain exceptions; or

     .    to negotiate with us on the terms pursuant to which we carry the
          station on our cable system, commonly called retransmission consent.

                                     - 66 -



     The Communications Act requires a cable operator to devote up to one-third
of its activated channel capacity for the mandatory carriage of local commercial
television stations. The Communications Act also gives local non-commercial
television stations mandatory carriage rights; however, such stations are not
given the option to negotiate retransmission consent for the carriage of their
signals by cable systems. Additionally, cable systems must obtain retransmission
consent for:

     .    all distant commercial television stations, except for commercial
          satellite-delivered independent superstations such as WGN;

     .    commercial radio stations; and

     .    certain low-power television stations.

     The FCC has recently completed an administrative proceeding to consider the
requirements for mandatory carriage of digital television signals offered by
local television broadcasters. Under the new regulations, local television
broadcast stations transmitting solely in a digital format are entitled to
request carriage in their choice of digital or converted analog format. Stations
transmitting in both digital and analog formats, which is permitted during the
current several-year transition period, have no carriage rights for the digital
format during the transition unless and until they turn in their analog channel.
The FCC is continuing to examine this issue. We are unable to predict the impact
of these new carriage requirements on the operations of our cable systems.

     The Communications Act requires our cable systems, other than those systems
which are subject to effective competition, to permit subscribers to purchase
video programming we offer on a per channel or a per program basis without the
necessity of subscribing to any tier of service other than the basic cable
service tier. However, we are not required to comply with this requirement until
October 2002 for any of our cable systems that do not have addressable converter
boxes or that have other substantial technological limitations. Many of our
cable systems do not have the technological capability to offer programming in
the manner required by the statute and thus currently are exempt from complying
with the requirement. We anticipate having significant capital expenditures in
order for us to meet this requirement. We are unable to predict whether the full
implementation of this statutory provision in October 2002 will have a material
impact on the operation of our cable systems.

     To increase competition between cable operators and other video program
distributors, the Communications Act and the FCC's regulations:

     .    preclude any satellite video programmer affiliated with a cable
          company, or with a common carrier providing video programming directly
          to its subscribers, from favoring an affiliated company over
          competitors;

     .    require such programmers to sell their programming to other
          unaffiliated video program distributors; and

     .    limit the ability of such programmers to offer exclusive programming
          arrangements to their related parties.

     The Communications Act and the FCC's regulations contain restrictions on
the transmission by cable operators of obscene or indecent programming.
Transmission of obscene programming is prohibited. Cable operators must, upon
request, fully block both the video and audio portion of indecent programming.
Rules allowing cable operators, alternatively, to carry such programming
"unblocked" during late-night safe harbor periods were struck down by a
three-judge federal district court as unconstitutional. The United States
Supreme Court recently affirmed the lower court's decision.

     The FCC actively regulates other aspects of our programming, involving such
areas as:

     .    our use of syndicated and network programs and local sports broadcast
          programming;

     .    advertising in children's programming;

                                     - 67 -



     .    political advertising;

     .    origination cablecasting;

     .    sponsorship identification; and

     .    closed captioning of video programming.

Use of Our Cable Systems by the Government and Unrelated Third Parties

     The Communications Act allows local franchising authorities and unrelated
third parties to have access to our cable systems' channel capacity for their
own use. For example, it:

     .    permits franchising authorities to require cable operators to set
          aside channels for public, educational and governmental access
          programming; and

     .    requires a cable system with 36 or more activated channels to
          designate a significant portion of its channel capacity for commercial
          leased access by third parties to provide programming that may compete
          with services offered by the cable operator.

     The FCC regulates various aspects of third party commercial use of channel
capacity on our cable systems, including:

     .    the maximum reasonable rate a cable operator may charge for third
          party commercial use of the designated channel capacity;

     .    the terms and conditions for commercial use of such channels; and

     .    the procedures for the expedited resolution of disputes concerning
          rates or commercial use of the designated channel capacity.

     The FCC has from time to time received petitions from Internet service
providers to require access to our cable systems. We cannot predict if these or
other similar proposals will be adopted, or, if adopted, whether they will have
an adverse impact on our business and operations.

Franchise Matters

     We have non-exclusive franchises in virtually every community in which we
operate that authorize us to construct, operate and maintain our cable systems.
Although franchising matters are normally regulated at the local level through a
franchise agreement or a local ordinance, the Communications Act provides
oversight and guidelines to govern our relationship with local franchising
authorities.

     For example, the Communications Act:

     .    affirms the right of franchising authorities, which may be state or
          local, depending on the practice in individual states, to award one or
          more franchises within their jurisdictions;

     .    generally prohibits us from operating in communities without a
          franchise;

     .    encourages competition with existing cable systems by:

          .    allowing municipalities to operate their own cable systems
               without franchises, and

          .    preventing franchising authorities from granting exclusive
               franchises or from unreasonably refusing to award additional
               franchises covering an existing cable system's service area;


                                     - 68 -



     .    permits local authorities, when granting or renewing our franchises,
          to establish requirements for cable-related facilities and equipment,
          but prohibits franchising authorities from establishing requirements
          for specific video programming or information services other than in
          broad categories;

     .    permits us to obtain modification of our franchise requirements from
          the franchise authority or by judicial action if warranted by
          commercial impracticability; and

     .    generally prohibits franchising authorities from:

          .    imposing requirements during the initial cable franchising
               process or during franchise renewal that require, prohibit or
               restrict us from providing telecommunications services,

          .    imposing franchise fees on revenues we derive from providing
               telecommunications services over our cable systems,

          .    restricting our use of any type of subscriber equipment or
               transmission technology, and

          .    limits our payment of franchise fees to the local franchising
               authority to 5.0% of our gross revenues derived from providing
               cable services over our cable system.

     The Communications Act contains renewal procedures designed to protect us
against arbitrary denials of renewal of our franchises although, under certain
circumstances, the franchising authority could deny us a franchise renewal.
Moreover, even if our franchise is renewed, the franchising authority may seek
to impose upon us new and more onerous requirements, such as significant
upgrades in facilities and services or increased franchise fees as a condition
of renewal. Similarly, if a franchising authority's consent is required for the
purchase or sale of our cable system or franchise, the franchising authority may
attempt to impose more burdensome or onerous franchise requirements on us in
connection with a request for such consent. Historically, cable operators
providing satisfactory services to their subscribers and complying with the
terms of their franchises have almost always obtained franchise renewals. We
believe that we have generally met the terms of our franchises and have provided
quality levels of service. We anticipate that our future franchise renewal
prospects generally will be favorable.

     Various courts have considered whether franchising authorities have the
legal right to limit the number of franchises awarded within a community and to
impose substantive franchise requirements. These decisions have been
inconsistent and, until the U.S. Supreme Court rules definitively on the scope
of cable operators' First Amendment protections, the legality of the franchising
process generally and of various specific franchise requirements is likely to be
in a state of flux.

Ownership Limitations

     The Communications Act generally prohibits us from owning or operating a
satellite master antenna television system or multichannel multipoint
distribution system in any area where we provide franchised cable service and do
not have effective competition, as defined by federal law. We may, however,
acquire and operate a satellite master antenna television system in our existing
franchise service areas if the programming and other services provided to the
satellite master antenna television system subscribers are offered according to
the terms and conditions of our local franchise agreement.

     The Communications Act also authorizes the FCC to adopt nationwide limits
on the number of subscribers under the control of a cable operator. The FCC
recently reconsidered its cable ownership regulations and:

     .    changed its subscriber ownership limit to 30% of subscribers to
          multi-channel video programming distributors nationwide, but
          maintained its voluntary stay on enforcement of that limitation
          pending further action;

     .    reaffirmed its subscriber ownership information reporting rules that
          require any person holding an attributable interest, as defined by FCC
          rules, in cable systems reaching 20% or more of homes passed

                                     - 69 -



          by cable plant nationwide to notify the FCC of any incremental change
          in that person's cable ownership interests;

     .    retained its 5% voting stock attribution benchmark;

     .    raised the passive investor voting stock benchmark from 10% to 20%;
          and

     .    adopted a new equity/debt rule that will attribute any interest of
          over 33% of the total assets, i.e., debt plus equity, voting or
          nonvoting, of an entity.

     The Communications Act and FCC regulations also impose limits on the number
of channels that can be occupied on a cable system by a video programmer in
which a cable operator has an interest. A federal appellate court affirmed the
statutory ownership restrictions, but overturned the FCC's revised 30%
subscriber ownership limitation and the rule regarding the number of channels on
a cable system which can be occupied by programming affiliated with the cable
operator on the basis that they do not pass constitutional muster. These matters
have been sent back to the FCC for further proceedings.

     The 1996 amendments to the Communications Act eliminated the statutory
prohibition on the common ownership, operation or control of a cable system and
a television broadcast station in the same service area. The identical FCC
regulation remains in place although the FCC has eliminated its regulatory
restriction on cross-ownership of cable systems and national broadcasting
networks.

     The 1996 amendments to the Communications Act also made far-reaching
changes in the relationship between local telephone companies and cable service
providers. These amendments:

     .    eliminated federal legal barriers to competition in the local
          telephone and cable communications businesses, including allowing
          local telephone companies to offer video services in their local
          telephone service areas;

     .    preempted legal barriers to telecommunications competition that
          previously existed in state and local laws and regulations;

     .    set basic standards for relationships between telecommunications
          providers; and

     .    generally limited acquisitions and prohibited joint ventures between
          local telephone companies and cable operators in the same market.

     Local telephone companies may provide service as traditional cable
operators with local franchises or they may opt to provide their programming
over open video systems, subject to certain conditions, including, but not
limited to, setting aside a portion of their channel capacity for use by
unaffiliated program distributors on a non-discriminatory basis. The decision as
to whether an operator of an open video system must obtain a local franchise is
left to each community.

Pole Attachment Regulation

     The Communications Act requires the FCC to regulate the rates, terms and
conditions imposed by public utilities, other than municipally- or
cooperatively-owned utilities, for cable systems' use of utility pole and
conduit space unless state authorities have demonstrated to the FCC that they
adequately regulate pole attachment rates, as is the case in states in which we
operate. In the absence of state regulation, the FCC administers pole attachment
rates on a formula basis. The FCC's current rate formula governs the maximum
rate utilities may charge for attachments to their poles and conduit by cable
operators providing only cable services. The FCC also adopted a second rate
formula that governs the maximum rate utilities may charge for attachments to
their poles and conduit by companies providing telecommunications services,
including cable operators which provide such services.


     Any resulting increase in attachment rates due to the FCC's new rate
formula will be phased in over a five-year period in equal annual increments,
beginning in February 2001. A federal appellate court generally rejected


                                     - 70 -



challenges to these new rules. However, there was one significant exception,
i.e., the court found that the provision of Internet access by a cable system
was neither a cable service or a telecommunications service, thus the FCC lacked
authority to regulate pole attachment rates for cable systems which offer
Internet access. The Supreme Court is reviewing this decision. We are unable to
predict the ultimate impact of any revised FCC rate formula or of any new pole
attachment rate regulations on our business and operations.

Other Regulatory Requirements of the Communications Act and the FCC

     The FCC has adopted cable inside wiring rules to provide a more specific
procedure for the disposition of residential home wiring and internal building
wiring that belongs to an incumbent cable operator that is forced by the
building owner to terminate its cable services in a building with multiple
dwelling units. The FCC is also considering additional rules relating to inside
wiring that, if adopted, may disadvantage incumbent cable operators.

     The Communications Act includes provisions, among others, regulating and
the FCC actively regulates other parts of our cable operations, involving such
areas as:

     .    equal employment opportunity;

     .    consumer protection and customer service;

     .    technical standards and testing of cable facilities;

     .    consumer electronics equipment compatibility;

     .    registration of cable systems;

     .    maintenance of various records and public inspection files;

     .    microwave frequency usage; and

     .    antenna structure notification, marking and lighting.

     The FCC may enforce its regulations through the imposition of fines, the
issuance of cease and desist orders or the imposition of other administrative
sanctions, such as the revocation of FCC licenses needed to operate transmission
facilities often used in connection with cable operations. The FCC has ongoing
rulemaking proceedings that may change its existing rules or lead to new
regulations. We are unable to predict the impact that any further FCC rule
changes may have on our business and operations.

     Other bills and administrative proposals pertaining to cable communications
have previously been introduced in Congress or considered by other governmental
bodies over the past several years. It is probable that Congress and other
governmental bodies will make further attempts relating to the regulation of
cable communications services.

Copyright

     Our cable systems typically include in their channel line-ups local and
distant television and radio broadcast signals, which are protected by the
copyright laws. We generally do not obtain a license to use this programming
directly from the owners of the programming, but instead comply with an
alternative federal compulsory copyright licensing process. In exchange for
filing certain reports and contributing a percentage of our revenues to a
federal copyright royalty pool, we obtain blanket permission to retransmit the
copyrighted material carried on these broadcast signals. The nature and amount
of future copyright payments for broadcast signal carriage cannot be predicted
at this time.

     In a report to Congress, the U.S. Copyright Office recommended that
Congress make major revisions to both the cable television and satellite
compulsory licenses. Congress recently modified the satellite compulsory license
in a manner that permits DBS providers to become more competitive with cable
operators like us. The



                                     - 71 -



possible simplification, modification or elimination of the cable communications
compulsory copyright license is the subject of continuing legislative review.
The elimination or substantial modification of the cable compulsory license
could adversely affect our ability to obtain suitable programming and could
substantially increase the cost of programming that remains available for
distribution to our subscribers. We are unable to predict the outcome of this
legislative activity.

     Copyrighted music performed in programming supplied to cable television
systems by pay cable networks and basic cable networks is licensed by the
networks through private agreements with the major performing rights
organizations in the United States. These organizations offer through to the
viewer licenses to the cable networks which cover the retransmission of the
cable networks' programming by cable television systems to their customers.

     Our cable systems also utilize music in other programming and advertising
that we provide to subscribers. The rights to use this music are controlled by
various music performing rights organizations from which performance licenses
must be obtained. Although we cannot predict the amount of any license fees we
may be required to pay for future use of music, we do not believe such license
fees will be significant to our financial position, results of operations or
liquidity.

State and Local Regulation

     Our cable systems use local streets and rights-of-way. Consequently, we
must comply with state and local regulation, which is typically imposed through
the franchising process. Our cable systems generally are operated in accordance
with non-exclusive franchises, permits or licenses granted by a municipality or
other state or local government entity. Our franchises generally are granted for
fixed terms and in many cases are terminable if we fail to comply with material
provisions. The terms and conditions of our franchises vary materially from
jurisdiction to jurisdiction. Each franchise generally contains provisions
governing:

     .    franchise fees;

     .    franchise term;

     .    system construction and maintenance obligations;

     .    system channel capacity;

     .    design and technical performance;

     .    customer service standards;

     .    sale or transfer of the franchise;

     .    territory of the franchise;

     .    indemnification of the franchising authority;

     .    use and occupancy of public streets; and

     .    types of cable services provided.

     A number of states subject cable systems to the jurisdiction of centralized
state governmental agencies, some of which impose regulation of a character
similar to that of a public utility. Attempts in other states to regulate cable
systems are continuing and can be expected to increase. To date, other than
Delaware, no state in which we operate has enacted such state-level regulation.
State and local franchising jurisdiction is not unlimited; however, it must be
exercised consistently with federal law. The Communications Act immunizes
franchising authorities from monetary damage awards arising from regulation of
cable systems or decisions made on franchise grants, renewals, transfers and
amendments.

                                     - 72 -



     The foregoing describes all material present and proposed federal, state
and local regulations and legislation affecting the cable industry. Other
existing federal regulations, copyright licensing, and, in many jurisdictions,
state and local franchise requirements, are currently the subject of judicial
proceedings, legislative hearings and administrative proposals which could
change, in varying degrees, the manner in which cable systems operate. Neither
the outcome of these proceedings nor their impact upon the cable industry or our
cable operations can be predicted at this time. We may be subject to additional
federal, state and local statutes and regulations if and when we begin to offer
telecommunications services.

                                     - 73 -



                                   MANAGEMENT

         Mediacom Communications is our sole voting member. Mediacom
Communications serves as manager of our operating subsidiaries. The executive
officers of Mediacom Broadband LLC and the executive officers and directors of
Mediacom Communications and Mediacom Broadband Corporation are:



    Name                                        Age    Position
    ----                                        ---    --------
                                                 
    Rocco B. Commisso ........................   51    Chairman and Chief Executive Officer of
                                                       Mediacom Broadband LLC and Mediacom
                                                       Communications and President, Chief
                                                       Executive Officer and Director of
                                                       Mediacom Broadband Corporation
    Mark E. Stephan ..........................   45    Senior Vice President, Chief Financial
                                                       Officer and Treasurer of Mediacom
                                                       Broadband LLC; Senior Vice President,
                                                       Chief Financial Officer, Treasurer and
                                                       Director of Mediacom Communications; and
                                                       Treasurer and Secretary of Mediacom
                                                       Broadband Corporation
    James M. Carey ...........................   50    Senior Vice President, Operations of
                                                       Mediacom Communications
    John G. Pascarelli .......................   40    Senior Vice President, Marketing and
                                                       Consumer Services of Mediacom
                                                       Communications
    Joseph Van Loan ..........................   59    Senior Vice President, Technology of
                                                       Mediacom Communications
    Italia Commisso Weinand ..................   48    Senior Vice President, Programming and
                                                       Human Resources and Secretary of Mediacom
                                                       Communications
    Charles J. Bartolotta ....................   46    Senior Vice President, Field Operations
                                                       of Mediacom Communications
    Calvin G. Craib ..........................   47    Senior Vice President, Business
                                                       Development of Mediacom Communications
    William I. Lees, Jr. .....................   43    Senior Vice President, Corporate
                                                       Controller of Mediacom Communications
    Craig S. Mitchell ........................   42    Director of Mediacom Communications
    William S. Morris III ....................   67    Director of Mediacom Communications
    Thomas V. Reifenheiser ...................   66    Director of Mediacom Communications
    Natale S. Ricciardi ......................   52    Director of Mediacom Communications
    Robert L. Winikoff .......................   55    Director of Mediacom Communications


     Rocco B. Commisso has 23 years of experience with the cable television
industry and has served as our Chairman and Chief Executive Officer since our
inception in April 2001 and our manager's Chairman and Chief Executive Officer
since founding its predecessor company in July 1995. Mr. Commisso has served as
President, Chief Executive Officer and Director of Mediacom Broadband
Corporation since its inception in May 2001. From 1986 to 1995, he served as
Executive Vice President, Chief Financial Officer and a director of Cablevision
Industries Corporation. Prior to that time, Mr. Commisso served as Senior Vice
President of Royal Bank of Canada's affiliate in the United States from 1981,
where he founded and directed a specialized lending group to

                                     - 74 -



media and communications companies. Mr. Commisso began his association with the
cable industry in 1978 at The Chase Manhattan Bank, where he was assigned to
manage the bank's lending activities to communications firms including the cable
industry. He serves on the boards of the National Cable Television Association,
Cable Television Laboratories, Inc. and C-SPAN. Mr. Commisso holds a Bachelor of
Science in Industrial Engineering and a Master of Business Administration from
Columbia University.

     Mark E. Stephan has 14 years of experience with the cable television
industry and has served as our Senior Vice President, Chief Financial Officer
and Treasurer since our inception in April 2001 and our manager's Senior Vice
President, Chief Financial Officer and Treasurer since the commencement of its
operations in March 1996. Mr. Stephan has served as Director of our manager
since its incorporation in November 1999 and as Treasurer and Secretary of
Mediacom Broadband since its inception in May 2001. From 1993 to February 1996,
Mr. Stephan served as Vice President of Finance for Cablevision Industries.
Prior to that time, Mr. Stephan served as Manager of the telecommunications and
media lending group of Royal Bank of Canada from 1987 to 1992.

     James M. Carey has 20 years of experience in the cable television industry.
Before joining our manager in September 1997, Mr. Carey was founder and
President of Infinet Results, a telecommunications consulting firm, from
December 1996. Mr. Carey served as Executive Vice President, Operations at
MediaOne Group from August 1995 to November 1996, where he was responsible for
MediaOne's Atlanta cable operations. Prior to that time, he served as Regional
Vice President of Cablevision Industries' Southern region. Mr. Carey is a member
of the board of directors of the American Cable Association.

     John G. Pascarelli has 21 years of experience in the cable television
industry. Before joining our manager in March 1998, Mr. Pascarelli served as
Vice President, Marketing for Helicon Communications Corporation from January
1996 to February 1998 and as Corporate Director of Marketing for Cablevision
Industries from 1988 to 1995. Prior to that time, Mr. Pascarelli served in
various marketing and system management capacities for Continental Cablevision,
Inc., Cablevision Systems and Storer Communications. Mr. Pascarelli is a member
of the board of directors of the Cable Television Administration and Marketing
Association.

     Joseph Van Loan has 29 years of experience in the cable television
industry. Before joining our manager in November 1996, Mr. Van Loan served as
Senior Vice President, Engineering for Cablevision Industries from 1990. Prior
to that time, he managed a private telecommunications consulting practice
specializing in domestic and international cable television and broadcasting and
served as Vice President, Engineering for Viacom Cable. Mr. Van Loan received
the 1986 Vanguard Award for Science and Technology from the National Cable
Television Association.

     Italia Commisso Weinand has 25 years of experience in the cable television
industry. Before joining our manager in April 1996, Ms. Weinand served as
Regional Manager for Comcast Corporation from July 1985. Prior to that time, Ms.
Weinand held various management positions with Tele-Communications, Times Mirror
Cable and Time Warner. She serves on the board of directors of the National
Cable Television Cooperative, Inc., a programming consortium consisting of small
to medium-sized multiple system operators. Ms. Weinand is the sister of Mr.
Commisso.

     Charles J. Bartolotta has 19 years of experience in the cable television
industry. Before joining our manager in October 2000, Mr. Bartolotta served as
Division President for AT&T Broadband, LLC from July 1998, where he was
responsible for managing an operating division serving nearly three million
customers. He served as Regional Vice President of Tele-Communications, Inc.
from January 1997 and as Vice President and General Manager for TKR Cable
Company from 1989. Prior to that time, Mr. Bartolotta held various management
positions with Cablevision Systems Corporation.

     Calvin G. Craib has 19 years of experience in the cable television
industry. Before joining our manager in April 1999 as Vice President, Business
Development, Mr. Craib served as Vice President, Finance and Administration for
Interactive Marketing Group from June 1997 to December 1998 and as Senior Vice
President, Operations, and Chief Financial Officer for Douglas Communications
from January 1990 to May 1997. Prior to that time, Mr. Craib served in various
financial management capacities at Warner Amex Cable and Tribune Cable.

     William I. Lees, Jr. joined our manager in October 2001 as Senior Vice
President, Corporate Controller. Previously, Mr. Lees served as Executive Vice
President and Chief Financial Officer for Regus Business Centre


                                     - 75 -



Corp., a multinational real estate services company, from July 1999 to September
2001. Prior thereto, he served as Corporate Controller and Director for Formica
Corporation from September 1998 to July 1999, and as Chief Financial Officer for
Imperial Schrade Corporation from September 1993 to September 1998. He was
previously employed for 13 years by Ernst & Young.

     Craig S. Mitchell has held various management positions with Morris
Communications Corporation for more than the past five years. He currently
serves as its Vice President of Finance and Treasurer and is also a member of
its board of directors.

     William S. Morris III has served as the Chairman and Chief Executive
Officer of Morris Communications for more than the past five years. He was the
Chairman of the board of directors of the Newspapers Association of America for
1999-2000.

     Thomas V. Reifenheiser served for more than five years as a Managing
Director and Group Executive of the Global Media and Telecom Group of Chase
Securities Inc. until his retirement in September 2000. He joined Chase in 1963
and had been the Global Media and Telecom Group Executive since 1977. He also
had been a director of the Management Committee of The Chase Manhattan Bank. Mr.
Reifenheiser is a member of the board of directors of Lamar Advertising Company,
a leading owner and operator of outdoor advertising and logo sign displays.

     Natale S. Ricciardi has held various management positions with Pfizer Inc.
for more than the past five years. Mr. Ricciardi joined Pfizer in 1972 and
currently serves as its Vice President, U.S. Manufacturing, with responsibility
for all of Pfizer's U.S. manufacturing facilities.

     Robert L. Winikoff has been a partner of the law firm of Sonnenschein Nath
& Rosenthal since August 2000. Prior thereto, he was a partner of the law firm
of Cooperman Levitt Winikoff Lester & Newman, P.C. for more than five years.
Sonnenschein Nath & Rosenthal currently serves as our manager's outside general
counsel and prior to such representation Cooperman Levitt Winikoff Lester &
Newman, P.C. served as our manager's outside general counsel since 1995.

     The table below sets forth our manager's other key employees:



Name                                           Age   Position
- ----                                           ---   --------
                                               
Bruce J. Gluckman .........................    48    Vice President, Legal and Regulatory
                                                     Affairs
Richard L. Hale ...........................    52    Vice President, Midwest Division
Charles F. King ...........................    54    Vice President, North Central Division
C. Christine Luther .......................    49    Vice President, Customer Service
Dale E. Ordoyne ...........................    50    Vice President, Southern Division
Brian M. Walsh ............................    35    Vice President, Finance and Assistant to
                                                     the Chairman of the Board

William D. Wegener ........................    39    Vice President, Network Development


     Bruce J. Gluckman has eight years of experience in the cable television
industry. Before joining our manager as Director of Legal Affairs in February
1998, Mr. Gluckman was in private law practice from January 1996 to October
1997. From June 1993 to January 1996, he served as a Staff Attorney for
Cablevision Industries. Mr. Gluckman has 20 years of experience in the practice
of law.

     Richard L. Hale has 18 years of experience in the cable television
industry. Before joining our manager as Regional Manager for the Central Region
in January 1998, Mr. Hale served as Regional Manager of Cablevision Systems'
Kentucky/Missouri region and as Sales and Marketing Director from 1988 to 1998.
Mr. Hale began his career in the cable television industry in 1984 as Regional
Sales and Marketing Director for Adams-Russell Cable.

                                     - 76 -



     Charles F. King has 29 years of experience in the cable television
industry. Before joining our manager in January 2001, Mr. King served as Senior
Vice President of Operations for Insight Communications Company, Inc. from April
1999 to June 2000 and for Intermedia Partners from 1987 to March 1999, where he
was responsible for the Louisville, Kentucky cable operations serving 290,000
customers. Previously, Mr. King held various management positions with Rollins
Communications, Inc., Summit Cable Communications, Inc. and Cablevision Systems.

     C. Christine Luther has 25 years of experience in the cable television
industry. Before joining our manager in February 1998, Ms. Luther served as
Director of Customer Service to Alphastar Television Network from 1996 to
September 1997. Prior to that time, Ms. Luther served as Corporate Director of
Customer Service with Cablevision Industries where she was responsible for all
customer service, sales and billing functions for cable systems serving 1.3
million subscribers.

     Dale E. Ordoyne has 21 years of experience in the cable television
industry. Before joining our manager in October 1999, Mr. Ordoyne served as Vice
President, Marketing for MediaOne from 1995, where he was responsible for all
marketing activities for the Atlanta cluster comprised of 500,000 basic
subscribers. Prior to that time, Mr. Ordoyne served in various marketing and
system management capacities for Cablevision Industries and Cox Communications.

     Brian M. Walsh has 13 years of experience in the cable television industry.
Mr. Walsh served as Vice President and Controller of our manager from January
1998 to October 2001. Before joining our manager in April 1996 as Director of
Accounting, Mr. Walsh served as Financial Analyst for Helicon from January 1996
to March 1996. Prior to that time, Mr. Walsh served in various financial
management capacities for Cablevision Industries, including Regional Business
Manager from January 1992 to December 1995. Mr. Walsh began his career in the
cable television industry in 1988 when he joined Cablevision Industries as a
staff accountant.

     William D. Wegener has 20 years of experience in the cable television
industry. Before joining our manager in February 1998, Mr. Wegener served as
Senior Sales Engineer for C-Cor Electronics from October 1995 to October 1997.
Prior to that time, Mr. Wegener served in various engineering capacities for
Cablevision Industries. He is a member of the Society of Cable
Telecommunications Engineers.

Compensation

     None of the executive officers of Mediacom Broadband LLC and Mediacom
Broadband Corporation are compensated for their services as such officers.
Rather, executive management of Mediacom Broadband LLC and Mediacom Broadband
Corporation receive compensation from Mediacom Communications.

     The executive officers and directors of Mediacom Communications are
compensated exclusively by Mediacom Communications and do not receive any
separate compensation from Mediacom Broadband LLC or Mediacom Broadband
Corporation. Mediacom Communications acts as our manager and in return receives
a management fee. See "Description of Governing Documents--Management
Agreements."

                              CERTAIN TRANSACTIONS

     J.P. Morgan Securities Inc., Credit Suisse First Boston Corporation,
Salomon Smith Barney Inc., BMO Nesbitt Burns Corp., Dresdner Kleinwort
Wasserstein-- Grantchester, Inc., Scotia Capital (USA) Inc., SunTrust Equitable
Securities Corporation, BNY Capital Markets, Inc. and Mizuho International plc
were the initial purchasers of the initial notes. Certain of the initial
purchasers or their affiliates have in the past engaged in transactions with and
performed services for us and our affiliates in the ordinary course of business,
including commercial banking, financial advisory and investment banking
services. Furthermore, these initial purchasers or their affiliates may perform
similar services for us and our affiliates in the future. Affiliates of certain
of the initial purchasers are agents and lenders under our subsidiary credit
facility. The Bank of New York, an affiliate of BNY Capital Markets, Inc., acts
as trustee for the initial notes and will act as trustee for the exchange notes.


                                     - 77 -



                             PRINCIPAL STOCKHOLDERS

     Mediacom Broadband Corporation is our wholly-owned subsidiary. Mediacom
Communications is our sole voting member. The address of Mediacom Communications
is 100 Crystal Run Road, Middletown, New York 10941.

                                     - 78 -



                       DESCRIPTION OF GOVERNING DOCUMENTS

Mediacom Broadband Operating Agreement

     Mediacom Broadband was formed as a limited liability company on April 5,
2001, pursuant to the provisions of the Delaware Limited Liability Company Act.
The following is a summary of the material provisions of the operating agreement
of Mediacom Broadband.

     The operating agreement provides that the overall management, operation,
and control of the business, activities, and affairs of Mediacom Broadband be
vested exclusively in its managing member, Mediacom Communications. The managing
member serves without compensation, but is entitled to reimbursement for all
costs and expenses incurred by it in performing its duties under the operating
agreement. The managing member may delegate any of the duties, powers, and
authority vested in it under the operating agreement. Anyone to whom it
delegates any duties is subject to removal at any time at the managing member's
discretion and must report to and consult with the managing member.

     The operating agreement provides for the establishment of a three member
executive committee. Pursuant to the operating agreement, Rocco B. Commisso, the
Chairman and Chief Executive Officer of the managing member, serves as Chairman
of the executive committee and is entitled to designate the other members, each
of whom must be a member of senior management or a director of Mediacom
Communications or its subsidiaries. The other current members of the executive
committee are Mark E. Stephan and James M. Carey. Approval of the executive
committee (acting by majority vote) is required for certain actions, including
certain affiliate transactions. See "Description of the Notes." None of the
members of the executive committee are compensated for their services as such
members, but are entitled to reimbursement for travel expenses.

     As of the date of this prospectus, Mediacom Communications is our sole
voting member. Upon the consummation of the AT&T acquisitions, (i) Mediacom
Communications made capital contributions to us in an aggregate amount of $725.0
million and (ii) operating subsidiaries of Mediacom LLC purchased preferred
membership interests in us aggregating $150.0 million. The preferred membership
interests entitle the holders to receive, in preference to any distributions to
be made to other holders of membership interests, dividends on the investment at
a rate per annum equal to 12.0%, payable in cash in quarterly installments. The
preferred membership interests are non-voting interests.

     No member has the right to withdraw its capital contribution or to demand
and receive property of Mediacom Broadband or any distribution in return for its
capital, prior to dissolution of Mediacom Broadband. The holders of the
preferred membership interests have the right to have us redeem these interests
at any time following the maturity of the notes offered hereby.

     Under the operating agreement, members may not transfer their interests
without the consent of the managing member.

Management Agreements

     Mediacom Communications manages each of our operating subsidiaries pursuant
to a management agreement with each operating subsidiary. Pursuant to the
management agreements, Mediacom Communications has full and exclusive authority
to manage the day to day operations and conduct the business of our operating
subsidiaries. Our operating subsidiaries remain responsible for all expenses and
liabilities relating to the construction, development, operation, maintenance,
repair, and ownership of their systems.

     As compensation for the performance of its services, subject to certain
restrictions contained in the notes and in our subsidiary credit facility,
Mediacom Communications is entitled under each management agreement to receive
management fees in an amount not to exceed 4.0% of the annual gross operating
revenues of each of our operating subsidiaries. Mediacom Communications is also
entitled to the reimbursement of all expenses necessarily incurred in its
capacity as manager.

     The management agreements will terminate upon the dissolution or
liquidation of the respective operating subsidiary, and are also terminable by
any operating subsidiary as follows:

                                     - 79 -



     .    if Mediacom Communications materially breaches the management
          agreement and fails to cure the breach within 20 days of receipt of
          written notice of the breach (or, if the breach is not susceptible to
          cure within 20 days, if Mediacom Communications fails to cure the
          breach as promptly as possible, but in any event, within 60 days of
          the written notice);

     .    if Mediacom Communications engages in any act of gross negligence,
          dishonesty, willful malfeasance or gross misconduct that is materially
          injurious to the respective operating subsidiary;

     .    if any lender consummates foreclosure proceedings following default
          under any loan agreement with respect to the equity interests or
          assets of the respective operating subsidiary; and

     .    if Mediacom Communications is unable to pay its debts as such debts
          become due.


                                     - 80 -



                    DESCRIPTION OF SUBSIDIARY CREDIT FACILITY

     Financing for a portion of the AT&T acquisitions was provided by and
financing for the operations of our operating subsidiaries has been and will
continue to be provided by a credit agreement that our operating subsidiaries
entered into with the lenders party thereto and The Chase Manhattan Bank, as
administrative agent.

     Our subsidiary credit facility is a $1.4 billion credit facility,
consisting of a $600.0 million revolving credit facility, a $300.0 million
tranche A term loan and a $500.0 million tranche B term loan. The following is a
summary of the principal terms of our subsidiary credit facility.

     The revolving credit facility will expire on March 31, 2010. Commitments
under the revolving credit facility will be reduced in quarterly installments
beginning on December 31, 2004. A portion of the revolving credit facility
is available for the issuance of letters of credit.

     The tranche A term loan will mature on March 31, 2010 and the tranche B
term loan will mature on September 30, 2010. The term loans are payable in
quarterly installments beginning on September 30, 2004.

     At any time prior to December 31, 2003, our operating subsidiaries may
request that the lenders under our subsidiary credit facility provide additional
term loans in an aggregate amount of up to $500.0 million.

     Our subsidiary credit facility provides us with two interest rate options,
at our election, to which a margin is added: a base rate, the higher of the
federal funds effective rate plus 1/2 of 1% and the prime commercial lending
rate, and a eurodollar rate, based on the London interbank eurodollar interest
rate. Interest rate margins for our subsidiary credit facility depend upon
the performance of our operating subsidiaries measured by its leverage ratio, or
the ratio of indebtedness to the immediately preceding quarter's system cash
flow, multiplied by four. The interest rate margins for our subsidiary credit
facility are as follows:

     .    interest on outstanding revolving loans and the tranche A term loan is
          payable at either the eurodollar rate plus a floating percentage
          ranging from 1.00% to 2.50% depending on the leverage ratio or the
          base rate plus a floating percentage ranging from 0.25% to 1.50%
          depending on the leverage ratio; and

     .    interest on tranche B term loan is payable at either the eurodollar
          rate plus a floating percentage tied to the leverage ratio ranging
          from 2.50% to 2.75% or the base rate plus a floating percentage tied
          to the leverage ratio ranging from 1.50% to 1.75%.

We may enter into interest rate swap agreements to hedge any underlying
eurodollar rate exposure under our subsidiary credit facility.

     In general, our subsidiary credit facility requires our operating
subsidiaries to use the proceeds from specified insurance condemnation awards,
debt issuances and asset dispositions to prepay borrowings under our subsidiary
credit facility and to reduce permanently commitments thereunder. Our subsidiary
credit facility also requires mandatory prepayments of amounts outstanding and
permanent reductions in the commitments thereunder, beginning in 2005, based on
a percentage of excess cash flow for the prior year.

     Our subsidiary credit facility is secured by a pledge of our ownership
interests in our operating subsidiaries, and will be guaranteed by us on a
limited recourse basis to the extent of such ownership interests. In addition,
the holders of certain intercompany indebtedness of Mediacom Broadband and our
operating subsidiaries have pledged such intercompany indebtedness on a
non-recourse basis to secure the proposed new subsidiary credit facility.

     Our subsidiary credit facility contains covenants, including:

     .    maintenance of specified financial ratios;

     .    limitations on incurrence of additional indebtedness;

     .    limitations on restricted payments;


                                     - 81 -



     .    limitations on mergers, consolidations, liquidations and dissolutions
          and sales of assets;

     .    limitations on acquisitions and investments;

     .    limitations on liens;

     .    limitations on other lines of business;

     .    limitations on transactions with affiliates;

     .    limitations on restrictive agreements; and

     .    limitations on modification of specified documents.

     In addition, our subsidiary credit facility contains customary events of
default.

                                     - 82 -



                            DESCRIPTION OF THE NOTES

General

     The initial notes were issued and the exchange notes (the "Notes") will be
issued under an Indenture (the "Indenture") dated as of June 29, 2001, among
Mediacom Broadband LLC and Mediacom Broadband Corporation, as joint and several
obligors (the "Issuers"), and The Bank of New York, as Trustee (the "Trustee").
The Notes initially issued will not be guaranteed by any Subsidiary of Mediacom
Broadband LLC, but Mediacom Broadband LLC agreed in the Indenture to cause a
Restricted Subsidiary to guarantee payment of the Notes in certain limited
circumstances specified therein. See "Covenants--Limitation on Guarantees of
Certain Indebtedness" below. The Notes will be issued in fully registered form
only, in denominations of $1,000 and integral multiples thereof. The Notes will
be represented by one or more registered Notes in global form and in limited
circumstances may be represented by Notes in certificated form. See "Book-Entry;
Delivery and Form."

     The form and terms of the exchange notes are the same in all material
respects as the form and terms of the initial notes, except that the exchange
notes will have been registered under the Securities Act and therefore will not
bear legends restricting their transfer. The initial notes have not been
registered under the Securities Act and are subject to transfer restrictions.

     The following statements are subject to the detailed provisions of the
Indenture and are qualified in their entirety by reference to the Indenture,
including the terms made a part thereof by the Trust Indenture Act of 1939, as
amended (the "Trust Indenture Act"). A copy of the Indenture will be provided
upon request without charge to each person to whom a copy of this prospectus is
delivered. Capitalized terms used herein which are not otherwise defined shall
have the meaning assigned to them in the Indenture.

Principal, Maturity and Interest

     The Notes will be issued in an aggregate principal amount of up to $400.0
million and will mature on July 15, 2013. Interest on the Notes will accrue at
the rate per annum shown on the front cover of this prospectus from June 29,
2001, or from the most recent date on which interest has been paid or provided
for, payable semi-annually to holders of record at the close of business on the
January 1 or July 1 (whether or not such day is a business day) immediately
preceding the interest payment date on January 15 and July 15 of each year
commencing January 15, 2002. Interest will be computed on the basis of a 360-day
year comprised of twelve 30-day months. The Indenture provides for the issuance
thereunder of up to $400.0 million aggregate principal amount of additional
Notes having substantially identical terms and conditions to the Notes offered
hereby (the "Additional Notes"), subject to compliance with the covenants
contained in the Indenture (including "Covenants--Limitation on Indebtedness" as
a new Incurrence of Indebtedness by the Issuers). Any Additional Notes will be
part of the same issue as the Notes offered hereby (and accordingly will
participate in purchase offers and partial redemptions) and will vote on all
matters with the Notes offered hereby. Unless the context otherwise requires,
for purposes of this "Description of the Notes," reference to the Notes includes
Additional Notes.

     Principal of, premium, if any, and interest, including Additional Interest,
if any, on the Notes will be payable, and the Notes may be exchanged or
transferred, at the office or agency of the Issuers maintained for such purpose
in the Borough of Manhattan, The City of New York (which initially shall be the
principal corporate trust office of the Trustee at 20 Broad Street, One Lower
Level, New York, New York 10005), except that, at the option of the Issuers,
payment of interest and Additional Interest, if any, may be made by check mailed
to the registered holders of the Notes at their registered addresses; provided
that all payments with respect to global Notes and certificated Notes the
holders of which have given written wire transfer instructions to the Trustee by
no later than five business days prior to the relevant payment date will be
required to be made by wire transfer of immediately available funds to the
accounts specified by the holders thereof.

Ranking

     The Notes will be unsecured, senior obligations of the Issuers, ranking
pari passu in right of payment with all existing and future unsecured
Indebtedness of the Issuers, other than any Subordinated Obligations. The Notes
will be effectively subordinated to any secured Indebtedness of the Issuers.
Since Mediacom Broadband LLC is an intermediate holding company and will conduct
its business through its Subsidiaries, the Notes will be effectively

                                     - 83 -



subordinated to all existing and future Indebtedness and other liabilities
(including trade payables) of the Subsidiaries. Mediacom Communications is not
and will not be an obligor or guarantor of the Notes.

     As of June 30, 2001, after giving pro forma effect to the consummation of
the acquisitions of the Georgia, Illinois and Iowa systems, Mediacom Broadband
LLC would have had approximately $1,255.0 million of Indebtedness outstanding
(including approximately $855.0 million of Indebtedness of the Subsidiaries),
and the Subsidiaries would have had $545.0 million of unused credit commitments
under the Subsidiary Credit Facility.

Optional Redemption

     Except as set forth below, the Notes are not redeemable prior to July 15,
2006. Thereafter, the Notes will be redeemable, in whole or in part, from time
to time at the option of the Issuers, on not less than 30 and not more than 60
days' notice prior to the redemption date by first class mail to each holder of
Notes to be redeemed at such holder's address appearing in the register of Notes
maintained by the Registrar at the following redemption prices (expressed as
percentages of principal amount) if redeemed during the twelve-month period
beginning with July 15 of the year indicated below, in each case together with
accrued and unpaid interest and Additional Interest, if any, thereon to the date
of redemption:

     Year                                                  Redemption Price
     ----                                                  ----------------
     2006 ................................................     105.500%
     2007 ................................................     103.667%
     2008 ................................................     101.833%
     2009 and thereafter .................................     100.000%

     In addition, at any time and from time to time, on or prior to July 15,
2004 the Issuers may redeem up to 35% of the original principal amount of the
Notes (calculated to give effect to any issuance of Additional Notes) with the
Net Cash Proceeds of one or more Equity Offerings, at a redemption price in cash
equal to 111% of the principal to be redeemed plus accrued and unpaid interest
and Additional Interest, if any, thereon to the date of redemption; provided
that at least 65% of the original principal amount of Notes (as so calculated)
remains outstanding immediately after each such redemption. Any such redemption
will be required to occur within 90 days following the closing of any such
Equity Offering.

     If fewer than all the Notes are to be redeemed, the Trustee will select the
Notes to be redeemed, if the Notes are listed on a national securities exchange,
in accordance with the rules of such exchange or, if the Notes are not so
listed, on a pro rata basis or by lot or by such other method that the Trustee
deems to be fair and equitable to holders; provided that, if a partial
redemption is made with the proceeds of any Equity Offering, selection of the
Notes or portions thereof for redemption shall be made by the Trustee only on a
pro rata basis or on as nearly a pro rata basis as is practicable (subject to
DTC procedures). If any Note is to be redeemed in part only, the notice of
redemption that relates to such Note shall state the portion of the principal
amount thereof to be redeemed and a new Note or Notes in principal amount equal
to the unredeemed principal portion thereof will be issued; provided that no
Notes of a principal amount of $1,000 or less shall be redeemed in part. On and
after the redemption date, interest will cease to accrue on Notes or portions
thereof called for redemption as long as the Issuers have deposited with the
Paying Agent for the Notes funds in satisfaction of the applicable redemption
price pursuant to the Indenture.

Repurchase at the Option of Holders

     Change of Control

     The Indenture provides that upon the occurrence of a Change of Control,
each holder of Notes shall have the right to require the Issuers to repurchase
all or any part of such holder's Notes pursuant to an offer described below (the
"Change of Control Offer") at a purchase price equal to 101% of the principal
amount thereof plus accrued and unpaid interest and Additional Interest, if any,
thereon to the date of repurchase (the "Change of Control Payment").

     A "Change of Control" means the occurrence of any of the following events:

                                     - 84 -



          (i) any Person (as such term is used in Sections 13(d) and 14(d) of
     the Securities Exchange Act of 1934, as amended ("Exchange Act"), including
     any group acting for the purpose of acquiring, holding or disposing of
     securities within the meaning of Rule 13d-5(b)(1) under the Exchange Act),
     other than one or more Permitted Holders, is or becomes the "beneficial
     owner" (as defined in Rule 13d-3 and 13d-5 under the Exchange Act, except
     that a Person shall be deemed to have "beneficial ownership" of all shares
     that any such Person has the right to acquire, whether such right is
     exercisable immediately or only after the passage of time, upon the
     happening of an event or otherwise), directly or indirectly, of more than
     50% of the total voting power of the then outstanding Voting Equity
     Interests in Mediacom Broadband LLC;

          (ii) Mediacom Broadband LLC consolidates with, or merges with or into,
     another Person (other than a Wholly Owned Restricted Subsidiary) or
     Mediacom Broadband LLC or any of its Subsidiaries sells, assigns, conveys,
     transfers, leases or otherwise disposes of all or substantially all of the
     assets of Mediacom Broadband LLC and its Subsidiaries (determined on a
     consolidated basis) to any Person (other than Mediacom Broadband LLC or any
     Wholly Owned Restricted Subsidiary), other than any such transaction where
     immediately after such transaction the Person or Persons that "beneficially
     owned" (as defined in Rule 13d-3 and 13d-5 under the Exchange Act, except
     that a Person shall be deemed to have "beneficial ownership" of all shares
     that any such Person has the right to acquire, whether such right is
     exercisable immediately or only after the passage of time, upon the
     happening of an event or otherwise) immediately prior to such transaction,
     directly or indirectly, a majority of the total voting power of the then
     outstanding Voting Equity Interests in Mediacom Broadband LLC,
     "beneficially own" (as so determined), directly or indirectly, more than
     50% of the total voting power of the then outstanding Voting Equity
     Interests in the surviving or transferee Person;

          (iii) Mediacom Broadband LLC is liquidated or dissolved or adopts a
     plan of liquidation or dissolution (whether or not otherwise in compliance
     with the provisions of the Indenture);

          (iv) a majority of the members of the Executive Committee of Mediacom
     Broadband LLC shall consist of Persons who are not Continuing Members; or

          (v) Mediacom Broadband LLC ceases to own 100% of the issued and
     outstanding Equity Interests in Mediacom Broadband Corporation, other than
     by reason of a merger of Mediacom Broadband Corporation into and with a
     corporate successor to Mediacom Broadband LLC;

provided, however, that a Change of Control will be deemed not to have occurred
in any of the circumstances described in clauses (i) through (iv) above if after
the occurrence of any such circumstance (A) Mediacom Communications (or any
successor thereto), or a Person (or successor thereto) more than 50% of the
total voting power of the then outstanding Voting Equity Interests of which is
beneficially owned, directly or indirectly, by Mediacom Communications (or any
successor thereto), continues to be the manager of Mediacom Broadband LLC (or
the surviving or transferee Person in the case of clause (ii) above) pursuant to
the Operating Agreement and Rocco B. Commisso continues to be the chief
executive officer or chairman of Mediacom Communications (or any successor
thereto), (B) Rocco B. Commisso, or a Person more than 50% of the total voting
power of the then outstanding Voting Equity Interests of which is beneficially
owned, directly or indirectly, by Rocco B. Commisso and the other Permitted
Holders together with their respective designees, becomes the manager of
Mediacom Broadband LLC (or the surviving or transferee Person in the case of
clause (ii) above) or (C) Rocco B. Commisso becomes and thereafter continues to
be the chief executive officer or chairman of Mediacom Broadband LLC (or the
surviving or transferee Person in the case of clause (ii) above).

     Within 30 days of the occurrence of a Change of Control, the Issuers shall
send by first class mail, postage prepaid, to the Trustee and to each holder of
the Notes, at the address appearing in the register of Notes maintained by the
Registrar, a notice stating:

          (1) that the Change of Control Offer is being made pursuant to this
     covenant and that all Notes tendered will be accepted for payment;

          (2) the purchase price and the purchase date, which shall be a
     business day no earlier than 30 days nor later than 60 days from the date
     such notice is mailed (the "Change of Control Payment Date");

                                     - 85 -



          (3) that any Note not tendered will continue to accrue interest;

          (4) that, unless the Issuers default in the payment of the Change of
     Control Payment, any Notes accepted for payment pursuant to the Change of
     Control Offer shall cease to accrue interest after the Change of Control
     Payment Date;

          (5) that holders accepting the offer to have their Notes purchased
     pursuant to a Change of Control Offer will be required to surrender the
     Notes to the Paying Agent at the address specified in the notice prior to
     the close of business on the business day preceding the Change of Control
     Payment Date;

          (6) that holders will be entitled to withdraw their acceptance if the
     Paying Agent receives, not later than the close of business on the third
     business day preceding the Change of Control Payment Date, a facsimile
     transmission or letter setting forth the name of the holder, the principal
     amount of the Notes delivered for purchase, and a statement that such
     holder is withdrawing its election to have such Notes purchased;

          (7) that holders whose Notes are being purchased only in part will be
     issued new Notes equal in principal amount to the unpurchased portion of
     the Notes surrendered, provided that each Note purchased and each such new
     Note issued shall be in an original principal amount in denominations of
     $1,000 and integral multiples thereof;

          (8) any other procedures that a holder must follow to accept a Change
     of Control Offer or effect withdrawal of such acceptance; and

          (9) the name and address of the Paying Agent.

     On the Change of Control Payment Date, the Issuers shall, to the extent
lawful (i) accept for payment Notes or portions thereof tendered pursuant to the
Change of Control Offer, (ii) deposit with the Paying Agent money sufficient to
pay the purchase price of all Notes or portions thereof so tendered and (iii)
deliver or cause to be delivered to the Trustee Notes so accepted together with
an officers' certificate stating the Notes or portions thereof tendered to the
Issuers. The Paying Agent shall promptly mail to each holder of Notes so
accepted payment in an amount equal to the purchase price for such Notes, and
the Issuers shall execute and issue, and the Trustee shall promptly authenticate
and mail to such holder, a new Note equal in principal amount to any unpurchased
portion of the Notes surrendered; provided that each such new Note shall be
issued in an original principal amount in denominations of $1,000 and integral
multiples thereof. The Issuers will send to the Trustee and the holders of Notes
on or as soon as practicable after the Change of Control Payment Date a notice
setting forth the results of the Change of Control Offer.

     The Issuers will not be required to make a Change of Control Offer if a
third party makes the Change of Control Offer in the manner, at the time and
otherwise in compliance with the requirements set forth in the Indenture
applicable to a Change of Control Offer made by the Issuers and purchases all
Notes or portions thereof validly tendered and not withdrawn under such Change
of Control Offer. In addition, the Issuers will not be required to make a Change
of Control Offer in the event of a highly leveraged transaction that does not
constitute a Change of Control.

     The Issuers will comply, to the extent applicable, with the requirements of
Section 14(e) of the Exchange Act and any other securities laws or regulations
in connection with the repurchase of Notes pursuant to this covenant.

     The Subsidiary Credit Facility includes a "change of control" provision
that permits the lenders thereunder to accelerate the repayment of Indebtedness
thereunder. The Subsidiary Credit Facility will not permit the Subsidiaries of
Mediacom Broadband LLC to make distributions to the Issuers so as to permit the
Issuers to effect a purchase of the Notes upon the Change of Control without the
prior satisfaction of certain financial tests and other conditions. Any future
credit facilities or other agreements relating to Indebtedness to which the
Issuers or Subsidiaries of Mediacom Broadband LLC become a party may contain
similar restrictions and provisions. If a Change of Control were to occur, the
Issuers may not have sufficient available funds to pay the Change of Control
Payment for all Notes that might be delivered by holders of the Notes seeking to
accept the Change of Control Offer

                                     - 86 -



after first satisfying its obligations under the Subsidiary Credit Facility or
other agreements relating to Indebtedness, if accelerated. The failure of the
Issuers to make or consummate the Change of Control Offer or to pay the Change
of Control Payment when due will give the Trustee and the holders of the Notes
the rights described under "Events of Default" below.

     The definition of Change of Control includes a phrase relating to the sale,
assignment, conveyance, transfer, lease or other disposition of "all or
substantially all" of the assets of Mediacom Broadband LLC and its Subsidiaries.
Although there is a developing body of case law interpreting the phrase
"substantially all," there is not a precise or established definition of the
phrase under applicable law. Accordingly, the ability of a holder of the Notes
to require the Issuers to repurchase such Notes as a result of a sale,
assignment, conveyance, transfer, lease or other disposition of less than all of
the assets of Mediacom Broadband LLC and its Subsidiaries to another Person or
group may be uncertain.

     Asset Sales

     The Indenture provides that Mediacom Broadband LLC shall not, and shall not
permit any Restricted Subsidiary to, consummate an Asset Sale unless:

          (i) Mediacom Broadband LLC or such Restricted Subsidiary, as the case
     may be, receives consideration at the time of such sale or other
     disposition at least equal to the fair market value thereof (as determined
     in good faith by the Executive Committee, whose determination shall be
     conclusive and evidenced by a Committee Resolution);

          (ii) not less than 75% of the consideration received by Mediacom
     Broadband LLC or such Restricted Subsidiary, as the case may be, is in the
     form of cash or Cash Equivalents; and

          (iii) the Asset Sale Proceeds received by Mediacom Broadband LLC or
     such Restricted Subsidiary are applied (a) first, to the extent Mediacom
     Broadband LLC elects, or is required, to prepay, repay or purchase debt
     under any then existing Indebtedness of Mediacom Broadband LLC or any
     Restricted Subsidiary within 360 days following the receipt of the Asset
     Sale Proceeds from any Asset Sale or, to the extent Mediacom Broadband LLC
     elects, to make an investment in assets (including Equity Interests or
     other securities purchased in connection with the acquisition of Equity
     Interests or property of another Person) used or useful in a Related
     Business; provided that such investment occurs and such Asset Sale Proceeds
     are so applied within 360 days following the receipt of such Asset Sale
     Proceeds (the "Reinvestment Date"), and (b) second, on a pro rata basis (1)
     to the repayment of an amount of Other Pari Passu Debt not exceeding the
     Other Pari Passu Debt Pro Rata Share (provided that any such repayment
     shall result in a permanent reduction of any commitment in respect thereof
     in an amount equal to the principal amount so repaid) and (2) if on the
     Reinvestment Date with respect to any Asset Sale the Excess Proceeds exceed
     $10.0 million, the Issuers shall apply an amount equal to such Excess
     Proceeds to an offer to repurchase the Notes, at a purchase price in cash
     equal to 100% of the principal amount thereof plus accrued and unpaid
     interest and Additional Interest, if any, thereon to the date of repurchase
     (an "Excess Proceeds Offer").

If an Excess Proceeds Offer is not fully subscribed, the Issuers may retain the
portion of the Excess Proceeds not required to repurchase Notes. For purposes of
determining in clause (ii) above the percentage of cash consideration received
by Mediacom Broadband LLC or any Restricted Subsidiary, the amount of any (x)
liabilities (as shown on Mediacom Broadband LLC's or such Restricted
Subsidiary's most recent balance sheet) of Mediacom Broadband LLC or any
Restricted Subsidiary that are actually assumed by the transferee in such Asset
Sale and from which Mediacom Broadband LLC and the Restricted Subsidiaries are
fully released shall be deemed to be cash, and (y) securities, notes or other
similar obligations received by Mediacom Broadband LLC or such Restricted
Subsidiary from such transferee that are immediately converted (or are converted
within 30 days of the related Asset Sale) by Mediacom Broadband LLC or such
Restricted Subsidiary into cash shall be deemed to be cash in an amount equal to
the net cash proceeds realized upon such conversion.

     If the Issuers are required to make an Excess Proceeds Offer, within 30
days following the Reinvestment Date, the Issuers shall send by first class
mail, postage prepaid, to the Trustee and to each holder of the Notes, at the
address appearing in the register of the Notes maintained by the Registrar, a
notice stating, among other things:

                                     - 87 -



          (1) that such holders have the right to require the Issuers to apply
     the Excess Proceeds to repurchase such Notes at a purchase price in cash
     equal to 100% of the principal amount thereof plus accrued and unpaid
     interest and Additional Interest, if any, thereon to the date of purchase;

          (2) the purchase date, which shall be a business day no earlier than
     30 days nor later than 60 days from the date such notice is mailed;

          (3) the instructions, determined by the Issuers, that each holder must
     follow in order to have such Notes repurchased; and

          (4) the calculations used in determining the amount of Excess Proceeds
     to be applied to the repurchase of such Notes.

If the aggregate principal amount of Notes surrendered by holders thereof
exceeds the amount of Excess Proceeds, the Trustee shall select the Notes to be
purchased on a pro rata basis or by lot or by such other method that the Trustee
deems to be fair and equitable to holders. Upon completion of the Excess
Proceeds Offer, the amount of Excess Proceeds shall be reset to zero.

         The Issuers will comply, to the extent applicable, with the
requirements of Section 14(e) of the Exchange Act and any other securities laws
or regulations in connection with the repurchase of Notes pursuant to this
covenant.

     Notwithstanding the foregoing, the Indenture provides that Mediacom
Broadband LLC or any Restricted Subsidiary will be permitted to consummate an
Asset Swap if (i) at the time of entering into the related Asset Swap Agreement
or immediately after giving effect to such Asset Swap no Default or Event of
Default shall have occurred and be continuing or would occur as a consequence
thereof and (ii) such Asset Swap shall have been approved in good faith by the
Executive Committee, whose approval shall be conclusive and evidenced by a
Committee Resolution, which states that such Asset Swap is fair to Mediacom
Broadband LLC or such Restricted Subsidiary, as the case may be, from a
financial point of view.

     If a Restricted Subsidiary were to consummate an Asset Sale, the Subsidiary
Credit Facility would not permit such Restricted Subsidiary to make a
distribution to the Issuers of the related Asset Sale Proceeds so as to permit
the Issuers to effect an Excess Proceeds Offer with such Asset Sale Proceeds
without the prior satisfaction of certain financial tests and other conditions.
Any future credit agreements or other agreements relating to Indebtedness to
which the Issuers or Subsidiaries of Mediacom Broadband LLC become a party may
contain similar restrictions or other provisions which would prohibit the
Issuers from purchasing any Notes from Asset Sale Proceeds. In the event an
Excess Proceeds Offer occurs at a time when the Issuers are prohibited from
receiving Asset Sale Proceeds or purchasing the Notes, the Issuers could seek
the consent of their lenders to the distribution of Asset Sales Proceeds or the
purchase of Notes or could attempt to refinance the Indebtedness that contains
such prohibition. If the Issuers do not obtain such a consent or repay such
Indebtedness, the Issuers may remain prohibited from purchasing the Notes. In
such case, the Issuers' failure to purchase tendered Notes when due will give
the Trustee and the holders of the Notes the rights described under "Events of
Default" below.

Events of Default

     An Event of Default is defined in the Indenture as being:

          (a) default in payment of any principal of, or premium, if any, on the
     Notes when due;

          (b) default for 30 days in payment of any interest or Additional
     Interest, if any, on the Notes when due;

          (c) default by the Issuers for 60 days after written notice by holders
     of not less than 25% in principal amount of the Notes then outstanding in
     the observance or performance of any other covenant in the Notes or the
     Indenture;

                                     - 88 -



          (d) default in the payment at maturity (continued for the longer of
     any applicable grace period or 30 days) of any Indebtedness aggregating
     $25.0 million or more of the Issuers or any Significant Subsidiary or any
     group of Restricted Subsidiaries of Mediacom Broadband LLC which, if merged
     into each other, would constitute a Significant Subsidiary, or the
     acceleration of any such Indebtedness which default shall not be cured or
     waived, or such acceleration shall not be rescinded or annulled, within 30
     days after written notice by holders of not less than 25% in principal
     amount of the Notes then outstanding;

          (e) any final judgment or judgments for the payment of money in excess
     of $25.0 million (net of amounts covered by insurance) shall be rendered
     against the Issuers or any Significant Subsidiary or any group of
     Restricted Subsidiaries of Mediacom Broadband LLC which, if merged into
     each other, would constitute a Significant Subsidiary, and shall not be
     discharged for any period of 60 consecutive days, during which a stay of
     enforcement of such judgment shall not be in effect;

          (f) certain events involving bankruptcy, insolvency or reorganization
     of the Issuers or a Significant Subsidiary or any group of Restricted
     Subsidiaries of Mediacom Broadband LLC which, if merged into each other,
     would constitute a Significant Subsidiary;

          (g) the guarantee of any Guarantor ceases to be in full force and
     effect (except as contemplated by the terms of the Indenture) or any
     Guarantor shall deny or disaffirm its obligations under the Indenture or
     the guarantee of such Guarantor; or

          (h) any failure to perform or comply with the provisions of the
     Indenture.

The Indenture provides that the Trustee may withhold notice to the holders of
Notes of any default (except in payment of principal of or premium, if any, or
interest or Additional Interest on the Notes) if the Trustee considers it to be
in the best interest of the holders of the Notes to do so.

     The Indenture provides that if an Event of Default (other than an Event of
Default resulting from certain events of bankruptcy, insolvency or
reorganization) shall have occurred and be continuing, the Trustee or the
holders of not less than 25% in principal amount of the Notes then outstanding
may declare the principal of all the Notes to be due and payable immediately,
but if the Issuers shall cure (or the holders of a majority in principal amount
of the Notes then outstanding, if permitted by the Indenture, shall waive) all
defaults (except the nonpayment of principal, interest and premium, if any, on
any Notes which shall have become due by acceleration) and certain other
conditions are met, such declaration may be annulled by the holders of a
majority in principal amount of the Notes then outstanding. In case an Event of
Default resulting from certain events of bankruptcy, insolvency or
reorganization shall occur, such amount with respect to all of the Notes shall
be due and payable immediately without any declaration or other act on the part
of the Trustee or the holders of the Notes.

     The holders of a majority in principal amount of the Notes then outstanding
shall have the right to direct the time, method and place of conducting any
proceeding for any remedy available to the Trustee subject to certain
limitations specified in the Indenture. Subject to the provisions of the
Indenture relating to the duties of the Trustee, in case an Event of Default
shall occur and be continuing, the Trustee will be under no obligation to
exercise any of its rights or powers under the Indenture at the request or
direction of any of the holders of the Notes, unless such holders have offered
to the Trustee indemnity satisfactory to it.

Covenants

     Limitation on Restricted Payments

     The Indenture provides that, so long as any of the Notes remain
outstanding, Mediacom Broadband LLC shall not, and shall not permit any
Restricted Subsidiary to, make any Restricted Payment if:

          (i) at the time of such proposed Restricted Payment, a Default or
     Event of Default shall have occurred and be continuing or shall occur as a
     consequence of such Restricted Payment;

                                     - 89 -



          (ii) immediately after giving effect to such proposed Restricted
     Payment, Mediacom Broadband LLC would not be able to Incur $1.00 of
     additional Indebtedness under the Debt to Operating Cash Flow Ratio of the
     first paragraph of "--Limitation on Indebtedness" below; or

          (iii) immediately after giving effect to any such Restricted Payment,
     the aggregate of all Restricted Payments which shall have been made on or
     after the Issue Date (the amount of any Restricted Payment, if other than
     cash, to be based upon the fair market value thereof on the date of such
     Restricted Payment (without giving effect to subsequent changes in value)
     as determined in good faith by the Executive Committee, whose determination
     shall be conclusive and evidenced by a Committee Resolution) would exceed
     an amount equal to the difference between (a) the Cumulative Credit and (b)
     1.2 times Cumulative Interest Expense.

     The provisions of the first paragraph of this covenant shall not prevent:

          (1) the retirement of any of Mediacom Broadband LLC's Equity Interests
     in exchange for, or out of the proceeds of, the substantially concurrent
     sale (other than to a Subsidiary of Mediacom Broadband LLC or an employee
     stock ownership plan or to a trust established by Mediacom Broadband LLC or
     any Subsidiary of Mediacom Broadband LLC for the benefit of its employees)
     of Equity Interests (other than Equity Interests issued in connection with
     the AT&T Acquisitions Contributions) in Mediacom Broadband LLC;

          (2) the payment of any dividend or distribution on, or redemption of
     Equity Interests within 60 days after the date of declaration of such
     dividend or distribution or the giving of formal notice of such redemption,
     if at the date of such declaration or giving of such formal notice such
     payment or redemption would comply with the provisions of the Indenture;

          (3) Investments constituting Restricted Payments made as a result of
     the receipt of non-cash consideration from any Asset Sale made pursuant to
     and in compliance with the provisions described under "Repurchase at the
     Option of Holders--Asset Sales" above;

          (4) payments of compensation to officers, directors and employees of
     Mediacom Broadband LLC or any Restricted Subsidiary so long as the
     Executive Committee or the manager of Mediacom Broadband LLC in good faith
     shall have approved the terms thereof;

          (5) (a) the payment of dividends on any Equity Interests in Mediacom
     Broadband LLC following the issuance thereof in an amount per annum of up
     to 6% of the net proceeds received by Mediacom Broadband LLC from an Equity
     Offering of such Equity Interests and (b) the payment of cash dividends on
     the amount of the Mediacom Broadband Preferred Membership Interest at a
     rate not to exceed 6.0% per annum;

          (6) (a) the payment of management fees, and any related reimbursement
     of expenses, to Mediacom Communications or any Affiliate thereof pursuant
     to the Management Agreements and (b) the reimbursement of expenses and the
     making of payments in respect of indemnification obligations to Mediacom
     Communications or any Affiliate thereof pursuant to the Operating
     Agreement, in each case, other than any dividend or distribution (whether
     made in cash, property or securities) on or with respect to any Equity
     Interests in Mediacom Broadband LLC or any redemption, repurchase,
     retirement or other direct or indirect acquisition of any Equity Interests
     in Mediacom Broadband LLC, or any warrants, rights or options to purchase
     or acquire any such Equity Interests or any securities exchangeable for or
     convertible into any such Equity Interests;

          (7) the payment of amounts in connection with any merger,
     consolidation, or sale of assets effected in accordance with the "--Merger
     or Sales of Assets" covenant below, provided that no such payment may be
     made pursuant to this clause (7) unless, after giving effect to such
     transaction (and the Incurrence of any Indebtedness in connection therewith
     and the use of the proceeds thereof), Mediacom Broadband LLC would be able
     to Incur $1.00 of additional Indebtedness under the Debt to Operating Cash
     Flow Ratio of the first paragraph of "--Limitation on Indebtedness" below
     such that after incurring that

                                     - 90 -



     $1.00 of additional Indebtedness, the Debt to Operating Cash Flow Ratio
     would be less than or equal to 6.5 to 1.0;

          (8) the redemption, repurchase, retirement, defeasance or other
     acquisition of any Subordinated Obligations in exchange for, or out of net
     cash proceeds of the substantially concurrent sale (other than to a
     Subsidiary of Mediacom Broadband LLC or an employee stock ownership plan or
     to a trust established by Mediacom Broadband LLC or any Subsidiary of
     Mediacom Broadband LLC for the benefit of its employees) of Equity
     Interests (other than Equity Interests issued in connection with the AT&T
     Acquisitions Contributions) in Mediacom Broadband LLC or Subordinated
     Obligations of Mediacom Broadband LLC;

          (9) the payment of any dividend or distribution on or with respect to
     any Equity Interests in any Restricted Subsidiary to the holders of its
     Equity Interests on a pro rata basis;

          (10) the making and consummation of (A) an Excess Proceeds Offer in
     accordance with the provisions of the Indenture with any Excess Proceeds or
     (B) a Change of Control Offer with respect to the Notes in accordance with
     the provisions of the Indenture or (C) any offer similar to the offer
     described in clause (A) or (B) set forth in any other indenture governing
     debt securities;

          (11) during the period Mediacom Broadband LLC is treated as a
     partnership for U.S. federal income tax purposes and after such period to
     the extent relating to the liability for such period, the payment of
     distributions in respect of members' or partners income tax liability with
     respect to Mediacom Broadband LLC in an amount not to exceed the aggregate
     amount of tax distributions, if any, permitted to be made by Mediacom
     Broadband LLC to its members under the Operating Agreement (such amount not
     to include amounts in respect of taxes resulting from Mediacom Broadband
     LLC's reorganization as or change in the status to a corporation);

          (12) the payment by any Restricted Subsidiary to Mediacom Broadband
     LLC or another Restricted Subsidiary of principal and interest due in
     respect of intercompany Indebtedness and dividends and other distributions
     in respect of Preferred Equity Interests in such Restricted Subsidiary;

          (13) the distribution of any Investment originally made by Mediacom
     Broadband LLC or any Restricted Subsidiary pursuant to the first paragraph
     of this covenant to holders of Equity Interests in Mediacom Broadband LLC
     or such Restricted Subsidiary, as the case may be; and

          (14) additional Restricted Payments in an aggregate amount not to
     exceed $25.0 million;

provided, however, that in the case of clauses (2), (5), (7), (9), (10), (13)
and (14) of this paragraph, no Default or Event of Default shall have occurred
and be continuing at the time of such Restricted Payment or as a result thereof.
In determining the aggregate amount of Restricted Payments made on or after the
date of the Indenture, Restricted Payments made pursuant to clauses (1), (2),
(5) and (8) and any Restricted Payment deemed to have been made pursuant to the
"--Limitation on Transactions with Affiliates" covenant below shall be included
in such calculation.

     Limitation on Indebtedness

     The Indenture provides that Mediacom Broadband LLC shall not, and shall not
permit any Restricted Subsidiary to, directly or indirectly, Incur any
Indebtedness (including Acquired Indebtedness) or issue any Disqualified Equity
Interests except for Permitted Indebtedness; provided, however, that Mediacom
Broadband LLC or any Restricted Subsidiary may Incur Indebtedness or issue
Disqualified Equity Interests if, at the time of and immediately after giving
pro forma effect to such Incurrence of Indebtedness or issuance of Disqualified
Equity Interests and the application of the proceeds therefrom, the Debt to
Operating Cash Flow Ratio would be less than or equal to 8.5 to 1.0.

     The foregoing limitations will not apply to the Incurrence of any of the
following (collectively, "Permitted Indebtedness"), each of which shall be given
independent effect:

                                     - 91 -



          (a) Indebtedness under the Notes issued on the date of the Indenture,
     the Exchange Notes and the Indenture;

          (b) Indebtedness and Disqualified Equity Interests in Mediacom
     Broadband LLC and the Restricted Subsidiaries outstanding on the Issue Date
     other than Indebtedness described in clause (a), (c), (d) or (f) of this
     paragraph;

          (c) (i) Indebtedness of the Restricted Subsidiaries under the
     Subsidiary Credit Facility (including any refinancing thereof), and (ii)
     Indebtedness of the Restricted Subsidiaries (including any refinancing
     thereof) if, at the time of and immediately after giving pro forma effect
     to the Incurrence of such Indebtedness and the application of the proceeds
     therefrom, the Debt to Operating Cash Flow Ratio would be less than or
     equal to 6.5 to 1.0; provided, however, that for purposes of the
     calculation of such Ratio, the term "Consolidated Total Indebtedness" shall
     refer only to the Consolidated Total Indebtedness of the Restricted
     Subsidiaries (including Indebtedness Incurred under the Subsidiary Credit
     Facility and the Future Subsidiary Credit Facilities) outstanding as of the
     Determination Date (as defined hereafter in the term "Debt to Operating
     Cash Flow Ratio") and the term "Operating Cash Flow" shall refer only to
     the Subsidiary Operating Cash Flow of the Restricted Subsidiaries for the
     related Measurement Period (as defined hereafter in the term "Debt to
     Operating Cash Flow Ratio");

          (d) Indebtedness and Disqualified Equity Interests in (x) any
     Restricted Subsidiary owed to or issued to and held by Mediacom Broadband
     LLC or any other Restricted Subsidiary and (y) Mediacom Broadband LLC owed
     to and held by any Restricted Subsidiary which is unsecured and
     subordinated in right of payment to the payment and performance of the
     Issuers' obligations under the Indenture and the Notes; provided, however,
     that an Incurrence of Indebtedness and Disqualified Equity Interests that
     is not permitted by this clause (d) shall be deemed to have occurred upon
     (i) any sale or other disposition of any Indebtedness or Disqualified
     Equity Interests in Mediacom Broadband LLC or a Restricted Subsidiary
     referred to in this clause (d) to any Person (other than Mediacom Broadband
     LLC or a Restricted Subsidiary), (ii) any sale or other disposition of
     Equity Interests in a Restricted Subsidiary which holds Indebtedness or
     Disqualified Equity Interests in Mediacom Broadband LLC or another
     Restricted Subsidiary such that such Restricted Subsidiary ceases to be a
     Restricted Subsidiary or (iii) any designation of a Restricted Subsidiary
     which holds Indebtedness or Disqualified Equity Interests in Mediacom
     Broadband LLC as an Unrestricted Subsidiary;

          (e) guarantees by any Restricted Subsidiary of Indebtedness of
     Mediacom Broadband LLC or any other Restricted Subsidiary Incurred in
     accordance with the provisions of the Indenture;

          (f) Hedging Agreements of Mediacom Broadband LLC or any Restricted
     Subsidiary relating to any Indebtedness of Mediacom Broadband LLC or such
     Restricted Subsidiary, as the case may be, Incurred in accordance with the
     provisions of the Indenture; provided that such Hedging Agreements have
     been entered into for bona fide business purposes and not for speculation;

          (g) Indebtedness or Disqualified Equity Interests in Mediacom
     Broadband LLC or any Restricted Subsidiary to the extent representing a
     replacement, renewal, refinancing or extension (collectively, a
     "refinancing") of outstanding Indebtedness or Disqualified Equity Interests
     in Mediacom Broadband LLC or any such Restricted Subsidiary, as the case
     may be, Incurred in compliance with the Debt to Operating Cash Flow Ratio
     of the first paragraph of this covenant or clause (a) or (b) of this
     paragraph of this covenant; provided, however, that (i) Indebtedness or
     Disqualified Equity Interests in Mediacom Broadband LLC may not be
     refinanced under this clause (g) with Indebtedness or Disqualified Equity
     Interests in any Restricted Subsidiary, (ii) any such refinancing shall not
     exceed the sum of the principal amount or liquidation preference or
     redemption payment value (or, if such Indebtedness or Disqualified Equity
     Interests provides for a lesser amount to be due and payable upon a
     declaration of acceleration thereof at the time of such refinancing, an
     amount no greater than such lesser amount) of the Indebtedness or
     Disqualified Equity Interests being refinanced plus the amount of accrued
     interest or dividends thereon and the amount of any reasonably determined
     prepayment premium necessary to accomplish such refinancing and such
     reasonable fees and expenses incurred in connection therewith, (iii)
     Indebtedness representing a refinancing of Indebtedness of Mediacom
     Broadband LLC shall have a Weighted Average Life to Maturity equal to or
     greater than the Weighted Average Life to Maturity of the Indebtedness
     being

                                     - 92 -



     refinanced, (iv) Subordinated Obligations of Mediacom Broadband LLC or
     Disqualified Equity Interests in Mediacom Broadband LLC may only be
     refinanced with Subordinated Obligations of Mediacom Broadband LLC or
     Disqualified Equity Interests in Mediacom Broadband LLC, and (v) Other Pari
     Passu Debt which is unsecured may only be refinanced with unsecured
     Indebtedness, which is either Other Pari Passu Debt or Subordinated
     Obligations, or with Disqualified Equity Interests;

          (h) Indebtedness of Mediacom Broadband LLC or a Restricted Subsidiary
     Incurred as a result of the pledge by Mediacom Broadband LLC or such
     Restricted Subsidiary of intercompany Indebtedness or Equity Interests in
     another Restricted Subsidiary or Equity Interests in an Unrestricted
     Subsidiary in the circumstance where recourse to Mediacom Broadband LLC or
     such Restricted Subsidiary is limited to the value of the intercompany
     Indebtedness or the Equity Interests so pledged;

          (i) Indebtedness of Mediacom Broadband LLC or a Restricted Subsidiary
     represented by Capitalized Lease Obligations, mortgage financings, purchase
     money obligations or letters of credit, in each case Incurred for the
     purpose of financing all or any part of the purchase price or cost of
     construction or improvement of property, plant or equipment used in the
     business of Mediacom Broadband LLC or such Restricted Subsidiary or a
     Related Business in an aggregate principal amount not to exceed $25.0
     million at any time outstanding;

          (j) Indebtedness of Mediacom Broadband LLC or a Restricted Subsidiary
     in an aggregate amount not to exceed two times the sum of (i) the aggregate
     Net Cash Proceeds to Mediacom Broadband LLC from (x) the issuance (other
     than to a Subsidiary of Mediacom Broadband LLC or an employee stock
     ownership plan or a trust established by Mediacom Broadband LLC or any
     Subsidiary of Mediacom Broadband LLC (for the benefit of its employees)) of
     any class of Equity Interests in Mediacom Broadband LLC (other than
     Disqualified Equity Interests and other than Equity Interests issued in
     connection with the AT&T Acquisitions Contributions) on or after the Issue
     Date or (y) contributions (other than the AT&T Acquisitions Contributions)
     to the equity capital of Mediacom Broadband LLC on or after the Issue Date
     which do not themselves constitute Disqualified Equity Interests and (ii)
     the fair market value, as determined by an independent nationally
     recognized accounting, appraisal or investment banking firm experienced in
     similar types of transactions, of any assets (other than cash or Cash
     Equivalents) that are used or useful in a Related Business or Equity
     Interests in a Person engaged in a Related Business that is or becomes a
     Restricted Subsidiary of Mediacom Broadband LLC, in each case received by
     Mediacom Broadband LLC after the Issue Date in exchange for the issuance
     (other than to a Subsidiary of Mediacom Broadband LLC) of its Equity
     Interests (other than Disqualified Equity Interests and other than Equity
     Interests issued in connection with the AT&T Acquisitions Contributions);
     provided that (A) the amount of such Net Cash Proceeds with respect to
     which Indebtedness is incurred pursuant to this clause (j) shall not be
     deemed Net Cash Proceeds from the issue or sale of Equity Interests for
     purposes of clause (ii) of the definition of "Cumulative Credit" and (B)
     the issuance of Equity Interests with respect to which Indebtedness is
     incurred pursuant to this clause (j) shall not also be used to effect a
     Restricted Payment pursuant to clause (1) or (8) of the third paragraph of
     "--Limitation on Restricted Payments" above; and

          (k) in addition to any Indebtedness described in clauses (a) through
     (j) above, Indebtedness of Mediacom Broadband LLC or any of the Restricted
     Subsidiaries so long as the aggregate principal amount of all such
     Indebtedness incurred pursuant to this clause (k) does not exceed $50.0
     million at any one time outstanding.

     For purposes of determining compliance with this covenant, in the event
that an item of Indebtedness meets the criteria of more than one of the
categories of Permitted Indebtedness described in clauses (a) through (k) above
or is entitled to be incurred pursuant to the first paragraph of this covenant,
Mediacom Broadband LLC shall, in its sole discretion, classify such item of
Indebtedness in any manner that complies with this covenant and such item of
Indebtedness shall be treated as having been incurred as so classified.

     Limitation on Transactions with Affiliates

     The Indenture provides that Mediacom Broadband LLC shall not, and shall not
permit any Restricted Subsidiary to, directly or indirectly, engage in any
transaction (or series of related transactions) involving in the aggregate $5.0
million or more with any Affiliate unless such transaction (or series of related
transactions) shall

                                     - 93 -



have been approved pursuant to a Committee Resolution rendered in good faith by
the Executive Committee or, if applicable, a committee comprising the
disinterested members of the Executive Committee, which approval in each case
shall be conclusive, to the effect that such transaction (or series of related
transactions) is (a) in the best interest of Mediacom Broadband LLC or such
Restricted Subsidiary and (b) upon terms which would be obtainable by Mediacom
Broadband LLC or such Restricted Subsidiary in a comparable arm's-length
transaction with a Person which is not an Affiliate, except that the foregoing
shall not apply in the case of any of the following transactions (the "Specified
Affiliate Transactions"):

          (i) the making of any Restricted Payment (including the making of any
     Restricted Payment that is permitted pursuant to clauses (1) through (14)
     of the second paragraph of "--Limitation on Restricted Payments" and any
     Permitted Investment that is permitted pursuant to "--Limitation on
     Restricted Payments" above);

          (ii) any transaction or series of transactions between Mediacom
     Broadband LLC and one or more Restricted Subsidiaries or between two or
     more Restricted Subsidiaries;

          (iii) the payment of compensation (including, without limitation,
     amounts paid pursuant to employee benefit plans) for the personal services
     of, and indemnity provided on behalf of, officers, members, directors and
     employees of Mediacom Broadband LLC or any Restricted Subsidiary, and
     management, consulting or advisory fees and reimbursements of expenses and
     indemnity in each case so long as the Executive Committee in good faith
     shall have approved the terms thereof and deemed the services theretofore
     or thereafter to be performed for such compensation or fees to be fair
     consideration therefor;

          (iv) any payments for goods or services purchased in the ordinary
     course of business, upon terms which would be obtainable by Mediacom
     Broadband LLC or a Restricted Subsidiary in a comparable arm's-length
     transaction with a Person which is not an Affiliate;

          (v) any transaction pursuant to any agreement with any Affiliate in
     effect on the Issue Date (including, but not limited to, the Management
     Agreements, the Operating Agreement and other agreements relating to the
     payment of management fees, acquisition fees and expense reimbursements),
     including any amendments thereto entered into after the Issue Date,
     provided, that the terms of any such amendment are not less favorable to
     Mediacom Broadband LLC than the terms of the relevant agreement in effect
     prior to any such amendment, as determined in good faith by the Executive
     Committee; and

          (vi) any transaction or series of transactions between Mediacom
     Broadband or any of its Restricted Subsidiaries, on the one hand, and
     Mediacom Communications or any of its direct or indirect Subsidiaries, on
     the other hand, which relate to (a) the sharing of centralized services,
     personnel, facilities, headends and plant, (b) the joint procurement of
     goods and services, (c) the allocation of costs and expenses (other than
     taxes based on income) and (d) matters reasonably related to any of the
     foregoing, in each case, which are undertaken pursuant to an established
     plan of Mediacom Communications the primary purpose of which is to result
     in cost savings and related synergies for Mediacom Broadband LLC, its
     Restricted Subsidiaries, Mediacom Communications and each of Mediacom
     Communications' other direct or indirect Subsidiaries involved in such
     transaction or series of transactions; provided that, in the case of this
     clause (vi), such plan shall have been approved pursuant to a Committee
     Resolution, rendered in good faith by the Executive Committee, which
     approval in each case shall be conclusive, to the effect that such plan is
     in the best interest of Mediacom Broadband LLC or such Restricted
     Subsidiary; and provided, further, that such transaction or series of
     related transactions is fair and reasonable to Mediacom Broadband LLC or
     such Restricted Subsidiary, on the one hand, and to Mediacom Communications
     and each such other Subsidiary of Mediacom Communications, on the other
     hand.

The Indenture will further provide that, except in the case of a Specified
Affiliate Transaction, Mediacom Broadband LLC shall not, and shall not permit
any Restricted Subsidiary to, directly or indirectly, engage in any transaction
(or series of related transactions) involving in the aggregate (y) $25.0 million
or more in all instances except in the case of Asset Sales or Asset Swaps and
(z) $50.0 million or more in the case of any Asset Sale or Asset Swap, in each
case, with any Affiliate unless (i) such transaction (or series of related
transactions) shall have been approved pursuant to a Committee Resolution
rendered in good faith by the Executive Committee or, if applicable, a

                                     - 94 -



committee comprising the disinterested members of the Executive Committee to the
effect set forth in clauses (a) and (b) above; and (ii) Mediacom Broadband LLC
shall have received an opinion from an independent nationally recognized
accounting, appraisal or investment banking firm experienced in the review of
similar types of transactions stating that the terms of such transaction (or
series of related transactions) are fair to Mediacom Broadband LLC or such
Restricted Subsidiary, as the case may be, from a financial point of view.
Notwithstanding the foregoing, any transaction (or series of related
transactions) entered into by Mediacom Broadband LLC or any Restricted
Subsidiary with any Affiliate without complying with the foregoing provisions of
this covenant shall not constitute a violation of the provisions of this
covenant if Mediacom Broadband LLC or such Restricted Subsidiary would be
permitted to make a Restricted Payment pursuant to the first paragraph of
"--Limitation on Restricted Payments" above at the time of the completion of
such transaction (or series of related transactions) in an amount equal to the
fair market value of such transaction (or series of related transactions), as
determined in good faith by the Executive Committee, whose determination shall
be conclusive and evidenced by a Committee Resolution. In such a case, Mediacom
Broadband LLC or such Restricted Subsidiary, as the case may be, shall be deemed
to have made a Restricted Payment for purposes of the calculation of Restricted
Payments pursuant to clause (iii) of the first paragraph of "--Limitation on
Restricted Payments" above.

     Limitation on Liens

     The Indenture provides that Mediacom Broadband LLC shall not Incur any
Indebtedness secured by a Lien against or on any of its property or assets now
owned or hereafter acquired by Mediacom Broadband LLC unless contemporaneously
therewith effective provision is made to secure the Notes equally and ratably
with such secured Indebtedness. This restriction does not, however, apply to
Indebtedness secured by:

          (i) Liens, if any, in effect on the Issue Date;

          (ii) Liens in favor of governmental bodies to secure progress or
     advance payments;

          (iii) Liens on Equity Interests or Indebtedness existing at the time
     of the acquisition thereof (including acquisition through merger or
     consolidation); provided that such Liens were not Incurred in anticipation
     of such acquisition;

          (iv) Liens securing industrial revenue or pollution control bonds;

          (v) Liens securing the Notes;

          (vi) Liens securing Indebtedness of Mediacom Broadband LLC in an
     amount not to exceed $10.0 million at any time outstanding;

          (vii) Other Permitted Liens; and

          (viii) any extension, renewal or replacement of any Lien referred to
     in the foregoing clauses (i) through (vii), inclusive.

     Limitation on Business Activities of Mediacom Broadband Corporation

     The Indenture provides that Mediacom Broadband Corporation shall not hold
any material assets, become liable for any material obligations, engage in any
trade or business, or conduct any business activity, other than the issuance of
Equity Interests to Mediacom Broadband LLC or any Wholly Owned Restricted
Subsidiary, the Incurrence of Indebtedness as a co-obligor or guarantor of
Indebtedness Incurred by Mediacom Broadband LLC, including the Notes and the
Exchange Notes, if any, that is permitted to be Incurred by Mediacom Broadband
LLC under "--Limitation on Indebtedness" above (provided that the net proceeds
of such Indebtedness are retained by Mediacom Broadband LLC or loaned to or
contributed as capital to one or more of the Restricted Subsidiaries other than
Mediacom Broadband Corporation), and activities incidental thereto. Neither
Mediacom Broadband LLC nor any Restricted Subsidiary shall engage in any
transactions with Mediacom Broadband Corporation in violation of the immediately
preceding sentence.

                                     - 95 -



     Designation of Unrestricted Subsidiaries

     The Indenture provides that Mediacom Broadband LLC may designate any
Subsidiary (including any newly acquired or newly formed Subsidiary or a Person
becoming a Subsidiary through merger or consolidation or Investment therein) as
an "Unrestricted Subsidiary" under the Indenture (a "Designation") only if:

          (a) no Default or Event of Default shall have occurred and be
     continuing at the time of or after giving effect to such Designation;

          (b) at the time of and after giving effect to such Designation,
     Mediacom Broadband LLC would be able to Incur $1.00 of additional
     Indebtedness under the Debt to Operating Cash Flow Ratio of the first
     paragraph of "--Limitation on Indebtedness" above; and

          (c) Mediacom Broadband LLC would be permitted to make a Restricted
     Payment at the time of Designation (assuming the effectiveness of such
     Designation) pursuant to the first paragraph of "--Limitation on Restricted
     Payments" above in an amount equal to Mediacom Broadband LLC's
     proportionate interest in the fair market value of such Subsidiary on such
     date (as determined in good faith by the Executive Committee, whose
     determination shall be conclusive and evidenced by a Committee Resolution).
     Notwithstanding the foregoing, neither Mediacom Broadband Corporation nor
     any of its Subsidiaries may be designated as Unrestricted Subsidiaries.

     The Indenture will further provide that at the time of Designation all of
the Indebtedness of such Unrestricted Subsidiary shall consist of, and will at
all times thereafter consist of, Non-Recourse Indebtedness, and that neither
Mediacom Broadband LLC nor any Restricted Subsidiary shall at any time have any
direct or indirect obligation to:

          (x) make additional Investments (other than Permitted Investments) in
     any Unrestricted Subsidiary;

          (y) maintain or preserve the financial condition of any Unrestricted
     Subsidiary or cause any Unrestricted Subsidiary to achieve any specified
     levels of operating results; or

          (z) be party to any agreement, contract, arrangement or understanding
     with any Unrestricted Subsidiary unless the terms of any such agreement,
     contract, arrangement or understanding are no less favorable to Mediacom
     Broadband LLC or such Restricted Subsidiary than those that might be
     obtained, in light of all the circumstances, at the time from Persons who
     are not Affiliates of Mediacom Broadband LLC.

If, at any time, any Unrestricted Subsidiary would violate the foregoing
requirements, it shall thereafter cease to be an Unrestricted Subsidiary for
purposes of the Indenture and any Indebtedness of such Subsidiary shall be
deemed to be Incurred as of such date.

     Mediacom Broadband LLC may revoke any Designation of a Subsidiary as an
Unrestricted Subsidiary (a "Revocation") if:

          (a) no Default or Event of Default shall have occurred and be
     continuing at the time of or after giving effect to such Revocation;

          (b) at the time of and after giving effect to such Revocation,
     Mediacom Broadband LLC would be able to Incur $1.00 of additional
     Indebtedness under the Debt to Operating Cash Flow Ratio of the first
     paragraph of "--Limitation on Indebtedness" above; and

          (c) all Liens and Indebtedness of such Unrestricted Subsidiary
     outstanding immediately following such Revocation would, if Incurred at
     such time, have been permitted to be Incurred for all purposes of the
     Indenture.

                                     - 96 -



     All Designations and Revocations must be evidenced by Committee Resolutions
delivered to the Trustee certifying compliance with the foregoing provisions.

     Limitation on Guarantees of Certain Indebtedness

     The Indenture provides that Mediacom Broadband LLC shall not (a) permit any
Restricted Subsidiary to guarantee any Indebtedness of either Issuer other than
the Notes (the "Other Indebtedness") or (b) pledge any intercompany Indebtedness
representing obligations of any of its Restricted Subsidiaries to secure the
payment of Other Indebtedness, in each case unless such Restricted Subsidiary,
the Issuers and the Trustee execute and deliver a supplemental indenture causing
such Restricted Subsidiary to guarantee the Issuers' obligations under the
Indenture and the Notes to the same extent that such Restricted Subsidiary
guaranteed the Issuers' obligations under the Other Indebtedness (including
waiver of subrogation, if any). Thereafter, such Restricted Subsidiary shall be
a Guarantor for all purposes of the Indenture.

     The guarantee of a Restricted Subsidiary will be released upon:

          (i) the sale of all of the Equity Interests, or all or substantially
     all of the assets, of the applicable Guarantor (in each case other than to
     Mediacom Broadband LLC or a Subsidiary);

          (ii) the designation by Mediacom Broadband LLC of the applicable
     Guarantor as an Unrestricted Subsidiary; or

          (iii) the release of the guarantee of such Guarantor with respect to
     the obligations which caused such Guarantor to deliver a guarantee of the
     Notes in accordance with the preceding paragraph, in each case in
     compliance with the Indenture (including, in the event of a sale of Equity
     Interests or assets described in clause (i) above, that the Net Cash
     Proceeds are applied in accordance with the requirements of the applicable
     provision of the Indenture described under "Repurchase at the Option of
     Holders--Asset Sales" above).

     Limitation on Dividends and Other Payment Restrictions Affecting
Subsidiaries

     The Indenture provides that Mediacom Broadband LLC shall not, and shall not
permit any Restricted Subsidiary to, directly or indirectly, create or otherwise
cause or suffer to exist or become effective any consensual encumbrance or
restriction of any kind on the ability of any Restricted Subsidiary to:

          (a) pay dividends or make any other distributions to Mediacom
     Broadband LLC or any other Restricted Subsidiary on its Equity Interests;

          (b) pay any Indebtedness owed to Mediacom Broadband LLC or any other
     Restricted Subsidiary;

          (c) make loans or advances, or guarantee any such loans or advances,
     to Mediacom Broadband LLC or any other Restricted Subsidiary;

          (d) transfer any of its properties or assets to Mediacom Broadband LLC
     or any other Restricted Subsidiary;

          (e) grant Liens on the assets of Mediacom Broadband LLC or any other
     Restricted Subsidiary in favor of the holders of the Notes; or

          (f) guarantee the Notes or any renewals or refinancings thereof.

(any of the actions described in clauses (a) through (f) above is referred to
herein as a "Specified Action"), except for

          (i) such encumbrances or restrictions arising by reason of Acquired
     Indebtedness of any Restricted Subsidiary existing at the time such Person
     became a Restricted Subsidiary; provided that such

                                     - 97 -



     encumbrances or restrictions were not created in anticipation of such
     Person becoming a Restricted Subsidiary and are not applicable to Mediacom
     Broadband LLC or any other Restricted Subsidiary,

          (ii) such encumbrances or restrictions arising under refinancing
     Indebtedness permitted by clause (g) of the second paragraph under
     "--Limitation on Indebtedness" above; provided that the terms and
     conditions of any such restrictions are no less favorable to the holders of
     Notes than those under the Indebtedness being refinanced,

          (iii) customary provisions restricting the assignment of any contract
     or interest of Mediacom Broadband LLC or any Restricted Subsidiary,

          (iv) restrictions contained in the Indenture or any other indenture
     governing debt securities that are no more restrictive than those contained
     in the Indenture, and

          (v) restrictions under the Subsidiary Credit Facility and under the
     Future Subsidiary Credit Facilities; provided that, in the case of any
     Future Subsidiary Credit Facility, Mediacom Broadband LLC shall have used
     commercially reasonable efforts to include in the agreements relating to
     such Future Subsidiary Credit Facility provisions concerning the
     encumbrance or restriction on the ability of any Restricted Subsidiary to
     take any Specified Action that are no more restrictive than those in effect
     in the Subsidiary Credit Facility on the date of the creation of the
     applicable restriction in such Future Subsidiary Credit Facility
     ("Comparable Restriction Provisions"); and provided, further, that if
     Mediacom Broadband LLC shall conclude in its sole discretion based on then
     prevailing market conditions that it is not in the best interest of
     Mediacom Broadband LLC and the Restricted Subsidiaries to comply with the
     foregoing proviso, the failure to include Comparable Restriction Provisions
     in the agreements relating to such Future Subsidiary Credit Facility shall
     not constitute a violation of the provisions of this covenant.

     Reports

     The Indenture provides that, commencing with the fiscal quarter of the
Issuers ending September 30, 2001, whether or not the Issuers are then subject
to Section 13(a) or 15(d) of the Exchange Act or any successor provision
thereto, the Issuers shall file with the SEC (if permitted by SEC practice and
applicable law and regulations) so long as the Notes are outstanding the annual
reports, quarterly reports and other periodic reports which the Issuers would
have been required to file with the SEC pursuant to Section 13(a) or 15(d) or
any successor provision thereto if the Issuers were so subject on or prior to
the respective dates (the "Required Filing Dates") by which the Issuers would
have been required to file such documents if the Issuers were so subject. The
Issuers shall also in any event within 15 days of each Required Filing Date
(whether or not permitted or required to be filed with the SEC) (i) transmit or
cause to be transmitted by mail to all holders of Notes, at such holders'
addresses appearing in the register maintained by the Registrar, without cost to
such holders, and (ii) file with the Trustee, copies of the annual reports,
quarterly reports and other documents described in the preceding sentence. In
addition, for so long as any Notes remain outstanding and prior to the later of
the consummation of the Exchange Offer and the effectiveness of the Shelf
Registration Statement, if required, the Issuers shall furnish to holders and to
securities analysts and prospective investors, upon their request, the
information required to be delivered pursuant to Rule 144A(d)(4) under the
Securities Act.

     Merger or Sales of Assets

     The Indenture provides that neither of the Issuers shall consolidate or
merge with or into, or transfer all or substantially all of its assets to,
another Person unless:

          (i) either (A) such Issuer shall be the continuing Person, or (B) the
     Person formed by or surviving any such consolidation or merger (if other
     than such Issuer), or to which any such transfer shall have been made, is a
     corporation, limited liability company or limited partnership organized and
     existing under the laws of the United States, any State thereof or the
     District of Columbia (provided that for so long as Mediacom Broadband LLC
     or any successor Person is a limited liability company or partnership there
     must be a co-issuer of the Notes that is a Wholly Owned Restricted
     Subsidiary of Mediacom Broadband LLC and that is a corporation organized
     and existing under the laws of the United States, any State thereof or the
     District of Columbia);

                                     - 98 -



          (ii) the surviving Person (if other than such Issuer) expressly
     assumes by supplemental indenture all the obligations of such Issuer under
     the Notes and the Indenture;

          (iii) immediately after giving effect to such transaction, no Default
     or Event of Default shall have occurred and be continuing;

          (iv) immediately after giving effect to such transaction, the
     surviving Person would be able to Incur $1.00 of additional Indebtedness
     under the Debt to Operating Cash Flow Ratio of the first paragraph of
     "--Limitation on Indebtedness" above; and

          (v) Mediacom Broadband LLC shall have delivered to the Trustee prior
     to the proposed transaction an officers' certificate and an opinion of
     counsel, each stating that the proposed consolidation, merger or transfer
     and such supplemental indenture will comply with the Indenture.

     The Indenture provides that no Guarantor shall consolidate or merge with or
into, or transfer all or substantially all of its assets to, another Person
unless either the guarantee of such Guarantor is being released in accordance
with "--Limitation on Guarantees of Certain Indebtedness" above or:

          (i) either (A) such Guarantor shall be the continuing Person, or (B)
     the Person formed by or surviving any such consolidation or merger (if
     other than such Guarantor), or to which any such transfer shall have been
     made, is a corporation, limited liability company or limited partnership
     organized and existing under the laws of the United States, any State
     thereof or the District of Columbia;

          (ii) the surviving Person (if other than such Guarantor) expressly
     assumes by supplemental indenture all the obligations of such Guarantor
     under its guarantee of the Notes and the Indenture;

          (iii) immediately after giving effect to such transaction, no Default
     or Event of Default shall have occurred and be continuing; and

          (iv) Mediacom Broadband LLC shall have delivered to the Trustee prior
     to the proposed transaction an officers' certificate and an opinion of
     counsel, each stating that the proposed consolidation, merger or transfer
     and such supplemental indenture will comply with the Indenture.

Certain Definitions

     Set forth below is a summary of certain of the defined terms used in the
covenants contained in the Indenture. Reference is made to the Indenture for the
full definition of all such terms as well as any other capitalized terms used
herein for which no definition is provided.

     "Acquired Indebtedness" means Indebtedness of a Person existing at the time
such Person becomes a Restricted Subsidiary or assumed in connection with an
Asset Acquisition from such Person and not Incurred in connection with, or in
anticipation of, such Person becoming a Restricted Subsidiary or such Asset
Acquisition.

     "Additional Interest" has the meaning specified in the section of this
prospectus entitled "Exchange Offer; Registration Rights."

     "Affiliate" means:

          (i) any Person that directly, or indirectly through one or more
     intermediaries, controls, or is controlled by, or is under common control
     with, Mediacom Broadband LLC;

          (ii) any spouse, immediate family member or other relative who has the
     same principal residence as any Person described in clause (i) above;

          (iii) any trust in which any such Persons described in clauses (i) or
     (ii) above has a beneficial interest; and


                                     - 99 -



          (iv) any corporation or other organization of which any such Persons
     described above collectively owns 5% or more of the equity of such entity.

For purposes of this definition, "control" (including, with correlative meaning,
the terms "controlling," "controlled by" and "under common control with") when
used with respect to any specified Person includes the direct or indirect
beneficial ownership of more than 5% of the voting securities of such Person or
the power to direct or cause the direction of the management and policies of
such Person whether by contract or otherwise.

     "Asset Acquisition" means (i) an Investment by Mediacom Broadband LLC or
any Restricted Subsidiary in any other Person pursuant to which such Person
shall become a Restricted Subsidiary or shall be consolidated or merged with or
into Mediacom Broadband LLC or any Restricted Subsidiary or (ii) any acquisition
by Mediacom Broadband LLC or any Restricted Subsidiary of the assets of any
Person which constitute substantially all of an operating unit, a division or a
line of business of such Person or which is otherwise outside of the ordinary
course of business.

     "Asset Sale" means any direct or indirect sale, conveyance, transfer, lease
(that has the effect of a disposition) or other disposition (including, without
limitation, any merger, consolidation or sale-leaseback transaction) to any
Person other than Mediacom Broadband LLC or any Wholly Owned Restricted
Subsidiary or any Controlled Subsidiary, in one transaction or a series of
related transactions, of:

          (i) any Equity Interest in any Restricted Subsidiary:

          (ii) any material license, franchise or other authorization of
     Mediacom Broadband LLC or any Restricted Subsidiary;

          (iii) any assets of Mediacom Broadband LLC or any Restricted
     Subsidiary which constitute substantially all of an operating unit, a
     division or a line of business of Mediacom Broadband LLC or any Restricted
     Subsidiary; or

          (iv) any other property or asset of Mediacom Broadband LLC or any
     Restricted Subsidiary outside of the ordinary course of business.

     For the purposes of this definition, the term "Asset Sale" shall not
include:

          (i) any transaction consummated in compliance with "Repurchase at the
     Option of Holders--Change of Control" above and "Covenants--Merger or Sales
     of Assets" above, and the creation of any Lien not prohibited under
     "Covenants--Limitation on Liens" above;

          (ii) the sale of property or equipment that has become worn out,
     obsolete or damaged or otherwise unsuitable for use in connection with the
     business of Mediacom Broadband LLC or any Restricted Subsidiary, as the
     case may be;

          (iii) any transaction consummated in compliance with
     "Covenants--Limitation on Restricted Payments" above; and

          (iv) Asset Swaps permitted pursuant to "Repurchase at the Option of
     Holders--Asset Sales" above.

In addition, solely for purposes of "Repurchase at the Option of Holders--Asset
Sales" above, any sale, conveyance, transfer, lease or other disposition,
whether in one transaction or a series of related transactions, involving assets
with a fair market value not in excess of $5.0 million in any fiscal year shall
be deemed not to be an Asset Sale.

     "Asset Sale Proceeds" means, with respect to any Asset Sale:

          (i) cash received by Mediacom Broadband LLC or any of its Restricted
     Subsidiaries from such Asset Sale (including cash received as consideration
     for the assumption of liabilities incurred in connection with or in
     anticipation of such Asset Sale), after

                                     - 100 -



               (a) provision for all income or other taxes measured by or
          resulting from such Asset Sale,

               (b) payment of all brokerage commissions, underwriting, legal,
          accounting and other fees and expenses related to such Asset Sale, and
          any relocation expenses incurred as a result thereof,

               (c) provision for minority interest holders in any Restricted
          Subsidiary as a result of such Asset Sale by such Restricted
          Subsidiary,

               (d) payment of amounts required to be applied to the repayment of
          Indebtedness secured by a Lien on the asset or assets that were the
          subject of such Asset Sale (including payments made to obtain or avoid
          the need for the consent of any holder of such Indebtedness), and

               (e) deduction of appropriate amounts to be provided by Mediacom
          Broadband LLC or such Restricted Subsidiary as a reserve, in
          accordance with generally accepted accounting principles consistently
          applied, against any liabilities associated with the assets sold or
          disposed of in such Asset Sale and retained by Mediacom Broadband LLC
          or such Restricted Subsidiary after such Asset Sale, including,
          without limitation, pension and other post employment benefit
          liabilities and liabilities related to environmental matters or
          against any indemnification obligations associated with the assets
          sold or disposed of in such Asset Sale; and

          (ii) promissory notes and other non-cash consideration received by
     Mediacom Broadband LLC or any Restricted Subsidiary from such Asset Sale or
     other disposition upon the liquidation or conversion of such notes or
     non-cash consideration into cash.

     "Asset Swap" means the substantially concurrent purchase and sale, or
exchange, of Productive Assets between Mediacom Broadband LLC or any Restricted
Subsidiary and another Person or group of affiliated Persons (including, without
limitation, any Person or group of affiliated Persons that is an Affiliate of
Mediacom Broadband LLC and the Restricted Subsidiaries, provided that such
transaction is otherwise in compliance with "Covenants--Limitation on
Transactions with Affiliates" above) pursuant to an Asset Swap Agreement; it
being understood that an Asset Swap may include a cash equalization payment made
in connection therewith; provided that such cash payment, if received by
Mediacom Broadband LLC or any of the Restricted Subsidiaries, shall be deemed to
be proceeds received from an Asset Sale and shall be applied in accordance with
"Repurchase at the Option of Holders--Asset Sales" above.

     "Asset Swap Agreement" means a definitive agreement, subject only to
customary closing conditions that Mediacom Broadband LLC in good faith believes
will be satisfied, providing for an Asset Swap; provided, however, that any
amendment to, or waiver of, any closing condition that individually or in the
aggregate is material to such Asset Swap shall be deemed to be a new Asset Swap.

     "AT&T Acquisitions Contributions" means the capital contributions and
preferred equity investment in the amount of $873.7 million to be made in
Mediacom Broadband LLC by Mediacom Communications and/or one or more of its
direct or indirect Subsidiaries in connection with the AT&T acquisitions as
contemplated by and described in this prospectus; provided that "AT&T
Acquisitions Contributions" shall be deemed not to include any additional
amounts contributed by Mediacom Communications to the extent that such amounts
represent proceeds received by Mediacom Communications from the issuance of its
securities upon the exercise of over-allotment options relating to the issuance
of its Class A common stock and convertible senior notes.

     "Available Asset Sale Proceeds" means, with respect to any Asset Sale, the
aggregate Asset Sale Proceeds from such Asset Sale that have not been applied in
accordance with clause (iii)(a) and that have not yet been the basis for
application in accordance with clause (iii)(b) of the first paragraph of
"Repurchase at the Option of Holders--Asset Sales" above.

     "Capitalized Lease Obligations" means Indebtedness represented by
obligations under a lease that is required to be capitalized for financial
reporting purposes in accordance with generally accepted accounting principles
consistently applied and the amount of such Indebtedness shall be the
capitalized amount of such obligations determined in accordance with generally
accepted accounting principles consistently applied.

                                     - 101 -



     "Cash Equivalents" means:

          (i) United States dollars;

          (ii) securities issued or directly and fully guaranteed or insured by
     the United States government or any agency or instrumentality thereof
     having maturities of not more than six months from the date of acquisition;

          (iii) certificates of deposit and eurodollar time deposits with
     maturities of six months or less from the date of acquisition, bankers'
     acceptances with maturities not exceeding six months and overnight bank
     deposits, in each case with any lender party to the Subsidiary Credit
     Facility or any Future Subsidiary Credit Facility or with any domestic
     commercial bank having capital and surplus in excess of $500.0 million;

          (iv) repurchase obligations with a term of not more than seven days
     for underlying securities of the types described in clauses (ii) and (iii)
     above entered into with any financial institution meeting the
     qualifications specified in clause (iii) above;

          (v) commercial paper having a rating of at least P-1 from Moody's or a
     rating of at least A-1 from S&P; and

          (vi) money market mutual or similar funds having assets in excess of
     $100.0 million, at least 95% of the assets of which are comprised of assets
     specified in clauses (i) through (v) above.

     "Committee Resolution" means with respect to Mediacom Broadband LLC, a duly
adopted resolution of the Executive Committee of Mediacom Broadband LLC.

     "Consolidated Income Tax Expense" means, with respect to Mediacom Broadband
LLC for any period, the provision for federal, state, local and foreign income
taxes payable by Mediacom Broadband LLC and the Restricted Subsidiaries for such
period as determined on a consolidated basis in accordance with generally
accepted accounting principles consistently applied.

     "Consolidated Interest Expense" means, with respect to Mediacom Broadband
LLC and the Restricted Subsidiaries for any period, without duplication, the sum
of:

          (i) the interest expense of Mediacom Broadband LLC and the Restricted
     Subsidiaries for such period as determined on a consolidated basis in
     accordance with generally accepted accounting principles consistently
     applied, including, without limitation, amortization of original issue
     discount on any Indebtedness and the interest portion of any deferred
     payment obligation and after taking into account the effect of elections
     made under any Hedging Agreements, however denominated, with respect to
     such Indebtedness;

          (ii) the interest component of Capitalized Lease Obligations paid,
     accrued and/or scheduled to be paid or accrued by Mediacom Broadband LLC
     and the Restricted Subsidiaries during such period as determined on a
     consolidated basis in accordance with generally accepted accounting
     principles consistently applied; and

          (iii) dividends and distributions in respect of Disqualified Equity
     Interests actually paid in cash by Mediacom Broadband LLC and the
     Restricted Subsidiaries during such period as determined on a consolidated
     basis in accordance with generally accepted accounting principles
     consistently applied.

For purposes of this definition, interest on a Capitalized Lease Obligation
shall be deemed to accrue at an interest rate reasonably determined by Mediacom
Broadband LLC to be the rate of interest implicit in such Capitalized Lease
Obligation in accordance with generally accepted accounting principles
consistently applied.

     "Consolidated Net Income" means, with respect to any period, the net income
(loss) of Mediacom Broadband LLC and the Restricted Subsidiaries for such period
determined on a consolidated basis in accordance

                                     - 102 -



with generally accepted accounting principles consistently applied, adjusted, to
the extent included in calculating such net income (loss), by excluding, without
duplication:

          (i) all extraordinary, unusual or nonrecurring items of income or
     expense and of gains or losses and all gains and losses from the sale or
     other disposition of assets out of the ordinary course of business (net of
     taxes, fees and expenses relating to the transaction giving rise thereto)
     for such period;

          (ii) that portion of such net income (loss) derived from or in respect
     of Investments in Persons other than any Restricted Subsidiary, except to
     the extent actually received in cash by Mediacom Broadband LLC or any
     Restricted Subsidiary;

          (iii) the portion of such net income (loss) allocable to minority
     interests in unconsolidated Persons for such period, except to the extent
     actually received in cash by Mediacom Broadband LLC or any Restricted
     Subsidiary;

          (iv) net income (loss) of any other Person combined with Mediacom
     Broadband LLC or any Restricted Subsidiary on a "pooling of interests"
     basis attributable to any period prior to the date of combination;

          (v) net income (loss) of any Restricted Subsidiary to the extent that
     the declaration or payment of dividends or similar distributions by that
     Restricted Subsidiary of that net income (loss) is not at the date of
     determination permitted without any prior governmental approval (which has
     not been obtained) or, directly or indirectly, by operation of the terms of
     its charter or any agreement, instrument, judgment, decree, order, statute,
     rule or governmental regulation applicable to that Restricted Subsidiary or
     the holders of its Equity Interests;

          (vi) the cumulative effect of a change in accounting principles after
     the Issue Date;

          (vii) net income (loss) attributable to discontinued operations;

          (viii) management fees payable to Mediacom Communications and its
     Affiliates pursuant to management agreements with Mediacom Broadband LLC or
     its Subsidiaries accrued for such period that have not been paid during
     such period; and

          (ix) any other item of expense, other than "interest expense," which
     appears on Mediacom Broadband LLC's consolidated statement of income (loss)
     below the line item "Operating Income," determined on a consolidated basis
     in accordance with generally accepted accounting principles consistently
     applied.

     "Consolidated Total Indebtedness" means, as at any date of determination,
an amount equal to the aggregate amount of all outstanding Indebtedness and the
aggregate liquidation preference or redemption payment value of all Disqualified
Equity Interests in Mediacom Broadband LLC and the Restricted Subsidiaries
outstanding as of such date of determination, less the obligations of Mediacom
Broadband LLC or any Restricted Subsidiary under any Hedging Agreement as of
such date of determination that would appear as a liability on the balance sheet
of such Person, in each case determined on a consolidated basis in accordance
with generally accepted accounting principles consistently applied.

     "Continuing Member" means, as of the date of determination, any Person who:

          (i) was a member of the Executive Committee of Mediacom Broadband LLC
     on the date of the Indenture;

          (ii) was nominated for election or elected to the Executive Committee
     of Mediacom Broadband LLC with the affirmative vote of a majority of the
     Continuing Members who were members of the Executive Committee at the time
     of such nomination or election; or

          (iii) is a representative of, or was approved by, a Permitted Holder.


                                     - 103 -



     "Controlled Subsidiary" means a Restricted Subsidiary which is engaged in a
Related Business:

          (i) 80% or more of the outstanding Equity Interests of which (other
     than Equity Interests constituting directors' qualifying shares to the
     extent mandated by applicable law) are owned by Mediacom Broadband LLC or
     by one or more Wholly Owned Restricted Subsidiaries or Controlled
     Subsidiaries or by Mediacom Broadband LLC and one or more Wholly Owned
     Restricted Subsidiaries or Controlled Subsidiaries;

          (ii) of which Mediacom Broadband LLC possesses, directly or
     indirectly, the power to direct or cause the direction of the management or
     policies, whether through the ownership of Voting Equity Interests, by
     agreement or otherwise; and

          (iii) all of whose Indebtedness is Non-Recourse Indebtedness.

     "Cumulative Credit" means the sum of:

          (i) $25.0 million; plus

          (ii) the aggregate Net Cash Proceeds received by Mediacom Broadband
     LLC or a Restricted Subsidiary from the issue or sale (other than to a
     Restricted Subsidiary) of Equity Interests in Mediacom Broadband LLC or a
     Restricted Subsidiary (other than Disqualified Equity Interests and other
     than Equity Interests issued in connection with the AT&T Acquisitions
     Contributions) on or after the Issue Date; plus

          (iii) the principal amount (or accreted amount (determined in
     accordance with generally accepted accounting principles), if less) of any
     Indebtedness, or the liquidation preference or redemption payment value of
     any Disqualified Equity Interests, of Mediacom Broadband LLC or any
     Restricted Subsidiary which has been converted into or exchanged for Equity
     Interests in Mediacom Broadband LLC or a Restricted Subsidiary (other than
     Disqualified Equity Interests and other than Equity Interests issued in
     connection with the AT&T Acquisitions Contributions) on or after the Issue
     Date; plus

          (iv) cumulative Operating Cash Flow from and after the Issue Date, to
     the end of the fiscal quarter immediately preceding the date of the
     proposed Restricted Payment, or, if cumulative Operating Cash Flow for such
     period is negative, minus the amount by which cumulative Operating Cash
     Flow is less than zero; plus

          (v) to the extent not already included in Operating Cash Flow, if any
     Investment constituting a Restricted Payment that was made after the Issue
     Date is sold or otherwise liquidated or repaid or any Unrestricted
     Subsidiary which was designated as an Unrestricted Subsidiary after the
     Issue Date is sold or otherwise liquidated, the fair market value of such
     Restricted Payment (less the cost of disposition, if any) on the date of
     such sale, liquidation or repayment, as determined in good faith by the
     Executive Committee, whose determination shall be conclusive and evidenced
     by a Committee Resolution; plus

          (vi) if any Unrestricted Subsidiary is redesignated as a Restricted
     Subsidiary, the value of the Restricted Payment that would result if such
     Subsidiary were redesignated as an Unrestricted Subsidiary at such time,
     determined in accordance with the provisions described under
     "Covenants--Designation of Unrestricted Subsidiaries" above.

     "Cumulative Interest Expense" means the aggregate amount of Consolidated
Interest Expense paid or accrued of the Issuers and the Restricted Subsidiaries
from and after the Issue Date, to the end of the fiscal quarter immediately
preceding the proposed Restricted Payment.

     "Debt to Operating Cash Flow Ratio" means the ratio of (i) the Consolidated
Total Indebtedness as of the date of calculation (the "Determination Date") to
(ii) four times the Operating Cash Flow for the latest three months for which
financial information is available immediately preceding such Determination Date
(the "Measurement Period"). For purposes of calculating Operating Cash Flow for
the Measurement Period immediately prior to the relevant Determination Date:

                                     - 104 -



          (I) any Person that is a Restricted Subsidiary on the Determination
     Date (or would become a Restricted Subsidiary on such Determination Date in
     connection with the transaction that requires the determination of such
     Operating Cash Flow) will be deemed to have been a Restricted Subsidiary at
     all times during such Measurement Period;

          (II) any Person that is not a Restricted Subsidiary on such
     Determination Date (or would cease to be a Restricted Subsidiary on such
     Determination Date in connection with the transaction that requires the
     determination of such Operating Cash Flow) will be deemed not to have been
     a Restricted Subsidiary at any time during such Measurement Period; and

          (III) if Mediacom Broadband LLC or any Restricted Subsidiary shall
     have in any manner (x) acquired (including through an Asset Acquisition or
     the commencement of activities constituting such operating business) or (y)
     disposed of (including by way of an Asset Sale or the termination or
     discontinuance of activities constituting such operating business) any
     operating business during such Measurement Period or after the end of such
     period and on or prior to such Determination Date, such calculation will be
     made on a pro forma basis in accordance with generally accepted accounting
     principles consistently applied as if, in the case of an Asset Acquisition
     or the commencement of activities constituting such operating business, all
     such transactions had been consummated on the first day of such Measurement
     Period, and, in the case of an Asset Sale or termination or discontinuance
     of activities constituting such operating business, all such transactions
     had been consummated prior to the first day of such Measurement Period.

     "Disqualified Equity Interest" means (i) any Equity Interest issued by
Mediacom Broadband LLC which, by its terms (or by the terms of any security into
which it is convertible or for which it is exchangeable at the option of the
holder thereof), or upon the happening of any event, matures or is mandatorily
redeemable, pursuant to a sinking fund obligation or otherwise, or is redeemable
at the option of the holder thereof (except, in each such case, upon the
occurrence of a Change of Control) in whole or in part, or is exchangeable into
Indebtedness, on or prior to the earlier of the maturity date of the Notes or
the date on which no Notes remain outstanding; and (ii) any Equity Interest
issued by any Restricted Subsidiary which, by its terms (or by the terms of any
security into which it is convertible or for which it is exchangeable at the
option of the holder thereof), or upon the happening of any event, matures or is
mandatorily redeemable, pursuant to a sinking fund obligation or otherwise, or
is redeemable at the option of the holder thereof, in whole or in part, or is
exchangeable into Indebtedness.

     "Equity Interest" in any Person means any and all shares, interests, rights
to purchase, warrants, options, participations or other equivalents of or
interests in (however designated) corporate stock or other equity
participations, including partnership interests, whether general or limited, and
membership interests in such Person, including any Preferred Equity Interests.

     "Equity Offering" means a public or private offering or sale (including,
without limitation, to any Affiliate) by Mediacom Broadband LLC or a Restricted
Subsidiary for cash of its respective Equity Interests (other than Disqualified
Equity Interests) or options, warrants or rights with respect to such Equity
Interests, in each case, other than in connection with the AT&T Acquisitions
Contributions.

     "Excess Proceeds" means, with respect to any Asset Sale, the then Available
Asset Sale Proceeds less any such Available Asset Sale Proceeds that are
required to be applied and are applied in accordance with clause (iii)(b)(1) of
the first paragraph of "Repurchase at the Option of Holders--Asset Sales" above.

     "Exchange Notes" has the meaning specified in the section of this
prospectus entitled "Exchange Offer; Registration Rights."

     "Executive Committee" means:

          (i) so long as Mediacom Broadband LLC is a limited liability company,
     (x) while the Operating Agreement is in effect, the Executive Committee
     authorized thereunder, and (y) at any other time, the manager or board of
     managers of Mediacom Broadband LLC, or management committee, board of
     directors or similar governing body responsible for the management of the
     business and affairs of Mediacom Broadband LLC or any committee of such
     governing body;

                                     - 105 -



          (ii) if Mediacom Broadband LLC were to be reorganized as a
     corporation, the board of directors of Mediacom Broadband LLC; and

          (iii) if Mediacom Broadband LLC were to be reorganized as a
     partnership, the board of directors of the corporate general partner of
     such partnership (or if such general partner is itself a partnership, the
     board of directors of such general partner's corporate general partner).

     "Future Subsidiary Credit Facilities" means one or more debt facilities
(other than the Subsidiary Credit Facility) entered into from time to time after
the date of the Indenture by one or more Restricted Subsidiaries or groups of
Restricted Subsidiaries with banks or other institutional lenders, together with
all loan documents and instruments thereunder (including, without limitation,
any guarantee agreements and security documents), including any amendment
(including any amendment and restatement), modification or supplement thereto or
any refinancing, refunding, deferral, renewal, extension or replacement thereof
(including, in any such case and without limitation, adding or removing
Subsidiaries of Mediacom Broadband LLC as borrowers or guarantors thereunder),
whether by the same or any other lender or group of lenders.

     "Guarantor" means any Subsidiary of Mediacom Broadband LLC that guarantees
the Issuers' obligations under the Indenture and the Notes issued after the date
of the Indenture pursuant to "Covenants--Limitation on Guarantees of Certain
Indebtedness" above.

     "Hedging Agreement" means any interest rate swap agreement, interest rate
cap agreement, interest rate collar agreement or other similar agreement
providing for the transfer or mitigation of interest rate risks either generally
or under specific contingencies.

     "Incur" means, with respect to any Indebtedness or other obligation of any
Person, to create, issue, incur (including by conversion, exchange or
otherwise), assume, guarantee or otherwise become liable in respect of such
Indebtedness or other obligation or the recording, as required pursuant to
generally accepted accounting principles or otherwise, of any such Indebtedness
or other obligation on the balance sheet of such Person (and "Incurrence",
"Incurred" and "Incurring" shall have meanings correlative to the foregoing).
Indebtedness of any Person or any of its Subsidiaries existing at the time such
Person becomes a Restricted Subsidiary (or is merged into or consolidates with
Mediacom Broadband LLC or any Restricted Subsidiary), whether or not such
Indebtedness was incurred in connection with, or in contemplation of, such
Person becoming a Restricted Subsidiary (or being merged into or consolidated
with Mediacom Broadband LLC or any Restricted Subsidiary), shall be deemed
Incurred at the time any such Person becomes a Restricted Subsidiary or merges
into or consolidates with Mediacom Broadband LLC or any Restricted Subsidiary.

     "Indebtedness" means, with respect to any Person, without duplication, any
indebtedness, secured or unsecured, contingent or otherwise, in respect of
borrowed money (whether or not the recourse of the lender is to the whole of the
assets of such Person or only to a portion thereof), or evidenced by bonds,
notes, debentures or similar instruments or letters of credit or representing
the deferred and unpaid balance of the purchase price of property or services
(but excluding trade payables incurred in the ordinary course of business and
noninterest bearing installment obligations and other accrued liabilities
arising in the ordinary course of business) if and to the extent any of the
foregoing indebtedness would appear as a liability upon a balance sheet of such
Person prepared in accordance with generally accepted accounting principles
consistently applied, and shall also include, to the extent not otherwise
included (but without duplication):

          (i) any Capitalized Lease Obligations;

          (ii) obligations secured by a lien to which any property or assets
     owned or held by such Person is subject, whether or not the obligation or
     obligations secured thereby shall have been assumed;

          (iii) guarantees of items of other Persons which would be included
     within this definition for such other Persons (whether or not such items
     would appear upon the balance sheet of the guarantor); and

          (iv) obligations of Mediacom Broadband LLC or any Restricted
     Subsidiary under any Hedging Agreement applicable to any of the foregoing
     (if and only to the extent any amount due in respect of such

                                     - 106 -



     Hedging Agreement would appear as a liability upon a balance sheet of such
     Person prepared in accordance with generally accepted accounting principles
     consistently applied).

Indebtedness (i) shall not include obligations under performance bonds,
performance guarantees, surety bonds and appeal bonds, letters of credit or
similar obligations, Incurred in the ordinary course of business, including in
connection with pole rental or conduit attachments and the like or the
requirements of cable television franchising authorities, and otherwise
consistent with industry practice; (ii) shall not include obligations of any
Person (x) arising from the honoring by a bank or other financial institution of
a check, draft or other similar instrument inadvertently drawn against
insufficient funds in the ordinary course of business, provided such obligations
are extinguished within five business days of their Incurrence, (y) resulting
from the endorsement of negotiable instruments for collection in the ordinary
course of business and consistent with past practice and (z) under stand-by
letters of credit to the extent collateralized by cash or Cash Equivalents; and
(iii) which provides that an amount less than the principal amount thereof shall
be due upon any declaration of acceleration thereof shall be deemed to be
Incurred or outstanding in an amount equal to the accreted value thereof at the
date of determination.

     "Investment" means, directly or indirectly, any advance, loan or other
extension of credit (including by means of a guarantee) or capital contribution
to (by means of transfers of property to others, payments for property or
services for the account or use of others or otherwise), the acquisition, by
purchase or otherwise, of any stock, bonds, notes, debentures, partnership,
membership or joint venture interests or other securities or other evidence of
beneficial interest of any Person; provided that the term "Investment" shall not
include any such advance, loan or extension of credit having a term not
exceeding 90 days arising in the ordinary course of business or any pledge of
Equity Interests pursuant to the Subsidiary Credit Facility or any Future
Subsidiary Credit Facility. If Mediacom Broadband LLC or any Restricted
Subsidiary sells or otherwise disposes of any Voting Equity Interest in any
direct or indirect Restricted Subsidiary such that, after giving effect to such
sale or disposition, Mediacom Broadband LLC no longer owns, directly or
indirectly, greater than 50% of the outstanding Voting Equity Interests in such
Restricted Subsidiary, Mediacom Broadband LLC shall be deemed to have made an
Investment on the date of any such sale or disposition equal to the fair market
value of the Voting Equity Interests in such former Restricted Subsidiary not
sold or disposed of.

     "Issue Date" means June 29, 2001, the date of initial issuance of the
Notes.

     "Lien" means any mortgage, pledge, lien, charge, security interest,
hypothecation, assignment for security or encumbrance of any kind (including any
conditional sale or capital lease or other title retention agreement, any lease
in the nature thereof or any agreement to give a security interest).

     "Management Agreements" means the Management Agreements dated as of June 6,
2001 by and between Mediacom Communications and each of MCC Georgia LLC, MCC
Illinois LLC, MCC Iowa LLC and MCC Missouri LLC, as the same may be amended,
supplemented or modified from time to time.

     "Mediacom Broadband Group Credit Agreement" means the proposed credit
agreement by and among MCC Georgia LLC, MCC Illinois LLC, MCC Iowa LLC and MCC
Missouri LLC and The Chase Manhattan Bank, as Administrative Agent, and the
Lenders party thereto establishing a reducing revolving credit facility and term
loans.

     "Mediacom Broadband Preferred Membership Interest" means the $150.0 million
12.0% preferred membership interest of Mediacom Broadband LLC issued to Mediacom
Communications and/or one or more of its direct or indirect subsidiaries in
connection with the AT&T acquisitions.

     "Mediacom Communications" means Mediacom Communications Corporation, a
Delaware corporation.

     "Moody's" means Moody's Investors Service, Inc.

     "Net Cash Proceeds" means, with respect to any issuance or sale of Equity
Interests, the proceeds in the form of cash or Cash Equivalents received by
Mediacom Broadband LLC or any Restricted Subsidiary of such issuance or sale and
net of attorneys' fees, accountants fees, underwriters' or placement agents'
fees, discounts or commissions and brokerage, consultant and other fees actually
incurred in connection with such issuance or sale and net of taxes paid or
payable as a result thereof.

                                     - 107 -



     "Non-Recourse Indebtedness" means Indebtedness of a Person (i) as to which
neither the Issuers nor any of the Restricted Subsidiaries (other than such
Person or any Subsidiaries of such Person) (a) provides any guarantee or credit
support of any kind (including any undertaking, guarantee, indemnity, agreement
or instrument that would constitute Indebtedness) or (b) is directly or
indirectly liable (as a guarantor or otherwise); and (ii) the incurrence of
which will not result in any recourse against any of the assets of either the
Issuers or the Restricted Subsidiaries (other than to such Person or to any
Subsidiaries of such Person and other than to the Equity Interests in such
Person or in another Restricted Subsidiary or an Unrestricted Subsidiary pledged
by Mediacom Broadband LLC, a Restricted Subsidiary or an Unrestricted
Subsidiary); provided, however, that Mediacom Broadband LLC or any Restricted
Subsidiary may make a loan to a Controlled Subsidiary or an Unrestricted
Subsidiary, or guarantee a loan made to a Controlled Subsidiary or an
Unrestricted Subsidiary, if such loan or guarantee is permitted by
"Covenants--Limitation on Restricted Payments" above at the time of the making
of such loan or guarantee, and such loan or guarantee shall not constitute
Indebtedness which is not Non-Recourse Indebtedness.

     "Notes" means the 11% Senior Notes due 2013 to be issued by Mediacom
Broadband LLC and Mediacom Broadband Corporation.

     "Operating Agreement" means the Operating Agreement of Mediacom Broadband
LLC dated as of June 6, 2001, as the same may be amended, supplemented or
modified from time to time.

     "Operating Cash Flow" means, with respect to Mediacom Broadband LLC and the
Restricted Subsidiaries on a consolidated basis, for any period, an amount equal
to Consolidated Net Income for such period increased (without duplication) by
the sum of:

          (i) Consolidated Income Tax Expense accrued for such period to the
     extent deducted in determining Consolidated Net Income for such period;

          (ii) Consolidated Interest Expense for such period to the extent
     deducted in determining Consolidated Net Income for such period; and

          (iii) depreciation, amortization and any other non-cash items for such
     period to the extent deducted in determining Consolidated Net Income for
     such period (other than any non-cash item (other than the management fees
     referred to in clause (viii) of the definition of "Consolidated Net
     Income") which requires the accrual of, or a reserve for, cash charges for
     any future period) of Mediacom Broadband LLC and the Restricted
     Subsidiaries, including, without limitation, amortization of capitalized
     debt issuance costs for such period, all of the foregoing determined on a
     consolidated basis in accordance with generally accepted accounting
     principles consistently applied, and decreased by non-cash items to the
     extent they increase Consolidated Net Income (including the partial or
     entire reversal of reserves taken in prior periods) for such period.

     "Other Pari Passu Debt" means Indebtedness of Mediacom Broadband LLC or any
Restricted Subsidiary that does not constitute Subordinated Obligations and that
is not senior in right of payment to the Notes.

     "Other Pari Passu Debt Pro Rata Share" means the amount of the applicable
Available Asset Sale Proceeds obtained by multiplying the amount of such
Available Asset Sale Proceeds by a fraction, (i) the numerator of which is the
aggregate principal amount and/or accreted value, as the case may be, of all
Other Pari Passu Debt outstanding at the time of the applicable Asset Sale with
respect to which Mediacom Broadband LLC or any Restricted Subsidiary is required
to use Available Asset Sale Proceeds to repay or make an offer to purchase,
prepay or repay and (ii) the denominator of which is the sum of (a) the
aggregate principal amount of all Notes outstanding at the time of the
applicable Asset Sale and (b) the aggregate principal amount and/or accreted
value, as the case may be, of all Other Pari Passu Debt outstanding at the time
of the applicable Asset Sale Offer with respect to which Mediacom Broadband LLC
or any Restricted Subsidiary is required to use the applicable Available Asset
Sale Proceeds to offer to repay or make an offer to purchase, prepay or repay.

     "Other Permitted Liens" means:

          (i) Liens imposed by law, such as carriers', warehousemen's and
     mechanics' liens and other similar liens arising in the ordinary course of
     business which secure payment of obligations that are not yet

                                     - 108 -



     delinquent or that are being contested in good faith by appropriate
     proceedings promptly instituted and diligently conducted and for which an
     appropriate reserve or provision shall have been made in accordance with
     generally accepted accounting principles consistently applied;

          (ii) Liens for taxes, assessments or governmental charges or claims
     that are not yet delinquent or that are being contested in good faith by
     appropriate proceedings promptly instituted and diligently conducted and
     for which an appropriate reserve or provision shall have been made in
     accordance with generally accepted accounting principles consistently
     applied;

          (iii) easements, rights of way, and other restrictions on use of
     property or minor imperfections of title that in the aggregate are not
     material in amount and do not in any case materially detract from the
     property subject thereto or interfere with the ordinary conduct of the
     business of Mediacom Broadband LLC or its Subsidiaries;

          (iv) Liens related to Capitalized Lease Obligations, mortgage
     financings or purchase money obligations (including refinancings thereof),
     in each case Incurred for the purpose of financing all or any part of the
     purchase price or cost of construction or improvement of property, plant or
     equipment used in the business of Mediacom Broadband LLC or any Restricted
     Subsidiary or a Related Business, provided that any such Lien encumbers
     only the asset or assets so financed, purchased, constructed or improved;

          (v) Liens resulting from the pledge by Mediacom Broadband LLC of
     Equity Interests in a Restricted Subsidiary in connection with the
     Subsidiary Credit Facility or a Future Subsidiary Credit Facility or in an
     Unrestricted Subsidiary in any circumstance, in each such case where
     recourse to Mediacom Broadband LLC is limited to the value of the Equity
     Interests so pledged;

          (vi) Liens resulting from the pledge by Mediacom Broadband LLC of
     intercompany indebtedness owed to Mediacom Broadband LLC in connection with
     the Subsidiary Credit Facility or a Future Subsidiary Credit Facility;

          (vii) Liens incurred or deposits made in the ordinary course of
     business in connection with workers' compensation, unemployment insurance
     and other types of social security;

          (viii) Liens to secure the performance of statutory obligations,
     surety or appeal bonds, performance bonds, deposits to secure the
     performance of bids, trade contracts, government contracts, leases or
     licenses or other obligations of a like nature incurred in the ordinary
     course of business (including, without limitation, landlord Liens on leased
     properties);

          (ix) leases or subleases granted to third Persons not interfering with
     the ordinary course of business of Mediacom Broadband LLC;

          (x) deposits made in the ordinary course of business to secure
     liability to insurance carriers;

          (xi) Liens securing reimbursement obligations with respect to letters
     of credit which encumber documents and other property relating to such
     letters of credit and the products and proceeds thereof;

          (xii) Liens on the assets of Mediacom Broadband LLC to secure hedging
     agreements with respect to Indebtedness permitted by the Indenture to be
     Incurred;

          (xiii) attachment or judgment Liens not giving rise to a Default or an
     Event of Default; and

          (xiv) any interest or title of a lessor under any capital lease or
     operating lease.

     "Permitted Holder" means:

          (i) Rocco B. Commisso or his spouse or siblings, any of their lineal
     descendants and their spouses;

          (ii) any controlled Affiliate of any individual described in clause
     (i) above;


                                     - 109 -



          (iii) in the event of the death or incompetence of any individual
     described in clause (i) above, such Person's estate, executor,
     administrator, committee or other personal representative, in each case who
     at any particular date will beneficially own or have the right to acquire,
     directly or indirectly, Equity Interests in Mediacom Broadband LLC;

          (iv) any trust or trusts created for the benefit of each Person
     described in this definition, including any trust for the benefit of the
     parents or siblings of any individual described in clause (i) above; or

          (v) any trust for the benefit of any such trust.

     "Permitted Investments" means:

          (i) Cash Equivalents;

          (ii) Investments in prepaid expenses, negotiable instruments held for
     collection and lease, utility and workers' compensation, performance and
     other similar deposits;

          (iii) the extension of credit to vendors, suppliers and customers in
     the ordinary course of business;

          (iv) Investments existing as of the Issue Date, and any amendment,
     modification, extension or renewal thereof to the extent such amendment,
     modification, extension or renewal does not require Mediacom Broadband LLC
     or any Restricted Subsidiary to make any additional cash or non-cash
     payments or provide additional services in connection therewith;

          (v) Hedging Agreements;

          (vi) any Investment for which the sole consideration provided is
     Equity Interests (other than Disqualified Equity Interests) of Mediacom
     Broadband LLC;

          (vii) any Investment consisting of a guarantee permitted under clause
     (e) of the second paragraph of "Covenants--Limitation on Indebtedness"
     above;

          (viii) Investments in Mediacom Broadband LLC, in any Wholly Owned
     Restricted Subsidiary or in any Controlled Subsidiary or any Person that,
     as a result of or in connection with such Investment, becomes a Wholly
     Owned Restricted Subsidiary or a Controlled Subsidiary or is merged with or
     into or consolidated with Mediacom Broadband LLC or a Wholly Owned
     Restricted Subsidiary or a Controlled Subsidiary;

          (ix) loans and advances to officers, directors and employees of
     Mediacom Communications, Mediacom Broadband LLC and the Restricted
     Subsidiaries for business-related travel expenses, moving expenses and
     other similar expenses in each case incurred in the ordinary course of
     business;

          (x) any acquisition of assets solely in exchange for the issuance of
     Equity Interests (other than Disqualified Equity Interests) of Mediacom
     Broadband LLC;

          (xi) Related Business Investments; and

          (xii) other Investments made pursuant to this clause (xii) at any
     time, and from time to time, after the Issue Date, in addition to any
     Permitted Investments described in clauses (i) through (xi) above, in an
     aggregate amount at any one time outstanding not to exceed $25.0 million.

     "Person" means any individual, corporation, partnership, limited liability
company, joint venture, association, joint stock company, trust, unincorporated
organization, government or agency or political subdivision thereof or any other
entity.

     "Preferred Equity Interest" means, in any Person, an Equity Interest of any
class or classes, however designated, which is preferred as to the payment of
dividends or distributions, or as to the distribution of assets upon

                                     - 110 -



any voluntary or involuntary liquidation or dissolution of such Person, over
Equity Interests of any other class in such Person.

     "Productive Assets" means assets of a kind used or useable by Mediacom
Broadband LLC and the Restricted Subsidiaries in any Related Business and
specifically includes assets acquired through Asset Acquisitions (it being
understood that "assets" may include Equity Interests in a Person that owns such
Productive Assets; provided that after giving effect to such transaction, such
Person would be a Restricted Subsidiary).

     "Related Business" means a cable television, media and communications,
telecommunications or data transmission business, and businesses ancillary,
complementary or reasonably related thereto, and reasonable extensions thereof.

     "Related Business Investment" means:

          (i) any capital expenditure or Investment, in each case related to the
     business of Mediacom Broadband LLC and its Restricted Subsidiaries as
     conducted on the date of the Indenture and as such business may thereafter
     evolve in the fields of Related Businesses;

          (ii) any Investment in any other Person (including, without
     limitation, any Affiliate of Mediacom Broadband LLC) primarily engaged in a
     Related Business; and

          (iii) any customary deposits or earnest money payments made by
     Mediacom Broadband LLC or any Restricted Subsidiary in connection with or
     in contemplation of the acquisition of a Related Business.

     "Restricted Payment" means:

          (i) any dividend (whether made in cash, property or securities) on or
     with respect to any Equity Interests in Mediacom Broadband LLC or of any
     Restricted Subsidiary (other than with respect to Disqualified Equity
     Interests and other than any dividend made to Mediacom Broadband LLC or
     another Restricted Subsidiary or any dividend payable in Equity Interests
     (other than Disqualified Equity Interests) in Mediacom Broadband LLC or any
     Restricted Subsidiary);

          (ii) any distribution (whether made in cash, property or securities)
     on or with respect to any Equity Interests in Mediacom Broadband LLC or of
     any Restricted Subsidiary (other than with respect to Disqualified Equity
     Interests and other than any distribution made to Mediacom Broadband LLC or
     another Restricted Subsidiary or any distribution payable in Equity
     Interests (other than Disqualified Equity Interests) in Mediacom Broadband
     LLC or any Restricted Subsidiary);

          (iii) any redemption, repurchase, retirement or other direct or
     indirect acquisition of any Equity Interests in Mediacom Broadband LLC
     (other than Disqualified Equity Interests), or any warrants, rights or
     options to purchase or acquire any such Equity interests or any securities
     exchangeable for or convertible into any such Equity Interests;

          (iv) any redemption, repurchase, retirement or other direct or
     indirect acquisition for value or other payment of principal, prior to any
     scheduled final maturity scheduled repayment or scheduled sinking fund
     payment, of any Subordinated Obligations; or

          (v) any Investment (but not including a Permitted Investment).

     "Restricted Subsidiary" means any Subsidiary of Mediacom Broadband LLC that
has not been designated by the Executive Committee of Mediacom Broadband LLC by
a Committee Resolution delivered to the Trustee as an Unrestricted Subsidiary
pursuant to "Covenants--Designation of Unrestricted Subsidiaries" above. Any
such designation may be revoked by a Committee Resolution delivered to the
Trustee, subject to the provisions of such covenant.

     "S&P" means Standard & Poor's, a division of The McGraw-Hill Companies,
Inc.

                                     - 111 -



     "Significant Subsidiary" means any Restricted Subsidiary which at the time
of determination had:

          (A) total assets which, as of the date of Mediacom Broadband LLC's
     most recent quarterly consolidated balance sheet, constituted at least 10%
     of Mediacom Broadband LLC's total assets on a consolidated basis as of such
     date;

          (B) revenues for the three-month period ending on the date of Mediacom
     Broadband LLC's most recent quarterly consolidated statement of income
     which constituted at least 10% of Mediacom Broadband LLC's total revenues
     on a consolidated basis for such period; or

          (C) Subsidiary Operating Cash Flow for the three-month period ending
     on the date of Mediacom Broadband LLC's most recent quarterly consolidated
     statement of income which constituted at least 10% of Mediacom Broadband
     LLC's total Operating Cash Flow on a consolidated basis for such period.

     "Subordinated Obligations" means with respect to either of the Issuers, any
Indebtedness of either of the Issuers which is expressly subordinated in right
of payment to the Notes.

     "Subsidiary" means with respect to any Person, any other Person the
majority of whose voting stock, membership interests or other Voting Equity
Interests is or are owned by such Person or another Subsidiary of such Person.
Voting stock in a corporation is Equity Interests having voting power under
ordinary circumstances to elect directors.

     "Subsidiary Credit Facility" means the Mediacom Broadband Group Credit
Agreement, together with all loan documents and instruments thereunder
(including, without limitation, any guarantee agreements and security
documents), including any amendment (including any amendment and restatement),
modification or supplement thereto or any refinancing, refunding, deferral,
renewal, extension or replacement thereof (including, in any such case and
without limitation, adding or removing Subsidiaries of Mediacom Broadband LLC as
borrowers or guarantors thereunder), whether by the same or any other lender or
group of lenders, pursuant to which (i) an aggregate amount of Indebtedness up
to $1.4 billion may be Incurred pursuant to clause (c)(i) of the second
paragraph of "Covenants--Limitation on Indebtedness" above and (ii) any
additional amount of Indebtedness in excess of $1.4 billion may be Incurred
pursuant to the first paragraph or pursuant to clause (c)(ii) or any other
applicable clause (other than clause (c)(i)) of the second paragraph of
"Covenants--Limitation on Indebtedness" above.

     "Subsidiary Operating Cash Flow" means, with respect to any Subsidiary for
any period, the "Operating Cash Flow" of such Subsidiary and its Subsidiaries
for such period determined by utilizing all of the elements of the definition of
"Operating Cash Flow" in the Indenture, including the defined terms used in such
definition, consistently applied only to such Subsidiary and its Subsidiaries on
a consolidated basis for such period.

     "Unrestricted Subsidiary" means any Subsidiary of Mediacom Broadband LLC
designated as such pursuant to the provisions of "Covenants--Designation of
Unrestricted Subsidiaries" above, and any Subsidiary of an Unrestricted
Subsidiary. Any such designation may be revoked by a Committee Resolution
delivered to the Trustee, subject to the provisions of such covenant.

     "Voting Equity Interests" means Equity Interests in any Person with voting
power under ordinary circumstances entitling the holders thereof to elect the
Executive Committee, the board of managers, board of directors or other
governing body of such Person.

     "Weighted Average Life to Maturity" means, when applied to any Indebtedness
at any date, the number of years obtained by dividing (i) the sum of the
products obtained by multiplying (a) the amount of each then remaining
installment, sinking fund, serial maturity or other required scheduled payment
of principal, including payment of final maturity, in respect thereof by (b) the
number of years (calculated to the nearest one-twelfth) that will elapse between
such date and the making of such payment, by (ii) the then outstanding aggregate
principal amount of such Indebtedness.

     "Wholly Owned Restricted Subsidiary" means a Restricted Subsidiary 99% or
more of the outstanding Equity Interests of which (other than Equity Interests
constituting directors' qualifying shares to the extent mandated

                                     - 112 -



by applicable law) are owned by Mediacom Broadband LLC or by one or more Wholly
Owned Restricted Subsidiaries or by Mediacom Broadband LLC and one or more
Wholly Owned Restricted Subsidiaries.

No Liability of Managers, Officers, Employees, or Shareholders

     No manager, director, officer, employee, member, shareholder, partner or
incorporator of either Issuer or any Subsidiary, as such, will have any
liability for any obligations of the Issuers under the Notes, the Exchange
Notes, if any, or the Indenture or for any claim based on, in respect of, or by
reason of, such obligations or their creation. Each holder of Notes by accepting
a Note waives and releases all such liability. The waiver and release are part
of the consideration for issuance of the Notes. Such waiver may not be effective
to waive liabilities under the Federal securities laws and the SEC is of the
view that such a waiver is against public policy.

Defeasance and Covenant Defeasance

     The Indenture provides that the Issuers may elect either (a) to defease and
be discharged from any and all obligations with respect to the Notes (except for
the obligations to register the transfer or exchange of such Notes, to replace
temporary or mutilated, destroyed, lost or stolen Notes, to maintain an office
or agency in respect of the Notes and to hold moneys for payment in trust)
("legal defeasance") or (b) to be released from its obligations with respect to
the Notes under certain covenants (and related Events of Default) contained in
the Indenture, including but not limited to those described above under
"Covenants" ("covenant defeasance"), upon the deposit with the Trustee (or other
qualifying trustee), in trust for such purpose, of money and/or U.S. government
obligations which through the payment of principal and interest in accordance
with their terms will provide money, in an amount sufficient to pay the
principal of, premium, if any, and interest and Additional Interest, if any, on
the Notes, on the scheduled due dates therefor. Such a trust may only be
established if, among other things, (x) no Default or Event of Default has
occurred and is continuing or would arise therefrom (or, with respect to Events
of Default resulting from certain events of bankruptcy, insolvency or
reorganization, would occur at any time in the period ending on the 91st day
after the date of deposit) and (y) Mediacom Broadband LLC has delivered to the
Trustee an opinion of counsel (as specified in the Indenture) to the effect that
(i) legal defeasance or covenant defeasance, as the case may be, will not
require registration of the Issuers, the Trustee or the trust fund under the
Investment Company Act of 1940, as amended, or the Investment Advisors Act of
1940, as amended, and (ii) the holders of the Notes will recognize income, gain
or loss for Federal income tax on the same amounts, in the same manner and at
the same times as would have been the case if such legal defeasance or covenant
defeasance had not occurred. Such opinion, in the case of legal defeasance under
clause (a) above, must refer to and be based upon a private ruling concerning
the Notes of the Internal Revenue Service or a ruling of general effect
published by the Internal Revenue Service.

Modification of Indenture

     From time to time, the Issuers and the Trustee may, without the consent of
holders of the Notes, enter into one or more supplemental indentures for certain
specified purposes, including:

          (a) providing for a successor or successors to the Issuers;

          (b) adding guarantees;

          (c) releasing Guarantors when permitted by the Indenture;

          (d) providing for security for the Notes;

          (e) adding to the covenants of the Issuers;

          (f) surrendering any right or power conferred upon the Issuers;

          (g) providing for uncertificated Notes in addition to or in place of
     certificated Notes;

          (h) making any change that does not adversely affect the rights of any
     Noteholder; and


                                     - 113 -



          (i) complying with any requirement of the Trust Indenture Act or
     curing certain ambiguities, defects or inconsistencies.

     The Indenture contains provisions permitting the Issuers and the Trustee,
with the consent of holders of at least a majority in aggregate principal amount
of the Notes at the time outstanding, to modify the Indenture or any
supplemental indenture or the rights of the holders of the Notes, except that no
such modification shall, without the consent of each holder affected thereby:

          (i) change or extend the fixed maturity of any Notes, reduce the rate
     or extend the time of payment of interest or Additional Interest thereon,
     reduce the principal amount thereof or premium, if any, thereon or change
     the currency in which the Notes are payable;

          (ii) reduce the premium payable upon any redemption of Notes in
     accordance with the optional redemption provisions of the Notes or change
     the time before which no such redemption may be made;

          (iii) waive a default in the payment of principal or interest or
     Additional Interest on the Notes (except that holders of a majority in
     aggregate principal amount of the Notes at the time outstanding may (a)
     rescind an acceleration of the Notes that resulted from a non-payment
     default and (b) waive the payment default that resulted from such
     acceleration) or alter the rights of holders of the Notes to waive
     defaults;

          (iv) adversely affect the ranking of the Notes or the guarantees, if
     any; or

          (v) reduce the percentage of Notes, the consent of the holders of
     which is required for any such modification.

Any existing Event of Default, other than a default in the payment of principal
or interest or Additional Interest on the Notes, or compliance with any
provision of the Notes or the Indenture, other than any provision related to the
payment of principal or interest or Additional Interest on the Notes, may be
waived with the consent of holders of at least a majority in aggregate principal
amount of the Notes at the time outstanding.

Compliance Certificate

     The Indenture provides that Mediacom Broadband LLC will deliver to the
Trustee within 120 days after the end of each fiscal year of Mediacom Broadband
LLC an officers' certificate stating whether or not the signers know of any
Event of Default that has occurred. If they do, the certificate will describe
the Event of Default and its status.

                                     - 114 -



                         U.S. FEDERAL TAX CONSIDERATIONS

     In the opinion of Sonnenschein Nath & Rosenthal, the following general
discussion summarizes the material U.S. federal tax aspects of the exchange
offer. This discussion is a summary for general information only and does not
consider all aspects of U.S. federal tax that may be relevant to the purchase,
ownership and disposition of exchange notes by a prospective investor in light
of such investor's personal circumstances. This discussion also does not address
the U.S. federal tax consequences of ownership of notes not held as capital
assets within the meaning of Section 1221 of the Internal Revenue Code of 1986,
as amended (the "Code"), or the U.S. federal tax consequences to investors
subject to special treatment under the U.S. federal income tax laws, such as
dealers in securities, tax-exempt entities, banks, thrifts, insurance companies,
persons that hold the notes as part of a "straddle," a "hedge" against currency
risk or a "conversion transaction," persons that have a "functional currency"
other than the U.S. dollar, and investors in partnerships or other pass-through
entities. In addition, except as otherwise provided, this discussion addresses
only certain U.S. federal income tax consequences and does not describe U.S.
federal estate or gift tax consequences or the tax consequences arising out of
the tax laws of any state, local, or foreign jurisdiction.

     As used herein, a "U.S. Holder" is a beneficial owner of a note that is (1)
a citizen or resident of the United States; (2) a corporation or other entity
treated as a corporation for U.S. federal tax purposes that is created or
organized in or under the laws of the United States or any political subdivision
thereof; (3) an estate the income of which is subject to U.S. federal income
taxation regardless of its source; or (4) a trust which is either subject to the
supervision of a court within the United States and the control of one or more
U.S. persons, or has a valid election in effect under applicable U.S. Treasury
regulations to be treated as a U.S. person. As used herein, a "Non-U.S. Holder"
is a beneficial owner of a note that is not a U.S. Holder.

     This discussion is based on the Code, existing and proposed U.S. Treasury
regulations thereunder, Internal Revenue Service ("IRS") rulings and
pronouncements and judicial decisions now in effect, all of which are subject to
change, possibly on a retroactive basis. We have not and will not seek any
opinions of counsel or rulings from the IRS with respect to the matters
discussed below. There can be no assurance that the IRS will not take positions
concerning the tax consequences of the purchase, ownership, or disposition of
the notes which are different from those discussed herein.

     Investors in notes should consult their tax advisors with regard to the
application of the tax consequences discussed below to their particular
situations, as well as the application of any state, local, foreign or other tax
laws, or subsequent revisions thereof.

Exchange of Notes

     The exchange of notes pursuant to the exchange offer will not be treated as
a taxable sale, exchange or other disposition of the corresponding initial notes
because the terms of the exchange notes are not materially different from the
terms of the initial notes. Accordingly,

     (1)  a holder will not recognize gain or loss upon receipt of an exchange
          note;

     (2)  the holding period of an exchange note will include the holding period
          of the initial note exchanged therefor; and

     (3)  the adjusted tax basis of an exchange note will be the same as the
          adjusted tax basis of the initial note exchanged.

     The filing of a shelf registration statement will not result in a taxable
exchange to us or to any holder of a note.

                                     - 115 -



U.S. Federal Income Taxation of U.S. Holders

     Payments of Interest

     A U.S. Holder of an exchange note generally will be required to report as
ordinary income for U.S. federal income tax purposes interest received or
accrued on the exchange note in accordance with the U.S. Holder's regular method
of accounting.

     Bond Premium and Market Discount

     A U.S. Holder who purchases an exchange note for an amount in excess of its
stated principal amount will be considered to have purchased the exchange note
at a premium equal to the amount of such excess. A U.S. Holder generally may
elect to amortize the premium on the constant yield method. The amount amortized
in any year under such method will be treated as a reduction of the holder's
interest income from the exchange note during such year and will reduce the
holder's adjusted tax basis in the exchange note by such amount. A holder of an
exchange note that does not make the election to amortize the premium will not
reduce its tax basis in the exchange note and, thus, effectively will realize a
smaller gain or a larger loss on a taxable disposition of the exchange note than
it would have realized had the election been made. The election to amortize the
premium on a constant yield method, once made, applies to all debt obligations
held or acquired by the electing holder on or after the first day of the first
taxable year to which the election applies and may not be revoked without the
consent of the IRS.

     If a U.S. Holder purchases an exchange note for an amount that is less than
its stated principal amount, the amount of the difference will be treated as
"market discount" for U.S. federal income tax purposes unless such difference is
less than a specified de minimis amount. Under the de minimis exception, an
exchange note is considered to have no market discount if the excess of the
stated redemption price at maturity of the exchange note over the holder's tax
basis in such note immediately after its acquisition is less than 0.25% of the
stated redemption price at maturity of the exchange note multiplied by the
number of complete years to the maturity date of the exchange note after the
acquisition date.

     Under the market discount rules, a U.S. Holder is required to treat any
principal payment on, or any gain from the sale, exchange, redemption or other
disposition of, an exchange note as ordinary income to the extent of the accrued
market discount not previously included in income at the time of such payment or
disposition. In addition, such holder may be required to defer until maturity of
the exchange note, or its earlier disposition in a taxable transaction, the
deduction of all or a portion of the interest on any indebtedness incurred or
continued to purchase or carry such exchange note.

     In general, market discount will be considered to accrue ratably during the
period from the date of acquisition to the maturity date of the exchange note,
unless the U.S. Holder elects to accrue the market discount on a constant
interest method. A U.S. Holder of an exchange note may elect to include market
discount in income currently as it accrues (on either a ratable or constant
interest method), in which case the rule described above regarding deferral of
interest deductions will not apply. This election to include market discount in
income currently, once made, applies to all market discount obligations acquired
on or after the first taxable year to which the election applies and may not be
revoked without the consent of the IRS.

     Sale, Exchange, or Redemption of the Exchange Notes

     Upon the sale, exchange, redemption, or other disposition of an exchange
note, a U.S. Holder generally will recognize taxable gain or loss equal to the
difference between the amount realized on the disposition (not including amounts
attributable to accrued but unpaid interest which is taxable as ordinary income)
and the U.S. Holder's adjusted tax basis in the exchange note. A U.S. Holder's
adjusted tax basis in an exchange note generally will equal the cost of the
exchange note (or the cost of the initial note exchanged for the exchange note)
to the U.S. Holder, increased by any market discount previously included in
income through the date of disposition and decreased by any amortized bond
premium applied to reduce interest and by any principal payments on the exchange
note. Such gain or loss generally will be capital gain or loss, except to the
extent of any accrued market discount not previously included in income, which
will be taxed as ordinary income.

                                     - 116 -



U.S. Federal Income Taxation of Non-U.S. Holders

     Payments of Interest

     The payment to a Non-U.S. Holder of interest on an exchange note generally
will not be subject to a 30% U.S. federal withholding tax provided that the
Non-U.S. Holder (1) does not actually or constructively own 10% or more of the
total combined voting power of all classes of the voting stock of Mediacom
Communications within the meaning of the Code and U.S. Treasury regulations; (2)
is not a controlled foreign corporation that is related to us through stock
ownership as provided in the Code and U.S. Treasury regulations; (3) is not a
bank whose receipt of interest on the exchange notes is in connection with an
extension of credit made pursuant to a loan agreement entered into in the
ordinary course of its trade or business; and (4)(a) provides its name and
address on an IRS Form W-8BEN (or a successor form) and certifies under
penalties of perjury that it is not a U.S. person or (b) a bank, brokerage house
or other financial institution that holds the notes on behalf of the Non-U.S.
Holder in the ordinary course of its trade or business (a "financial
institution") certifies to us, under penalty of perjury, that it has received an
IRS Form W-8BEN (or a successor form) from the beneficial owner and furnishes us
with a copy thereof (hereinafter such exemption is referred to as the "portfolio
interest exception"). In the case of financial institutions that have entered
into a withholding agreement with the IRS to become qualified intermediaries, an
alternative method may be applicable for satisfying the certification
requirement described in (4)(b) above.

     If a Non-U.S. Holder cannot satisfy the requirements described in the
immediately preceding paragraph, payments of interest made to the Non-U.S.
Holder will be subject to a 30% U.S. federal withholding tax, unless the
Non-U.S. Holder provides us with a properly executed (1) IRS Form W-8BEN (or a
successor form) claiming an exemption from or reduction in the rate of
withholding under the benefit of an applicable income tax treaty or (2) IRS Form
W-8ECI (or a successor form) stating that the interest paid on the exchange note
is not subject to withholding tax because it is effectively connected with the
Non-U.S. Holder's conduct of a trade or business in the United States. In
addition, the Non-U.S. Holder may, under certain circumstances, be required to
obtain a U.S. taxpayer identification number ("TIN").

     If a Non-U.S. Holder of an exchange note is engaged in a trade or business
in the United States and interest on the exchange note is effectively connected
with the conduct of such trade or business, the Non-U.S. Holder will be subject
to U.S. federal income tax on such interest in the same manner as if it were a
U.S. Holder, unless the Non-U.S. Holder can claim an exemption under the benefit
of an applicable income tax treaty. In addition, if such Non-U.S. Holder is a
foreign corporation, it may be subject to a branch profits tax equal to 30% (or
lower applicable treaty rate) of its earnings and profits for the taxable year,
subject to adjustments, that are effectively connected with its conduct of a
trade or business in the United States.

     Generally, the payments of interest to a Non-U.S. Holder would be subject
to reporting requirements, even though such payments are not subject to a 30%
U.S. federal withholding tax.

     Sale, Exchange, or Redemption of the Exchange Notes

     Generally, a Non-U.S. Holder will not be subject to U.S. federal income tax
with respect to gain realized on the sale, exchange, redemption or other
disposition of an exchange note unless (1) the gain is effectively connected
with the conduct by the Non-U.S. Holder of a trade or business in the United
States; (2) in the case of a Non-U.S. Holder who is a nonresident alien
individual, such individual is present in the United States for 183 days or more
in the taxable year of disposition and certain other conditions are met; or (3)
the Non-U.S. Holder is subject to tax pursuant to the provisions of the Code
applicable to certain U.S. expatriates. Notwithstanding (1) and (2), a Non-U.S.
Holder will not be subject to U.S. federal income tax if a treaty exemption
applies and the appropriate documentation is provided.

U.S. Federal Estate Taxation of Non-U.S. Holders

     An exchange note that is held by an individual who, at the time of death,
is not a citizen or resident of the United States will generally not be subject
to U.S. federal estate tax if, at the time of the individual's death, interest
on the exchange note would have qualified for the portfolio interest exception.

                                     - 117 -



Information Reporting and Backup Withholding

     U.S. Holders, unless otherwise exempt as noted below, will be subject to
information reporting with respect to payments of principal, interest and the
gross proceeds from the sale, exchange, redemption or other disposition of an
exchange note. Backup withholding at a rate equal to the fourth lowest rate of
tax under Section 1(c) of the Code (which is 30.5% for amounts paid before 2002
and 30% for amounts paid during 2002) may apply to payments of interest and to
the gross proceeds from the sale, exchange, retirement or other disposition of
an exchange note if the U.S. Holder (1) fails to furnish its TIN on an IRS Form
W-9 (or a suitable substitute form) within a reasonable time after a request
therefor; (2) furnishes an incorrect TIN; (3) is informed by the IRS that it has
failed to report properly any interest or dividends; or (4) fails, under certain
circumstances, to provide a certified statement signed under penalty of perjury
that the TIN provided is its correct number and that it is not subject to backup
withholding. Certain persons are exempt from information reporting and backup
withholding, including corporations and financial institutions. U.S. Holders of
the exchange notes should consult their tax advisors as to their qualification
for exemption and the procedure for obtaining such exemption.

     Non-U.S. Holders will generally not be subject to backup withholding at the
rate described in the immediately preceding paragraph with respect to payments
of interest on the exchange notes if we do not have actual knowledge or reason
to know that the Non-U.S. Holder is a U.S. person and such holder provides the
requisite certification on IRS Form W-8BEN (or a successor form) or otherwise
establishes an exemption from backup withholding. Such payments of interest,
however, would generally be subject to reporting requirements, see "U.S. Federal
Income Taxation of Non-U.S. Holders--Payments of Interest" above.

     Payments of the gross proceeds from the sale, exchange, redemption or other
disposition of an exchange note effected by or through a U.S. office of a broker
generally will be subject to backup withholding and information reporting unless
the Non-U.S. Holder certifies as to its non-U.S. status on IRS Form W-8BEN (or a
successor form) or otherwise establishes an exemption.

     Generally, information reporting and backup withholding will not apply to a
payment of disposition proceeds where the sale is effected outside the United
States through a non-U.S. office of a non-U.S. broker and payment is not
received in the United States. However, information reporting will generally
apply to a payment of disposition proceeds where the sale is effected outside
the United States by or through an office outside the United States of a broker
which fails to maintain documentary evidence that the holder is a Non-U.S.
Holder or that the holder otherwise is entitled to an exemption, and the broker
is (1) a U.S. person; (2) a foreign person which derives 50% or more of its
gross income for defined periods from the conduct of a trade or business in the
United States; (3) a controlled foreign corporation for U.S. federal income tax
purposes; or (4) a foreign partnership (a) more than 50% of the capital or
profits interest of which is owned by U.S. persons or (b) which is engaged in a
U.S. trade or business. Backup withholding will apply to a payment of those
disposition proceeds if the broker has actual knowledge that the holder is a
U.S. person.

     Backup withholding is not an additional tax. The amount of any backup
withholding imposed on a payment to a U.S. or Non-U.S. Holder of the exchange
notes will be allowed as a refund or a credit against such holder's U.S. federal
income tax liability, provided that the required information is furnished to the
IRS.

                                     - 118 -



                                 EXCHANGE OFFER

Registration Rights Agreement

     The initial notes were originally issued on June 29, 2001 to J.P. Morgan
Securities Inc., Credit Suisse First Boston Corporation, Salomon Smith Barney,
Inc., BMO Nesbitt Burns Corp., Dresdner Kleinwort Wasserstein-Grantchester,
Inc., Scotia Capital (USA) Inc., SunTrust Equitable Securities Corporation, BNY
Capital Markets, Inc. and Mizuho International plc, pursuant to a purchase
agreement dated June 29, 2001. The initial purchasers subsequently resold the
initial notes in the United States to qualified institutional buyers in reliance
on Rule 144A under the Securities Act, and outside the United States in
accordance with Regulation S under the Securities Act. We are parties to a
registration rights agreement with the initial purchasers entered into as a
condition to the closing of the offering of the initial notes under the purchase
agreement. Pursuant to the registration rights agreement, we agreed, for the
benefit of the holders of the initial notes, at our cost to:

     .    file an exchange offer registration statement on or before December
          26, 2001 with the Securities and Exchange Commission with respect to
          the exchange offer for the initial notes; and

     .    use our best efforts to have the registration statement declared
          effective under the Securities Act by April 25, 2002.

     Upon the registration statement being declared effective, we will offer the
exchange notes in exchange for surrender of the initial notes. We will keep the
exchange offer open for not less than 20 business days and not more than 30
business days, or, in each case, longer if required by applicable law, after the
date on which notice of the exchange offer is mailed to the holders of the
initial notes. A holder of initial notes that are surrendered to us pursuant to
the exchange offer will receive exchange notes having an aggregate principal
amount equal to that of the surrendered initial notes. The exchange notes will
be identical to the initial notes in all material respects, except that the cash
interest rate step-up provisions shall be modified or eliminated, as
appropriate, and the transfer restrictions and registration rights relating to
the initial notes will not apply to the exchange notes.

     Under existing interpretations of the staff of the Securities and Exchange
Commission contained in several no-action letters to third parties, we believe
that the exchange notes will in general be freely tradable after the exchange
offer without further registration under the Securities Act. However, any
broker-dealer and any such holder of the initial notes using the exchange offer
to participate in a distribution of the exchange notes:

     .    will not be able to rely on these interpretations of the staff of the
          Securities and Exchange Commission;

     .    will not be able to tender its initial notes in the exchange offer;
          and

     .    must comply with the registration and prospectus delivery requirements
          of the Securities Act in connection with any sale or transfer of the
          initial notes, unless such sale or transfer is made pursuant to an
          exemption from such requirements.

     As contemplated by the no-action letters discussed above and the
registration rights agreement, each holder accepting the exchange offer is
required to represent to us in the letter of transmittal that at the time of the
consummation of the exchange offer:

     .    the exchange notes received by the holder are acquired in the ordinary
          course of business;

     .    the holder has no arrangement or understanding with any person to
          participate in the distribution of the initial notes or the exchange
          notes; and

     .    the holder is not an "affiliate" of ours within the meaning of Rule
          405 under the Securities Act.


     Each holder participating in the exchange offer for the purpose of
distributing the exchange notes must acknowledge and agree that it will comply
with the registration and prospectus delivery requirements of the


                                     - 119 -



Securities Act in connection with any resale of the exchange notes and cannot
rely on the no-action letters discussed above.

     Each broker-dealer that receives exchange notes for its own account
pursuant to the exchange offer in exchange for initial notes, where the initial
notes were acquired by the broker-dealer as a result of market-making or other
trading activities, must acknowledge that it will deliver a prospectus in
connection with any resale of such exchange notes. The accompanying letter of
transmittal states that by acknowledging that it will deliver and by delivering
a prospectus, a broker-dealer will not be deemed to admit that it is an
"underwriter" within the meaning of the Securities Act. This prospectus, as it
may be amended and supplemented from time to time, may be used by a
broker-dealer in connection with any resale of exchange notes received in
exchange for initial notes where such initial notes were acquired by the
broker-dealer as a result of market-making activities or other trading
activities. We have agreed that for the nine month period after the consummation
of this exchange offer, exclusive of any period during which any stop order
shall be in effect suspending the effectiveness of the exchange offer
registration statement, we will make this prospectus, as it may be amended and
supplemented from time to time, available to any such broker-dealer for use in
connection with any resale of such exchange notes. See "Plan of Distribution."

Shelf Registration Statement

     The exchange and registration rights agreement provides that if:

     .    due to any change of law or applicable interpretations by the
          Securities and Exchange Commission's staff, we determine upon advice
          of our outside counsel that we are not permitted to effect the
          exchange offer;

     .    for any other reason the exchange offer is not consummated by June 24,
          2002;

     .    an initial purchaser so requests with respect to initial notes that
          are not eligible to be exchanged for exchange notes in this exchange
          offer and that are held by such initial purchaser following
          consummation of this exchange offer;

     .    any holder of initial notes, other than an initial purchaser, is not
          eligible to participate in this exchange offer; or

     .    any initial purchaser does not receive freely tradable exchange notes
          in exchange for initial notes constituting any portion of an unsold
          allotment,

then we will as promptly as practicable, but in no event more than 180 days
after so required or requested, file with the Commission a shelf registration
statement relating to all such initial notes. We will use our best efforts to
cause the shelf registration statement to be declared effective by the
Commission and keep the shelf registration statement continuously effective,
supplemented and amended for a period of two years from the date the initial
notes or exchange notes exchanged privately, as applicable, have been sold.

     Holders of securities to be sold pursuant to any shelf registration
statement will be required to furnish to us such information regarding the
holder and the distribution of such securities as we may reasonably require for
inclusion in such registration statement. Each holder of securities covered by a
registration statement will be deemed to have agreed to indemnify us, our
directors, our officers who sign such registration statement and each person who
controls us within the meaning of the Securities Act and the Securities Exchange
Act of 1934 against certain losses arising out of information furnished by such
holder in writing for inclusion in such registration statement. Holders of
securities covered by a registration statement will also be required to suspend
their use of the prospectus included in the shelf registration statement under
certain circumstances upon receipt of written notice to that effect from us.


Expiration Date; Extensions; Amendments; Termination

     This exchange offer will expire at 5:00 p.m., New York City time, on
December 11, 2001, unless we extend it in our reasonable discretion. The
expiration date of this exchange offer will be at least 20 business days but not
more than 30 business days (or, in each case, longer, if required by applicable
law) after the date on which we mail notice


                                     - 120 -



of the exchange offer to holders as provided in Rule 14e-1(a) under the
Securities Exchange Act of 1934 and the registration rights agreement.

     To extend the expiration date, we will need to notify the exchange agent of
any extension by oral, promptly confirmed in writing, or written notice, before
9:00 a.m., New York City time, on the next business day after the previously
scheduled expiration date. We will also need to notify the holders of the
initial notes by mailing an announcement to such holders or by means of a press
release or other public announcement, unless otherwise required by applicable
law or regulation.

     We expressly reserve the right:

     .    to delay acceptance of any initial notes, to extend the exchange offer
          or to terminate the exchange offer and not permit acceptance of
          initial notes not previously accepted if any of the conditions
          described below under "--Conditions to the Exchange Offer" have
          occurred and have not been waived by us, if permitted to be waived, by
          giving oral or written notice of the delay, extension or termination
          to the exchange agent; or

     .    to amend the terms of the exchange offer in any manner.

     If we amend the exchange offer in a manner determined by us to constitute a
material change, we will promptly disclose the amendment in a manner reasonably
calculated to inform the holders of the initial notes of the amendment including
providing public announcement, or giving oral or written notice to the holders
of the initial notes. A material change in the terms of the exchange offer could
include a change in the timing of the exchange offer, a change in the exchange
agent and other similar changes in the terms of the exchange offer. If any
material change is made to the terms of the exchange offer, we will disclose the
change by means of a post-effective amendment to the registration statement of
which this prospectus is a part and will distribute an amended or supplemented
prospectus to each registered holder of initial notes. In addition, we will also
extend the exchange offer for an additional five to ten business days as
required by the Securities Exchange Act, depending on the significance of the
amendment, if the exchange offer would otherwise expire during that period. Any
delay in acceptance, extension, termination or amendment will be followed as
promptly as practicable by oral, promptly confirmed in writing, or written
notice to the exchange agent.

Procedures for Tendering Initial Notes

     To tender your initial notes in this exchange offer, you must use one of
the three alternative procedures described below:


Regular Delivery Procedure:

Complete, sign and date the letter of transmittal, or a facsimile of the letter
of transmittal. Have the signatures on the letter of transmittal guaranteed if
required by the letter of transmittal. Mail or otherwise deliver the completed
letter of transmittal or the facsimile, together with the certificates
representing your initial notes being tendered and any other required documents,
to the exchange agent so that the exchange agent receives such documents and
initial notes on or before 5:00 p.m., New York City time, on the expiration
date.

Book-Entry Delivery Procedure:

Send a timely confirmation of a book-entry transfer of your initial notes, if
this procedure is available, into the exchange agent's account at The Depository
Trust Company ("DTC") as contemplated by the procedures for book-entry transfer
described below under "--Book-Entry Delivery Procedure," for receipt in such
account on or before 5:00 p.m., New York City time, on the expiration date.


                                     - 121 -



Guaranteed Delivery Procedure:

If time will not permit you to complete your tender by using the procedures
described above before the expiration date, comply with the guaranteed delivery
procedures described below under "--Guaranteed Delivery Procedure."

     The method of delivery of initial notes, the letter of transmittal and all
other required documents is at your election and risk. Instead of delivery by
mail, we recommend that you use an overnight or hand-delivery service. If you
choose the mail, we recommend that you use registered mail, properly insured,
with return receipt requested. In all cases, you should allow sufficient time to
assure timely delivery. You should not send any letters of transmittal or
initial notes to us. You must deliver all documents to the exchange agent at its
address provided below. You may also request your respective brokers, dealers,
commercial banks, trust companies or nominees to tender your initial notes on
your behalf.

     Only a holder of initial notes may tender initial notes in this exchange
offer. For purposes of this exchange offer, a holder is any person in whose name
initial notes are registered on our books or any other person who has obtained a
properly completed bond power from the registered holder.

     If you are the beneficial owner of initial notes that are registered in the
name of a broker, dealer, commercial bank, trust company or other nominee and
you wish to tender your notes, you must contact this registered holder promptly
and instruct this registered holder to tender these notes on your behalf. If you
wish to tender these initial notes on your own behalf, you must, before
completing and executing the letter of transmittal and delivering your initial
notes, either make appropriate arrangements to register the ownership of these
notes in your name or obtain a properly completed bond power from the registered
holder. The transfer of registered ownership may take considerable time.

     You must have any signatures on a letter of transmittal or a notice of
withdrawal guaranteed by an eligible institution. An eligible institution means
an eligible guarantor institution within the meaning of Rule 17Ad-15 under the
Securities Exchange Act, including:

     .    a bank;

     .    a broker, dealer, municipal securities broker or dealer or government
          securities broker or dealer;

     .    a credit union;

     .    a national securities exchange, registered securities association or
          clearing agency; or

     .    certain savings associations.

     However, signatures on a letter of transmittal do not have to be guaranteed
if initial notes are tendered:

     .    by a registered holder, or by a participant in DTC in the case of
          book-entry transfers, whose name appears on a security position
          listing as the owner, who has not completed the box entitled "Special
          Issuance Instructions" or "Special Delivery Instructions" on the
          letter of transmittal and only if the exchange notes are being issued
          directly to this registered holder, or deposited into this
          participant's account at DTC in the case of book-entry transfers; or

     .    for the account of an eligible institution.


     If the letter of transmittal or any bond powers are signed by:

     .    the recordholder(s) of the initial notes tendered: The signature must
          correspond with the name(s) written on the face of the initial notes
          without alteration, enlargement or any change whatsoever;


                                     - 122 -



     .    a participant in DTC: The signature must correspond with the name as
          it appears on the security position listing as the holder of the
          initial notes;

     .    a person other than the registered holder of any initial notes: These
          initial notes must be endorsed or accompanied by bond powers and a
          proxy that authorize this person to tender the initial notes on behalf
          of the registered holder, in satisfactory form to us as determined in
          our sole discretion, in each case, as the name of the registered
          holder or holders appears on the initial notes;

     .    trustees, executors, administrators, guardians, attorneys-in-fact,
          officers of corporations or others acting in a fiduciary or
          representative capacity: These persons should so indicate such
          capacities when signing. Unless waived by us, evidence satisfactory to
          us of their authority to so act must also be submitted with the letter
          of transmittal.

Book-Entry Delivery Procedure

     Any financial institution that is a participant in DTC's system may make
book-entry deliveries of initial notes by causing DTC to transfer these initial
notes into the exchange agent's account at DTC according to DTC's procedures for
transfer. To effectively tender notes through DTC, the financial institution
that is a participant in DTC will electronically transmit its acceptance through
the Automatic Tender Offer Program. DTC will then edit and verify the acceptance
and send an agent's message to the exchange agent for its acceptance. An agent's
message is a message transmitted by DTC to the exchange agent stating that DTC
has received an express acknowledgment from the participant in DTC tendering the
initial notes that the participant has received and agrees to be bound by the
terms of the letter of transmittal, and that we may enforce this agreement
against the participant. The exchange agent will make a request to establish an
account for the initial notes at DTC for purposes of the exchange offer within
two business days after the date of this prospectus.

     A delivery of initial notes through a book-entry transfer into the exchange
agent's account at DTC will only be effective if an agent's message or the
letter of transmittal or a facsimile of the letter of transmittal with any
required signature guarantees and any other required documents are transmitted
to and received by the exchange agent at the address indicated below under
"--Exchange Agent" on or before the expiration date unless the guaranteed
delivery procedures described below are complied with. Delivery of documents to
DTC does not constitute delivery to the exchange agent.

Guaranteed Delivery Procedure

     If you are a registered holder of initial notes and desire to tender your
notes, and (1) these notes are not immediately available, (2) time will not
permit your notes, the letter of transmittal or other required documents to
reach the exchange agent before the expiration date, or (3) the procedures for
book-entry transfer cannot be completed, and an agent's message (or letter of
transmittal (or facsimile thereof)) cannot be delivered, on or prior to the
expiration date, you may still tender in this exchange offer if:

     .    you tender through an eligible institution;

     .    on or before the expiration date the exchange agent receives from the
          holder and the eligible institution a properly completed and duly
          executed notice of guaranteed delivery, substantially in the form
          provided by us, with your name and address as holder of the initial
          notes, the certificate numbers of the initial notes and the principal
          amount of initial notes tendered, stating that the tender is being
          made pursuant to the notice of guaranteed delivery and guaranteeing
          that within three New York Stock Exchange trading days after the
          expiration date a properly completed and duly executed letter of
          transmittal (or facsimile thereof) and the certificates for all the
          initial notes tendered, in proper form for transfer, or a book-entry
          confirmation with an agent's message (or letter of transmittal (or
          facsimile thereof)), as the case may be, and the letter of transmittal
          and any other documents required by the letter of transmittal will be
          deposited by the eligible institution with the exchange agent; and

     .    a properly completed and duly executed letter of transmittal (or
          facsimile thereof) and the certificates for all your tendered initial
          notes in proper form for transfer, or a book-entry confirmation with
          an agent's message (or letter of transmittal (or facsimile thereof)),
          as the case may be, and all other

                                     - 123 -



          documents required by the letter of transmittal are received by the
          exchange agent within three New York Stock Exchange trading days after
          the expiration date.

Acceptance of Initial Notes for Exchange; Delivery of Exchange Notes

     Your tender of initial notes will constitute an agreement between you and
us governed by the terms and conditions provided in this prospectus and in the
letter of transmittal.

     We will be deemed to have received your tender as of the date when the
exchange agent receives:

     .    your duly signed letter of transmittal accompanied by your initial
          notes;

     .    a timely confirmation of a book-entry transfer of these notes into the
          exchange agent's account at DTC with an agent's message (or a letter
          of transmittal (or facsimile thereof)); or

     .    a notice of guaranteed delivery from an eligible institution.

     All questions as to the validity, form, eligibility, including time of
receipt, acceptance and withdrawal of tenders will be determined by us in our
sole discretion. Our determination will be final and binding.

     We reserve the absolute right to reject any and all initial notes not
properly tendered or any initial notes which, if accepted, would, in our opinion
or our counsel's opinion, be unlawful. We also reserve the absolute right to
waive any conditions of this exchange offer or irregularities or defects in
tender as to particular notes. Our interpretation of the terms and conditions of
this exchange offer, including the instructions in the letter of transmittal,
will be final and binding on all parties. Unless waived, any defects or
irregularities in connection with tenders of initial notes must be cured within
the time that we shall determine. Neither the exchange agent, any other person
or we will be under any duty to give notification of defects or irregularities
with respect to tenders of initial notes. Neither the exchange agent nor we will
incur any liability for any failure to give notification of these defects or
irregularities. Tenders of initial notes will not be deemed to have been made
until the irregularities have been cured or waived. The exchange agent will
return without cost to their holders any initial notes that are not properly
tendered and as to which the defects or irregularities have not been cured or
waived as promptly as practicable following the expiration date.

     If all the conditions to the exchange offer are satisfied or waived on the
expiration date, we will accept all initial notes properly tendered and will
issue the exchange notes promptly thereafter. Please refer below to
"--Conditions to the Exchange Offer." For purposes of this exchange offer,
initial notes will be deemed to have been accepted as validly tendered for
exchange when, as and if, we give oral or written notice of acceptance to the
exchange agent.

     We will issue the exchange notes in exchange for the initial notes tendered
by a notice of guaranteed delivery by an eligible institution only against
delivery to the exchange agent of the letter of transmittal, the tendered
initial notes and any other required documents, or the receipt by the exchange
agent of a timely confirmation of a book-entry transfer of initial notes into
the exchange agent's account at DTC with an agent's message (or a letter of
transmittal (or facsimile thereof)), in each case, in form satisfactory to us
and the exchange agent.

     If any tendered initial notes are not accepted for any reason or if initial
notes are submitted for a greater principal amount than the holder desires to
exchange, the unaccepted or non-exchanged initial notes will be returned without
expense to the tendering holder, or, in the case of initial notes tendered by
book-entry transfer procedures described above, will be credited to an account
maintained with the book-entry transfer facility, as promptly as practicable
after withdrawal, rejection of tender or the expiration or termination of the
exchange offer.

     In addition, we reserve the right in our sole discretion, but in compliance
with the provisions of the indenture, to:


                                     - 124 -



     .    purchase or make offers for any initial notes that remain outstanding
          after the expiration date, or, as described below under "--Expiration
          Date; Extensions; Amendments; Termination," to terminate the exchange
          offer as provided by the terms of our registration rights agreement;
          and

     .    purchase initial notes in the open market, in privately negotiated
          transactions or otherwise, to the extent permitted by applicable law.

     The terms of any of the purchases or offers described above could differ
from the terms of the exchange offer.

Withdrawal of Tenders

     Except as otherwise provided in this prospectus, you may withdraw tenders
of initial notes at any time before 5:00 p.m., New York City time, on the
expiration date.

     For a withdrawal to be effective, you must send a written or facsimile
transmission notice of withdrawal to the exchange agent before 5:00 p.m., New
York City time, on the expiration date at the address provided below under
"--Exchange Agent" and before acceptance of your tendered initial notes for
exchange by us.

     Any notice of withdrawal must:

     .    specify the name of the person having tendered the initial notes to be
          withdrawn;

     .    identify the initial notes to be withdrawn, including, if applicable,
          the registration number or numbers and the total principal amount of
          these notes;

     .    be signed by the person having tendered the initial notes to be
          withdrawn in the same manner as the original signature on the letter
          of transmittal by which these initial notes were tendered, including
          any required signature guarantees, or be accompanied by documents of
          transfer sufficient to permit the trustee for the initial notes to
          register the transfer of these notes into the name of the person
          having made the original tender and withdrawing the tender; and

     .    state that you are withdrawing your tender of initial notes.

     We will determine all questions as to the validity, form and eligibility,
including time of receipt, of all notices of withdrawal and our determination
will be final and binding on all parties. Initial notes that are withdrawn will
be deemed not to have been validly tendered for exchange in this exchange offer.

     You may retender properly withdrawn initial notes in this exchange offer by
following one of the procedures described above under "--Procedures for
Tendering Initial Notes" at any time before the expiration date.

Conditions to the Exchange Offer

     With exceptions, we will not be required to accept initial notes for
exchange, or issue exchange notes in exchange for any initial notes, and we may
terminate or amend the exchange offer as provided in this prospectus before the
acceptance of the initial notes, if:

     .    the exchange offer violates applicable law or any interpretation of
          the staff of the Securities and Exchange Commission;

     .    any required governmental approval has not been obtained; or

     .    a court or any governmental authority has issued an injunction, order
          or decree that would prevent or impair our ability to proceed with the
          exchange offer.


                                     - 125 -



     These conditions are for our sole benefit. We may assert any of these
conditions regardless of the circumstances giving rise to any of them. We may
also waive these conditions, in whole or in part, at any time and from time to
time, if we determine in our reasonable discretion, but within the limits of
applicable law, that any of the foregoing events or conditions has occurred or
exists or has not been satisfied. Our failure at any time to exercise any of our
rights will not be deemed a waiver of these rights and these rights will be
deemed ongoing rights which we may assert at any time and from time to time.

     If we determine that we may terminate the exchange offer, as provided
above, we may:

     .    refuse to accept any initial notes and return any initial notes that
          have been tendered to their holders;

     .    extend the exchange offer and retain all initial notes tendered before
          the expiration date, allowing, however, the holders of tendered
          initial notes to exercise their rights to withdraw their tendered
          initial notes; or

     .    waive any termination event with respect to the exchange offer and
          accept all properly tendered initial notes that have not been
          withdrawn or otherwise amend the terms of the exchange offer in any
          respect as provided above under "--Expiration Date; Extensions;
          Amendments; Termination."

     If we determine that we may terminate the exchange offer, we may be
required to file a shelf registration statement with the Securities and Exchange
Commission as described under "--Shelf Registration Statement." The exchange
offer is not dependent upon any minimum principal amount of initial notes being
tendered for exchange.

Accounting Treatment

     We will record the exchange notes at the same carrying value as the initial
notes, as reflected in our accounting records on the date of the exchange.
Accordingly, we will not recognize any gain or loss for accounting purposes. We
will amortize the costs of the exchange offer and the unamortized expenses
related to the issuance of the exchange notes over the term of the exchange
notes.

Exchange Agent

     We have appointed The Bank of New York as exchange agent for the exchange
offer. You should direct all questions and requests for assistance or additional
copies of this prospectus or the letter of transmittal to the exchange agent as
follows:

                  The Bank of New York
                  20 Broad Street
                  One Lower Level
                  New York, New York 10005
                  Attention:  Reorganization Section
                  Fax number:  (914) 773-5015

Fees and Expenses

     We will bear the expenses of soliciting tenders under the exchange offer.
The principal solicitation for tenders under the exchange offer is being made by
mail; however, our officers and other employees may make additional
solicitations by telegraph, telephone, telecopy or in person.

     We will not make any payments to brokers, dealers or other persons
soliciting acceptances of the exchange offer. However, we will pay the exchange
agent reasonable and customary fees for its services and will reimburse the
exchange agent for its reasonable out-of-pocket expenses in connection with the
exchange offer. We may also pay brokerage houses and other custodians, nominees
and fiduciaries the reasonable out-of-pocket expenses incurred by them in
forwarding copies of the prospectus, letters of transmittal and related
documents to the beneficial owners of the initial notes, and in handling or
forwarding tenders for exchange.

                                     - 126 -




     We will pay the expenses incurred in connection with the exchange offer,
including fees and expenses of the exchange agent and trustee and accounting,
legal, printing and related fees and expenses.

     We will generally pay all transfer taxes, if any, applicable to the
exchange of initial notes under the exchange offer. However, tendering holders
will pay the amount of any transfer taxes, whether imposed on the registered
holder or any other person, if:

     .    certificates representing exchange notes or initial notes for
          principal amounts not tendered or accepted for exchange are to be
          delivered to, or are to be registered or issued in the name of, any
          person other than the registered holder of the initial notes tendered;
          or

     .    tendered initial notes are registered in the name of any person other
          than the person signing the letter of transmittal; or

     .    a transfer tax is imposed for any reason other than the exchange of
          initial notes under the exchange offer.

     If satisfactory evidence of payment of these taxes or exemption therefrom
is not submitted with the letter of transmittal, the amount of the transfer
taxes will be billed directly to the tendering holder.

Your Failure to Participate in the Exchange Offer Will Have Adverse Consequences

     If you do not properly tender your initial notes in the exchange offer,
your initial notes will remain outstanding and continue to accrue interest.
However, you will not be able to resell, offer to resell or otherwise transfer
the initial notes unless they are registered under the Securities Act or unless
you resell them, offer to resell or otherwise transfer them under an exemption
from the registration requirements of, or in a transaction not governed by, the
Securities Act. In addition, you will no longer be able to obligate us to
register the initial notes under the Securities Act, except in the limited
circumstances provided under our exchange and registration rights agreement. To
the extent the initial notes are tendered and accepted in the exchange offer,
the trading market, if any, for the initial notes would be adversely affected.
You should refer to "Risk Factors--Your failure to participate in this exchange
offer will have adverse consequences."

                                     - 127 -



                          BOOK-ENTRY; DELIVERY AND FORM

     Principal and interest payments on global securities registered in the name
of DTC's nominee will be made in immediate available funds to DTC's nominee as
the registered owner of the global securities. We and the trustee will treat
DTC's nominee as the owner of the global securities for all other purposes as
well. Accordingly, we, the trustee, any paying agent and any of the initial
purchasers will have no direct responsibility or liability for any aspect of the
records relating to payments made on account of beneficial interests in the
global securities or for maintaining, supervising or reviewing any records
relating to these beneficial interests. It is DTC's current practice, upon
receipt of any payment of principal or interest, to credit direct participants'
accounts on the payment date according to their respective holdings of
beneficial interests in the global securities. These payments will be the
responsibility of the direct and indirect participants and not of DTC, the
trustee or us.

     So long as DTC or its nominee is the registered owner or holder of the
global security, DTC or its nominee, as the case may be, will be considered the
sole owner or holder of the notes represented by the global security for the
purposes of:

     .    receiving payment on the notes;

     .    receiving notices; and

     .    for all other purposes under the Indenture and the notes.

     Beneficial interests in the notes will be evidenced only by, and transfers
of the notes will be effected only through, records maintained by DTC and its
participants.

     Except as described below, owners of beneficial interests in a global
security will not be entitled to receive physical delivery of certificated notes
in definitive form and will not be considered the holders of the global security
for any purposes under the Indenture. Accordingly, each person owning a
beneficial interest in a global security must rely on the procedures of DTC.
And, if that person is not a participant in DTC, the person must rely on the
procedures of the participant in DTC through which that person owns its
interest, to exercise any rights of a holder under the Indenture. Under existing
industry practices, if we request any action of holders or an owner of a
beneficial interest in a global security desires to take any action under the
Indenture, DTC would authorize the participants holding the relevant beneficial
interest to take that action. The participants then would authorize beneficial
owners owning through the participants to take the action or would otherwise act
upon the instructions of beneficial owners owning through them.

     DTC has advised us that it will take any action permitted to be taken by a
holder of notes only at the direction of one or more participants to whose
account with DTC interests in the global security are credited. Further, DTC
will take action only as to the portion of the aggregate principal amount at
maturity of the notes as to which the participant or participants has or have
given the direction.

     Although DTC, the Euroclear System ("Euroclear") and Clearstream Banking,
S.A. of Luxembourg ("Clearstream") have agreed to the procedures described above
in order to facilitate transfers of interests in global securities among
participants in DTC, Euroclear and Clearstream, they are under no obligation to
perform these procedures, and the procedures may be discontinued at any time.
None of us, the trustee, any agent of an initial purchaser or ours will have any
responsibility for the performance by DTC, Euroclear and Clearstream or their
respective participants or indirect participants of their respective obligations
under the rules and procedures governing their operations.

     DTC has provided the following information to us. DTC is a:

     .    limited-purpose trust company organized under the New York Banking
          Law;

     .    a banking organization within the meaning of the New York Banking Law;

     .    a member of the U.S. Federal Reserve System;


                                     - 128 -



     .    a clearing corporation within the meaning of the New York Uniform
          Commercial Code; and

     .    a clearing agency registered under the provisions of Section 17A of
          the Securities Exchange Act.

Certificated Notes

     Notes represented by a global security are exchangeable for certificated
notes only if:

     .    DTC notifies us that it is unwilling or unable to continue as
          depository or if DTC ceases to be a registered clearing agency, and a
          successor depository is not appointed by us within 90 days;

     .    we determine not to require all of the notes to be represented by a
          global security and notifies the trustee of their decision; or

     .    an event of default or an event which, with the giving of notice or
          lapse of time, or both, would constitute an Event of Default relating
          to the notes represented by the global security has occurred and is
          continuing.

     Any global security that is exchangeable for certificated notes in
accordance with the preceding sentence will be transferred to, and registered
and exchanged for, certificated notes in authorized denominations and registered
in the names as DTC or its nominee may direct. However, a global security is
only exchangeable for a global security of like denomination to be registered in
the name of DTC or its nominee. If a global security becomes exchangeable for
certificated notes:

     .    certificated notes will be issued only in fully registered form in
          denominations of $1,000 or integral multiples of $1,000;

     .    payment of principal, premium, if any, and interest on the
          certificated notes will be payable, and the transfer of the
          certificated notes will be registrable, at the office or agency we
          maintain for these purposes; and

     .    no service charge will be made for any issuance of the certificated
          notes, although the issuers may require payment of a sum sufficient to
          cover any tax or governmental charge imposed in connection with the
          issuance.

     Transfers between participants in DTC will be effected in accordance with
DTC's procedures, and will be settled in same-day funds. Transfers between
participants in Euroclear or Clearstream will be effected in the ordinary way in
accordance with their respective rules and operating procedures.

     Subject to compliance with the transfer restrictions applicable to the
notes, cross-market transfers between the participants in DTC, on the one hand,
and Euroclear or Clearstream participants, on the other hand, will be effected
through DTC in accordance with DTC's rules on behalf of Euroclear or
Clearstream, as the case may be, by its respective depositary; however, such
cross-market transactions will require delivery of instructions to Euroclear or
Clearstream, as the case may be, by the counterparts in such system in
accordance with the rules and procedures and within the established deadlines,
Brussels time, of such system. Euroclear or Clearstream, as the case may be,
will, if the transaction meets its settlement requirements, deliver instructions
to its respective depositary to take action to effect final settlement on its
behalf by delivering or receiving interests in the relevant global securities in
DTC, and making or receiving payment in accordance with normal procedures for
same-day funds settlement applicable to DTC. Euroclear participants and
Clearstream participants may not deliver instructions directly to the
depositories for Euroclear or Clearstream.

     Because of time zone differences, the securities account of a Euroclear or
Clearstream participant purchasing an interest in a global security from a
participant in DTC will be credited, and any such crediting will be reported to
the relevant Euroclear or Clearstream participant, during the securities
settlement processing day, which must be a business day for Euroclear and
Clearstream, immediately following the settlement date of DTC. Cash received in
Euroclear or Clearstream as a result of sales of an interest in a global
security by or through a Euroclear


                                     - 129 -




or Clearstream participant to a participant in DTC will be received with value
on the settlement date of DTC but will be available in the relevant Euroclear or
Clearstream cash account only as of the business day for Euroclear or
Clearstream following DTC's settlement date.

                                     - 130 -



                              PLAN OF DISTRIBUTION

     Each broker-dealer that receives exchange notes for its own account
pursuant to the exchange offer must acknowledge that it will deliver a
prospectus in connection with any resale of such exchange notes. This
prospectus, as it may be amended or supplemented from time to time, may be used
by a broker-dealer in connection with resales of exchange notes received in
exchange for initial notes where such initial notes were acquired as a result of
market-making activities or other trading activities. We have agreed that,
starting on the expiration date of the exchange offer and ending on the close of
business nine months after the expiration date of the exchange offer, we will
make this prospectus, as amended or supplemented, available to any broker-dealer
for use in connection with any such resale. In addition, until February 5, 2002,
all dealers effecting transactions in the exchange notes may be required to
deliver a prospectus.

     We will not receive any proceeds from any sale of exchange notes by
brokers-dealers. Exchange notes received by broker-dealers for their own account
pursuant to the exchange offer may be sold from time to time in one or more
transactions in the over-the-counter market, in negotiated transactions, through
the writing of options on the exchange notes or a combination of such methods of
resale, at market prices prevailing at the time of resale, at prices related to
such prevailing market prices or negotiated prices. Any such resale may be made
directly to purchasers or to or through brokers or dealers who may receive
compensation in the form of commissions or concessions from any such
broker-dealer and/or the purchasers of any such exchange notes. Any
broker-dealer that resells exchange notes that were received by it for its own
account pursuant to the exchange offer and any broker or dealer that
participates in a distribution of such exchange notes may be deemed to be an
"underwriter" within the meaning of the Securities Act and any profit of any
such resale of exchange notes and any commissions or concessions received by any
such persons may be deemed to be underwriting compensation under the Securities
Act. The letter of transmittal accompanying this prospectus states that by
acknowledging that it will deliver and by delivering a prospectus, a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act.

     For a period of one year after the expiration date of the exchange offer,
we will promptly send additional copies of this prospectus and any amendment or
supplement to this prospectus to any broker-dealer that requests such documents
in the letter of transmittal. We have agreed to pay all expenses incident to the
exchange offer (including the expenses of one counsel for the holder of the
initial notes) other than commissions or concessions of any brokers or dealers
and will indemnify the holders of the initial notes (including any
broker-dealers) against certain liabilities, including liabilities under the
Securities Act.

                                  LEGAL MATTERS

     The validity of the exchange notes offered hereby will be passed upon for
us by Sonnenschein Nath & Rosenthal, New York, New York. Robert L. Winikoff, a
member of the board of directors, compensation committee and stock option
committee of Mediacom Communications, is a partner of Sonnenschein Nath &
Rosenthal. Mr. Winikoff beneficially owns 15,000 shares and has options to
purchase 30,000 shares of the Class A common stock of Mediacom Communications.

                                     EXPERTS

     The audited balance sheet of Mediacom Broadband LLC included in this
prospectus and elsewhere in the registration statement has been audited by
Arthur Andersen LLP, independent public accountants, as indicated in their
reports with respect thereto, and are included herein in reliance upon the
authority of said firm as experts in accounting and auditing in giving said
reports.

     The combined financial statements of the Mediacom Systems as of December
31, 2000 and 1999 and for the year ended December 31, 2000, the period March 1,
1999 to December 31, 1999, the period January 1, 1999 to February 28, 1999 and
the year ended December 31, 1998 included in this prospectus have been so
included in reliance on the report of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of said firm as experts in accounting and
auditing.

                                     - 131 -



                              AVAILABLE INFORMATION

     We have filed with the Securities and Exchange Commission a registration
statement on Form S-4, including all amendments, exhibits, schedules and
supplements, to register the exchange notes. Although this prospectus, which
forms a part of the registration statement, contains all material information
included in the registration statement, parts of the registration statement have
been omitted as permitted by the rules of the Commission. For further
information about us and the exchange notes offered in this prospectus, you
should refer to the registration statement and its exhibits. You may read and
copy any materials we file with the Commission at the Commission's Public
Reference Room at 450 Fifth Street, N.W., Washington, D.C. 20549. You may obtain
information on the operation of the Public Reference Room by calling the
Commission at (800) SEC-0330. You can also review such material by accessing the
Commission's Internet web site at http://www.sec.gov. This site contains
reports, proxy and information statements and other information regarding
issuers that file electronically with the Commission.

     As a result of this exchange offer, we will be subject to the periodic
reporting and other informational requirements of the Securities Exchange Act.
So long as we are subject to these periodic reporting requirements, we will
continue to furnish the information required thereby to the Commission. We are
required to file periodic reports with the Commission pursuant to the Securities
Exchange Act during our current fiscal year and thereafter so long as the
exchange notes are held by at least 300 registered holders. We do not anticipate
that, for periods following December 31, 2002, the exchange notes will be held
of record by more than 300 registered holders. Therefore, we do not expect to be
required to comply with the periodic reporting requirements imposed under the
Securities Exchange Act after that date. However, we have agreed that, whether
or not we are required to do so by the rules and regulations of the Commission,
for so long as any of the notes remain outstanding, we will furnish to the
holders of the notes and file with the Commission, unless the Commission will
not accept such a filing:

     .    all quarterly and annual financial information that would be required
          to be contained in such a filing with the Commission on Forms 10-Q and
          10-K if we were required to file such forms, including a "Management's
          Discussion and Analysis of Financial Condition and Results of
          Operations" and, regarding a discussion of the annual information
          only, a report thereon by our certified independent public
          accountants; and

     .    all reports that would be required to be filed with the Commission on
          Form 8-K if we were required to file such reports.

     In addition, for so long as any of the notes remain outstanding, we have
agreed to make available to any prospective purchaser of the notes or beneficial
owner of the notes in connection with any sale thereof, the information required
by Rule 144A(d)(4) under the Securities Act.

                                     - 132 -




                          INDEX TO FINANCIAL STATEMENTS


                                                                                                            
Mediacom Broadband LLC

   Report of Independent Public Accountants--Arthur Andersen LLP ...........................................   F-2
   Balance Sheet as of June 28, 2001 .......................................................................   F-3
   Notes to Balance Sheet ..................................................................................   F-4


Mediacom Systems

   Report of Independent Accountants--PricewaterhouseCoopers LLP ...........................................   F-6
   Combined Balance Sheets as of December 31, 2000 and 1999 ................................................   F-7
   Combined Statements of Operations and Parent's Investment for the Year ended December 31, 2000,
         Period from March 1 to December 31, 1999, Period from January 1 to February 28, 1999 and
         Year ended December 31, 1998 ......................................................................   F-8
   Combined Statements of Cash Flows for the Year ended December 31, 2000,
         Period from March 1 to December 31, 1999, Period from January 1 to
         February 28, 1999 and Year ended December 31, 1998 ................................................   F-9
   Notes to Combined Financial Statements ..................................................................   F-10
   Report of Independent Accountants - PricewaterhouseCoopers LLP ..........................................   F-22
   Schedule II--Valuation and Qualifying Accounts ..........................................................   F-23
   Combined Balance Sheets as of June 30, 2001 (unaudited) and December 31, 2000............................   F-24
   Combined Statements of Operations and Parent's Investment for the six months ended June 30, 2001
         and 2000 (unaudited) ..............................................................................   F-25
   Combined Statements of Cash Flows for the six months ended June 30, 2001 and 2000 (unaudited) ...........   F-26
   Notes to Combined Financial Statements (unaudited) ......................................................   F-27



                                       F-1



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Member of Mediacom Broadband LLC:

       We have audited the accompanying balance sheet of Mediacom Broadband LLC
as of June 28, 2001. This balance sheet is the responsibility of the Company's
management. Our responsibility is to express an opinion on this balance sheet
based on our audit.

       We conducted our audit in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the balance sheet is free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audit provides a reasonable basis for our
opinion.

       In our opinion, the balance sheet referred to above presents fairly, in
all material respects, the financial position of Mediacom Broadband LLC as of
June 28, 2001, in conformity with accounting principles generally accepted in
the United States.

                                        /s/ ARTHUR ANDERSEN LLP


Stamford, Connecticut
October 23, 2001



                                       F-2




                             MEDIACOM BROADBAND LLC

                                  BALANCE SHEET
                               as of June 28, 2001

                                     ASSETS

Cash and cash equivalents.....................................    $     1,000
                                                                  -----------
     Total assets.............................................    $     1,000
                                                                  ===========

                                 MEMBER'S EQUITY

MEMBER'S EQUITY

   Member's equity............................................    $     1,000
                                                                  -----------
     Total member's equity....................................    $     1,000
                                                                  ===========

                   The accompanying notes to the balance sheet
                     are an integral part of this statement.


                                       F-3




                             MEDIACOM BROADBAND LLC

                             NOTES TO BALANCE SHEET

(1)  Limited Liability Company

     Organization

     Mediacom Broadband LLC ("Mediacom Broadband" or the "Company"), a Delaware
limited liability company and wholly-owned subsidiary of Mediacom Communications
Corporation ("MCC"), was organized on April 5, 2001 pursuant to an operating
agreement. Mediacom Broadband was organized to acquire and hold the investments
in the AT&T systems in Georgia, Illinois, Iowa and Missouri ("AT&T Systems"),
pursuant to February 26, 2001 purchase agreements between MCC and AT&T
Broadband, LLC ("AT&T Broadband"). The acquisitions of the AT&T Systems were
completed on June 29, 2001 and July 18, 2001 (see Note 4). From the period from
inception (April 5, 2001) through June 28, 2001, Mediacom Broadband did not
conduct operations on its own.

     Mediacom Broadband Corporation, a Delaware corporation wholly-owned by
Mediacom Broadband, was organized on May 23, 2001 for the sole purpose of acting
as co-issuer with Mediacom Broadband of $400.0 million aggregate principal
amount of 11% senior notes due July 15, 2013 (see Note 4). Mediacom Broadband
Corporation does not conduct operations of its own.

     Capitalization

     For the period ended June 28, 2001, the Company received equity
contributions from its sole member of $1,000.

(2)  Recent Accounting Pronouncements

     In July 2001, the Financial Accounting Standards Board ("FASB") issued
Statements of Financial Accounting Standards No. 141, "Business Combinations"
("SFAS 141") and No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142").
SFAS 141 requires all business combinations initiated after June 30, 2001 to be
accounted for using the purchase method. Under SFAS 142, goodwill and intangible
assets with indefinite lives will no longer be amortized but reviewed annually
(or more frequently if impairment indicators arise) for impairment. Separable
intangible assets that are not deemed to have indefinite lives will continue to
be amortized over their useful lives. The amortization provisions of SFAS 142
apply immediately to goodwill and intangible assets acquired after June 30,
2001. With respect to goodwill and intangible assets acquired prior to July 1,
2001, the Company is required to adopt SFAS 142 effective January 1, 2002.
The Company is currently evaluating the effect that SFAS 141 and SFAS 142 will
have on its results of operations and financial position.

     In August 2001, the FASB issued Statements of Financial Accounting
Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets" ("SFAS 144"). This statement addresses financial accounting and
reporting for the impairment or disposal of long-lived assets. SFAS 144
supersedes Statement of Financial Accounting Standards No. 121, "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets for the Disposed
of", and provides guidance on classification and accounting for such assets when
held for sale or abandonement. SFAS 144 is effective for fiscal years beginning
after December 15, 2001. The Company does not expect that adoption of SFAS 144
will have a material effect on its financial position or results of operations.

(3)  Acquisitions

     On February 26, 2001, MCC entered into agreements with AT&T Broadband to
acquire cable systems serving approximately 800,000 basic subscribers in
Georgia, Illinois, Iowa, and Missouri, for an aggregate purchase price of
approximately $2.1 billion in cash, subject to closing adjustments. MCC funded
these acquisitions through a combination of debt and equity financings. These
acquisitions were completed on June 29, 2001 and July 18, 2001 (see Note 4.)

(4)  Subsequent Events

     Acquisitions and Financings

     On June 29, 2001, Mediacom Broadband and Mediacom Broadband Corporation
jointly issued $400.0 million aggregate principal amount of 11% senior notes due
July 15, 2013 ("11% Senior Notes"). The 11% Senior Notes are unsecured
obligations of the Company, and the indenture for the 11% Senior Notes
stipulates, among other things, restrictions on incurrence of indebtedness,
distributions, mergers and asset sales and has cross-default provisions related
to other debt of Mediacom Broadband.


                                       F-4



                             MEDIACOM BROADBAND LLC

                             NOTES TO BALANCE SHEET

     On June 29, 2001, MCC made a capital contribution of $336.4 million to the
Company. The contribution was financed with a portion of the net proceeds from
MCC's public offering of 29.9 million shares of Class A of common stock and net
proceeds from MCC's offering of convertible senior notes, which were both
completed on June 27, 2001.

     On June 29, 2001, the Company acquired cable systems serving approximately
94,000 basic subscribers in the state of Missouri from affiliates of AT&T
Broadband, for a purchase price of approximately $308.1 million. The purchase
price has been preliminarily allocated as follows: approximately $83.7 million
to property, plant and equipment and approximately $224.4 million to intangible
assets. Such allocations are subject to adjustments based upon the final
appraisal information received by the Company. This acquisition was financed
with the proceeds received from MCC's contribution.

     On July 18, 2001, MCC made an additional capital contribution of $388.6
million to the Company. The contribution was financed with a portion of the net
proceeds from MCC's public offering of 29.9 million shares of Class A common
stock and net proceeds from MCC's offering of convertible senior notes, which
were both completed on June 27, 2001, and borrowings of $125.0 million under the
subsidiary credit facilities of Mediacom LLC, a wholly-owned subsidiary of MCC.

     On July 18, 2001, Mediacom Broadband received $150.0 million in proceeds
pursuant to a Preferred Membership Agreement with Mediacom Southeast LLC and
Mediacom Minnesota LLC, indirect and wholly owned subsidiaries of MCC. Pursuant
to the amended and restated operating agreement dated June 29, 2001, the
preferred members' interests are redeemable at the option of the holder at any
time after the maturity date of the 11% Senior Notes described above. The
preferred members' interests will pay dividends on a quarterly basis in cash at
a rate of 12% per annum.

     On July 18, 2001, Mediacom Broadband completed a $1.4 billion senior
secured credit facility on behalf of its operating subsidiaries ("Subsidiary
Credit Facility"). The Company borrowed $855.0 million under the Subsidiary
Credit Facility in connection with the acquisitions described below.

     On July 18, 2001, Mediacom Broadband acquired cable systems serving
approximately 706,000 basic subscribers in the states of Georgia, Illinois and
Iowa from affiliates of AT&T Broadband for an aggregate price of approximately
$1.794 billion. The purchase price has been preliminarily allocated as follows:
approximately $472.7 million to property, plant and equipment and approximately
$1.321 billion to intangible assets. Such allocations are subject to adjustments
based upon the final appraisal information received by the Company. This
acquisition was financed with the proceeds received from MCC's contribution, the
preferred members' interests and borrowings under the Subsidiary Credit
Facility.

     Management Agreement

     On June 6, 2001, the operating subsidiaries of Mediacom Broadband entered
into management agreements with MCC. Under such agreements, MCC is entitled to
receive annual management fees in amounts not to exceed 4.0% of Mediacom
Broadband's gross operating revenues.


                                       F-5



Report of Independent Accountants

To the Board of Directors of AT&T Broadband LLC:

In our opinion, the accompanying combined balance sheets and the related
combined statements of operations and parent's investment and of cash flows
present fairly, in all material respects, the financial position of Mediacom
Systems (a combination of certain assets and liabilities as defined in Note 1 to
the combined financial statements) at December 31, 2000 and December 31, 1999,
and the results of their operations and their cash flows for the year ended
December 31, 2000, and the period March 1, 1999 to December 31, 1999 ("New
Mediacom"), and the period January 1, 1999 to February 28, 1999 and the year
ended December 31, 1998 ("Old Mediacom") in conformity with accounting
principles generally accepted in the United States of America. These financial
statements are the responsibility of the Companies' management; our
responsibility is to express an opinion on these financial statements based on
our audit. We conducted our audit of these statements in accordance with
auditing standards generally accepted in the United States of America, which
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.

As discussed in Note 1, effective March 9, 1999, AT&T Corp., the parent company
of New Mediacom, acquired Tele-Communications, Inc., parent company of Old
Mediacom, in a business combination accounted for as a purchase. As a result of
the acquisition, the combined financial information for the periods after the
acquisition is presented on a different basis than that for the periods before
the acquisition and therefore, is not comparable.

As discussed in Note 1, effective June 29, 2001 and July 18, 2001, the Mediacom
Systems were sold to Mediacom Communications Corporation.

/s/ PricewaterhouseCoopers LLP
Denver, Colorado

June 21, 2001, except for the first paragraph of Note 1, as to which the date is
July 18, 2001.



                                       F-6



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Combined Balance Sheets
(in thousands)
- --------------------------------------------------------------------------------



                                                                                          December 31,
                                                                                     2000             1999
                                                                                   ----------      ----------
Assets
                                                                                             
Cash and cash equivalents                                                          $   21,154      $   18,082
Trade and other receivables, net of allowance for doubtful accounts of $1,649
     and $1,292 at December 31, 2000 and 1999, respectively                            17,306          14,505

Property and equipment, at cost:
   Land                                                                                 4,259           4,229
   Distribution systems                                                               539,322         418,575
   Support equipment and buildings                                                     48,011          37,625
                                                                                   ----------      ----------
                                                                                      591,592         460,429
   Less accumulated depreciation                                                      108,600          37,492
                                                                                   ----------      ----------

        Property and equipment, net                                                   482,992         422,937

Intangible assets, net (note 2)                                                     1,778,941       1,843,508

Other assets                                                                            6,961           7,018
                                                                                   ----------      ----------

        Total assets                                                               $2,307,354      $2,306,050
                                                                                   ==========      ==========

Liabilities and Parent's Investment
Accounts payable                                                                   $    3,291      $    4,052
Accrued liabilities                                                                    20,715          18,386
Deferred tax liability (note 6)                                                       790,264         815,045
                                                                                   ----------      ----------

        Total liabilities                                                             814,270         837,483

Parent's investment (note 4)                                                        1,493,084       1,468,567
                                                                                   ----------      ----------

Commitments and contingencies (note 7)

        Total liabilities and parent's investment                                  $2,307,354      $2,306,050
                                                                                   ==========      ==========




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


                                       F-7



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Combined Statements of Operations and Parent's Investment
(in thousands)
- --------------------------------------------------------------------------------



                                                         New Mediacom                              Old Mediacom
                                           ---------------------------------------   ---------------------------------------
                                                                    Period from          Period from
                                                Year ended           March 1 to          January 1 to           Year ended
                                               December 31,         December 31,         February 28,          December 31,
                                                   2000                 1999                 1999                  1998
                                           ------------------   ------------------   ------------------   ------------------
                                                                                              
Revenue                                    $          439,541   $          336,571   $           63,335   $          368,290
Costs and expenses:
    Operating (note 4)                                223,530              168,582               31,500              165,519
    Selling, general and administrative                39,892               35,466                5,586               29,953
    Management fees (note 4)                           22,267               13,440                1,927               12,778
    Depreciation                                       72,615               43,632                7,819               46,070
    Amortization                                       64,567               46,534                3,012               17,716
                                           ------------------   ------------------   ------------------   ------------------


       Net income before income taxes                  16,670               28,917               13,491               96,254

Provision for income taxes (note 6)                     6,646               11,620                5,440               38,905
                                           ------------------   ------------------   ------------------   ------------------

       Net income                                      10,024               17,297                8,051               57,349

Parent's investment:
Beginning of period                                 1,468,567            1,353,312              598,247              510,738
Change in transfers from parent, net
    (note 4)                                           14,493               63,758                 (121)             (37,200)
Acquisition of cable systems (note 3)                      --               34,200                   --               67,360
                                           ------------------   ------------------   ------------------   ------------------
End of period                              $        1,493,084   $        1,468,567   $          606,177   $          598,247
                                           ==================   ==================   ==================   ==================


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



                                       F-8




Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Combined Statements of Cash Flows
(in thousands)
- --------------------------------------------------------------------------------



                                                                   New Mediacom                           Old Mediacom
                                                         ----------------------------------     ---------------------------------
                                                                              Period from       Period from
                                                          Year ended           March 1 to       January 1 to        Year ended
                                                          December 31,        December 31,       February 28,       December 31,
                                                              2000               1999               1999               1998
                                                            ---------          ---------          ---------          ---------
Cash Flows From Operating Activities
                                                                                                         
Net income                                                  $  10,024          $  17,297          $   8,051          $  57,349
Adjustments to reconcile net income to net cash
  provided by operating activities:
    Depreciation and amortization                             137,182             90,166             10,831             63,786
    Deferred income tax benefit                               (24,781)           (20,225)            (2,898)           (17,994)
Changes in operating assets and liabilities:
    Increase in trade and other receivables                    (2,801)            (2,815)              (969)              (156)
    (Increase) decrease in other assets                            57               (187)            (3,094)            (2,855)
    Increase (decrease) in accounts payable                      (761)             2,022                337              1,151
    Increase (decrease) in accrued liabilities                    836              3,449             (1,651)            (2,673)
                                                            ---------          ---------          ---------          ---------

         Net cash provided by operating activities            119,756             89,707             10,607             98,608
                                                            ---------          ---------          ---------          ---------


Cash Flows From Investing Activities

    Capital expenditures for property and equipment          (131,177)          (159,052)           (16,028)           (84,076)
                                                            ---------          ---------          ---------          ---------

Cash Flows From Financing Activities

    Change in transfers from parent, net                       14,493             77,695                (74)           (11,158)
                                                            ---------          ---------          ---------          ---------


Net change in cash and cash equivalents                         3,072              8,350             (5,495)             3,374
Cash and cash equivalents at beginning of period               18,082              9,732             15,227             11,853
                                                            ---------          ---------          ---------          ---------

Cash and cash equivalents at end of period                  $  21,154          $  18,082          $   9,732          $  15,227
                                                            =========          =========          =========          =========



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


                                       F-9




Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

1.   Basis of Presentation and Summary of Significant Accounting Policies

     Effective upon the end of business on June 29, 2001, subsidiaries of AT&T
     Corp. ("AT&T") sold to Mediacom Communications Corporation ("Mediacom")
     certain cable television systems serving approximately 96,000 customers
     located primarily in Missouri, and wholly owned by various cable
     subsidiaries and partnerships of AT&T. Effective July 18, 2001,
     subsidiaries of AT&T sold to Mediacom certain cable television systems
     serving approximately 710,000 customers located primarily in Iowa, Georgia
     and Southern Illinois, and wholly owned by various cable subsidiaries and
     partnerships of AT&T. Such cable television systems are collectively
     referred to herein as the "Mediacom Systems" or the "Systems."

     The accompanying combined financial statements include the specific
     accounts directly related to the activities of the Mediacom Systems. All
     significant inter-system accounts and transactions have been eliminated in
     combination. The combined net assets of the Mediacom Systems are referred
     to as "Parent's Investment."

     On March 9, 1999, AT&T acquired AT&T Broadband, LLC ("AT&T Broadband",
     formerly known as Tele-Communications, Inc.) in a merger (the "AT&T
     Merger"). In the AT&T Merger, AT&T Broadband became a subsidiary of AT&T.
     For financial reporting purposes, the AT&T Merger was deemed to have
     occurred on March 1, 1999. The combined financial statements for periods
     prior to March 1, 1999 include the Mediacom Systems that were then owned by
     Tele-Communications, Inc. and are referred to herein as "Old Mediacom." The
     combined financial statements for periods subsequent to February 28, 1999
     are referred to herein as "New Mediacom." Due to the application of
     purchase accounting in connection with the AT&T Merger, the predecessor
     combined financial statements of Old Mediacom are not comparable to the
     successor combined financial statements of New Mediacom. In the following
     text "Mediacom Systems" and "Systems" refers to both Old Mediacom and New
     Mediacom.

     Certain costs of AT&T Broadband are charged to the Systems based primarily
     on Mediacom Systems' number of customers (see note 4). Although such
     allocations are not necessarily indicative of the costs that would have
     been incurred by the Mediacom Systems on a stand alone basis, management
     believes that the resulting allocated amounts are reasonable.

     The net assets of the Systems are held by various wholly-owned subsidiaries
     and partnerships of AT&T Broadband. Accordingly, the combined financial
     statements of the Mediacom Systems do not reflect all of the assets,
     liabilities, revenues and expenses that would be indicative of a
     stand-alone business. The financial condition, results of operations and
     cash flows of Mediacom Systems could differ from reported results had
     Mediacom Systems operated autonomously or as an entity independent of AT&T.
     In particular, no interest expense incurred by AT&T and its subsidiaries on
     their debt obligations has been allocated to the Mediacom Systems.


                                      F-10




Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

     The Mediacom Systems are included in the consolidated federal income tax
     return of AT&T and its affiliates. Combined income tax provisions or
     benefits, related to tax payments or refunds, and deferred tax balances of
     AT&T and its affiliates have been allocated to the Mediacom Systems based
     principally on the taxable income and tax credits directly attributable to
     the Mediacom Systems, essentially a stand alone presentation. These
     allocations reflect the Mediacom Systems' contribution to AT&T's
     consolidated taxable income and consolidated tax liability and tax credit
     position.

     Cash and Cash Equivalents
     Cash and cash equivalents consist of deposits with banks and financial
     institutions that are unrestricted as to withdrawal or use and have
     maturities of less than 90 days.

     AT&T performs cash management functions on behalf of AT&T Broadband,
     including the Mediacom Systems. Substantially all of the Systems' cash
     balances are swept to AT&T on a daily basis, where they are managed and
     invested by AT&T. Transfers of cash to and from AT&T are reflected as a
     component of Parent's Investment, with no interest income or expense
     reflected. Net transfers to or from AT&T are assumed to be settled in cash.
     AT&T's capital contributions for purchase business combinations to the
     Systems have been treated as non-cash transactions.

     Property and Equipment
     Property and equipment is stated at cost, including acquisition costs
     allocated to tangible assets acquired. Construction costs, labor and
     applicable overhead related to installations are capitalized. Interest
     capitalized was not significant for any periods presented.

     Depreciation is computed on a straight-line basis using estimated useful
     lives of 3 to 15 years for distribution systems and 3 to 40 years for
     support equipment and buildings.

     Repairs and maintenance are charged to operations, and renewals and
     additions are capitalized. At the time of ordinary retirements, sales or
     other dispositions of property, the original cost and cost of removal of
     such property are charged to accumulated depreciation, and salvage, if any,
     is credited thereto. Gains or losses are only recognized in connection with
     the sale of properties in their entirety.

     Intangible Assets
     Intangible assets consist primarily of franchise costs and other
     intangibles for customer relationships. Franchise costs represent the
     difference between AT&T Broadband's allocated historical cost of acquired
     assets of Mediacom Systems and amounts allocated to the tangible assets.
     Franchise costs and customer relationships are generally amortized on a
     straight-line basis over 25 to 40 and 10 years, respectively. Costs
     incurred by Mediacom Systems in negotiating and renewing franchise
     agreements are amortized on a straight-line basis over the average life of
     the franchise, generally 10 to 20 years.


                                      F-11



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

     Impairment of Long-lived Assets
     Management of the Systems periodically reviews the carrying amounts of
     property and equipment and its identifiable intangible assets to determine
     whether current events or circumstances warrant adjustments to such
     carrying amounts. If an impairment adjustment is deemed necessary, based on
     an analysis of undiscounted cash flows, such loss is measured by the amount
     that the carrying value of such assets exceeds the fair value. Considerable
     management judgment is necessary to estimate the fair value of assets;
     accordingly, actual results could vary significantly from such estimates.
     Assets to be disposed of are carried at the lower of their financial
     statement carrying amount or fair value less costs to sell.

     Income Taxes
     The Mediacom Systems is not a separate taxable entity for federal and state
     income tax purposes and its results of operations are included in the
     consolidated federal and state income tax returns of AT&T and its
     affiliates. The Mediacom Systems' provision or benefit for income taxes is
     based upon its contribution to the overall income tax liability or benefit
     of AT&T and its affiliates.

     Revenue Recognition
     Revenue for customer fees, equipment rental, advertising, pay-per-view
     programming and revenue sharing agreements is recognized in the period that
     services are delivered. Installation revenue is recognized in the period
     the installation services are provided to the extent of direct selling
     costs. Any remaining amount is deferred and recognized over the estimated
     average period that customers are expected to remain connected to the cable
     distribution system.

     Statement of Cash Flows
     With the exception of certain cable system acquisitions, sales and asset
     transfers, transactions effected through the intercompany account due to
     (from) parent have been considered constructive cash receipts and payments
     for purposes of the combined statement of cash flows.

     Stock-Based Compensation
     Stock-based compensation is accounted for in accordance with Accounting
     Principles Board Opinion No. 25, "Accounting for Stock Issued to
     Employees." The Systems follow the disclosure-only provisions of Statement
     of Financial Accounting Standard ("SFAS") No. 123, "Accounting for
     Stock-Based Compensation."

     New Accounting Pronouncements
     In December 1999, the Securities and Exchange Commission issued Staff
     Accounting Bulletin No. 101 (SAB No. 101), "Revenue Recognition in
     Financial Statements." Registrants were required to apply the accounting
     and disclosures described in SAB No. 101 no later than the fourth quarter
     of 2000. The Systems are currently in compliance with the provisions of SAB
     No. 101. The adoption of SAB 101 did not have an impact on the results of
     operations, financial position or cash flows of the Systems.

     Estimates
     The preparation of financial statements in conformity with generally
     accepted accounting principles requires management to make estimates and
     assumptions that affect the reported amounts of assets and liabilities at
     the date of the financial statements and the reported amounts of revenue
     and expenses during the reporting period. Actual results could differ from
     those estimates.


                                      F-12




Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

2.   Intangible Assets

     Intangible assets are summarized as follows (amounts in thousands):

                                                         December 31,
                                                   2000                1999
                                             ----------------   ----------------

        Franchise costs                      $      1,802,251   $      1,802,251
        Other intangible assets                        87,791             87,791
                                             ----------------   ----------------
                                                    1,890,042          1,890,042
        Less accumulated amortization                 111,101             46,534
                                             ----------------   ----------------

            Intangible assets, net           $      1,778,941   $      1,843,508
                                             ================   ================

     Amortization expense on franchise costs was $55.3 million, $36.8 million,
     $3.0 million and $17.7 million for the year ended December 31, 2000, the
     period March 1, 1999 to December 31, 1999, the period January 1, 1999 to
     February 28, 1999 and the year ended December 31, 1998, respectively.
     Amortization expense for other intangible assets was $9.3 million, $9.7
     million, $0 and $0 for the year ended December 31, 2000, the period March
     1, 1999 to December 31, 1999, the period January 1, 1999 to February 28,
     1999 and the year ended December 31, 1998, respectively.

3.   Business Combinations

     AT&T Merger

     The AT&T Merger has been accounted for using the purchase method of
     accounting and has been deemed to be effective as of March 1, 1999 for
     financial reporting purposes. Accordingly, the Mediacom Systems' portion of
     the allocation of AT&T's purchase price to acquire AT&T Broadband has been
     reflected in the combined financial statements of Mediacom Systems as of
     March 1, 1999.

     The following table reflects the March 1, 1999 assets and liabilities of
     New Mediacom, as adjusted to give effect for the purchase accounting
     adjustments resulting from the allocation to the net assets of the Systems
     of AT&T's purchase price to acquire AT&T Broadband (amounts in thousands):

      Assets
          Cash                                              $              9,680
          Trade and other receivables                                     12,637
          Property and equipment                                         295,674
          Intangible assets                                            1,866,419
          Other assets                                                     6,764
                                                            --------------------

               Total assets                                 $          2,191,174
                                                            ====================

      Liabilities and Parent's Investment
          Accounts payable and accrued expenses             $             16,530
          Deferred tax liability                                         821,332
          Parent's investment                                          1,353,312
                                                            --------------------

               Total liabilities and parent's investment    $          2,191,174
                                                            ====================


                                      F-13




Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

     As a result of the application of purchase accounting, the Mediacom Systems
     recorded its assets and liabilities at their fair values on March 1, 1999.
     The most significant purchase accounting adjustments related to intangible
     assets. The intangible assets include $1,778.5 million assigned to the
     Mediacom Systems' franchise costs and $87.5 million related to the value
     attributed to customer relationships.

     Acquisitions and Exchange
     During January of 1998, Tele-Communications, Inc. paid cash to acquire a
     cable television system serving customers located in Georgia (the "1998
     Georgia Acquisition"). The 1998 Georgia Acquisition was deemed to be
     effective as of January 1, 1998 for financial reporting purposes and the
     acquired system was recorded using the purchase method of accounting. The
     cable television system acquired by Tele-Communications, Inc. in the 1998
     Georgia Exchange is included in the accompanying combined financial results
     of Mediacom Systems and is reflected as a contribution from
     Tele-Communications, Inc. Accordingly, the financial condition and results
     of operations of such system have been reflected in the combined financial
     statements of the Mediacom Systems since January 1, 1998.

     During September of 1998, Tele-Communications, Inc. paid cash to acquire a
     cable television system serving customers located in Iowa (the "1998 Iowa
     Acquisition"). The 1998 Iowa Acquisition was deemed to be effective as of
     September 30, 1998 for financial reporting purposes and the acquired system
     was recorded using the purchase method of accounting. The cable television
     system acquired by Tele-Communications, Inc. in the 1998 Iowa Acquisition
     is included in the accompanying combined financial results of Mediacom
     Systems and is reflected as a contribution from Tele-Communications, Inc.
     Accordingly, the financial condition and results of operations of such
     system have been reflected in the combined financial statements of the
     Mediacom Systems since September 30, 1998. The 1998 Georgia Acquisition and
     the 1998 Iowa Acquisition are collectively referred to as the "1998
     Acquisitions."

     During May of 1999, AT&T Broadband paid cash to acquire a cable television
     system serving customers located in Iowa (the "1999 Iowa Acquisition"). The
     1999 Iowa Acquisition was deemed to be effective as of May 1, 1999 for
     financial reporting purposes and the acquired system was recorded using the
     purchase method of accounting. The cable television system acquired by AT&T
     Broadband in the 1999 Iowa Acquisition is included in the accompanying
     combined financial results of Mediacom Systems and is reflected as a
     contribution from AT&T Broadband. Accordingly, the financial condition and
     results of operations of such system have been reflected in the combined
     financial statements of the Mediacom Systems since May 1, 1999.


                                      F-14




Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

     During June of 1999, AT&T Broadband paid cash and traded cable television
     systems in exchange for cable television systems serving customers located
     in Southern Illinois (the "1999 Exchange"). The 1999 Exchange was
     consummated pursuant to an agreement that was executed in November 1998.
     The 1999 Exchange was deemed to be effective as of June 1, 1999 for
     financial reporting purposes and the acquired systems were recorded using
     the purchase method of accounting. Certain of the cable television systems
     acquired by AT&T Broadband in the 1999 Exchange are included in the
     accompanying combined financial results of Mediacom Systems and are
     reflected as a contribution from AT&T Broadband. Accordingly, the financial
     condition and results of operations of such systems have been reflected in
     the combined financial statements of the Mediacom Systems since June 1,
     1999. The 1999 Iowa Acquisition and the 1999 Exchange are collectively
     referred to as the "1999 Transactions."

     The following table reflects the assets and liabilities as of the date of
     acquisition or exchange of the 1999 Transactions and the 1998 Acquisitions
     (amounts in thousands):



                                                                  1999              1998
                                                               Transactions     Acquisitions
                                                               ------------     ------------
     Assets
                                                                            
         Property and equipment                                  $10,577          $ 2,972
         Intangible assets                                        23,623           64,388
                                                                 -------          -------

              Total assets                                       $34,200          $67,360
                                                                 =======          =======

     Liabilities and Parent's Investment

         Parent's investment                                     $34,200          $67,360
                                                                 -------          -------

              Total liabilities and parent's investment          $34,200          $67,360
                                                                 =======          =======



     The above operating assets and liabilities have been included in the
     accompanying combined financial statements at their fair values at the date
     of acquisition or exchange. The most significant purchase accounting
     adjustments related to intangible assets.



                                      F-15



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

     Pro Forma Operating Results (unaudited)
     The following unaudited combined pro forma results were prepared assuming
     the AT&T Merger, the 1998 Iowa Acquisition, and the 1999 Transactions
     occurred on January 1, 1998. These pro forma amounts are not necessarily
     indicative of operating results that would have occurred if the AT&T
     Merger, the 1998 Iowa Acquisition, and the 1999 Transactions had occurred
     on January 1, 1998, nor does it intend to be a projection of future results
     (amounts in thousands):



                            New Mediacom                         Old Mediacom
                            ------------            -----------------------------------
                             Period from            Period from
                              March 1 to            January 1 to           Year ended
                             December 31,           February 28,           December 31,
                                1999                   1999                   1998
                              --------               --------               --------
                                                                   
     Revenue                  $337,333               $ 63,936               $373,756
     Net income               $ 17,127               $  3,314               $ 28,603


4.   Parent's Investment

     Parent's Investment in Mediacom Systems at December 31, 2000 and December
     31, 1999 is summarized as follows (amounts in thousands):

                                                          December 31,
                                                      2000           1999
                                                   ----------     ----------

     Transfers from parent, net                    $1,465,763     $1,451,270
     Cumulative net income since March 1, 1999         27,321         17,297
                                                   ----------     ----------
                                                   $1,493,084     $1,468,567
                                                   ==========     ==========

     The non-interest bearing transfers from parent includes AT&T Broadband's
     equity in acquired systems, programming charges, management fees and
     advances for operations, acquisitions and construction costs, as well as
     the amounts charged as a result of the allocation of certain costs from
     AT&T.

     As a result of AT&T Broadband's 100% ownership of Mediacom Systems,
     transfers from parent amounts have been classified as a component of
     Parent's Investment in the accompanying combined balance sheets.

     The Mediacom Systems purchase, at AT&T Broadband's cost, certain pay
     television and other programming through a certain indirect subsidiary of
     AT&T Broadband. Charges for such programming are included in operating
     expenses in the accompanying combined financial statements.

     Certain subsidiaries of AT&T Broadband provide administrative services to
     Mediacom Systems and have assumed managerial responsibility of Mediacom
     Systems' cable television system operations and construction. As
     compensation for these services, the Mediacom Systems pay a monthly
     management fee calculated on a per-subscriber basis.


                                      F-16



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

     The parent transfers and expense allocation activity consists of the
following (amounts in thousands):



                                                      New Mediacom                                    Old Mediacom
                                            -----------------------------------             -----------------------------------
                                                                    Period from             Period from
                                            Year ended               March 1 to             January 1 to             Year ended
                                            December 31,            December 31,            February 28,            December 31,
                                                2000                    1999                   1999                    1998
                                            -----------             -----------             -----------             -----------
                                                                                                        
     Beginning of period                    $ 1,451,270             $ 1,353,312             $   547,498             $   517,338
       Programming charges                      123,993                  89,664                  17,119                  90,813
       Management fees                           22,267                  13,440                   1,927                  12,778
       Cable system acquisitions                     --                  34,200                      --                  67,360
       Cash transfers                          (131,767)                (39,346)                (19,167)               (140,791)
                                            -----------             -----------             -----------             -----------
     End of period                          $ 1,465,763             $ 1,451,270             $   547,377             $   547,498
                                            ===========             ===========             ===========             ===========



5.   Employee Benefit and Stock-Based Compensation Plans

     AT&T sponsors savings plans for the majority of its employees. Prior to the
     AT&T Merger, Tele-Communications, Inc. also sponsored savings plans for the
     majority of its employees. The plans allow employees to contribute a
     portion of their pre-tax and/or after-tax income in accordance with
     specified guidelines. Employee contributions are matched up to certain
     limits. AT&T Broadband contributions for employees of Mediacom Systems
     amounted to $2.9 million for the year ended December 31, 2000 and $2.3
     million for the period March 1, 1999 to December 31, 1999, respectively.
     Tele-Communications, Inc. contributions for employees of Mediacom Systems
     amounted to $0.5 million for the period January 1, 1999 to February 28,
     1999, and $2.6 million for the year ended December 31, 1998, respectively.

     Under AT&T's 1997 Long-term Incentive Program (the "Program"), which was
     effective June 1, 1997, and amended on May 19, 1999 and March 14, 2000,
     AT&T grants stock options, performance shares, restricted stock and other
     awards on AT&T common stock as well as stock options on the AT&T Wireless
     Group tracking stock. Employees of the Mediacom Systems were eligible to
     receive stock options under this plan effective with the AT&T Merger (see
     note 1).

     Under the Program, there were 150 million shares of AT&T common stock
     available for grant with a maximum of 22.5 million common shares that could
     be used for awards other than stock options. Beginning with January 1,
     2000, the remaining shares available for grant at December 31 of the prior
     year, plus 1.75% of the shares of AT&T common stock outstanding on January
     1 of each year, become available for grant. There is a maximum of 37.5
     million shares that may be used for awards other than stock options. The
     exercise price of any stock option is equal to the stock price when the
     option is granted. Generally, the options vest over three or four years and
     are exercisable up to 10 years from the date of grant.



                                      F-17



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

     Under the AT&T 1996 Employee Stock Purchase Plan (the "Plan"), which was
     effective July 1, 1996, AT&T is authorized to sell up to 75 million shares
     of AT&T common stock to its eligible employees. Under the terms of the
     Plan, employees may have up to 10% of their earnings withheld to purchase
     AT&T's common stock. The purchase price of the stock on the date of
     exercise is 85% of the average high and low sale prices of shares on the
     New York Stock Exchange for that day.

     The Systems apply Accounting Principles Board Opinion No. 25, "Accounting
     for Stock Issued to Employees," and related interpretations in accounting
     for its plans. Accordingly, no compensation expense has been recognized for
     stock-based compensation plans for the Mediacom Systems.

     The Systems have adopted the disclosure-only provisions of SFAS No. 123,
     "Accounting for Stock-Based Compensation." If the Systems had elected to
     recognize compensation costs based on the fair value at the date of grant
     for AT&T awards granted to Systems' employees in 2000, consistent with the
     provisions of SFAS No. 123, Mediacom Systems net income would have been
     adjusted to reflect additional compensation expense resulting in the
     following pro forma amounts (amounts in thousands):

                                                         Year ended
                                                         December 31,
                                                            2000
                                                          --------
     Net income                                           $  7,776

     AT&T granted approximately 259,800 and 86,600 stock options to Mediacom
     Systems employees during 2000 for AT&T stock and AT&T Wireless Group
     tracking stock, respectively. At the date of grant, the exercise price for
     AT&T options and AT&T Wireless Group tracking stock options granted to AT&T
     Broadband employees during 2000 was $33.81 and $27.56, respectively. The
     fair value at date of grant for AT&T options and AT&T Wireless Group
     tracking stock options granted to AT&T Broadband employees during 2000 was
     $10.59 and $11.74, respectively, and was estimated using the Black-Scholes
     option-pricing model. The following assumptions were applied for 2000 for
     the AT&T options and the AT&T Wireless Group tracking stock options: (i)
     expected dividend yield of 1.7% and 0%, respectively, (ii) expected
     volatility rate of 34% and 55%, respectively, (iii) risk-free interest rate
     of 6.24% and 6.2%, respectively, and (iv) expected life of 4 and 3 years,
     respectively.

6.   Income Taxes

     The Mediacom Systems is not a separate taxable entity for federal and state
     income tax purposes and its results of operations are included in the
     consolidated federal and state income tax returns of AT&T and its
     affiliates.


                                      F-18




Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

     The following table shows the principal reasons for the difference between
     the effective income tax rate and the U.S. federal statutory income tax
     rate (dollar amounts in thousands):



                                                         New Mediacom                           Old Mediacom
                                               ---------------------------------        -------------------------------
                                                                   Period from          Period from
                                                 Year ended         March 1 to          January 1 to       Year ended
                                               December 31,        December 31,         February 28,       December 31,
                                                   2000                1999                1999                1998
                                                  -------             -------             -------             -------
                                                                                                     
U.S. federal statutory income tax rate               35.0%               35.0%               35.0%               35.0%
Federal income tax at statutory rate              $ 5,834             $10,120             $ 4,721             $33,690
State and local income taxes, net of
    federal income tax effect                         812               1,500                 719               5,215
                                                  -------             -------             -------             -------
Provision for income taxes                        $ 6,646             $11,620             $ 5,440             $38,905
                                                  =======             =======             =======             =======
Effective income tax rate                            39.9%               40.2%               40.3%               40.4%
                                                  =======             =======             =======             =======



     The components of the provision (benefit) for income taxes are presented in
this table (amounts in thousands):



                                                         New Mediacom                           Old Mediacom
                                            ------------------------------------    ------------------------------------
                                                                     Period from       Period from
                                                 Year ended          March 1 to        January 1 to        Year ended
                                               December 31,         December 31,       February 28,       December 31,
                                                   2000                 1999               1999               1998
                                            -----------------    ---------------    ----------------    ----------------
Current:
                                                                                            
    Federal                                 $          25,053    $        25,535    $          6,644    $         45,229
    State and local                                     6,374              6,310               1,694              11,670
Deferred:
    Federal                                           (19,655)           (16,222)             (2,309)            (14,350)
    State and local                                    (5,126)            (4,003)               (589)             (3,644)
                                            -----------------    ---------------    ----------------    ----------------
Provision for income taxes                  $           6,646    $        11,620    $          5,440    $         38,905
                                            =================    ===============    ================    ================



     Deferred tax liabilities are income taxes Mediacom Systems expects to incur
     in future periods. Similarly, deferred tax assets are recorded for expected
     reductions in income taxes payable in future periods. Deferred taxes arise
     because of differences in the book and tax basis of certain assets and
     liabilities.

     Deferred tax liabilities consist of the following (amounts in thousands):



                                                                              December 31,
                                                                        2000                  1999
                                                                -------------------   ------------------
     Deferred tax liabilities
                                                                                
          Property and equipment                                $            72,417   $           71,011
          Franchise costs                                                   690,070              712,531
          Other                                                              27,777               31,503
                                                                -------------------   ------------------

              Total deferred tax liabilities                    $           790,264   $          815,045
                                                                ===================   ==================



                                      F-19



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

7.   Commitments and Contingencies

     The Cable Television Consumer Protection and Competition Act of 1992 (the
     "1992 Cable Act") imposed certain rate regulations on the cable television
     industry. Under the 1992 Cable Act, all cable systems are subject to rate
     regulation, unless they face "effective competition," as defined by the
     1992 Cable Act and expanded in the Telecommunications Act of 1996 (the
     "1996 Act"), in their local franchise area.

     Although the Federal Communications Commission (the "FCC") has established
     regulations required by the 1992 Cable Act, local government units
     (commonly referred to as local franchising authorities) are primarily
     responsible for administering the regulation of a cable system's basic
     service tier.

     Management of the Systems believes that it has complied in all material
     respects with the provisions of the 1992 Cable Act and the 1996 Act,
     including its rate setting provisions. If, as a result of the review
     process, a system cannot substantiate its rates, it could be required to
     retroactively reduce its rates to the appropriate benchmark and refund the
     excess portion of rates received.

     Certain plaintiffs have filed or threatened separate class action
     complaints against cable systems across the United States alleging that the
     systems' delinquency constitutes an invalid liquidated damage provision, a
     breach of contract and violates local consumer protection statutes.
     Plaintiffs seek recovery of all late fees paid to the subject systems as a
     class purporting to consist of all subscribers who were assessed such fees
     during the applicable limitation period, plus attorney fees and costs. In
     December 2000, a settlement agreement was approved by the Court with
     respect to certain late fee class action complaints, which involves certain
     subscribers of Mediacom Systems. Certain other plaintiff suits, involving
     Mediacom Systems, remain unresolved. The December 2000 settlement and any
     future settlements are not expected to have a material impact on the
     Mediacom Systems' financial condition or results of operations.

     The Mediacom Systems have contingent liabilities related to legal
     proceedings and other matters arising in the ordinary course of business.
     Although it is reasonably possible Mediacom Systems may incur losses upon
     conclusion of such matters, an estimate of any loss or range of loss cannot
     be made.

     The Mediacom Systems lease business offices, have entered into pole rental
     agreements and use certain equipment under lease arrangements. Rental
     expense for such arrangements amounted to $2.7 million, $2.3 million, $0.5
     million and $2.5 million for the year ended December 31, 2000, the period
     March 1, 1999 to December 31, 1999, the period January 1, 1999 to February
     28, 1999 and the year ended December 31, 1998, respectively.


                                      F-20




Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
- --------------------------------------------------------------------------------

     Future minimum lease payments under non-cancelable operating leases at
     December 31, 2000 are summarized as follows (amounts in thousands):

            2001                                 $      1,489
            2002                                        1,361
            2003                                        1,271
            2004                                        1,139
            2005                                        1,048
            Thereafter                                  1,302


                                      F-21




Report of Independent Accountants on Financial Statement Schedule

To the Board of Directors of AT&T Broadband LLC

Our audits of the combined financial statements of Mediacom Systems referred to
in our report dated June 21, 2001, except for the first paragraph of Note 1, as
to which the date is July 18, 2001, appearing in the Registration Statement on
Form S-4 of Mediacom Broadband LLC and Mediacom Broadband Corporation, also
included an audit of the financial statement schedule included in such
Registration Statement. In our opinion, the financial statement schedule
presents fairly, in all material respects, the information set forth therein
when read in conjuction with the related combined financial statements.


/s/ PricewaterhouseCoopers LLP

Denver, Colorado
June 21, 2001


                                      F-22



SCHEDULE II







                                MEDIACOM SYSTEMS
                       VALUATION AND QUALIFYING ACCOUNTS
                                 (in Thousands)


Description                                                    Balance at               Charged           Deduction     Balance at
                                                        Beginning of Period       to Costs and Expenses   /Write-off  End of Period
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Year Ended December 31, 1998                            $             642         $            3,876     $     3,726   $     792
Accounts Receivable Allowance

Period from January 1 to February 28, 1999              $             792         $              714     $       550   $     956
Accounts Receivable Allowance

Period from March 1 to December 31, 1999                $             956         $            5,274     $     4,938   $   1,292
Accounts Receivable Allowance

Year Ended December 31, 2000                            $           1,292         $            7,222     $     6,865   $   1,649
Accounts Receivable Allowance


                                      F-23



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Combined Balance Sheets
(in thousands)
- --------------------------------------------------------------------------------



                                                                                   June 30,          December 31,
                                                                              ------------------  ------------------
                                                                                     2001                2000
                                                                              ----------------    ------------------
                                                                                 (unaudited)
                                                                                            
Assets

Cash and cash equivalents                                                     $         21,575    $           21,154
Trade and other receivables, net of allowance for doubtful accounts of
     $1,207 and $1,649 at June 30, 2001 and December 31, 2000, respectively             12,435                17,306


Property and equipment, at cost:
     Land                                                                                3,642                 4,259
     Distribution systems                                                              499,566               539,322
     Support equipment and buildings                                                    42,894                48,011
                                                                              ----------------    ------------------
                                                                                       546,102               591,592
     Less accumulated depreciation                                                     134,358               108,600
                                                                              ----------------    ------------------
         Property and equipment, net                                                   411,744               482,992

Intangible assets, net                                                               1,511,194             1,778,941

Other assets                                                                             5,624                 6,961
                                                                              ----------------    ------------------

         Total assets                                                         $      1,962,572    $        2,307,354
                                                                              ================    ==================

Liabilities and Parent's Investment

Accounts payable                                                              $          2,466    $            3,291
Accrued liabilities                                                                     19,475                20,715
Deferred tax liability                                                                 676,876               790,264
                                                                              ----------------    ------------------

         Total liabilities                                                             698,817               814,270

Parent's investment (note 3)                                                         1,263,755             1,493,084

Commitments and contingencies (note 5)
                                                                              ----------------    ------------------

         Total liabilities and parent's investment                            $      1,962,572    $        2,307,354
                                                                              ================    ==================


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

                                      F-24



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Combined Statements of Operations and Parent's Investment
(in thousands)
- --------------------------------------------------------------------------------



                                                                                       Six months ended
                                                                                          June 30,
                                                                            -----------------------------------
                                                                                  2001               2000
                                                                            ----------------   ----------------
                                                                                         (unaudited)
                                                                                         
Revenue                                                                     $        229,991   $        212,460

Costs and expenses:
     Operating (note 3)                                                              124,419            105,399
     Selling, general and administrative                                              20,835             19,265
     Management fees (note 3)                                                         15,815              8,951
     Restructuring charge (note 4)                                                       570                 --
     Depreciation                                                                     44,572             34,515
     Amortization                                                                     32,403             32,403
                                                                            ----------------   ----------------

          Operating income (loss) before income taxes                                 (8,623)            11,927

          Gain on disposition of assets                                               11,877                 --
                                                                            ----------------   ----------------
              Net income before taxes                                                  3,254             11,927

     Provision for income taxes                                                          959              4,767
                                                                            ----------------   ----------------

          Net income                                                                   2,295              7,160

Parent's investment:
Beginning of period                                                                1,493,084          1,468,567
Change in transfers from parent, net (note 3)                                         69,926             12,655
Disposed cable systems                                                              (301,550)                --
                                                                            ----------------   ----------------

End of period                                                               $      1,263,755   $      1,488,382
                                                                            ================   ================



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

                                      F-25




Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Combined Statements of Cash Flows
(in thousands)
- --------------------------------------------------------------------------------




                                                                                       Six months ended
                                                                                           June 30,
                                                                              ----------------------------------
                                                                                    2001               2000
                                                                              ---------------    ---------------
                                                                                          (unaudited)
                                                                                           
Cash Flows From Operating Activities
Net income                                                                    $         2,295    $         7,160
Adjustments to reconcile net income to net cash provided by
    (used in) operating activities:
    Gain on disposition of assets                                                     (11,877)                --
    Depreciation and amortization                                                      76,975             66,918
    Deferred tax benefit                                                             (113,388)           (11,717)
    Changes in operating assets and liabilities:
       Decrease in trade and other receivables                                          3,426                795
       Decrease (increase) in other assets                                              1,197               (132)
       Increase in accounts payable                                                      (471)            (1,070)
       Increase (decrease) in accrued liabilities                                         960                (85)
                                                                              ---------------    ---------------

                  Net cash provided by (used in) operating activities                 (40,883)            61,869
                                                                              ---------------    ---------------

Cash Flows From Investing Activities
     Capital expenditures for property and equipment                                  (28,430)           (70,420)
     Other                                                                               (192)                --
                                                                              ---------------    ---------------

                  Net cash used in investing activities                               (28,622)           (70,420)

Cash Flows From Financing Activities
     Change in transfers from parent, net                                              69,926             12,655
                                                                              ---------------    ---------------

Net change in cash and cash equivalents                                                   421              4,104
Cash and cash equivalents at beginning of period                                       21,154             18,082
                                                                              ---------------    ---------------

Cash and cash equivalents at end of period                                    $        21,575    $        22,186
                                                                              ===============    ===============



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

                                      F-26



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
(unaudited)


1.   Basis of Presentation and Summary of Significant Accounting Policies

     Effective upon the end of business on June 29, 2001, subsidiaries of AT&T
     Corp. ("AT&T") sold to Mediacom Communications Corporation ("Mediacom")
     certain cable television systems serving approximately 96,000 customers
     located primarily in Missouri, and wholly owned by various cable
     subsidiaries and partnerships of AT&T (the "Missouri Mediacom Systems") for
     cash proceeds of approximately $308 million. AT&T recognized an estimated
     gain on the sale of the Missouri Systems of approximately $12 million. The
     results of operations and cash flows of the Missouri Systems are included
     in the combined financial statements through June 29, 2001.

     Effective July 18, 2001, subsidiaries of AT&T sold to Mediacom certain
     cable television systems serving approximately 710,000 customers located
     primarily in Iowa, Georgia and Southern Illinois, and wholly owned by
     various cable subsidiaries and partnerships of AT&T. These cable systems
     combined with the Missouri Mediacom Systems are collectively referred to
     herein as the "Mediacom Systems" or the "Systems" except that the balance
     sheet at June 30, 2001 excludes the Missouri Mediacom Systems sold
     effective June 29, 2001.

     In the opinion of management, the accompanying unaudited combined financial
     statements include all adjustments (consisting of normal recurring items)
     necessary for a fair presentation of results for the interim periods
     presented by the Systems. The results of operations for any interim period
     are not necessarily indicative of results for the full year. The unaudited
     combined financial statements and footnote disclosures should be read in
     conjunction with the audited combined financial statements and related
     notes thereto for the year ended December 31, 2000.

     The accompanying unaudited combined financial statements include the
     specific accounts directly related to the activities of the Mediacom
     Systems. All significant inter-system accounts and transactions have been
     eliminated in combination. The combined net assets of the Mediacom Systems
     are referred to as "Parent's Investment."

     On March 9, 1999, AT&T acquired AT&T Broadband, LLC ("AT&T Broadband",
     formerly known as Tele-Communications, Inc.) in a merger (the "AT&T
     Merger"). In the AT&T Merger, AT&T Broadband became a subsidiary of AT&T.
     For financial reporting purposes, the AT&T Merger was deemed to have
     occurred on March 1, 1999.

     Certain costs of AT&T Broadband are charged to the Systems based primarily
     on Mediacom Systems' number of customers (see note 3). Although such
     allocations are not necessarily indicative of the costs that would have
     been incurred by the Mediacom Systems on a stand alone basis, management
     believes that the resulting allocated amounts are reasonable.

                                      F-27



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
(unaudited)


     The net assets of the Systems are held by various wholly-owned subsidiaries
     and partnerships of AT&T Broadband. Accordingly, the unaudited combined
     financial statements of the Mediacom Systems do not reflect all of the
     assets, liabilities, revenues and expenses that would be indicative of a
     stand-alone business. The financial condition, results of operations and
     cash flows of the Mediacom Systems could differ from reported results had
     the Mediacom Systems operated autonomously or as an entity independent of
     AT&T. In particular, no interest expense incurred by AT&T and its
     subsidiaries on their debt obligations has been allocated to the Mediacom
     Systems.

     The Mediacom Systems are included in the consolidated federal income tax
     return of AT&T and its affiliates. Combined income tax provisions or
     benefits, related to tax payments or refunds, and deferred tax balances of
     AT&T and its affiliates have been allocated to the Mediacom Systems based
     principally on the taxable income and tax credits directly attributable to
     the Mediacom Systems, essentially a stand alone presentation. These
     allocations reflect the Mediacom Systems' contribution to AT&T's
     consolidated taxable income and consolidated tax liability and tax credit
     position.

     Cash and Cash Equivalents

     Cash and cash equivalents consist of deposits with banks and financial
     institutions that are unrestricted as to withdrawal or use and have
     maturities of less than 90 days.

     AT&T performs cash management functions on behalf of AT&T Broadband,
     including the Mediacom Systems. Substantially all of the Systems' cash
     balances are swept to AT&T on a daily basis, where they are managed and
     invested by AT&T. Transfers of cash to and from AT&T are reflected as a
     component of Parent's investment, with no interest income or expense
     reflected. Net transfers to or from AT&T are assumed to be settled in cash.
     AT&T's capital contributions for purchase business combinations to the
     Systems have been treated as non-cash transactions.

     Property and Equipment

     Property and equipment is stated at cost, including acquisition costs
     allocated to tangible assets acquired. Construction costs, labor and
     applicable overhead related to installations are capitalized. Interest
     capitalized was not significant for any periods presented.

     Depreciation is computed on a straight-line basis using estimated useful
     lives of 3 to 15 years for distribution systems and 3 to 40 years for
     support equipment and buildings.

     Repairs and maintenance are charged to operations, and renewals and
     additions are capitalized. At the time of ordinary retirements, sales or
     other dispositions of property, the original cost and cost of removal of
     such property are charged to accumulated depreciation, and salvage, if any,
     is credited thereto. Gains or losses are only recognized in connection with
     the sale of properties in their entirety.

                                      F-28



Media Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
(unaudited)


     Intangible Assets

     Intangible assets consist primarily of franchise costs and intangibles for
     customer relationships. Franchise costs represent the difference between
     AT&T Broadband's allocated historical cost of acquired assets of the
     Mediacom Systems and amounts allocated to the tangible assets. Franchise
     costs and customer relationships are generally amortized on a straight-line
     basis over 25 to 40 and 10 years, respectively. Costs incurred by the
     Mediacom Systems in negotiating and renewing franchise agreements are
     amortized on a straight-line basis over the average lives of the franchise,
     generally 10 to 20 years.

     Impairment of Long-lived Assets

     Management of the Systems periodically reviews the carrying amounts of
     property and equipment and its identifiable intangible assets to determine
     whether current events or circumstances warrant adjustments to such
     carrying amounts. If an impairment adjustment is deemed necessary, based on
     an analysis of undiscounted cash flows, such loss is measured by the amount
     that the carrying value of such assets exceeds the fair value. Considerable
     management judgment is necessary to estimate the fair value of assets,
     accordingly, actual results could vary significantly from such estimates.
     Assets to be disposed of are carried at the lower of their financial
     statement carrying amount or fair value less costs to sell.

     Income Taxes

     The Mediacom Systems is not a separate taxable entity for federal and state
     income tax purposes and its results of operations are included in the
     consolidated federal and state income tax returns of AT&T and its
     affiliates. The Mediacom Systems' provision or benefit for income taxes is
     based upon its contribution to the overall income tax liability or benefit
     of AT&T and its affiliates.

     Revenue Recognition

     Revenue for customer fees, equipment rental, advertising, pay-per-view
     programming and revenue sharing agreements is recognized in the period that
     services are delivered. Installation revenue is recognized in the period
     the installation services are provided to the extent of direct selling
     costs. Any remaining amount is deferred and recognized over the estimated
     average period that customers are expected to remain connected to the cable
     distribution system.

     Statement of Cash Flows

     Transactions effected through the intercompany account due to (from) parent
     have been considered constructive cash receipts and payments for purposes
     of the combined statement of cash flows.

     Stock-Based Compensation

     Stock-based compensation is accounted for in accordance with Accounting
     Principles Board Opinion No. 25, "Accounting for Stock Issued to
     Employees." The Systems follow the disclosure-only provisions of Statement
     of Financial Accounting Standard ("SFAS") No. 123, "Accounting for
     Stock-Based Compensation."

                                      F-29



MediaCom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
(unaudited)

     Estimates

     The preparation of financial statements in conformity with generally
     accepted accounting principles requires management to make estimates and
     assumptions that affect the reported amounts of assets and liabilities at
     the date of the financial statements and the reported amounts of revenue
     and expenses during the reporting period. Actual results could differ from
     those estimates.

     New Accounting Pronouncements

     In July 2001, the Financial Accounting Standards Board issued Statements of
     Financial Accounting Standards No. 141, "Business Combinations" ("SFAS
     141") and No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142").
     SFAS 141 requires all business combinations initiated after June 30, 2001
     to be accounted for using the purchase method. Under SFAS 142, goodwill and
     intangible assets with indefinite lives will no longer be amortized but
     reviewed annually for impairment (or more frequently if impairment
     indicators arise). Separable intangible assets that are not deemed to have
     indefinite lives will continue to be amortized over their useful lives. The
     amortization provisions of SFAS 142 apply immediately to goodwill and
     intangible assets acquired after June 30, 2001. With respect to goodwill
     and intangible assets acquired prior to July 1, 2001, we are required to
     adopt SFAS 142 effective January 1, 2002. Management is currently
     evaluating the effect that SFAS 141 and SFAS 142 will have on the results
     of operations and financial position of the Systems.

     In August 2001, the FASB issued Statements of Financial Accounting
     Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived
     Assets" ("SFAS 144"). This statement addresses financial accounting and
     reporting for the impairment or disposal of long-lived assets. SFAS 144
     supersedes Statement of Financial Accounting Standards No. 121, "Accounting
     for the Impairment of Long-Lived Assets and for Long-Lived Assets to be
     Disposed of", and provides guidance on classification and accounting for
     such assets when held for sale or abandonment. SFAS 144 is effective for
     fiscal years beginning after December 15, 2001. Management of the Systems
     does not expect that adoption of SFAS 144 will have a material effect on
     the Systems' financial position or results of operations.

2.   Supplemental Balance Sheet Information

     Intangible assets are summarized as follows (amounts in thousands):

                                                  June 30,       December 31,
                                                    2001            2000
                                                ------------    -------------

        Franchise costs                         $  1,560,198    $   1,802,251
        Other intangible assets                       78,124           87,791
                                                ------------    -------------
                                                   1,638,322        1,890,042
        Less accumulated amortization                127,128          111,101
                                                ------------    -------------

             Intangibles, net                   $  1,511,194    $   1,778,941
                                                ============    =============


     Amortization expense on franchise costs was $28.0 million for the six
     months ended June 30, 2001 and 2000. Amortization expense for other
     intangible assets was $4.4 million for the six months ended June 30, 2001
     and 2000.

3.   Parent's Investment

     Parent's Investment in the Mediacom Systems is summarized as follows
     (amounts in thousands):

                                                  June 30,       December 31,
                                                    2001             2000
                                                ------------    --------------

        Transfers from parent, net              $  1,234,139    $    1,465,763
        Cumulative net income since
        March 1, 1999                                 29,616            27,321
                                                ------------    --------------

                                                $  1,263,755    $    1,493,084
                                                ============    ==============


     The non-interest bearing transfers from parent include AT&T Broadband's
     equity in acquired systems, programming charges, management fees and
     advances for operations, acquisitions and construction costs, as well as
     the amounts charged as a result of the allocation of certain costs from
     AT&T.

     As a result of AT&T's 100% ownership of the Mediacom Systems, the transfers
     from parent amounts have been classified as a component of Parent's
     Investment in the accompanying combined balance sheets.

                                       F-30



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
Notes to Combined Financial Statements
(unaudited)

     The Mediacom Systems purchase, at AT&T Broadband's cost, certain pay
     television and other programming through a certain indirect subsidiary of
     AT&T Broadband. Charges for such programming are included in operating
     expenses in the accompanying combined financial statements.

     Certain subsidiaries of AT&T Broadband provide administrative services to
     the Mediacom Systems and have assumed managerial responsibility of the
     Mediacom Systems' cable television system operations and construction. As
     compensation for these services, the Mediacom Systems pay a monthly
     management fee calculated on a per-subscriber basis.

     The parent transfers and expense allocation activity consist of the
     following (amounts in thousands):

                                                      Six months ended
                                                         June 30,
                                              ------------------------------
                                                  2001              2000
                                              -------------    -------------
        Beginning of period                   $   1,465,763    $   1,451,270
           Programming charges                       71,870           61,528
           Management fees                           15,815            8,951
           Cash transfers                           (17,759)         (57,824)
           Disposal of
             cable systems                         (301,550)              --
                                              -------------    -------------

        End of period                         $   1,234,139    $   1,463,925
                                              =============    =============

4.   Restructuring Charge

     As part of a cost reduction plan undertaken by AT&T Broadband in 2001,
     approximately 63 employees of the Systems were terminated, resulting in a
     restructuring charge of approximately $570,000 during the first quarter of
     2001. Terminated employees primarily performed customer service and field
     operations functions. The restructuring charge consists of severance and
     other employee benefits. As of June 30, 2001, all of the charge has been
     paid in cash.

5.   Commitments and Contingencies

     The Cable Television Consumer Protection and Competition Act of 1992 (the
     "1992 Cable Act") imposed certain rate regulations on the cable television
     industry. Under the 1992 Cable Act, all cable systems are subject to rate
     regulation, unless they face "effective competition," as defined by the
     1992 Cable Act and expanded in the Telecommunications Act of 1996 (the
     "1996 Act"), in their local franchise area.

     Although the Federal Communications Commission (the "FCC") has established
     regulations required by the 1992 Cable Act, local government units
     (commonly referred to as local franchising authorities) are primarily
     responsible for administering the regulation of a cable system's basic
     service tier.

                                      F-31



Mediacom Systems
(A combination of certain assets and liabilities, as defined in note 1)
(unaudited)

     Management of the Systems believes that it has complied in all material
     respects with the provisions of the 1992 Cable Act and the 1996 Act,
     including its rate setting provisions. If, as a result of the review
     process, a system cannot substantiate its rates, it could be required to
     retroactively reduce its rates to the appropriate benchmark and refund the
     excess portion of rates received.

     Certain plaintiffs have filed or threatened separate class action
     complaints against cable systems across the United States alleging that the
     systems' delinquency constitutes an invalid liquidated damage provision, a
     breach of contact, and violates local consumer protection statutes.
     Plaintiffs seek recovery of all late fees paid to the subject systems as a
     class purporting to consist of all subscribers who were assessed such fees
     during the applicable limitation period, plus attorney fees and costs. In
     December 2000, a settlement agreement was approved by the court with
     respect to certain late fee class action complaints, which involves certain
     subscribers of the Mediacom Systems. Certain other plaintiff suits,
     involving the Mediacom Systems remain unresolved. The December 2000
     settlement and any future settlements are not expected to have a material
     impact on the Mediacom Systems' financial condition or results of
     operations.

     The Mediacom Systems have contingent liabilities related to legal
     proceedings and other matters arising in the ordinary course of business.
     Although it is reasonably possible the Mediacom Systems may incur losses
     upon conclusion of such matters, an estimate of any loss or range of loss
     cannot be made.

                                      F-32




                                     [LOGO]