UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q
(Mark One)
(X)  Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the Quarterly Period Ended:
                                 MARCH 31, 2000
                                       OR

( )  Transition  Report  pursuant  to Section  13 or 15(d) of the  Securities
     Exchange Act of 1934 for the Transition Period from ________ to ________.

                        Commission File Number 333-30745

                       COMCAST CABLE COMMUNICATIONS, INC.
             (Exact name of registrant as specified in its charter)

           DELAWARE                                            23-2175755
- --------------------------------------------------------------------------------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                             Identification No.)

              1201 Market Street, Suite 2201, Wilmington, DE 19801
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

Registrant's telephone number, including area code:  (302) 594-8700
                           --------------------------

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

           Yes  X                                               No
              ----                                                 ---

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

As of March 31, 2000, there were 1,000 shares of Common Stock outstanding.

The Registrant  meets the conditions set forth in General  Instructions  H(1)(a)
and (b) of Form  10-Q  and is  therefore  filing  this  form  with  the  reduced
disclosure format.


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000

                                TABLE OF CONTENTS
                                                                           Page
                                                                          Number
PART I    FINANCIAL INFORMATION

          ITEM 1  Financial Statements

                  Condensed Consolidated Balance Sheet as of March 31,
                  2000 and December 31, 1999 (Unaudited).......................2

                  Condensed Consolidated Statement of Operations and
                  Accumulated Deficit for the Three Months Ended
                  March 31, 2000 and 1999 (Unaudited)..........................3

                  Condensed Consolidated Statement of Cash Flows for the
                  Three Months Ended March 31, 2000 and 1999 (Unaudited).......4

                  Notes to Condensed Consolidated
                  Financial Statements (Unaudited).........................5 - 8

          ITEM 2  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.....................9 - 10

PART II   OTHER INFORMATION

          ITEM 1  Legal Proceedings...........................................11

          ITEM 6  Exhibits and Reports on Form 8-K............................11

          SIGNATURE...........................................................12

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

      This Quarterly Report on Form 10-Q is for the three months ended March 31,
2000.  This Quarterly  Report  modifies and supersedes  documents filed prior to
this  Quarterly  Report.  The  SEC  allows  us  to  "incorporate  by  reference"
information that we file with them,  which means that we can disclose  important
information  to you by referring  you directly to those  documents.  Information
incorporated by reference is considered to be part of this Quarterly  Report. In
addition, information that we file with the SEC in the future will automatically
update and supersede  information  contained in this Quarterly  Report.  In this
Quarterly Report,  "Comcast Cable," the "Company," "we," "us" and "our" refer to
Comcast Cable Communications, Inc. and its subsidiaries.

      You should  carefully  review the information  contained in this Quarterly
Report and in other reports or documents that we file from time to time with the
SEC. In this Quarterly  Report, we state our beliefs of future events and of our
future  financial  performance.  In some cases, you can identify those so-called
"forward-looking   statements"  by  words  such  as  "may,"  "will,"   "should,"
"expects,"  "plans,"   "anticipates,"   "believes,"   "estimates,"   "predicts,"
"potential,"  or "continue" or the negative of those words and other  comparable
words.  You  should be aware  that those  statements  are only our  predictions.
Actual events or results may differ materially.  In evaluating those statements,
you should specifically  consider various factors,  including the risks outlined
below.  Those factors may cause our actual results to differ materially from any
of our forward-looking statements.

Factors Affecting Future Operations

      We have in the past acquired and we will be acquiring cable communications
systems in new  communities  in which we do not have  established  relationships
with  the  franchising  authority,  community  leaders  and  cable  subscribers.
Further,  a  substantial  number of new employees  must be  integrated  into our
business   practices  and   operations.   Our  results  of  operations   may  be
significantly  affected by our ability to  efficiently  and  effectively  manage
these changes.

      In addition,  the cable communications  industry may be affected by, among
other things:

     o    changes in laws and regulations,
     o    changes in the competitive environment,
     o    changes in technology,
     o    franchise related matters,
     o    market  conditions that may adversely  affect the availability of debt
          and equity  financing for working  capital,  capital  expenditures  or
          other purposes; and
     o    general economic conditions.

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000

PART I    FINANCIAL INFORMATION

ITEM 1    FINANCIAL STATEMENTS

                      CONDENSED CONSOLIDATED BALANCE SHEET
                      ------------------------------------
                                   (Unaudited)


                                                                                      (Dollars in millions, except share data)
                                                                                              March 31,       December 31,
                                                                                               2000               1999
                                                                                             ---------          ---------
                                                                                                          
ASSETS
CURRENT ASSETS
   Cash and cash equivalents.............................................................        $76.2              $61.0
   Investments...........................................................................         78.5                0.4
   Cash held by an affiliate.............................................................         18.4               34.0
   Accounts receivable, less allowance for doubtful accounts of $26.9 and $31.2..........         72.1              128.4
   Other current assets..................................................................         23.6               29.7
                                                                                             ---------          ---------
        Total current assets.............................................................        268.8              253.5
                                                                                             ---------          ---------
INVESTMENTS..............................................................................         15.8              119.4
                                                                                             ---------          ---------
PROPERTY AND EQUIPMENT...................................................................      3,692.7            4,354.0
   Accumulated depreciation..............................................................     (1,361.9)          (1,477.4)
                                                                                             ---------          ---------
   Property and equipment, net...........................................................      2,330.8            2,876.6
                                                                                             ---------          ---------
DEFERRED CHARGES.........................................................................      6,747.5            9,010.0
   Accumulated amortization..............................................................     (1,917.8)          (2,291.7)
                                                                                             ---------          ---------
   Deferred charges, net.................................................................      4,829.7            6,718.3
                                                                                             ---------          ---------
                                                                                              $7,445.1           $9,967.8
                                                                                             =========          =========
LIABILITIES AND STOCKHOLDER'S EQUITY
CURRENT LIABILITIES
   Accounts payable and accrued expenses.................................................       $364.6             $510.2
   Accrued interest......................................................................         80.4               62.6
   Deferred income taxes, due to affiliate...............................................         11.4
   Current portion of long-term debt.....................................................          0.1              202.6
   Due to affiliates.....................................................................        153.6              160.2
                                                                                             ---------          ---------
        Total current liabilities........................................................        610.1              935.6
                                                                                             ---------          ---------
LONG-TERM DEBT, less current portion.....................................................      3,062.8            4,735.3
                                                                                             ---------          ---------
MINORITY INTEREST AND OTHER..............................................................         11.5              188.3
                                                                                             ---------          ---------
DUE TO AFFILIATE.........................................................................        699.2              664.2
                                                                                             ---------          ---------
DEFERRED INCOME TAXES, due to affiliate..................................................      1,555.2            1,635.6
                                                                                             ---------          ---------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDER'S EQUITY
   Common stock, $1 par value - authorized and issued, 1,000 shares......................
   Additional capital....................................................................      5,262.4            4,931.4
   Accumulated deficit...................................................................     (3,200.4)          (3,150.1)
   Accumulated other comprehensive income................................................          4.3               27.5
                                                                                             ---------          ---------
                                                                                               2,066.3            1,808.8
   Less: common stock of Parent held in treasury, at cost................................        560.0
                                                                                             ---------          ---------
        Total stockholder's equity.......................................................      1,506.3            1,808.8
                                                                                             ---------          ---------
                                                                                              $7,445.1           $9,967.8
                                                                                             =========          =========


See notes to condensed consolidated financial statements.

                                        2

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000
     CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND ACCUMULATED DEFICIT
     ----------------------------------------------------------------------
                                   (Unaudited)



                                                                                       (Dollars in millions)
                                                                                    Three Months Ended March 31,
                                                                                    2000                 1999
                                                                                 -----------         ------------
                                                                                               
SERVICE INCOME................................................................        $751.2               $604.8
                                                                                 -----------         ------------

COSTS AND EXPENSES
   Operating..................................................................         333.6                271.5
   Selling, general and administrative........................................         171.4                138.3
   Depreciation and amortization..............................................         249.2                194.2
                                                                                 -----------         ------------
                                                                                       754.2                604.0
                                                                                 -----------         ------------

OPERATING (LOSS) INCOME.......................................................          (3.0)                 0.8

OTHER (INCOME) EXPENSE
   Interest expense...........................................................          81.7                 65.7
   Interest expense on notes payable to affiliates............................                                1.9
   Investment income and other, net...........................................         (35.3)                (0.7)
                                                                                 -----------         ------------
                                                                                        46.4                 66.9
                                                                                 -----------         ------------

LOSS BEFORE INCOME TAX AND MINORITY INTEREST..................................         (49.4)               (66.1)

INCOME TAX EXPENSE (BENEFIT)..................................................           0.9                (18.5)
                                                                                 -----------         ------------

LOSS BEFORE MINORITY INTEREST.................................................         (50.3)               (47.6)

MINORITY INTEREST.............................................................                               (8.8)
                                                                                 -----------         ------------

NET LOSS......................................................................         (50.3)               (38.8)

ACCUMULATED DEFICIT
   Beginning of period........................................................      (3,150.1)            (2,896.4)
                                                                                 -----------         ------------

   End of period..............................................................     ($3,200.4)           ($2,935.2)
                                                                                 ===========         ============


See notes to condensed consolidated financial statements.

                                        3

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                 ----------------------------------------------
                                   (Unaudited)



                                                                                           (Dollars in millions)
                                                                                        Three Months Ended March 31,
                                                                                         2000                 1999
                                                                                      -----------          ----------
                                                                                                     
OPERATING ACTIVITIES
   Net loss.........................................................................       ($50.3)             ($38.8)
   Adjustments to reconcile net loss to net cash provided
     by operating activities:
      Depreciation and amortization.................................................        249.2               194.2
      Non-cash interest expense.....................................................          0.2                 0.1
      Non-cash interest expense on notes payable to affiliates......................                              1.7
      Deferred expenses charged by an affiliate.....................................         35.0                38.7
      Gains on investments, net.....................................................        (35.0)
      Minority interest.............................................................                             (8.8)
      Deferred income tax benefit, due to affiliate.................................         (5.0)              (22.2)
      Other.........................................................................         (2.8)
                                                                                      -----------          ----------
                                                                                            191.3               164.9
      Change in working capital accounts............................................         46.8               (24.8)
                                                                                      -----------          ----------
             Net cash provided by operating activities..............................        238.1               140.1
                                                                                      -----------          ----------

FINANCING ACTIVITIES
   Repayments of long-term debt.....................................................       (200.3)
   Repayment of notes payable to affiliates.........................................                            (45.0)
   Capital contributions from Parent................................................        331.0
   Net transactions with affiliates.................................................         58.8                35.0
   Other............................................................................                             (0.1)
                                                                                      -----------          ----------
             Net cash provided by (used in) financing activities....................        189.5               (10.1)
                                                                                      -----------          ----------

INVESTING ACTIVITIES
   Acquisitions, net of cash acquired...............................................       (226.4)
   Capital expenditures.............................................................       (163.3)             (105.6)
   Decrease in cash held by an affiliate............................................         15.6                27.2
   Additions to deferred charges and other..........................................        (38.3)              (18.5)
                                                                                      -----------          ----------
             Net cash used in investing activities..................................       (412.4)              (96.9)
                                                                                      -----------          ----------

INCREASE IN CASH AND CASH EQUIVALENTS...............................................         15.2                33.1

CASH AND CASH EQUIVALENTS, beginning of period......................................         61.0                34.5
                                                                                      -----------          ----------

CASH AND CASH EQUIVALENTS, end of period............................................        $76.2               $67.6
                                                                                      ===========          ==========


See notes to condensed consolidated financial statements.

                                        4

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.    CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

      Basis of Presentation
      The condensed  consolidated balance sheet as of December 31, 1999 has been
      condensed from the audited consolidated balance sheet as of that date. The
      condensed  consolidated  balance  sheet  as of  March  31,  2000  and  the
      condensed  consolidated  statements of operations and accumulated  deficit
      and of cash flows for the three  months ended March 31, 2000 and 1999 have
      been prepared by Comcast Cable  Communications,  Inc. (the  "Company"),  a
      wholly owned subsidiary of Comcast Corporation  ("Comcast"),  and have not
      been  audited by the  Company's  independent  auditors.  In the opinion of
      management,  all  adjustments  necessary to present  fairly the  financial
      position,  results of  operations  and cash flows as of March 31, 2000 and
      for all periods presented have been made.

      See Notes 3 and 7 for a description and the effects of the exchange of the
      Company's  interest in Jones  Intercable,  Inc.  ("Jones  Intercable") for
      shares of Comcast common stock in March 2000.

      Certain  information  and  note  disclosures   normally  included  in  the
      Company's  annual  financial   statements   prepared  in  accordance  with
      generally accepted  accounting  principles have been condensed or omitted.
      These  condensed  consolidated  financial  statements  should  be  read in
      conjunction  with the financial  statements and notes thereto  included in
      the Company's  December 31, 1999 Annual Report on Form 10-K filed with the
      Securities  and Exchange  Commission.  The results of  operations  for the
      period ended March 31, 2000 are not  necessarily  indicative  of operating
      results for the full year.

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      New Accounting Pronouncement
      In June 1998, the Financial Accounting Standards Board (the "FASB") issued
      Statement of Financial  Accounting Standards ("SFAS") No. 133, "Accounting
      for  Derivative   Instruments  and  Hedging  Activities."  This  statement
      establishes  the accounting and reporting  standards for  derivatives  and
      hedging  activity.  Upon the adoption of SFAS No. 133, all derivatives are
      required to be recognized in the statement of financial position as either
      assets or liabilities  and measured at fair value.  In July 1999, the FASB
      issued SFAS No. 137,  "Accounting  for Derivative  Instruments and Hedging
      Activities - Deferral of the Effective Date of FASB Statement No. 133 - an
      amendment of FASB  Statement No. 133"  deferring  the  effective  date for
      implementation  of SFAS No. 133 to fiscal years  beginning  after June 15,
      2000. The Company is currently  evaluating the impact the adoption of SFAS
      No. 133 will have on its financial position and results of operations.

      Comprehensive Loss
      Total  comprehensive  loss for the three  months  ended March 31, 2000 and
      1999  was  $73.5   million   and  $38.8   million,   respectively.   Total
      comprehensive  loss  includes net loss and  unrealized  gains  (losses) on
      marketable securities for the periods presented.

      Reclassifications
      Certain  reclassifications  have  been made to the  prior  year  condensed
      consolidated financial statements to conform to those classifications used
      in 2000.

3.    ACQUISITIONS AND OTHER SIGNIFICANT EVENTS

      Acquisition of CalPERS' Interest in Jointly Owned Cable Properties
      In February 2000, the Company  acquired the  California  Public  Employees
      Retirement  System's  45%  interest  in  Comcast  MHCP  Holdings,   L.L.C.
      ("Comcast  MHCP"),  formerly a 55% owned  consolidated  subsidiary  of the
      Company which serves approximately  642,000 cable subscribers in Michigan,
      New Jersey and Florida.  As a result, the Company now owns 100% of Comcast
      MHCP. The consideration was $750.0 million in cash and was funded with the
      proceeds from a capital  contribution  from Comcast.  The  acquisition was
      accounted for under the purchase  method of accounting.  The allocation of
      the purchase price  (approximately  $150 million to property and equipment
      and approximately $600 million to deferred charges) is preliminary pending
      completion of a final appraisal.

                                        5

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

      Exchange of Jones Intercable, Inc. Common Stock
      In  April  1999,   Comcast  acquired  a  controlling   interest  in  Jones
      Intercable,  a cable  communications  company  serving  approximately  1.1
      million  subscribers,  for aggregate  consideration  of $706.3  million in
      cash.  Also  on  that  date,  Comcast  contributed  its  shares  in  Jones
      Intercable  to the Company.  The  acquisition  was accounted for under the
      purchase  method of accounting.  As such,  the operating  results of Jones
      Intercable  have been  included in the  Company's  condensed  consolidated
      statement of operations and accumulated deficit from the acquisition date.
      In June 1999,  Comcast purchased an additional 1.0 million shares of Jones
      Intercable  Class A Common  Stock for $50.0  million  in cash in a private
      transaction and contributed such shares to the Company.

      In  March  2000,  the  Jones  Intercable  shareholders  approved  a merger
      agreement pursuant to which the Jones Intercable  shareholders,  including
      the Company, received 1.4 shares of Comcast's Class A Special Common Stock
      in exchange  for each share of Jones  Intercable  Class A Common Stock and
      Common Stock,  and Jones  Intercable was merged with and into Comcast JOIN
      Holdings,  Inc., a wholly owned  subsidiary of Comcast ("JOIN  Holdings"),
      with JOIN  Holdings as the  successor to Jones  Intercable.  In connection
      with the closing of the merger,  the Company  exchanged its 39.6% interest
      in Jones Intercable for approximately 23.3 million shares of Comcast Class
      A Special Common Stock.  As such,  effective March 2, 2000, the results of
      Jones  Intercable  are  no  longer  included  in the  Company's  condensed
      consolidated  financial statements.  As the consideration received for the
      Company's  interest  in Jones  Intercable  was shares of  Comcast  Class A
      Special  Common  Stock,  the  exchange  had no  significant  impact on the
      Company's condensed  consolidated statement of cash flows during the three
      months  ended March 31,  2000 (see Note 7). The shares of Comcast  Class A
      Special  Common Stock held by the Company are presented as common stock of
      Parent  held in  treasury,  at  cost,  in the  Company's  March  31,  2000
      condensed consolidated balance sheet (see Note 6).

4.    INVESTMENTS

      Motorola/General Instruments Warrants
      In connection with the Company's agreements to purchase digital converters
      from General Instruments Corporation ("GI"), the Company received warrants
      to  purchase  up to a maximum of  1,100,648  shares of GI Common  Stock at
      $14.25  per  share.  The  warrants  become  exercisable  in  three  annual
      installments,   as  the  Company  meets  certain  thresholds  for  digital
      converter purchases. Accordingly, the Company records its investment in GI
      warrants  based on the fair  value of the  warrants  when the  performance
      measures  are  achieved.  In January  2000,  GI was merged with and into a
      wholly owned subsidiary of Motorola,  Inc. (the "Motorola Merger") and the
      Company  received  warrants to purchase  406,173 shares of Motorola common
      stock at $24.78 in exchange for the GI warrants held by the Company.

      During the three months ended March 31, 2000, warrants to purchase 226,700
      shares  of  Motorola  common  stock  became  exercisable  and the  Company
      recorded the value of the exercisable  warrants as a reduction to the cost
      of the digital converters.  As of March 31, 2000, the Company reclassified
      its  investment  in the Motorola  warrants  from  long-term to current and
      recorded its  investment in the Motorola  warrants at its  estimated  fair
      value of $78.1 million.  As of December 31, 1999, the Company recorded its
      investment  in the GI warrants,  classified  as long-term in the Company's
      condensed consolidated balance sheet, at its estimated fair value of $53.0
      million.

      During the three  months  ended March 31,  2000,  in  connection  with the
      Motorola Merger,  the Company  recognized a pre-tax gain of $33.0 million,
      representing  the  difference  between  the  fair  value  of the  Motorola
      warrants  received by the Company and the  Company's  cost basis in the GI
      warrants  exchanged.  Such gain was  recorded as a  reclassification  from
      accumulated other comprehensive income to investment income.

      AT&T Corporation Common Stock
      As of March 31, 2000 and December  31, 1999,  the Company has recorded its
      investment in AT&T  Corporation  common stock,  classified as long-term in
      the Company's condensed  consolidated balance sheet, at its estimated fair
      value of $14.7 million and $13.2 million, respectively.

                                        6

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

5.    LONG-TERM DEBT

      Interest Rates
      As of March 31,  2000 and  December  31,  1999,  the  Company's  effective
      weighted average interest rate on its long-term debt outstanding was 7.54%
      and 7.56%, respectively.

      Lines of Credit
      As of March 31, 2000, certain subsidiaries of the Company had unused lines
      of credit of $810.0  million  which is  restricted by the covenants of the
      related debt agreements.

6.    RELATED PARTY TRANSACTIONS

      Comcast, on behalf of the Company, has an affiliation  agreement with QVC,
      Inc. ("QVC"),  an electronic  retailer and a majority owned and controlled
      subsidiary of Comcast,  to carry its  programming.  In return for carrying
      QVC  programming,  the Company receives an allocated  portion,  based upon
      market  share,  of a percentage  of net sales of  merchandise  sold to QVC
      customers  located in the  Company's  service  area.  For the three months
      ended March 31, 2000 and 1999, the Company's  service income includes $2.4
      million and $2.6 million, respectively, relating to QVC.

      Comcast,  through  management  agreements,  manages the  operations of the
      Company's  subsidiaries,  including rebuilds and upgrades.  The management
      agreements  generally  provide that Comcast will  supervise the management
      and operations of the cable systems and arrange for and supervise  certain
      administrative   functions.   As  compensation  for  such  services,   the
      agreements  provide for Comcast to charge  management  fees of up to 6% of
      gross revenues. Comcast charged the Company's subsidiaries management fees
      of $41.9 million and $33.5 million during the three months ended March 31,
      2000  and  1999,  respectively.  These  management  fees are  included  in
      selling,  general and administrative  expenses in the Company's  condensed
      consolidated statement of operations and accumulated deficit.  Comcast has
      agreed to permit certain subsidiaries of the Company to defer payment of a
      portion of these  expenses  with the deferred  portion  being treated as a
      subordinated  liability due to affiliate.  Management fees deferred during
      the three  months ended March 31, 2000 and 1999 were $1.5 million and $1.4
      million,  respectively.  Deferred  management fees were $149.7 million and
      $148.2 million as of March 31, 2000 and December 31, 1999, respectively.

      On behalf of the Company,  Comcast seeks and secures long-term programming
      contracts that generally provide for payment based on either a monthly fee
      per subscriber per channel or a percentage of certain subscriber revenues.
      Comcast  charges each of the Company's  subsidiaries  for programming on a
      basis which generally  approximates  the amount each such subsidiary would
      be charged if it purchased  such  programming  directly from the supplier,
      subject  to   limitations   imposed  by  debt   facilities   for   certain
      subsidiaries,  and did not benefit from the purchasing  power of Comcast's
      consolidated  operations.  Amounts  charged to the  Company by Comcast for
      programming (the "Programming Charges") are included in operating expenses
      in the  Company's  condensed  consolidated  statement  of  operations  and
      accumulated   deficit.  The  Company  purchases  certain  other  services,
      including insurance and employee benefits, from Comcast under cost-sharing
      arrangements  on terms that reflect  Comcast's  actual  cost.  The Company
      reimburses  Comcast for certain  other costs  (primarily  salaries)  under
      cost-reimbursement  arrangements.  Under  all of these  arrangements,  the
      Company  incurred  total  expenses of $269.7  million and $221.9  million,
      including $225.9 million and $189.8 million of Programming Charges, during
      the  three  months  ended  March  31,  2000 and  1999,  respectively.  The
      Programming  Charges  include $31.2  million and $18.7 million  during the
      three  months  ended  March 31, 2000 and 1999,  respectively,  relating to
      programming  purchased by the Company,  through Comcast, from suppliers in
      which Comcast holds an equity interest.

      Comcast  has agreed to permit  certain of the  Company's  subsidiaries  to
      defer  payment of a portion of the  Programming  Charges with the deferred
      portion  being  treated  as a  subordinated  liability  due to  affiliate.
      Programming  Charges deferred during the three months ended March 31, 2000
      and 1999 were $33.5  million  and $37.3  million,  respectively.  Deferred
      Programming Charges were $549.5 million and $516.0 million as of March 31,
      2000 and December 31, 1999, respectively.

                                        7

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONCLUDED
                                   (Unaudited)

      In May 2000, the Company  exchanged the approximate 23.3 million shares of
      Comcast Class A Special Common Stock held by the Company (see Note 3) with
      a fair value of $758.1 million in  satisfaction  of certain amounts due to
      affiliates,   including   amounts  due  related  to  previously   deferred
      management fees and Programming Charges.

      Current due to affiliates in the Company's condensed  consolidated balance
      sheet  includes  amounts  due to  Comcast  and its  affiliates  under  the
      cost-sharing  arrangements  described above and amounts payable to Comcast
      and its  affiliates as  reimbursement  for payments  made, in the ordinary
      course of business, by such affiliates on behalf of the Company.

      The Company has entered into a custodial account  arrangement with Comcast
      Financial  Agency  Corporation  ("CFAC"),  a wholly  owned  subsidiary  of
      Comcast,  under  which  CFAC  provides  cash  management  services  to the
      Company. Under this arrangement, the Company's cash receipts are deposited
      with and held by CFAC, as custodian and agent, which invests and disburses
      such  funds at the  direction  of the  Company.  As of March 31,  2000 and
      December 31, 1999, $18.4 million and $34.0 million,  respectively,  of the
      Company's  cash was held by CFAC.  These  amounts have been  classified as
      cash held by an affiliate in the Company's condensed  consolidated balance
      sheet.  During the three months ended March 31, 2000 and 1999, the Company
      recognized   investment   income  of  $1.9   million  and  $0.3   million,
      respectively, on cash held by CFAC.

7.    STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION

      During the three months ended March 31, 2000,  the Company  exchanged  its
      39.6% interest in Jones Intercable for  approximately  23.3 million shares
      of Comcast  Class A Special  Common  Stock (see Note 3). The  exchange has
      been recorded at the cost basis of the Company's  39.6%  interest in Jones
      Intercable as follows (in millions):


              Current assets....................................     ($38.4)
              Investments.......................................      (57.1)
              Property, plant & equipment.......................     (575.9)
              Deferred charges..................................   (2,102.4)
              Current liabilities...............................      213.2
              Long-term debt....................................    1,674.9
              Deferred incomes taxes and other..................      325.7
                                                                  ---------
                        Net assets exchanged....................    ($560.0)
                                                                  =========

      The Company made cash payments for interest on its long-term debt of $32.6
      million and $11.4 million during the three months ended March 31, 2000 and
      1999,  respectively.  The Company  made cash  payments for interest on the
      notes payable to affiliates of $0.2 million  during the three months March
      31, 1999.

      The Company  made cash  payments  for state  income  taxes of $0.1 million
      during the three months ended March 31, 1999.

8.    COMMITMENTS AND CONTINGENCIES

      The Company is subject to legal  proceedings and claims which arise in the
      ordinary course of its business. In the opinion of management,  the amount
      of ultimate  liability  with respect to these actions will not  materially
      affect the financial  position,  results of operations or liquidity of the
      Company.

                                        8

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000


ITEM 2    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

      Information  for this item is omitted  pursuant to Securities and Exchange
Commission General Instruction H to Form 10-Q, except as noted below.

Results of Operations

      Our summarized  consolidated  financial  information  for the three months
ended March 31, 2000 and 1999 is as follows  (dollars in millions,  "NM" denotes
percentage is not meaningful):



                                                               Three Months Ended
                                                                    March 31,             Increase / (Decrease)
                                                               2000          1999            $              %
                                                             ---------     ---------     ---------      ---------
                                                                                                
Service income..........................................        $751.2        $604.8        $146.4           24.2%
Operating, selling, general and administrative
   expenses.............................................         505.0         409.8          95.2           23.2
                                                             ---------     ---------
Operating income before depreciation and
   amortization (1).....................................         246.2         195.0          51.2           26.3
Depreciation and amortization...........................         249.2         194.2          55.0           28.3
                                                             ---------     ---------
Operating (loss) income.................................          (3.0)          0.8          (3.8)            NM
                                                             ---------     ---------
Interest expense........................................          81.7          65.7          16.0           24.4
Interest expense on notes payable to affiliates.........                         1.9          (1.9)            NM
Investment income and other, net........................         (35.3)         (0.7)         34.6             NM
Income tax expense (benefit)............................           0.9         (18.5)        (19.4)            NM
Minority interest.......................................                        (8.8)         (8.8)            NM
                                                             ---------     ---------
Net loss................................................        ($50.3)       ($38.8)        $11.5           29.6%
                                                             =========     =========
<FN>
- ------------
(1)   Operating income before depreciation and amortization is commonly referred
      to  in  the  cable  communications  business  as  "operating  cash  flow."
      Operating  cash flow is a measure of a company's  ability to generate cash
      to service its  obligations,  including debt service  obligations,  and to
      finance  capital  and  other  expenditures.  In  part  due to the  capital
      intensive  nature of the cable  communications  business and the resulting
      significant  level of  non-cash  depreciation  and  amortization  expense,
      operating  cash flow is frequently  used as one of the bases for comparing
      businesses in the cable communications  industry,  although our measure of
      operating cash flow may not be comparable to similarly  titled measures of
      other  companies.  Operating  cash flow is the  primary  basis used by our
      management to measure the operating performance of our business. Operating
      cash flow does not purport to represent net income or net cash provided by
      operating activities,  as those terms are defined under generally accepted
      accounting  principles,  and should not be considered as an alternative to
      such measurements as an indicator of our performance.
</FN>


Service Income

      Of the $146.4  million  increase  for the three month  period from 1999 to
2000,  $95.9  million  is due to  the  effects  of  our  acquisitions  of  cable
communications  systems  and $50.5  million  is due to growth in our  historical
operations.  Of the $50.5 million increase related to our historical operations,
$24.2 million is due principally to subscriber growth in digital cable and cable
modem  Internet  access  service,  $15.0 million is due to subscriber  growth in
analog cable service,  $8.3 million is related to changes in rates, $4.8 million
is attributable to growth in cable  advertising sales and $2.4 million is due to
other service offerings, offset by the effects of a $4.2 million decrease in pay
per view revenue as a result of fewer events during the three months ended March
31, 2000.

Operating, Selling, General and Administrative Expenses

      See Note 6 to our condensed  consolidated financial statements included in
Item 1.

      Of the $95.2  million  increase  for the three  month  period from 1999 to
2000,  $62.8  million  is due to  the  effects  of  our  acquisitions  of  cable
communications  systems  and $32.4  million  is due to growth in our  historical
operations. Of the $32.4 million increase related

                                        9

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000


to our historical operations,  $12.6 million is due to increases in the costs of
cable  programming  as a result of  changes  in  rates,  subscriber  growth  and
additional  channel  offerings,  $13.2 million is due  principally to subscriber
growth in cable modem  Internet  access  service and $9.3  million  results from
increases  in labor  costs  and other  volume  related  expenses,  offset by the
effects of a $2.7 million decrease in pay per view programming costs as a result
of fewer events during the three months ended March 31, 2000.

Depreciation and Amortization Expense

      The $55.0 million increase for the three month period from 1999 to 2000 is
primarily  attributable  to the  effects  of Comcast  Corporation's  ("Comcast")
contribution of Jones Intercable, Inc. ("Jones Intercable") to us in April 1999,
the effects of our  acquisitions of other cable  communications  systems and the
effects of our capital expenditures.

Interest Expense

      The $16.0 million increase for the three month period from 1999 to 2000 is
primarily due to the effects of Comcast's contribution of Jones Intercable to us
in April 1999.

      We anticipate that, for the foreseeable future, interest expense will be a
significant cost to us and will have a significant adverse effect on our ability
to realize  net  earnings.  We believe we will  continue  to be able to meet our
obligations  through  our  ability  both to  generate  operating  income  before
depreciation and amortization and to obtain external financing.

Interest Expense on Notes Payable to Affiliates

      The $1.9 million  decrease for the three month period from 1999 to 2000 is
due to the repayment of our notes payable to affiliates in the fourth quarter of
1999.

Investment Income and Other, Net

      During the three  months  ended March 31,  2000,  in  connection  with the
merger of certain  publicly  traded  companies  held by us and  accounted for as
investments  available for sale, we recognized  pre-tax gains of $33.0  million,
representing the difference between the fair value of the securities received by
us and our  basis in the  securities  exchanged.  This  gain was  recorded  as a
reclassification  from  accumulated  other  comprehensive  income to  investment
income.

Income Tax Expense (Benefit)

      The $19.4  million  change for the three month period from 1999 to 2000 is
primarily  the result of the effects of the  decrease in our loss before  income
tax and minority interest and the increase in our valuation allowance.

Minority Interest

      The $8.8 million  decrease for the three month period from 1999 to 2000 is
primarily  due to the effects of our  acquisition  of the  minority  interest of
Comcast MHCP Holdings, L.L.C. in February 2000.

      We believe that our operations are not materially affected by inflation.

                                       10

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000


PART II   OTHER INFORMATION

ITEM 1    LEGAL PROCEEDINGS

      We are subject to legal proceedings and claims which arise in the ordinary
      course of our business.  In the opinion of our  management,  the amount of
      ultimate  liability  with  respect to these  actions  will not  materially
      affect our financial position, results of operations or liquidity.

ITEM 6    EXHIBITS AND REPORTS ON FORM 8-K

      (a)   Exhibits required to be filed by Item 601 of Regulation S-K:

            10.1  Agreement  and Plan of Merger  among Jones  Intercable,  Inc.,
                  Comcast Corporation and Comcast JOIN Holdings,  Inc., dated as
                  of December 22, 1999 (incorporated by reference to Exhibit 2.1
                  to the Comcast Corporation  Registration Statement on Form S-4
                  filed on January 10, 2000).

            27.1  Financial Data Schedule.

      (b)   Reports on Form 8-K:

            (i)   We filed a Current  Report on Form 8-K under Item 5 on January
                  4, 2000 relating to Comcast's announcement that it had entered
                  into a definitive  agreement to acquire the California  Public
                  Employees' Retirement System's 45% ownership interest in cable
                  operator Comcast MHCP Holdings,  L.L.C.,  an indirect majority
                  owned subsidiary of ours.

            (ii)  We filed a Current Report on Form 8-K under Item 2 on March 3,
                  2000 relating to our  announcement  that Comcast had completed
                  its  acquisition  of Jones  Intercable,  Inc., a  consolidated
                  subsidiary of ours through March 2, 2000.

                                       11

               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2000

                                    SIGNATURE

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



                                             COMCAST CABLE COMMUNICATIONS, INC.
                                             -----------------------------------






                                             /S/ LAWRENCE J. SALVA
                                             -----------------------------------
                                             Lawrence J. Salva
                                             Senior Vice President
                                             (Principal Accounting Officer)




Date: May 15, 2000

                                       12