AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 31, 2003

                                                     REGISTRATION NO. 333-
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             ---------------------

                                    FORM S-4
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                             ---------------------
                              COMCAST CORPORATION
                      (FORMERLY AT&T COMCAST CORPORATION)
             (Exact name of Registrant as specified in its charter)

                      SEE TABLE OF ADDITIONAL REGISTRANTS
                                  (next page)


                                                    
                     PENNSYLVANIA                                            27-0000798
           (State of other jurisdiction of                                (I.R.S. Employer
            incorporation or organization)                              Identification No.)


                               1500 MARKET STREET
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
   (Address, including zip code, and telephone number including area code, of
                   Registrant's principal executive offices)

                             ARTHUR R. BLOCK, ESQ.
                             SENIOR VICE PRESIDENT
                              COMCAST CORPORATION
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)
                             ---------------------
                                   COPIES TO:

                                BRUCE K. DALLAS
                             DAVIS POLK & WARDWELL
                              1600 EL CAMINO REAL
                          MENLO PARK, CALIFORNIA 94025
                                 (650) 752-2000
                             ---------------------
    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  As soon as
practicable after this Registration Statement becomes effective.

    If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box:  [ ]

    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering:  [ ] ____________

    If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering:  [ ] ____________
                             ---------------------



------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------
                                                                PROPOSED MAXIMUM
                   TITLE OF EACH CLASS OF                      AGGREGATE OFFERING           AMOUNT OF
                SECURITIES TO BE REGISTERED                         PRICE(2)           REGISTRATION FEE(2)
------------------------------------------------------------------------------------------------------------
                                                                               
Guarantees of debt securities issued by Comcast MO of
  Delaware, Inc.(1).........................................     $1,872,128,250             $172,236
------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------


(1) This registration statement relates to Comcast Corporation ("Comcast"), and
    Comcast Cable Communications, Inc., Comcast Cable Communications Holdings,
    Inc., Comcast Cable Holdings, LLC and Comcast MO Group, Inc.'s
    (collectively, the "Cable Guarantors") offer to fully and unconditionally
    guarantee certain outstanding debt securities of Comcast's indirect
    subsidiary Comcast MO of Delaware, Inc. (formerly known as MediaOne of
    Delaware, Inc.) ("Continental") in return for the consent of the holders of
    the debt securities to an amendment of the indenture under which the debt
    securities were issued to conform the covenants to those in Comcast's
    publicly traded debt securities and allow, among other things, Continental
    to guarantee the outstanding debt securities of the Cable Guarantors.

(2) The registration fee in the amount of $172,236, of which $93,680 is paid
    herewith and the remaining $78,556 was paid in connection with our
    registration statement on Form S-4 (File No. 333-101264), is calculated
    based upon Rule 457(f) and is based on the average of the bid and ask prices
    in the over-the-counter market on January 24, 2003 for $1,700,000 in
    aggregate outstanding principal amount of the Continental debt securities
    which would be amended and receive the guarantees registered hereby, and has
    been estimated solely for the purposes of payment of the registration fee.

    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


                             ADDITIONAL REGISTRANTS

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


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


                               1500 MARKET STREET
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
   (Address, including zip code, and telephone number including area code, of
                   Registrant's principal executive offices)

                             ARTHUR R. BLOCK, ESQ.
                             SENIOR VICE PRESIDENT
                              COMCAST CORPORATION
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)

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

                  COMCAST CABLE COMMUNICATIONS HOLDINGS, INC.
                        (FORMERLY AT&T BROADBAND CORP.)
             (Exact name of registrant as specified in its charter)


                                                    
                       DELAWARE                                              04-3592397
           (State of other jurisdiction of                                (I.R.S. Employer
            incorporation or organization)                              Identification No.)


                               1500 MARKET STREET
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
   (Address, including zip code, and telephone number including area code, of
                   Registrant's principal executive offices)

                             ARTHUR R. BLOCK, ESQ.
                             SENIOR VICE PRESIDENT
                              COMCAST CORPORATION
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)

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

                          COMCAST CABLE HOLDINGS, LLC
                         (FORMERLY AT&T BROADBAND, LLC)
             (Exact name of Registrant as specified in its charter)


                                                    
                       DELAWARE                                              84-1260157
           (State of other jurisdiction of                                (I.R.S. Employer
            incorporation or organization)                              Identification No.)


                               1500 MARKET STREET
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
   (Address, including zip code, and telephone number including area code, of
                   registrant's principal executive offices)

                             ARTHUR R. BLOCK, ESQ.
                             SENIOR VICE PRESIDENT
                              COMCAST CORPORATION
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)

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

                             COMCAST MO GROUP, INC.
                        (FORMERLY MEDIAONE GROUP, INC.)
             (Exact name of registrant as specified in its charter)


                                                    
                       DELAWARE                                              84-0926774
           (State of other jurisdiction of                                (I.R.S. Employer
            incorporation or organization)                              Identification No.)


                               1500 MARKET STREET
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
   (Address, including zip code, and telephone number including area code, of
                   Registrant's principal executive offices)

                             ARTHUR R. BLOCK, ESQ.
                             SENIOR VICE PRESIDENT
                              COMCAST CORPORATION
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)


THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND WE ARE NOT SOLICITING OFFERS TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

            PROSPECTUS SUBJECT TO COMPLETION ISSUED JANUARY 31, 2003

                              COMCAST CORPORATION
                               1500 MARKET STREET
                     PHILADELPHIA, PENNSYLVANIA 19102-2148
                                 (215) 665-1700

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

                  CONSENT SOLICITATION AND OFFER TO GUARANTEE

        8 7/8% SENIOR NOTES DUE SEPTEMBER 15, 2005 (CUSIP NO. 211177AJ9)
           8.30% SENIOR NOTES DUE MAY 15, 2006 (CUSIP NO. 211177AM2)
        9% SENIOR DEBENTURES DUE SEPTEMBER 1, 2008 (CUSIP NO. 211177AG5)
           9.5% SENIOR NOTES DUE AUGUST 1, 2013 (CUSIP NO. 211177AK6)

                                       OF

                          COMCAST MO OF DELAWARE, INC.
                 (FORMERLY KNOWN AS MEDIAONE OF DELAWARE, INC.)

     We and a number of our wholly-owned cable subsidiaries named in this
prospectus are offering to fully and unconditionally guarantee the above notes
of our indirect subsidiary Comcast MO of Delaware, Inc. (formerly known as
MediaOne of Delaware, Inc.), referred to in this prospectus as "Continental," in
return for your consent to an amendment to the terms of your notes described in
this prospectus which would change the covenants and events of default as
described in this prospectus in order to be consistent with those contained in
our public debt securities and allow, among other things, Continental to
cross-guarantee ours and the wholly-owned cable subsidiaries' outstanding debt
securities. If we receive the requisite consents, then upon the issuance of the
guarantees your notes will be pari passu with all of our and the wholly-owned
cable subsidiaries' senior unsecured indebtedness, which totals approximately
$25.5 billion at January 15, 2003.

     The guarantees will be provided only if consents to the amendment have been
validly submitted and not withdrawn for more than 50% of the principal amount of
each series of notes by the expiration date. The amendment will amend any series
of notes so long as more than 50% by principal amount of that series consents,
so the terms of your notes may be affected by the amendment even if you do not
consent to the amendment.

     THE CONSENT SOLICITATION WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON
          , 2003 UNLESS EXTENDED IN OUR DISCRETION. YOU MAY WITHDRAW ANY
CONSENTS TENDERED UNTIL THE EXPIRATION OF THE CONSENT SOLICITATION. THE CONSENT
SOLICITATION AND OFFER OF THE GUARANTEES IS DESCRIBED IN DETAIL IN THIS
PROSPECTUS AND WE URGE YOU TO READ IT CAREFULLY, INCLUDING THE RISK FACTORS
STARTING ON PAGE 7. OUR BOARD OF DIRECTORS IS NOT, NOR IS THE BOARD OF DIRECTORS
OF CONTINENTAL OR ANY OTHER PERSON, MAKING ANY RECOMMENDATION AS TO WHETHER YOU
SHOULD TENDER YOUR CONSENT TO THE AMENDMENT.

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

     THE SECURITIES AND EXCHANGE COMMISSION AND STATE SECURITIES REGULATORS HAVE
NOT APPROVED OR DISAPPROVED OF THESE SECURITIES, OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

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

                                          , 2003


[Illustration:

The diagram is a simplified diagram of the corporate structure of Comcast
Corporation and a list of the wholly owned cable subsidiaries that will
guarantee the debt securities listed on the front of the prospectus, referred to
in the prospectus as the "Continental Notes" of Comcast MO of Delaware, Inc.,
formerly known as MediaOne of Delaware, Inc., and referred to in this prospectus
as "Continental," if the holders of a majority in principal amount of each
series of the Continental Notes agree to the amendment to the debt securities
described in the prospectus.

The diagram shows the wholly owned Comcast cable subsidiaries that would
guarantee the debt in addition to Comcast, referred to in the prospectus as the
"Cable Guarantors," if the debt securities consent to the amendment:

     - Comcast Cable Communications, Inc., the principal Comcast cable
       subsidiary prior to Comcast's acquisition of the AT&T Corp. broadband
       business, which would be a cable guarantor.

     - Comcast Cable Communications Holdings, Inc., the company holding the
       broadband business acquired from AT&T and which will be a cable
       guarantor, referred to as "Comcast Cable Communications Holdings."

      - Comcast Cable Holdings, LLC, formerly known as AT&T Broadband, LLC,
        which would be a cable guarantor.

      - Comcast MO Group, Inc., formerly known as MediaOne Group, Inc., which
        would be a cable guarantor and which is the indirect parent of
        Continental, referred to as "Comcast MO Group."

        - A subsidiary of Comcast MO Group named Comcast of Georgia, Inc., which
          is the parent of Continental and which would not be one of the cable
          guarantors.

         - Continental, the issuer of the Continental Notes which would be
           guaranteed by Comcast and the cable guarantors if Continental
           guarantees the Continental Notes.

      - Comcast ABB Overseas Holdings, Inc., which will not be one of the cable
        guarantors.

The diagram also shows that Comcast Holdings Corporation a subsidiary of Comcast
and the parent of Comcast Cable Communications, Inc., will not be a cable
guarantor, and that Comcast has other non-cable subsidiaries, and that the cable
guarantors have various operating subsidiaries which will not guarantee the
Continental Notes.

End of illustration.]


                               TABLE OF CONTENTS



                                                              PAGE
                                                              ----
                                                           
Summary.....................................................    1
Risk Factors................................................    7
Special Note Regarding Forward-Looking Statements...........   15
Ratios of Earnings to Fixed Charges.........................   16
Unaudited Pro Forma Financial Statements of Comcast
  Corporation...............................................   18
Selected Financial Data of Comcast Holdings.................   29
Selected Financial Data of AT&T Broadband Group.............   31
Selected Financial Data of Comcast MO of Delaware, Inc......   32
Description of the Consent Solicitation and the Offer to
  Guarantee.................................................   33
Description of the Cable Guarantees and New Covenants.......   40
Description of the Continental Notes........................   46
Description of AT&T Broadband Acquisition...................   65
Legal Matters...............................................   73
Experts.....................................................   73
Available Information.......................................   74
Incorporation of Certain Documents by Reference.............   74


     You should rely only on information contained in this prospectus. No one is
authorized to provide you with information that is different from that contained
in this prospectus. We do not intend the contents of any websites referred to in
this prospectus to be part of this prospectus.

     We are offering the guarantees and soliciting consents with respect to the
notes described in this prospectus only in jurisdictions where offers and sales
are permitted. The information contained in this prospectus is accurate only as
of its date regardless of the time of delivery of this prospectus or any grant
of the guarantees.

     In this prospectus, we refer to

     - Comcast Corporation (formerly known as AT&T Comcast Corporation) as
       "Comcast" or "we," "us," "our" or comparable terms;

     - Comcast MO of Delaware, Inc. (formerly known as MediaOne of Delaware,
       Inc.) as "Continental";

     - Comcast Holdings Corporation (formerly known as Comcast Corporation) as
       "Comcast Holdings";

     - Comcast Cable Communications, Inc. as "Comcast Cable";

     - Comcast Cable Communications Holdings, Inc. (formerly known as AT&T
       Broadband Corp.) as "Comcast Cable Communications Holdings";

     - Comcast Cable Holdings, LLC (formerly known as AT&T Broadband, LLC) as
       "Comcast Cable Holdings";

     - Comcast MO Group, Inc. (formerly known as MediaOne Group, Inc.) as
       "Comcast MO Group"; and

     - Comcast Cable, Comcast Cable Communications Holdings, Comcast Cable
       Holdings and Comcast MO Group collectively as the "Cable Guarantors."

                                        i


                                    SUMMARY

THE CONSENT SOLICITATION AND OFFER TO GUARANTEE

     We and a number of our wholly-owned cable subsidiaries named in this
prospectus, referred to in this prospectus as the "cable guarantors," are
offering to fully and unconditionally guarantee the notes of our indirect
subsidiary Comcast MO of Delaware, Inc. (formerly known as MediaOne of Delaware,
Inc.), referred to in this prospectus as "Continental," in return for your
consent to an amendment to the terms of your notes which would change the
covenants and events of default as described in this prospectus to be consistent
with those contained in our public debt securities and allow, among other
things, Continental to cross-guarantee ours and the cable guarantors'
outstanding debt securities. Upon the issuance of the guarantees your notes
would be pari passu with all of our and the cable guarantors' senior and
unsecured indebtedness, which totals approximately $25.5 billion at January 15,
2003.

     The guarantees will be provided only if consents to the amendment have been
validly submitted and not withdrawn for more than 50% of the principal amount of
each series of notes by the expiration date. The amendment will amend any series
of notes so long as more than 50% by principal amount of that series consents
and the guarantees are provided, so the terms of your notes may be affected by
the amendment even if you do not consent to the amendment. See "Description of
the Consent Solicitation and Offer to Guarantee" for a more complete description
of the consent solicitation and the amendment for which consent is being sought.

     THE CONSENT SOLICITATION WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON
MARCH   , 2003 UNLESS EXTENDED IN OUR DISCRETION. WE WILL ANNOUNCE ANY EXTENSION
OF THE CONSENT SOLICITATION BY MEANS OF A PRESS RELEASE NO LATER THAN 9:00 A.M.,
NEW YORK CITY TIME, THE NEXT BUSINESS DAY AFTER EXPIRATION OF THE CONSENT
SOLICITATION.

     IN ORDER TO SUBMIT YOUR CONSENT, YOU MUST FILL OUT THE FORM OF CONSENT
INCLUDED AT THE END OF THIS PROSPECTUS AND FAX OR MAIL A COPY TO THE CONSENT
AGENT SO THAT IT IS RECEIVED AS SET FORTH BELOW PRIOR TO THE EXPIRATION OF THE
CONSENT SOLICITATION:

                              THE BANK OF NEW YORK
                      CORPORATE TRUST REORGANIZATION UNIT
                             101 BARCLAY STREET, 7E
                            NEW YORK, NEW YORK 10286
                             ATTN: WILLIAM BUCKLEY
                           TOLL FREE: (800) 254-2826
                           TELEPHONE: (212) 815-5788
                           FACSIMILE: (212) 298-1915

     YOU MAY WITHDRAW ANY CONSENTS TENDERED UNTIL THE EXPIRATION OF THE CONSENT
SOLICITATION.

     We reserve the right to determine whether to accept any of the consents we
determine have not been validly tendered, and to amend, extend or otherwise
interpret or modify the terms of this consent solicitation. We will comply with
applicable laws that require us to extend the period during which consents may
be tendered or withdrawn as a result of changes in the terms of or information
relating to the consent solicitation. OUR BOARD OF DIRECTORS IS NOT, NOR IS THE
BOARD OF DIRECTORS OF COMCAST, CONTINENTAL OR ANY OTHER PERSON, MAKING ANY
RECOMMENDATION AS TO WHETHER YOU SHOULD TENDER YOUR CONSENT TO THE AMENDMENT.

                                        1


COMCAST CORPORATION

     We were formed through the acquisition on November 18, 2002 by Comcast
Holdings Corporation (formerly known as Comcast Corporation) of the broadband
business of AT&T Corp. We believe that combining the strengths of these
businesses will create the world's premier broadband company.

     We are principally involved in three lines of business through our
wholly-owned subsidiaries:

     - Cable -- through the development, management and operation of broadband
       communications networks and regional sports programming networks,

     - Commerce -- through QVC, our electronic retailing subsidiary; and

     - Content -- through our consolidated subsidiaries, Comcast-Spectacor, E!
       Entertainment Television, The Golf Channel, Outdoor Life Network and G4
       Media, and through our other programming investments.

     The transactions which created Comcast were consummated on November 18,
2002 in several steps. First, AT&T transferred to Comcast Cable Communications
Holdings substantially all the assets, liabilities and businesses represented by
AT&T Broadband Group, which was the integrated broadband business of AT&T.
Second, AT&T spun off Comcast Cable Communications Holdings to its shareholders.
Third, Comcast Holdings and Comcast Cable Communications Holdings each merged
with a different, wholly-owned subsidiary of ours, and Comcast Holdings and AT&T
shareholders received our shares.

     For a description of our business, financial condition, results of
operations and other important information regarding us, see our and Comcast
Holdings' filings with the SEC incorporated by reference in this prospectus. For
a description of certain continuing obligations and risks related to the AT&T
Broadband acquisition, see "Description of AT&T Broadband Acquisition," and
"Risk Factors -- Risks Relating to the AT&T Broadband Acquisition," as well as
our and Comcast Holdings' filings with the SEC incorporated by reference in this
prospectus. For instructions on how to find copies of these and our other
filings incorporated by reference in this prospectus, see "Available
Information."

     We are a Pennsylvania corporation incorporated in 2001. Our principal
executive office is located at 1500 Market Street, Philadelphia, Pennsylvania
19102-2148. Our telephone number is (215) 665-1700. The address of our web site
is www.comcast.com.

CONTINENTAL AND THE CONTINENTAL NOTES

     Continental represents the former Continental Cablevision, Inc. cable
business. Continental is an indirect wholly owned subsidiary of Comcast MO
Group, Inc., one of the cable guarantors, which we refer to in this prospectus
as "Comcast MO Group." Continental provides cable television, high-speed cable
Internet services and communications services over its broadband networks
nationwide. At or for the nine month period ended September 30, 2002,
Continental and its subsidiaries:

     - owned and operated cable systems aggregating approximately 4.2 million
       analog video subscribers;

     - had approximately $2.3 billion in combined revenue;

     - had approximately $19.5 billion in net loss; and

     - had debt of approximately $1.9 billion.

Continental is a Delaware corporation incorporated in 1996. Its principal
executive office, telephone number and web site address are the same as ours.

                                        2


THE CONTINENTAL NOTES

     The consent solicitation relates to Continental's outstanding
$1,700,000,000 in aggregate principal amount of debt securities comprised of its

     - $275 million in principal amount of 8 7/8% Senior Notes Due September 15,
       2005 (CUSIP No. 211177AJ9), maturing on September 15, 2005, with interest
       payable semiannually on each March 15 and September 15 to holders of
       record on the preceding March 1 and September 1;

     - $600 million in principal amount of 8.30% Senior Notes Due May 15, 2006
       (CUSIP No. 211177AM2) maturing on May 15, 2006, with interest payable
       semiannually on each May 15 and November 15 to holders of record on the
       preceding May 1 and November 1;

     - $300 million in principal amount of 9% Senior Debentures Due September 1,
       2008 (CUSIP No. 211177AG5), maturing on September 1, 2008, with interest
       payable semiannually on each March 1 and September 1 to holders of record
       on the preceding February 15 and August 15; and

     - $525 million in principal amount of 9.5% Senior Notes Due August 1, 2013
       (CUSIP No. 211177AK6), maturing on August 1, 2013, with interest payable
       semiannually on each February 1 and August 1 to holders of record on the
       preceding January 15 and July 15; and

        We refer in this prospectus to the above debt securities as the
"Continental Notes." The Continental Notes

        - rank equally with all of Continental's other unsecured and
          unsubordinated debt;

        - are obligations only of Continental; and

        - are not subject to prepayment at the option of Continental prior to
          their maturity, other than the 8.30% Senior Notes Due May 5, 2013,
          which may be prepaid at the option of Continental after August 1,
          2005.

     The Continental Notes contain covenants restricting the actions that
Continental may take. See "Description of the Continental Notes" for a
description of the terms of the Continental Notes, including the restrictive
covenants and the events of default currently applicable to each series of the
Continental Notes which would be changed by the amendment, and "The Amendment"
below for a summary and "Description of the Consent Solicitation -- The
Amendment" for a full description of the proposed changes to the Continental
Notes.

THE CROSS GUARANTEES

     To simplify our capital structure and to insure that our traded debt
securities and those of Comcast Cable, Comcast Cable Communications Holdings,
Comcast Cable Holdings and Comcast MO Group will be treated equally, upon
completion of the AT&T Broadband acquisition, we and Comcast Cable, Comcast
Cable Communications Holdings, Comcast Cable Holdings and Comcast MO Group,
which we refer to collectively in this prospectus as the "cable guarantors,"
each fully and unconditionally guaranteed each other's publicly traded debt
securities. We refer to these existing guarantees in this prospectus as the
"cross guarantees." Comcast Holdings did not become a guarantor, and its debt
securities were not guaranteed by the cross guarantees, because we believe that
future investors will be interested in "pure play" debt securities of our cable
communications operations and not Comcast Holdings' commerce and content assets,
such as QVC, E! Entertainment and Comcast Spectacor.

     Continental was one of AT&T's cable subsidiaries and was transferred to
Comcast Cable Communications Holdings in the AT&T Broadband acquisition.
Continental did not become a guarantor, and its debt securities were not
guaranteed, because Continental's indentures contain covenants that effectively
prohibit Continental from guaranteeing its affiliates' debt obligations.

                                        3


THE CABLE GUARANTEES

     The guarantees offered by this prospectus would be full and unconditional
guarantees of the obligations, including the payment of principal, premium, if
any, and interest, on the Continental Notes by each of us, Comcast Cable,
Comcast Cable Communications Holdings, Comcast Cable Holdings and Comcast MO
Group. We refer to the guarantees offered by this prospectus as the "cable
guarantees."

     The cable guarantees do not contain any restrictions on the ability of any
cable guarantor to

     - pay dividends or distributions on, or redeem, purchase, acquire, or make
       a liquidation payment with respect to, any of that cable guarantor's
       capital stock; or

     - make any payment of principal, interest or premium, if any, on or repay,
       repurchase or redeem any debt securities of that cable guarantor.

     See "Description of the Cable Guarantees and New Covenants."

THE CONTINENTAL CROSS GUARANTEES

     If the amendment is approved, the Continental Notes would benefit from the
cable guarantees and Continental will also fully and unconditionally guarantee
the obligations, including the payment of principal, if any, and interest, on
the publicly traded debt securities of ourselves and the cable guarantors, which
we refer to in this prospectus as the "Continental cross-guarantees." The
Continental cross guarantees would be on the same terms as the cable guarantees.
We and the other cable guarantors will grant the cable guarantees with respect
to the Continental Notes promptly after the effective date of the amendment.

     To accomplish the cross-guarantees, we may elect to defease Continental's
$100 million in aggregate principal amount of 8.625% Senior Notes Due August 15,
2003 (CUSIP No. 211177AF7). See "Description of the Continental
Notes -- Defeasance."

THE AMENDMENT

     The amendment would amend the indentures governing the Continental Notes to
conform the covenants and events of default in the indentures for the
Continental Notes in order to conform them with those contained in our public
debt securities. The changes to the covenants and events of default applicable
to the Continental Notes will only take effect when the Continental Notes
receive the cable guarantees. We refer in this prospectus to the covenants and
events of default as amended which would apply to the Continental Notes if the
amendment is approved when the cable guarantees are granted as the "new
covenants."

     The new covenants would restrict or condition ours, the cable guarantors
and Continental's ability to

     - grant liens to secure other indebtedness;

     - enter into sale-leaseback transactions; and

     - consolidate or merge Continental, or sell, convey, transfer, lease, or
       otherwise dispose of all or substantially all of its property and assets.

     The amendment would also add as events of default under each indenture

     - default by any of us or any other cable guarantor in the observance or
       performance of any covenant under that indenture or notes outstanding
       under that indenture for more than 60 days after written notice thereof
       shall have been given to us or such other cable guarantor by the trustee,
       or to us or such other cable guarantor and the trustee by the holders of
       at least 25% in aggregate principal amount of the notes then outstanding
       under that indenture;

     - any cable guarantee is not (or is claimed by any cable guarantor not to
       be) in full force and effect; and

     - certain events involving bankruptcy, insolvency or reorganization of us
       or any other cable guarantor.

                                        4


     A default under any of our or the cable guarantors' other indebtedness will
not be a default under the indentures.

     In addition, the amendment would remove a default under, or the
acceleration of the maturity of, other indebtedness of Continental as an event
of default under the indentures.

     The amendment would remove covenants in the indentures which restrict or
condition Continental's ability to

     - make specified restricted payments;

     - incur additional indebtedness;

     - invest in entities other than specified subsidiaries;

     - enter into transactions with Continental stockholders and affiliates;

     - grant liens to secure other indebtedness; and

     - consolidate or merge Continental, or sell, convey, transfer, lease, or
       otherwise dispose of all or substantially all of its property and assets.

     The amendment would also require us to provide the trustee with copies of
our annual reports and the information, documents and other reports we file
pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 instead
of providing financial statements for Continental, and provide that all the
Continental Notes not held as physical certificates as of the date of the
amendment generally can only be held in book-entry form through a depositary
except in limited circumstances.

     See "Description of the Continental Notes" for more complete descriptions
of the covenants and events of default that currently apply to the Continental
Notes and "Description of the Cable Guarantees and New Covenants" for a more
complete description of the effect of the amendment.

     The amendment would allow for the granting of the Continental
cross-guarantees in return for the cable guarantees, notwithstanding any
covenants in the Continental Notes which would otherwise prohibit or condition
the granting of the Continental cross-guarantees.

U.S. FEDERAL INCOME TAX MATTERS

     The amendments to the indentures governing the Continental Notes, together
with the provision of the cable guarantees and the grant by Continental of the
Continental cross-guarantees, will not be a taxable event for holders of the
Continental Notes. See "Material U.S. Federal Income Tax Consequences."

THE CABLE GUARANTORS

  COMCAST CABLE COMMUNICATIONS, INC.

     Comcast Cable is a Delaware corporation incorporated in 1981 and our
indirect wholly-owned subsidiary. Comcast Cable has deployed digital cable
applications and high-speed Internet access service to the vast majority of its
cable communications systems to expand the products available on its broadband
communications networks.

  COMCAST CABLE COMMUNICATIONS HOLDINGS, INC.

     Comcast Cable Communications Holdings is a Delaware corporation (formerly
known as AT&T Broadband Corp.) incorporated in 2001 and our wholly-owned
subsidiary. As part of the AT&T Broadband acquisition, AT&T transferred to
Comcast Cable Communications Holdings substantially all of the assets,
liabilities and businesses represented by AT&T Broadband Group, the integrated
broadband business of AT&T.

                                        5


  COMCAST CABLE HOLDINGS, LLC

     Comcast Cable Holdings is a Delaware limited liability company (formerly
known as AT&T Broadband, LLC) formed in 1994. Comcast Cable Holdings is a
wholly-owned subsidiary of Comcast Cable Communications Holdings.

  COMCAST MO GROUP, INC.

     Comcast MO Group is a Delaware corporation (formerly known as MediaOne
Group, Inc.) incorporated in 1999. Comcast MO Group is a wholly-owned subsidiary
of Comcast Cable Communications Holdings.

     Each cable guarantor's principal place of business is 1500 Market Street,
Philadelphia, Pennsylvania 19102-2148.

                             THE INFORMATION AGENT

     We have engaged D.F. King & Co., Inc. as the information agent for the
consent solicitation and offer to guarantee. Requests for additional copies of
this prospectus or the letter of consent and for assistance in granting consent
with respect to Continental Notes should be directed to the information agent
below.

                             D.F. King & Co., Inc.
                           48 Wall Street, 22nd Floor
                            New York, New York 10005
                        Banks and Brokers Call Collect:
                                 (212) 269-5550
                           All Others Call Toll Free:
                                 (866) 868-2409

                               THE CONSENT AGENT

     We have engaged The Bank of New York as the Consent Agent for purposes of
processing tenders and withdrawals of consents in the consent solicitation. The
address and telephone number of the Consent Agent are as follows:

                              The Bank of New York
                      Corporate Trust Reorganization Unit
                             101 Barclay Street, 7E
                            New York, New York 10286
                             Attn: William Buckley
                           Toll Free: (800) 254-2826
                            Telephone: 212-815-5788
                           Facsimile: (212) 298-1915

                                        6


                                  RISK FACTORS

RISKS RELATING TO THE CONSENT SOLICITATION AND OFFER TO GUARANTEE

     THE NEW COVENANTS WHICH WILL APPLY TO THE CONTINENTAL NOTES ONCE THE
AMENDMENT OF THE COVENANTS IS EFFECTIVE IMPOSE FEWER RESTRICTIONS ON ITS CONDUCT
THAN THE COVENANTS CURRENTLY IN THE CONTINENTAL NOTES.

     The new covenants would generally impose fewer restrictions on
Continental's conduct than the covenants currently in the Continental Notes. The
amendment of the covenants may allow Continental to take actions which would
otherwise have been restricted or conditioned, including the incurrence of
indebtedness or transactions with affiliates, and with which you may not agree.
See "Description of the Cable Guarantees and New Covenants" and "Description of
the Continental Notes" for more information about the differences between what
actions are currently restricted by the covenants currently applicable to the
Continental Notes and what actions would be restricted by the covenants as
amended.

RISKS RELATING TO THE AT&T BROADBAND ACQUISITION

     WE MAY FAIL TO REALIZE THE ANTICIPATED BENEFITS OF THE AT&T BROADBAND
ACQUISITION.

     The AT&T Broadband acquisition combined two companies that have previously
operated separately. We expect to realize cost savings and other financial and
operating benefits as a result of the AT&T Broadband acquisition. However, we
cannot predict with certainty when these cost savings and benefits will occur,
or the extent to which they actually will be achieved. There are a large number
of systems that must be integrated, including management information,
purchasing, accounting and finance, sales, billing, payroll and benefits, and
regulatory compliance. The integration of Comcast Cable and Comcast Cable
Communications Holdings will also require substantial attention from management.
The diversion of management attention and any difficulties associated with
integrating Comcast Cable and Comcast Cable Communications Holdings could have a
material adverse effect on our operating results.

     WE WILL HAVE TO ABIDE BY RESTRICTIONS TO PRESERVE THE TAX TREATMENT OF THE
AT&T BROADBAND ACQUISITION.

     Because of the limitations imposed by Section 355(e) of the Internal
Revenue Code of 1986, as amended, referred to as the "Code" in this prospectus,
and by contractual agreements with AT&T, our ability and the ability of Comcast
Cable Communications Holdings to engage in specified acquisitions, redeem stock
or issue equity securities will be limited until December 18, 2004. See
"Description of AT&T Broadband Acquisition -- Separation and Distribution
Agreement -- Post-Spin-Off Transactions." These restrictions may limit our
ability to issue equity securities to satisfy our financing needs or to acquire
businesses or assets.

     ATYPICAL GOVERNANCE ARRANGEMENTS MAY MAKE IT MORE DIFFICULT FOR OUR
SHAREHOLDERS TO ACT.

     In connection with the AT&T Broadband acquisition, we implemented a number
of governance arrangements that are atypical for a large, publicly held
corporation. A number of these arrangements relate to the election of our Board.
The term of our Board will not expire until our 2004 annual meeting of
shareholders. Since our shareholders will not have the right to call special
meetings of shareholders or act by written consent and our directors may be
removed only for cause, our shareholders will not be able to replace our initial
Board members prior to that meeting. After our 2004 annual meeting of
shareholders, our directors will be elected annually. Even then, however, it
will be difficult for one of our shareholders, other than BRCC Holdings LLC, to
elect a slate of directors of its own choosing to our Board. Brian L. Roberts,
our President and Chief Executive Officer, through his control of BRCC Holdings
LLC, holds a 33 1/3% nondilutable voting interest in our stock. In addition, we
adopted a shareholder rights plan upon completion of the AT&T Broadband
acquisition that prevents any holder of our stock, other than any holder of our
Class B common stock or any of such holder's affiliates, from acquiring our
stock representing more than 10% of the voting power with respect to us without
the approval of our Board.

     In addition to the governance arrangements relating to our Board, a number
of governance arrangements will make it difficult to replace our senior
management. Upon completion of the AT&T Broadband acquisition, C. Michael
Armstrong, Chairman of the Board and CEO of AT&T, became our Chairman of the

                                        7


Board and Brian L. Roberts, President of Comcast Holdings, became our CEO and
President. After the 2005 annual meeting of our shareholders, Brian L. Roberts
will also be our Chairman of the Board. Prior to the sixth anniversary of our
2004 annual meeting of shareholders, unless Brian L. Roberts ceases to be our
Chairman of the Board or CEO prior to such time, our Chairman of the Board and
CEO will be able to be removed only with the approval of at least 75% of our
entire Board. This supermajority removal requirement makes it unlikely that C.
Michael Armstrong or Brian L. Roberts will be removed from their management
positions.

     OUR PRINCIPAL SHAREHOLDER HAS CONSIDERABLE INFLUENCE OVER OUR OPERATIONS.

     Brian L. Roberts has significant control over our operations through his
control of BRCC Holdings LLC, which as a result of its ownership of outstanding
shares of our Class B common stock holds a nondilutable 33 1/3% of the combined
voting power of our stock and also has separate approval rights over certain
material transactions involving us. In addition, Brian L. Roberts is our CEO and
President and will, together with our Chairman of the Board, comprise the Office
of the Chairman, our principal executive deliberative body.

     THE PERFORMANCE OF AT&T BROADBAND GROUP PRIOR TO THE AT&T BROADBAND
SPIN-OFF MAY NOT BE REPRESENTATIVE OF THE RESULTS OF COMCAST CABLE
COMMUNICATIONS HOLDINGS WITHOUT THE OTHER AT&T BUSINESSES AND THEREFORE IS NOT A
RELIABLE INDICATOR OF ITS FUTURE RESULTS.

     AT&T Broadband Group was a fully integrated business unit of AT&T, and as a
result the financial information of AT&T Broadband Group incorporated by
reference in this prospectus was derived from the consolidated financial
statements and accounting records of AT&T and reflects certain assumptions and
allocations. The financial position, results of operations and cash flows of
Comcast Cable Communications Holdings without the other AT&T businesses could
differ from those that would have resulted had its business operated with the
other AT&T businesses.

RISKS RELATING TO OUR BUSINESS

     OUR ACTUAL FINANCIAL POSITION AND RESULTS OF OPERATIONS MAY DIFFER
SIGNIFICANTLY AND ADVERSELY FROM THE PRO FORMA AMOUNTS INCLUDED IN THIS
PROSPECTUS.

     Our actual financial position and results of operations may differ, perhaps
significantly and adversely, from the pro forma information included in this
prospectus due to a variety of factors, including access to additional
information, changes in value not currently identified and changes in operating
results between the date of the pro forma financial data and the date on which
the AT&T Broadband acquisition was completed.

     In addition, in many cases each of Comcast Holdings and AT&T Broadband
Group had long-term agreements, in some cases with the same counterparties, for
the same services and products, such as programming, billing services and
interactive programming guides. It is not clear, in the case of certain services
and products, whether after completion of the AT&T Broadband acquisition each of
the existing agreements continues to apply only to the operations to which they
have historically applied or whether instead one of the two contracts will apply
to the operations of both companies and the other contract will be terminated.
Since these contracts often differ significantly in their terms, resolution of
these contractual issues could cause our actual financial position and results
of operations to differ significantly and adversely from those reflected in the
pro forma financial information included in this prospectus.

     PROGRAMMING COSTS ARE INCREASING AND WE MAY NOT HAVE THE ABILITY TO PASS
THESE INCREASES ON TO OUR CUSTOMERS, WHICH WOULD MATERIALLY ADVERSELY AFFECT OUR
CASH FLOW AND OPERATING MARGINS.

     Programming costs are expected to be our largest single expense item in the
foreseeable future. In recent years, the cable and satellite video industries
have experienced a rapid increase in the cost of programming, particularly
sports programming. This increase is expected to continue, and we may not be
able to pass programming cost increases on to our customers. The inability to
pass these programming cost increases on to our customers would have a material
adverse impact on our cash flow and operating margins. In addition, as we
upgrade the channel capacity of our systems and add programming to our basic,
expanded basic and digital programming tiers, we may face increased programming
costs, which, in conjunction with the additional

                                        8


market constraints on our ability to pass programming costs on to our customers,
may reduce operating margins.

     We also expect to be subject to increasing financial and other demands by
broadcasters to obtain the required consent for the transmission of broadcast
programming to our subscribers. We cannot predict the financial impact of these
negotiations or the effect on our subscribers should we be required to stop
offering this programming.

     WE FACE A WIDE RANGE OF COMPETITION IN AREAS SERVED BY OUR CABLE SYSTEMS,
WHICH COULD ADVERSELY AFFECT OUR FUTURE RESULTS OF OPERATIONS.

     Our cable communications systems compete with a number of different sources
which provide news, information and entertainment programming to consumers. We
compete directly with program distributors and other companies that use
satellites, build competing cable systems in the same communities we serve or
otherwise provide programming and other communications services to our
subscribers and potential subscribers. In addition, federal law now allows local
telephone companies to provide directly to subscribers a wide variety of
services that are competitive with cable communications services. Some local
telephone companies provide, or have announced plans to provide, video services
within and outside their telephone service areas through a variety of methods,
including broadband cable networks. Additionally, we will be subject to
competition from telecommunications providers and Internet service providers,
known as ISPs, in connection with offerings of new and advanced services,
including telecommunications and Internet services. This competition may
materially adversely affect our business and operations in the future. In
addition, any increase in vacancy rates in multi-dwelling units has historically
adversely impacted subscriber levels and is expected to do so in the future.
Subscriber levels also have historically demonstrated seasonal fluctuations,
particularly in markets that include major universities.

     WE HAVE SUBSTANTIAL CAPITAL REQUIREMENTS WHICH MAY REQUIRE US TO OBTAIN
ADDITIONAL FINANCING THAT MAY BE DIFFICULT TO OBTAIN.

     We expect that for some period of time our capital expenditures will
exceed, perhaps significantly, our net cash provided by operating activities.
This may require us to obtain additional financing. We may not be able to obtain
or to obtain on favorable terms the capital necessary to fund the substantial
capital expenditures described below that are required by our strategy and
business plan. A failure to obtain necessary capital or to obtain necessary
capital on favorable terms could have a material adverse effect on us and result
in the delay, change or abandonment of our development or expansion plans.

     Historically, AT&T Broadband Group's capital expenditures significantly
exceeded its net cash provided by operations. For the year ended December 31,
2001 and the nine months ended September 30, 2002, AT&T Broadband Group's
capital expenditures exceeded its net cash provided by operations by $3.5
billion and $1.5 billion, respectively. In addition, for the year ended December
31, 2001, Comcast Holdings' capital expenditures exceeded its net cash provided
by operating activities by $952 million.

     We anticipate that we will upgrade a significant portion of our broadband
systems over the coming years and make other capital investments, including with
respect to our advanced services. In 2003, we anticipate that the combined
Comcast Cable Communications Holdings and Comcast Cable cable systems will incur
capital expenditures of approximately $4.2 billion to $4.5 billion. We are
expected to incur substantial capital expenditures in the years subsequent to
2003. However, the actual amount of the funds required for capital expenditures
cannot be determined with precision at this time. Capital is expected to be used
to upgrade and rebuild network systems to expand bandwidth capacity and add
two-way capability so that it may offer advanced services. In addition, capital
expenditures are expected to be used to acquire equipment, such as set-top
boxes, cable modems and telephone equipment, and to pay for installation costs
for additional video and advanced services customers. There can be no assurance
that these amounts will be sufficient to accomplish the planned system upgrades,
equipment acquisitions and expansion.

                                        9


     SOME OF OUR SUBSIDIARIES MAY BE SUBJECT TO LONG-TERM EXCLUSIVE AGREEMENTS
THAT MAY LIMIT THEIR FUTURE OPERATING FLEXIBILITY AND MATERIALLY ADVERSELY
AFFECT OUR FINANCIAL RESULTS.

     Some of the entities formerly attributed to AT&T Broadband Group which are
now our subsidiaries may be subject to long-term agreements relating to
significant aspects of their operations, including long-term agreements for
video programming, audio programming, electronic program guides, billing and
other services. For example, Comcast Cable Holdings (formerly known as AT&T
Broadband, LLC), and AT&T Broadband Group's subsidiary, Satellite Services,
Inc., had entered into to an affiliation term sheet with Starz Encore Group LLC,
an affiliate of Liberty Media, which extended to 2022 and provided for fixed
price payments, subject to adjustment for various factors including inflation,
and purported to require Comcast Cable Communications Holdings to pay two-thirds
of Starz Encore Group's programming costs above levels designated in the term
sheet. Satellite Services, Inc. also had entered into a ten-year agreement with
TV Guide in January 1999 for interactive program guide services, which
designated TV Guide Interactive as the interactive programming guide for Comcast
Cable Communications Holdings' systems. Furthermore, a subsidiary of Comcast
Cable Communications Holdings had entered into an agreement that extended until
December 31, 2013 under which it purchased certain billing services from CSG
Systems, Inc. The price, terms and conditions of the Starz Encore term sheet,
the TV Guide agreement and the CSG agreement may not reflect current market
terms and if one or more of these arrangements were to continue to apply to
Comcast Cable Communications Holdings after completion of the AT&T Broadband
acquisition, they may materially adversely impact our financial performance.

     By letter dated May 29, 2001, AT&T Broadband Group disputed the
enforceability of the excess programming pass-through provisions of the Starz
Encore term sheet and questioned the validity of the term sheet as a whole. In
July 2001, Starz Encore Group filed a lawsuit in Colorado state court seeking
payment of alleged 2001 excess programming costs and a declaration that the term
sheet is a binding and enforceable contract. Since the lawsuit was filed, there
has been no significant activity in the case, except that AT&T Broadband Group
and Starz Encore Group agreed in 2001 to settle Starz Encore Group's claim for
the alleged 2001 excess programming costs. In December 2002, Starz Encore Group
filed a motion for leave to amend its complaint (discussed below), and in
January 2003, the parties participated in a court-ordered mediation session that
failed to resolve the action. Activity in the lawsuit is expected to resume
beginning January 31, 2003.

     On November 18, 2002, Comcast and Comcast Holdings filed suit against Starz
Encore Group in the United States District Court for the Eastern District of
Pennsylvania. Comcast and Comcast Holdings seek a declaratory judgment that,
pursuant to their rights under a March 17, 1999 contract with a predecessor of
Starz Encore Group, upon the completion of the AT&T Broadband acquisition that
contract now provides the terms under which Starz Encore Group programming is
acquired and transmitted by the Comcast Cable Communications Holdings' systems.

     In January 2003, Starz Encore Group filed a motion seeking dismissal of the
Pennsylvania lawsuit in favor of the lawsuit already filed by Starz Encore Group
against AT&T Broadband Group in Colorado. Comcast and Comcast Holdings intend to
oppose the motion.

     In December 2002, Starz Encore Group filed a motion for leave to amend its
complaint in its lawsuit against AT&T Broadband Group. The amended complaint
seeks to assert new claims against AT&T Broadband Group and, in addition, would
add Comcast and Comcast Holdings as defendants. The new claims in the amended
complaint relate to the lawsuit filed by Comcast and Comcast Holdings against
Starz Encore Group in Pennsylvania and the positions taken by AT&T Broadband
Group, Comcast and Comcast Holdings with respect to the terms under which Starz
Encore Group programming is acquired and transmitted by the Comcast Cable
Communications Holdings' systems.

     On March 13, 2002, AT&T Broadband Group informed CSG Systems, Inc. that
AT&T Broadband Group was considering the initiation of an arbitration against
CSG relating to a Master Subscriber Management System Agreement that the two
companies entered into in 1997. Pursuant to the Master Agreement, CSG provides
billing support to AT&T Broadband Group. On May 10, 2002, AT&T Broadband Group
filed a demand for arbitration against CSG before the American Arbitration
Association. On May 31,
                                        10


2002, CSG answered AT&T Broadband Group's arbitration demand and asserted
various counterclaims. On June 21, 2002, CSG filed a lawsuit against Comcast
Holdings in federal court located in Denver, Colorado asserting claims related
to the Master Agreement and the pending arbitration. On November 4, 2002, CSG
withdrew its complaint against Comcast Holdings without prejudice. On November
15, 2002, Comcast, Comcast Holdings, and Comcast Cable initiated a lawsuit
against CSG in federal court located in Philadelphia, Pennsylvania. Comcast,
Comcast Holdings and Comcast Cable assert that systems owned by Comcast Holdings
are not required to use CSG as a billing service or customer care provider
pursuant to the Master Agreement, and that systems owned by Comcast Cable
Communications Holdings may be added to a billing service agreement between
Comcast Cable and CSG. CSG has moved to dismiss or stay the complaint. In the
event that either the arbitration or this litigation or the settlement thereof
results in the termination of the Master Agreement, Comcast Cable Communications
Holdings may incur significant costs in connection with its replacement of these
customer care and billing services and may experience temporary disruptions to
its operations.

     WE ARE SUBJECT TO REGULATION BY FEDERAL, STATE AND LOCAL GOVERNMENTS WHICH
MAY IMPOSE COSTS AND RESTRICTIONS.

     The federal, state and local governments extensively regulate the cable
communications industry. We expect that court actions and regulatory proceedings
will refine the rights and obligations of various parties, including the
government, under the Communications Act of 1934, as amended. The results of
these judicial and administrative proceedings may materially affect our business
operations. Local authorities grant us franchises that permit us to operate our
cable systems. We will have to renew or renegotiate these franchises from time
to time. Local franchising authorities often demand concessions or other
commitments as a condition to renewal or transfer, which concessions or other
commitments could be costly to obtain.

     WE WILL BE SUBJECT TO ADDITIONAL REGULATORY BURDENS IN CONNECTION WITH THE
PROVISION OF TELECOMMUNICATIONS SERVICES, WHICH COULD CAUSE US TO INCUR
ADDITIONAL COSTS.

     We will be subject to risks associated with the regulation of our
telecommunications services by the Federal Communications Commission, or FCC,
and state public utilities commissions, or PUCs. Telecommunications companies,
including companies that have the ability to offer telephone services over the
Internet, generally are subject to significant regulation. This regulation could
materially adversely affect our business operations.

     WE MAY FACE INCREASED COMPETITION BECAUSE OF TECHNOLOGICAL ADVANCES AND NEW
REGULATORY REQUIREMENTS, WHICH COULD ADVERSELY AFFECT OUR FUTURE RESULTS OF
OPERATIONS.

     Numerous companies, including telephone companies, have introduced Digital
Subscriber Line technology, known as DSL, which provides Internet access to
subscribers at data transmission speeds greater than that of modems over
conventional telephone lines. We expect other advances in communications
technology, as well as changes in the marketplace, to occur in the future. Other
new technologies and services may develop and may compete with services that
cable communications systems offer. The success of these ongoing and future
developments could have a negative impact on our business operations.

     In addition, over the past several years, a number of companies, including
telephone companies and ISPs, have asked local, state, and federal governmental
authorities to mandate that cable companies provide capacity on their broadband
infrastructure so that these and others may deliver high speed cable Internet
directly to customers over these cable facilities. Some cable operators have
initiated litigation challenging municipal efforts to unilaterally impose
so-called "open access" requirements. The few court decisions dealing with this
issue have been inconsistent. In connection with their review of the AOL-Time
Warner merger, the FCC and the Federal Trade Commission imposed "open access,"
technical performance, and other requirements related to the merged company's
Internet and Instant Messaging platforms. No similar requirements resulted from
the Justice Department and FCC's review of the AT&T Broadband acquisition.
Although the FCC has issued a declaratory ruling that cable modem service, as it
is currently offered, is properly classified as an interstate information
service that is not subject to common carrier regulation, the FCC is still
considering whether to impose "open access" requirements on these services,
whether certain

                                        11


other regulatory requirements do or should apply to cable modem service, and
whether and to what extent this service may be subject to local franchise
authorities' regulatory requirements or fees. Some local franchise authorities
have initiated litigation to collect fees they claim are owed on the basis of
cable modem service revenues, and at least one franchise authority has sought to
regulate the characteristics and quality of this service. The FCC has also
initiated a proceeding to consider requests that it impose nondiscrimination
obligations on cable operators to facilitate third-parties' provision of
interactive television services.

     A number of cable operators have reached agreements to provide unaffiliated
ISPs access to their cable systems in the absence of regulatory requirements.
Comcast Holdings reached an "access" agreement with United Online and Comcast
Cable Communications Holdings reached an "access" agreement with each of
Earthlink, Internet Central, Connected Data Systems, Galaxy Internet Services
and Connect Plus International. In connection with Comcast Holdings' and AT&T's
agreement with AOL Time Warner providing for the restructuring of Time Warner
Entertainment Company L.P., or TWE, Comcast Holdings and Comcast Cable
Communications will enter into a three-year non-exclusive access agreement with
AOL Time Warner. Under the terms of the exchange agreement that Comcast Holdings
and AT&T have executed with Microsoft, now that the AT&T Broadband acquisition
has been consummated, we will be required, with respect to each such agreement
with another ISP, to offer Microsoft an access agreement on terms no less
favorable than those provided to the other ISP with respect to the specific
cable systems covered under the agreement with the other ISP. Notwithstanding
the foregoing, there can be no assurance that regulatory authorities will not
impose "open access" or similar requirements on us as part of an industry-wide
requirement. Such requirements could have a negative impact on our business
operations.

     WE, THROUGH COMCAST CABLE COMMUNICATIONS HOLDINGS, HAVE SUBSTANTIAL
ECONOMIC INTERESTS IN JOINT VENTURES IN WHICH WE HAVE LIMITED MANAGEMENT RIGHTS.

     Comcast Cable Communications Holdings is a partner in several large joint
ventures, such as TWE, Texas Cable Partners and Kansas City Cable Partners, in
which it has a substantial economic interest but does not have substantial
control with regard to management policies or the selection of management. These
joint ventures may be managed in a manner contrary to our best interests, and
the value of our investment in these joint ventures, through Comcast Cable
Communications Holdings, may be affected by management policies that are
determined without our input or over our objections. Comcast Cable
Communications Holdings has cable partnerships with each of AOL Time Warner,
Insight Communications, Adelphia Communications, Midcontinent and US Cable.
Materially adverse financial or other developments with respect to a partner
could adversely impact the applicable partnership.

     On June 25, 2002, three cable partnerships between subsidiaries of AT&T and
subsidiaries of Adelphia Communications Corporation commenced bankruptcy
proceedings by the filing of Chapter 11 petitions in the Bankruptcy Court for
the Southern District of New York at about the same time that other Adelphia
entities filed for bankruptcy. These partnerships are: Century-TCI California
Communications, L.P. (in which Comcast Cable Communications Holdings holds a 25%
interest through a wholly-owned subsidiary and which as of December 31, 2001 had
an aggregate of approximately 775,000 subscribers in the greater Los Angeles,
California area), Parnassos Communications, L.P. (in which Comcast Cable
Communications Holdings holds a 33.33% interest through a wholly-owned
subsidiary) and Western NY Cablevision, L.P. (in which Comcast Cable
Communications Holdings holds a 33.33% interest through a wholly-owned
subsidiary and which as of December 31, 2001 had, together with Parnassos
Communications, L.P., an aggregate of approximately 470,000 subscribers in
Buffalo, New York and the surrounding areas). We cannot predict what the outcome
of these proceedings will be on any of the partnerships and the proceedings may
have a material adverse impact on the partnerships. AT&T Broadband Group
recorded an impairment charge through net losses related to equity investments
of $143 million, net of taxes of $90 million, in connection with the bankruptcy
proceedings of the Adelphia partnerships.

     WE, THROUGH COMCAST HOLDINGS AND COMCAST CABLE COMMUNICATIONS HOLDINGS,
FACE RISKS ARISING FROM THEIR AND AT&T'S RELATIONSHIP WITH AT HOME CORPORATION.

     Through a subsidiary, AT&T owns approximately 23% of the outstanding common
stock and 74% of the voting power of the outstanding common stock of At Home
Corporation, which filed for bankruptcy protection
                                        12


on September 28, 2001. Until October 1, 2001, AT&T appointed a majority of At
Home's directors and it now appoints none. Since September 28, 2001, some
creditors of At Home have threatened to commence litigation against AT&T
relating to the conduct of AT&T or its designees on the At Home Board in
connection with At Home's declaration of bankruptcy and At Home's subsequent
aborted efforts to dispose of some of its businesses or assets in a bankruptcy
court-supervised auction, as well as in connection with other aspects of AT&T's
relationship with At Home. On May 1, 2002, At Home filed a proposed plan of
liquidation pursuant to Chapter 11 of the U.S. Bankruptcy Code, which, as
modified on June 18, 2002, among other things, provides that all claims and
causes of action of the bankrupt estate of At Home against AT&T and other
shareholders will be transferred to a liquidating trust owned ratably by the
bondholders of At Home and funded with at least $12 million, and as much as $17
million, to finance the litigation of those claims. The plan was approved by the
bankruptcy court on August 15, 2002 and became effective on or about October 1,
2002. On November 7, 2002, a complaint was filed by the bondholders' liquidating
trust against AT&T and certain of its senior officers in California state court
alleging various breaches of fiduciary duties, misappropriation of trade secrets
and other causes of action in connection with the transactions in March 2000
described below, and prior and subsequent alleged conduct on the part of the
defendants. On January 10, 2003, the defendants moved to stay or dismiss the
complaint on the ground that California is an inconvenient venue and that the
action should have been brought in the Southern District of New York, where the
prior filed shareholder suit described below is pending. Any liabilities
resulting from this lawsuit would be shared equally between AT&T and Comcast
Cable Communications Holdings.

     On November 15, 2002, the bondholders' liquidating trust filed a separate
action against AT&T in the District Court for the Northern District of
California, alleging that AT&T infringes an At Home patent by using its
broadband distribution and high-speed Internet backbone networks and equipment.
On January 8, 2003, AT&T moved to transfer this action to the Southern District
of New York as being a more convenient venue. Due to the vague allegations in
the complaint, it is not clear whether any liability resulting from this lawsuit
would be shared between AT&T and Comcast Cable Communications Holdings and, if
so, in what proportions.

     In addition, purported class action lawsuits have been filed in California
state court on behalf of At Home shareholders against AT&T, At Home, Comcast
Holdings and former directors of At Home. The lawsuits claim that the defendants
breached fiduciary obligations of care, candor and loyalty in connection with a
transaction announced in March 2000 in which, among other things, AT&T, Cox
Communications Inc. and Comcast Holdings agreed to extend existing distribution
agreements, the At Home Board was reorganized, and AT&T agreed to give Cox and
Comcast Holdings rights to sell their At Home shares to AT&T. These actions have
been consolidated by the court. At the request of At Home's bondholders, on
September 10, 2002, the bankruptcy court ruled that the claims asserted in these
actions belong to At Home's bankruptcy estate, not its shareholders, that the
actions must be dismissed, and that the claims in the actions are to be
prosecuted by the At Home bondholders' liquidating trust under the confirmed
Chapter 11 plan. The plaintiffs have appealed this order, and the appeal is
pending. The liability for these lawsuits would be shared equally between AT&T
and Comcast Cable Communications Holdings.

     On September 23, 2002, the Official Committee of Unsecured Bondholders of
At Home filed suit in the United States District Court for the District of
Delaware against Comcast Holdings, Cox, Brian L. Roberts in his capacity as a
director of At Home, and other corporate and individual defendants. The
complaint seeks alleged "short-swing" profits under Section 16(b) of the
Securities Exchange Act of 1934 in connection with At Home put options Comcast
Holdings and Cox entered into with AT&T. The complaint alleges a total of at
least $600 million in damages in the aggregate from Comcast Holdings and Cox in
connection with this claim. The complaint also seeks damages in an unspecified
amount for alleged breaches of fiduciary duty by the defendants in connection
with transactions entered into among AT&T, At Home, Comcast Holdings and Cox. On
November 12, 2002, the defendants moved to dismiss the complaint or,
alternatively, to transfer the action to the Southern District of New York, on
the grounds that Delaware is an improper and inconvenient venue. We believe this
suit is without merit and intend to vigorously defend ourselves in the action.

     In March 2002, three purported class actions were filed in the United
States District Court for the Southern District of New York against, among
others, AT&T and certain of its senior officers alleging
                                        13


violations of the federal securities laws in connection with disclosures made by
At Home in the period from March 28, 2000 through August 28, 2001. These actions
have been consolidated. On November 8, 2002, a consolidated class action
complaint was filed in this action. The consolidated class action complaint also
names as defendants Comcast Cable Communications, Inc. and Brian L. Roberts, in
his capacity as a director of At Home. In addition to any direct liability from
the claims against Comcast Cable Communications, Inc., any liabilities resulting
from the claims against AT&T in this lawsuit would be shared equally between
AT&T and Comcast Cable Communications Holdings.

     OUR INDENTURES DO NOT RESTRICT OUR ABILITY TO INCUR ADDITIONAL
INDEBTEDNESS, WHICH COULD MAKE OUR DEBT SECURITIES MORE RISKY IN THE FUTURE.

     As of September 30, 2002, our consolidated indebtedness on a pro forma
basis to reflect the closing of the AT&T Broadband acquisition, and our and
Comcast Cable Communications Holdings' borrowings under the New Credit Facility
on the closing date, and the issuance and sale in January 2003 of approximately
$600 million of aggregate principal amount of our 5.85% Notes Due 2010 and $900
million aggregate principal amount of our 6.50% Notes Due 2015 to repay
short-term indebtedness incurred in connection with the closing of the AT&T
Broadband acquisition, was approximately $32.5 billion, of which $30.3 billion
was issued by our subsidiaries. As of September 30, 2002, our pro forma
consolidated stockholders' equity was approximately $38.5 billion. The
indentures that govern the terms of our debt do not restrict our ability or our
subsidiaries' ability to incur additional indebtedness. The degree to which we
incur additional debt could have important consequences to holders of the
securities, including:

     - limiting our ability to obtain any necessary financing in the future for
       working capital, capital expenditures, debt service requirements or other
       purposes;

     - requiring us to dedicate a substantial portion of our cash flows from
       operations to the payment of indebtedness and not for other purposes,
       such as working capital and capital expenditures;

     - limiting our flexibility to plan for, or react to, changes in our
       businesses;

     - making us more indebted than some of our competitors, which may place us
       at a competitive disadvantage; and

     - making us more vulnerable to a downturn in our businesses.

                                        14


               SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

     Our businesses may be affected by, among other things:

     - changes in laws and regulations;

     - changes in the competitive environment;

     - changes in technology;

     - industry consolidation and mergers;

     - franchise-related matters;

     - market conditions that may adversely affect the availability of debt and
       equity financing for working capital, capital expenditures or other
       purposes;

     - demand for the programming content we distribute or the willingness of
       other video program providers to carry our content; and

     - general economic conditions.

     In this prospectus and in the documents we incorporate by reference, we
state our expectations of future events and 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 under "Risk Factors" above. Those
factors may cause our actual results to differ materially from any of our
forward-looking statements.

                                        15


                      RATIOS OF EARNINGS TO FIXED CHARGES



                                            FOR THE NINE        FOR THE YEARS ENDED DECEMBER 31,
                                            MONTHS ENDED      -------------------------------------
                                         SEPTEMBER 30, 2002   2001    2000    1999    1998    1997
                                         ------------------   -----   -----   -----   -----   -----
                                                                            
Comcast(a).............................        1.03x          2.20x   5.93x   3.30x   5.37x   1.21x
Comcast Cable(b).......................        2.35x            (c)   1.76x     (c)     (c)     (c)
Comcast Cable Communications
  Holdings(d)..........................           (e)           (e)     (e)     (e)      --      --
Comcast Cable Holdings(f)..............           (g)           (g)     (g)     (g)      --      --
Comcast MO Group(f)....................        2.53x          4.96x     (h)      --      --      --
Continental(i).........................           (j)           (j)     (j)      --      --      --


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

(a) We became the parent of Comcast Holdings and Comcast Cable Communications
    Holdings on November 18, 2002 in connection with the consummation of the
    merger of Comcast Holdings and Comcast Cable Communications Holdings with
    our subsidiaries. Because Comcast Holdings is our predecessor, our
    historical ratios are the same as Comcast Holdings' historical ratios. For
    purposes of our ratio of earnings to fixed charges, earnings consist of
    income (loss) from continuing operations before income taxes, cumulative
    effect of accounting changes, minority interest, equity in net (income)
    losses of affiliates and fixed charges. Fixed charges consist of interest
    expense and capitalized interest.

(b) For purposes of Comcast Cable's ratio of earnings to fixed charges, earnings
    consist of income (loss) from continuing operations before income taxes,
    cumulative effect of accounting changes, minority interest, equity in net
    (income) losses of affiliates and fixed charges. Fixed charges consist of
    interest expense and interest expense on notes payable to affiliates. As
    described in Note 2 to Comcast Cable's unaudited condensed consolidated
    financial statements for the quarter ended September 30, 2002, which are
    incorporated herein by reference, Comcast Cable adopted the provisions of
    SFAS No. 145 on April 1, 2002. In connection with the adoption of SFAS No.
    145, amounts previously reported net of taxes as extraordinary items have
    been reclassified to interest expense and income taxes. The table above
    gives effect to reclassifications of interest expense of $10.9 million, $9.5
    million, $0.2 million and $25.7 million for the years ended December 31,
    2000, 1999, 1998 and 1997, respectively.

    In addition, as described in Note 2 to Comcast Cable's unaudited condensed
    consolidated financial statements for the quarter ended September 30, 2002,
    which are incorporated herein by reference, Comcast Cable adopted EITF 01-14
    effective January 1, 2002. Upon adoption, Comcast Cable reclassified
    franchise fees collected from cable subscribers from a reduction of selling,
    general and administrative expenses to a component of service revenues in
    its consolidated statement of operations. The impact of adopting EITF 01-14
    was to increase service revenues and selling, general and administrative
    expenses by $189.4 million, $149.9 million, $103.4 million, $94.7 million
    and $72.8 million for the years ended December 31, 2001, 2000, 1999, 1998
    and 1997, respectively. This reclassification had no impact on Comcast
    Cable's reported operating income (loss) or financial condition, or on its
    ratios of earnings to fixed charges.

(c) For the years ended December 31, 2001, 1999, 1998 and 1997, Comcast Cable's
    earnings, as defined above, were inadequate to cover fixed charges by $390.0
    million, $408.7 million, $149.8 million and $202.4 million, respectively.

(d) From its date of inception on December 14, 2001 through September 30, 2002,
    Comcast Cable Communications Holdings had no operations. On November 18,
    2002, AT&T contributed its broadband communications business, referred to as
    the AT&T Broadband Group in this prospectus, to Comcast Cable Communications
    Holdings. Because AT&T Broadband Group is the predecessor of Comcast Cable
    Communications Holdings, Comcast Cable Communications Holdings' historical
    ratios are the same as AT&T Broadband Group's historical ratios. For the
    purpose of calculating the ratio of earnings to fixed charges, earnings is
    calculated by adding fixed charges excluding capitalized interest to income
    from continuing operations before income taxes, and by adding distributions
    of less-than-fifty-percent-owned affiliates. By fixed charges we mean total
    interest, including capitalized interest, dividend

                                        16


    requirements on preferred stock and interest on trust preferred securities
    and a portion of rentals, which we believe is representative of the interest
    factor of our rental expense, as applicable.

(e) Comcast Cable Communications Holdings' loss for the nine months ended
    September 30, 2002, the years ended December 31, 2001 and 2000, and the ten
    month period ended December 31, 1999 was inadequate to cover fixed charges,
    dividend requirements on subsidiary preferred stock and interest on trust
    preferred securities in the amount of $19.2 billion, $9.2 billion, $10.4
    billion and $2.0 billion, respectively.

(f) For the purpose of Comcast Cable Holdings' and Comcast MO Group's ratio of
    earnings to fixed charges, earnings is calculated by adding fixed charges
    excluding capitalized interest to income from continuing operations before
    income taxes, and by adding distributions of less-than-fifty-percent-owned
    affiliates. Fixed charges consist of total interest, including capitalized
    interest, dividend requirements on preferred stock and interest on trust
    preferred securities and a portion of rentals, which Comcast Cable Holdings
    and Comcast MO Group believe is representative of the interest factor of
    their rental expense, as applicable.

(g) Comcast Cable Holdings' loss for the nine months ended September 30, 2002,
    the years ended December 31, 2001 and 2000, and the ten month period ended
    December 31, 1999 was inadequate to cover fixed charges in the amount of
    $1.1 billion, $1.5 billion, $1.9 billion and $1.3 billion, respectively.

(h) Comcast MO Group's loss for the period ended December 31, 2000 was
    inadequate to cover fixed charges in the amount of $0.4 billion.

(i) For purposes of calculating Continental's ratio of earnings to fixed
    charges, earnings consist of income (loss) from continuing operations before
    income tax and cumulative effect of accounting change and fixed charges.
    Fixed charges consist of interest expense and capitalized interest.

(j) For the nine months ended September 30, 2002, the year ended December 31,
    2001 and the period ended December 31, 2000, Continental's earnings, as
    defined above, were inadequate to cover fixed charges by $4.1 billion, $1.0
    billion and $0.4 billion, respectively.

                                        17


                     UNAUDITED PRO FORMA COMBINED CONDENSED
                  FINANCIAL STATEMENTS OF COMCAST CORPORATION

     The following Unaudited Pro Forma Combined Condensed Balance Sheet of
Comcast as of September 30, 2002 and the Unaudited Pro Forma Combined Condensed
Statements of Operations of Comcast for the nine months ended September 30, 2002
and the year ended December 31, 2001 give effect to the AT&T Broadband
acquisition. The pro forma financial statements account for the AT&T Broadband
acquisition under the purchase method of accounting.

     The Unaudited Pro Forma Combined Condensed Balance Sheet assumes the AT&T
Broadband acquisition occurred on September 30, 2002. The Unaudited Pro Forma
Combined Condensed Statements of Operations assume the AT&T Broadband
acquisition occurred on January 1, 2001. The unaudited pro forma financial data
is based on the historical consolidated financial statements of Comcast Holdings
and the historical combined financial statements of AT&T Broadband Group under
the assumptions and adjustments set forth in the accompanying explanatory notes.

     The AT&T Broadband acquisition was consummated on November 18, 2002 in
several steps. First, AT&T transferred to AT&T Broadband Corp. ("Broadband")
substantially all the assets, liabilities and businesses represented by AT&T
Broadband Group, which was the integrated broadband business of AT&T. Second,
AT&T spun off Broadband to its shareholders. Third, Comcast Holdings and
Broadband each merged with a different, wholly-owned subsidiary of Comcast, and
Comcast Holdings and AT&T shareholders received Comcast shares.

     The AT&T Broadband acquisition has been accounted for as an acquisition by
Comcast Holdings of AT&T Broadband Group. See Note 5 to the consolidated
financial statements of Comcast Holdings for the year ended December 31, 2001
incorporated by reference in this prospectus. As Comcast Holdings is considered
the accounting acquiror, the historical basis of Comcast Holdings' assets and
liabilities were not affected by the AT&T Broadband acquisition. For purposes of
developing the Unaudited Pro Forma Combined Condensed Balance Sheet as of
September 30, 2002, AT&T Broadband Group's assets, including identifiable
intangible assets, and liabilities have been recorded at their estimated fair
values and the excess purchase price has been assigned to goodwill. No
adjustment has been made to AT&T Broadband Group's franchise rights. The fair
values assigned in these pro forma financial statements are preliminary and
represent management's best estimate of current fair value which are subject to
revision. Management currently knows of no events or circumstances other than
those disclosed in these pro forma notes that would require a material change to
the preliminary purchase price allocation. However, a final determination of
required purchase accounting adjustments will be made upon the completion of a
study to be undertaken by Comcast in conjunction with independent appraisers to
determine the fair value of certain of AT&T Broadband Group's assets, including
identifiable intangible assets, and liabilities. The actual financial position
and results of operations will differ, perhaps significantly, from the pro forma
amounts reflected herein due to a variety of factors, including access to
additional information, changes in value not currently identified and changes in
operating results between the dates of the pro forma financial data and the date
of the AT&T Broadband acquisition. See Note (b) to Unaudited Pro Forma Combined
Condensed Balance Sheet.

     Upon closing of the AT&T Broadband acquisition, Comcast Holdings'
shareholders received shares of Comcast Class A common stock, Comcast Class B
common stock and Comcast Class A Special common stock in exchange for shares of
Comcast Holdings Class A common stock, Comcast Holdings Class B common stock and
Comcast Holdings Class A Special common stock, respectively, based on an
exchange ratio of 1 to 1. Comcast issued stock options to purchase shares of
Comcast Class A Special common stock in exchange for all outstanding stock
options of Comcast Holdings, based on an exchange ratio of 1 to 1.

     The consideration to complete the AT&T Broadband acquisition consisted of
shares of Comcast common stock, assumed debt of AT&T Broadband Group, the
intercompany indebtedness Broadband paid AT&T upon closing and Comcast Holdings'
transaction costs. If the closing date of the AT&T Broadband acquisition were as
of September 30, 2002, and giving effect to the exchange offer described below,
the estimated aggregate consideration to complete the AT&T Broadband acquisition
would have been $48,067 million, consisting of $25,551 million of Comcast common
stock based upon a per share price of $18.80, $22,091
                                        18


million of assumed debt at estimated fair value, and $425 million of Comcast
Holdings' transaction costs directly related to the AT&T Broadband acquisition.

     The consideration in the form of Comcast common stock included the fair
value of the issuance of approximately 1,233 million shares of Comcast Class A
common stock to AT&T shareholders in exchange for all of AT&T's interests in the
AT&T Broadband Group, the fair value of the issuance of 115 million shares of
Comcast common stock to Microsoft Corporation ("Microsoft") in exchange for
Broadband shares that Microsoft received immediately prior to the completion of
the AT&T Broadband acquisition for settlement of its $5 billion aggregate
principal amount in quarterly income preferred securities (QUIPS), and the fair
value of Comcast stock options and stock appreciation rights issued in exchange
for Broadband stock options and stock appreciation rights.

     Subsequent to the original merger agreement, economic and business factors
led AT&T and Comcast Holdings to agree to change the form of consideration to be
paid in the AT&T Broadband acquisition. On August 12, 2002, AT&T, among others,
filed a registration statement with the Securities and Exchange Commission
("SEC") for a proposed exchange offer relating to approximately $11.8 billion
aggregate principal amount of AT&T's existing debt securities. Modification of
the original merger agreement to provide for the assumption of a portion of
AT&T's debt securities by Broadband and the related reduction in the
intercompany indebtedness represented a substantive change in the non-equity, or
"other" consideration being paid in the AT&T Broadband acquisition resulting in
a new measurement date for determining the value of the Comcast Holdings common
stock used to value the Comcast securities issued in the AT&T Broadband
acquisition. The new measurement date was established as of the date of the
substantive modification of the original merger agreement.

     The consideration in the form of assumed debt included the short-term debt
due to AT&T, which was paid at closing, of $7,823 million, as well as $14,268
million of long-term debt, including current portion, of AT&T Broadband Group.
As a result of the successful completion of the exchange offer on November 14,
2002, upon completion of the AT&T Broadband acquisition $3,505 million of AT&T's
debt securities ceased being AT&T obligations and became Broadband obligations
(New Broadband Notes) guaranteed by Comcast and a number of its cable
subsidiaries. The AT&T debt securities that became Broadband obligations reduced
the intercompany indebtedness Broadband was required to pay AT&T by the
aggregate principal amount of New Broadband Notes issued.

     The unaudited pro forma financial statements reflect that a substantive
modification of the original merger agreement occurred resulting in a new
measurement date for accounting purposes. The unaudited pro forma financial
statements reflect a measurement date of August 12, 2002, the date the filing of
the registration statement with the SEC related to the exchange offer was
announced. Accordingly, the fair value of the shares issued for the AT&T
Broadband Group was based on a price per share of $18.80 which reflects the
weighted average market price of Comcast Holdings common stock during the period
beginning two days before and ending two days after the new measurement date.

     Subsequent to the adoption of SFAS 142 on January 1, 2002, goodwill and
franchise rights are no longer amortized. An increase or decrease in goodwill
and/or franchise rights as a result of a change in the allocation of fair value
through the appraisal process would not affect Comcast's future results of
operations other than in periods in which Comcast may recognize an impairment
charge. A change in the recorded value of these intangible assets could increase
or decrease the likelihood that Comcast will recognize an impairment charge
related to these intangible assets at some time in the future.

     Comcast intends to review the synergies of the combined business, which may
result in a plan to realign or reorganize certain of AT&T Broadband Group's
existing operations. The costs of implementing such a plan, if it were to occur,
have not been reflected in the accompanying pro forma financial statements. The
impact of a potential realignment, assuming such a plan were in place at the
consummation date of the AT&T Broadband acquisition, could increase or decrease
the amount of goodwill and intangible assets recognized by Comcast in accordance
with Emerging Issues Task Force No. 95-3, "Recognition of Liabilities in
Connection with a Purchase Business Combination." The Unaudited Pro Forma
Combined Condensed Statements of Operations
                                        19


exclude any benefits that may result from synergies that may be derived, or the
elimination of duplicative efforts.

     Among the provisions of Statement of Financial Accounting Standards No.
141, "Business Combinations," new criteria have been established for determining
whether intangible assets should be recognized separately from goodwill.
Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets," provides, among other guidelines, that goodwill and
intangible assets with indefinite lives will not be amortized, but rather will
be tested for impairment on at least an annual basis. Management believes that
cable franchise rights have indefinite lives based upon an analysis utilizing
the criteria in paragraph 11 of SFAS No. 142. The pro forma adjustments to the
Unaudited Pro Forma Combined Condensed Statement of Operations for the year
ended December 31, 2001 reflect the elimination of AT&T Broadband Group's
amortization expense related to goodwill and cable franchise rights since this
acquisition was accounted for under the provisions of SFAS No. 142.

     Comcast Holdings incurred goodwill and cable and sports franchise rights
amortization expense of approximately $2,002 million for the year ended December
31, 2001. The historical consolidated financial statements of Comcast Holdings
included in the Unaudited Pro Forma Combined Condensed Statement of Operations
for the year ended December 31, 2001 include the amortization expense related to
Comcast Holdings' goodwill and cable and sports franchise rights, which has not
been eliminated in the pro forma adjustments. Effective January 1, 2002, Comcast
Holdings, in accordance with the provisions of SFAS No. 142, no longer amortizes
goodwill and cable and sports franchise rights.

     Management believes that the assumptions used provide a reasonable basis on
which to present the unaudited pro forma financial data. Both Comcast Holdings
and AT&T Broadband Group have completed other acquisitions and dispositions that
are not significant, individually or in the aggregate, and, accordingly, have
not been included in the accompanying unaudited pro forma financial data. The
unaudited pro forma financial data may not be indicative of the financial
position or results that would have occurred if the AT&T Broadband acquisition
had been in effect on the dates indicated or which may be obtained in the
future.

     The unaudited pro forma financial data should be read in conjunction with
the historical consolidated financial statements and accompanying notes thereto
for Comcast Holdings, and the historical combined financial statements and
accompanying notes thereto for AT&T Broadband Group incorporated by reference in
this prospectus.

                                        20


                              COMCAST CORPORATION

              UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET
                            AS OF SEPTEMBER 30, 2002



                                           HISTORICAL     HISTORICAL
                                             COMCAST         AT&T        PRO FORMA       PRO FORMA
                                           HOLDINGS(A)   BROADBAND(A)   ADJUSTMENTS       COMCAST
                                           -----------   ------------   -----------      ----------
                                                            (AMOUNTS IN MILLIONS)
                                                                             
ASSETS
Current Assets
  Cash and cash equivalents..............   $   569.8     $             $                $    569.8
  Investments............................       905.9         459.0                         1,364.9
  Accounts receivable, net...............       932.8         624.0                         1,556.8
  Inventories, net.......................       482.7                                         482.7
  Deferred income taxes..................       132.9                                         132.9
  Other current assets...................       171.5         999.0                         1,170.5
                                            ---------     ---------                      ----------
     Total current assets................     3,195.6       2,082.0                         5,277.6
                                            ---------     ---------     ----------       ----------
INVESTMENTS..............................       585.6      17,321.0         (986.5)(d)     16,920.1
                                            ---------     ---------     ----------       ----------
PROPERTY AND EQUIPMENT, NET..............     7,035.6      15,263.0                        22,298.6
                                            ---------     ---------     ----------       ----------
GOODWILL.................................     6,446.3      15,162.0       (7,699.7)(b1)    13,908.6
FRANCHISE RIGHTS.........................    16,601.5      29,084.0                        45,685.5
OTHER INTANGIBLE ASSETS, NET.............     1,414.6       1,416.0                         2,830.6
                                                                              70.0(b2)
OTHER NON-CURRENT ASSETS, NET............       498.1       2,093.0          (94.5)(e)      2,566.6
                                            ---------     ---------     ----------       ----------
                                            $35,777.3     $82,421.0     $ (8,710.7)      $109,487.6
                                            =========     =========     ==========       ==========


       See Notes to Unaudited Pro Forma Combined Condensed Balance Sheet
                                        21


                              COMCAST CORPORATION

      UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET -- (CONTINUED)
                            AS OF SEPTEMBER 30, 2002



                                           HISTORICAL     HISTORICAL
                                             COMCAST         AT&T        PRO FORMA       PRO FORMA
                                           HOLDINGS(A)   BROADBAND(A)   ADJUSTMENTS       COMCAST
                                           -----------   ------------   -----------      ----------
                                                            (AMOUNTS IN MILLIONS)
                                                                             
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
  Accounts payable.......................   $   806.1     $   775.0     $                $  1,581.1
  Accrued expenses and other current
     liabilities.........................     1,805.8       1,920.0        1,434.0(b3)      5,159.8
  Deferred income taxes..................        69.7         487.0                           556.7
  Short-term debt........................                   7,823.0       (3,823.0)(c)      4,000.0
  Current portion of long-term debt......       113.9       2,329.0                         2,442.9
                                            ---------     ---------     ----------       ----------
     Total current liabilities...........     2,795.5      13,334.0       (2,389.0)        13,740.5
                                            ---------     ---------     ----------       ----------
                                                                             425.0(b4)
                                                                            (761.8)(b5)
                                                                         3,823.0(c)
LONG-TERM DEBT, LESS CURRENT PORTION.....     9,927.9      12,701.0          (94.5)(e)     26,020.6
                                            ---------     ---------     ----------       ----------
DEFERRED INCOME TAXES....................     6,665.0      20,219.0           43.2(b6)     26,927.2
                                            ---------     ---------     ----------       ----------
                                                                            (179.0)(b7)
OTHER NON-CURRENT LIABILITIES............     1,419.9         811.0           (0.1)(b8)     2,051.8
MINORITY INTEREST........................     1,027.4       1,214.0                         2,241.4
Company-Obligated Convertible Quarterly
  Income Preferred Securities of
  Subsidiary Trust Holding Solely
  Subordinated Debt Securities of AT&T...                   4,728.0       (4,728.0)(b9)
                                            ---------     ---------     ----------       ----------
STOCKHOLDERS' EQUITY
                                                                           1,348.0(b10)
  Common stock...........................       946.9                        (47.3)(d)      2,247.6
                                                                            (939.2)(d)
  Additional capital.....................    11,800.8                     24,203.0(b10)    35,064.6
  Retained earnings......................     1,391.6                                       1,391.6
  Accumulated other comprehensive loss...      (197.7)                                       (197.7)
  Combined attributed net assets.........                  29,414.0      (29,414.0)(b11)
                                            ---------     ---------     ----------       ----------
     Total stockholders' equity..........    13,941.6      29,414.0       (4,849.5)        38,506.1
                                            ---------     ---------     ----------       ----------
                                            $35,777.3     $82,421.0     $ (8,710.7)      $109,487.6
                                            =========     =========     ==========       ==========


       See Notes to Unaudited Pro Forma Combined Condensed Balance Sheet
                                        22


                              COMCAST CORPORATION

         NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET
                  (AMOUNTS IN MILLIONS, EXCEPT PER SHARE DATA)

(a) These columns reflect the historical balance sheets of the respective
    companies. Certain reclassifications have been made to the combined
    historical financial statements of AT&T Broadband Group to conform to the
    presentation expected to be used by Comcast.

(b) This entry reflects the preliminary allocation of the purchase price to
    identifiable net assets acquired and the excess purchase price to goodwill.



                                                               COMMON    ADDITIONAL
                                                               STOCK      CAPITAL       TOTAL
                                                              --------   ----------   ----------
                                                                             
CALCULATION OF CONSIDERATION
        Issuance of common stock to AT&T shareholders
        (1,233.0 million shares X $18.80)...................  $1.233.0   $21,947.4    $ 23,180.4
        Issuance of common stock to Microsoft Corporation
        (115.0 million shares X $18.80).....................     115.0     2,047.0       2,162.0
        Fair value of Comcast stock options resulting from
        the conversion of AT&T Broadband Group stock options
        in the merger based on Black-Scholes option pricing
        model...............................................                 208.6         208.6
                                                              --------   ---------    ----------
(b10)  Comcast common stock equity consideration............   1,348.0    24,203.0      25,551.0
(b4)   Transaction costs (assumed to be funded with
       long-term debt)......................................                               425.0
                                                                                      ----------
             Total..........................................                          $ 25,976.0
                                                                                      ==========
PRELIMINARY ESTIMATE OF FAIR VALUE OF IDENTIFIABLE NET
  ASSETS ACQUIRED
(b11)  Book value of AT&T Broadband Group...................                          $ 29,414.0
        Elimination of AT&T Broadband Group goodwill........                           (15,162.0)
(b2)   Long-term portion of deferred financing fees.........                                70.0
(b3)   Preliminary estimate of current tax liability arising
       from the transaction.................................                            (1,434.0)
(b5)   Preliminary estimate of adjustment to fair value of
       AT&T Broadband Group assumed long-term debt..........                               761.8
(b6)   Preliminary estimate of adjustment to deferred tax
       liability on adjustments at combined federal and
       state statutory rate.................................                               (43.2)
(b7)   Certain liabilities retained by AT&T related to
       Excite@Home..........................................                               179.0
(b8)   Preliminary estimate of adjustment to fair value of
       other non-current liabilities........................                                 0.1
(b9)   Redemption of Microsoft Corporation QUIPS............                             4,728.0
                                                                                      ----------
Preliminary estimate of adjustments to fair value of
  identifiable net assets acquired..........................                            18,513.7
                                                                                      ----------
Acquisition goodwill........................................                          $  7,462.3
                                                                                      ==========


                                        23

                              COMCAST CORPORATION

  NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET -- (CONCLUDED)



                                                               COMMON    ADDITIONAL
                                                               STOCK      CAPITAL       TOTAL
                                                              --------   ----------   ----------
                                                                             
CALCULATION OF GOODWILL ACQUISITION ADJUSTMENT
        Acquisition goodwill................................                          $  7,462.3
        Gross value of AT&T Broadband Group goodwill........                           (15,162.0)
                                                                                      ----------
(b1)   Goodwill acquisition adjustment......................                          $ (7,699.7)
                                                                                      ==========
        (i)  Shares of common stock issued in the AT&T
             Broadband acquisition..........................   1,235.0
              Share equivalent of intrinsic value of AT&T
              Broadband Group stock options and stock
              appreciation rights...........................      (2.0)
                                                              --------
              Common stock issued to AT&T shareholders......   1,233.0
                                                              ========


Certain programming and other contracts of AT&T Broadband Group and Comcast
Holdings may, by their terms, be assumed, altered or terminated as a result of
the completion of the AT&T Broadband acquisition. However, prior to the
completion of a review of all of AT&T Broadband Group's programming and other
contracts, management does not expect to be able to estimate the impact of
duplicate, favorable or unfavorable contracts that may result from the ultimate
allocation of purchase price. See note (l) to the Unaudited Pro Forma Combined
Condensed Statements of Operations for a sensitivity analysis of purchase price
allocation.

(c) Represents the refinancing of existing short-term debt due to AT&T
    ($7,823.0) with new debt of Comcast. The refinancing is assumed to be funded
    with $4,000.0 of short-term debt and with $3,823.0 of long-term debt. These
    amounts give effect to the exchange offer described above.

(d) Represents the reclassification of AT&T Broadband Group's investment in
    Comcast Holdings as follows:


                                                            
Elimination of Comcast Holdings stock held by AT&T Broadband
  Group.....................................................   $(986.5)
Reclassification of Comcast Holdings stock held by AT&T
  Broadband Group to equity (par value common stock $47.3
  and additional capital $939.2)............................     986.5
                                                               -------
                                                               $
                                                               =======


(e) Represents the elimination of AT&T Broadband Group bonds owned by Comcast
    Holdings at September 30, 2002.

                                        24


                              COMCAST CORPORATION

         UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2001



                                               HISTORICAL     HISTORICAL
                                                 COMCAST         AT&T       INTERCOMPANY      PRO FORMA        PRO FORMA
                                               HOLDINGS(A)   BROADBAND(A)   ADJUSTMENTS     ADJUSTMENTS(D)     COMCAST(L)
                                               -----------   ------------   ------------    --------------     ----------
                                                            (AMOUNTS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
                                                                                                
REVENUES
  Service revenues...........................   $5,919.1      $10,132.0       $(108.9)(b)     $                $15,942.2
  Net sales from electronic retailing........    3,917.3                                                         3,917.3
                                                --------      ---------       -------         ---------        ---------
                                                 9,836.4       10,132.0        (108.9)                          19,859.5
                                                --------      ---------       -------         ---------        ---------
COSTS AND EXPENSES
  Operating (excluding depreciation).........    2,906.5        5,459.0         (62.8)(b)                        8,302.7
  Cost of goods sold from electronic
    retailing (excluding depreciation).......    2,514.0                                                         2,514.0
  Selling, general and administrative(m).....    1,745.7        2,582.0         (22.6)(b)                        4,305.1
  Depreciation...............................    1,141.8        2,626.0                                          3,767.8
  Amortization...............................    2,274.6        2,154.0                        (1,882.9)(e)      2,545.7
  Asset impairment, restructuring and other
    charges..................................                   1,494.0                                          1,494.0
                                                --------      ---------       -------         ---------        ---------
                                                10,582.6       14,315.0         (85.4)         (1,882.9)        22,929.3
                                                --------      ---------       -------         ---------        ---------
OPERATING LOSS...............................     (746.2)      (4,183.0)        (23.5)          1,882.9         (3,069.8)
OTHER INCOME (EXPENSE)
                                                                                                   87.5(f)
  Interest expense...........................     (734.1)      (1,735.0)                           (1.8)(g)     (2,383.4)
  Investment income (expense)................    1,061.7       (1,947.0)        (18.7)(b)                         (904.0)
                                                                                                 (106.0)(h)
  Equity in net income (losses) of
    affiliates...............................      (28.5)                                         148.0(e)          13.5
  Other income (expense).....................    1,301.0         (927.0)                                           374.0
                                                --------      ---------       -------         ---------        ---------
                                                 1,600.1       (4,609.0)        (18.7)            127.7         (2,899.9)
                                                --------      ---------       -------         ---------        ---------
INCOME (LOSS) BEFORE INCOME TAXES, MINORITY
  INTEREST AND CUMULATIVE EFFECT OF
  ACCOUNTING CHANGE..........................      853.9       (8,792.0)        (42.2)          2,010.6         (5,969.7)
                                                                                                 (561.3)(i)
INCOME TAX (EXPENSE) BENEFIT.................     (469.4)       3,857.0        (750.3)(c)          37.0(h)       2,113.0
                                                --------      ---------       -------         ---------        ---------
INCOME (LOSS) BEFORE MINORITY INTEREST AND
  CUMULATIVE EFFECT OF ACCOUNTING CHANGE.....      384.5       (4,935.0)       (792.5)          1,486.3         (3,856.7)
Net loss from equity investments.............                     (69.0)                           69.0(h)
MINORITY INTEREST INCOME (EXPENSE)...........     (160.4)         833.0         (24.0)(b)         160.0(j)         808.6
                                                --------      ---------       -------         ---------        ---------
INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF
  ACCOUNTING CHANGE..........................   $  224.1      $(4,171.0)      $(816.5)        $ 1,715.3        $(3,048.1)
                                                ========      =========       =======         =========        =========
Earnings (loss) per share from continuing
  operations -- basic........................   $   0.24                                                       $   (1.35)
Earnings (loss) per share from continuing
  operations -- assuming dilution............   $   0.23                                                       $   (1.35)
Weighted average number of common shares
  outstanding -- basic.......................      949.7                                        1,300.7(k)       2,250.4
Weighted average number of common shares
  outstanding -- assuming dilution...........      964.5                                        1,285.9(k)       2,250.4


  See Notes to Unaudited Pro Forma Combined Condensed Statement of Operations
                                        25


                              COMCAST CORPORATION

         UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002



                                               HISTORICAL     HISTORICAL
                                                 COMCAST         AT&T       INTERCOMPANY      PRO FORMA        PRO FORMA
                                               HOLDINGS(A)   BROADBAND(A)   ADJUSTMENTS     ADJUSTMENTS(D)     COMCAST(L)
                                               -----------   ------------   ------------    --------------     ----------
                                                            (AMOUNTS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
                                                                                                
Revenues
  Service revenues...........................   $5,086.3      $  7,512.0       $(42.0)(b)     $                $ 12,556.3
  Net sales from electronic retailing........    2,999.8                                                          2,999.8
                                                --------      ----------       ------         ---------        ----------
                                                 8,086.1         7,512.0        (42.0)                           15,556.1
                                                --------      ----------       ------         ---------        ----------
Costs and expenses Operating (excluding
  depreciation)..............................    2,191.4         3,889.0        (27.0)(b)                         6,053.4
  Cost of goods sold from electronic
    retailing (excluding depreciation).......    1,903.1                                                          1,903.1
  Selling, general and administrative........    1,491.0         2,037.0        (15.0)(b)                         3,513.0
  Depreciation...............................    1,015.5         2,043.0                                          3,058.5
  Amortization...............................      155.1           161.0                                            316.1
  Goodwill and franchise impairment
    charges..................................                   16,525.0                                         16,525.0
  Asset impairment, restructuring and other
    charges..................................                       56.0                                             56.0
                                                --------      ----------       ------         ---------        ----------
                                                 6,756.1        24,711.0        (42.0)                           31,425.1
                                                --------      ----------       ------         ---------        ----------
Operating income (loss)......................    1,330.0       (17,199.0)                                       (15,869.0)
Other income (expense)
                                                                                                 (101.8)(f)
Interest expense.............................     (543.5)       (1,111.0)                         (24.2)(g)      (1,780.5)
Investment expense...........................     (760.4)       (1,172.0)                                        (1,932.4)
Equity in net losses of affiliates...........      (59.9)                                      (1,001.0)(h)      (1,060.9)
Other income (expense).......................      (10.8)          523.0                                            512.2
                                                --------      ----------       ------         ---------        ----------
                                                (1,374.6)       (1,760.0)                      (1,127.0)         (4,261.6)
                                                --------      ----------       ------         ---------        ----------
Loss before income taxes, minority interest,
  extraordinary items and cumulative effect
  of accounting change.......................      (44.6)      (18,959.0)                      (1,127.0)        (20,130.6)
                                                                                                   48.9(i)
Income tax benefit (expense).................      (52.3)        5,536.0                          386.0(h)        5,918.6
                                                --------      ----------       ------         ---------        ----------
Loss before minority interest, extraordinary
  items and cumulative effect of accounting
  change.....................................      (96.9)      (13,423.0)                        (692.1)        (14,212.0)
Net loss related to equity investments.......                     (615.0)                         615.0(h)
Minority interest expense....................     (126.0)         (206.0)                         120.0(j)         (212.0)
                                                --------      ----------       ------         ---------        ----------
Loss before extraordinary items and
  cumulative effect of accounting change.....   $ (222.9)     $(14,244.0)      $              $    42.9        $(14,424.0)
                                                ========      ==========       ======         =========        ==========
Loss per share from continuing
  operations -- basic........................   $  (0.23)                                                      $    (6.40)
Loss per share from continuing operations --
  assuming dilution..........................   $  (0.23)                                                      $    (6.40)
Weighted average number of common shares
  outstanding -- basic.......................      952.2                                        1,300.7(k)        2,252.9
Weighted average number of common shares
  outstanding -- assuming dilution...........      952.2                                        1,300.7(k)        2,252.9


  See Notes to Unaudited Pro Forma Combined Condensed Statement of Operations
                                        26


                              COMCAST CORPORATION

                NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED
                            STATEMENT OF OPERATIONS
                  (DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)

(a) These columns reflect the historical statements of operations of the
    respective companies.

(b) Adjustment reflects the elimination of historical intercompany transactions
    between Comcast Holdings and AT&T Broadband Group as follows: amounts
    charged by Comcast Holdings to AT&T Broadband Group for programming, the
    gains and losses resulting from the sales of certain cable systems by AT&T
    Broadband Group to Comcast Holdings and Excite@Home transactions.

(c) Represents the elimination of the aggregate historical income tax effects
    recorded by Comcast Holdings and AT&T Broadband Group on Note (b)
    adjustments above.

(d) AT&T Broadband Group has certain intercompany agreements with AT&T Corp.
    which were terminated as of the date of the AT&T Broadband acquisition. The
    costs of replacing these services is uncertain. However, the impact of the
    termination of these arrangements is not expected to be material.

(e) Represents the elimination of AT&T Broadband Group's historical goodwill and
    cable franchise rights amortization expense for consolidated subsidiaries
    and equity method investments. Under the accounting rules set forth in SFAS
    No. 142 issued by the Financial Accounting Standards Board in June 2001,
    goodwill and intangibles with indefinite lives are not amortized against
    earnings other than in connection with an impairment.

(f) Represents the net effect on interest expense resulting from the financings
    described in Note (c) to the Unaudited Pro Forma Combined Condensed Balance
    Sheet. Pro forma interest expense was calculated based on the historical
    interest rates for the historical debt outstanding and assumed interest
    rates for the new credit facilities. The pro forma financial information
    assumes the financings occurred on January 1, 2001. Amortization of deferred
    financing costs was calculated based on the amounts and terms of the new
    facilities. Short-term rates are assumed to be 3% and long term rates are
    assumed to be 7%. Assuming interest rates changed by 0.125%, the related
    interest expense and pre-tax impact on earnings would be $9.8 million for
    the year ended December 31, 2001 and $7.4 million for the nine months ended
    September 30, 2002.

(g) Represents the net effect in interest expense as a result of the adjustment
    of AT&T Broadband Group's long-term debt to its fair value as described in
    Note (b5) to the Unaudited Pro Forma Combined Condensed Balance Sheet. The
    difference between the fair value and the face amount of each borrowing is
    amortized to interest expense over the remaining term of the borrowing.

(h) Represents the reclassification of losses in equity investments for the year
    ended December 31, 2001 and losses related to equity method investments for
    the nine months ended September 30, 2002 to conform with the presentation
    currently used by Comcast Holdings.

(i) Represents the aggregate pro forma income tax effect of Notes (e) through
    (g) above at the combined federal and state statutory rate.

(j) Represents the elimination of historical impact of the QUIPS exchanged for
    AT&T Broadband Group common stock.

(k) For basic earnings (loss) per share, this adjustment represents the issuance
    of Comcast shares to AT&T shareholders and Microsoft offset by shares of
    Comcast Holdings owned by AT&T Broadband Group which are classified as
    treasury shares (see Note (d) to the Unaudited Pro Forma Combined Condensed
    Balance Sheet). In addition, earnings per share assuming dilution has been
    adjusted to include the dilutive effects of Comcast stock options issued in
    exchange for the AT&T Broadband Group stock options as well as adjustment
    for the year-ended December 31, 2001 to Comcast's historical average
    dilutive shares outstanding since such shares would be anti-dilutive on a
    pro forma basis.
                                        27

                              COMCAST CORPORATION

                NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED
                     STATEMENT OF OPERATIONS -- (CONTINUED)
                  (DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)

(l) The pro forma combined condensed financial statements reflect a preliminary
    allocation to tangible assets, liabilities, goodwill and other intangible
    assets. The final purchase price allocation may result in different
    allocations for tangible and intangible assets than that presented in these
    pro forma combined condensed financial statements. The following table shows
    the absolute dollar effect on pro forma net income (loss) applicable to
    common shares and net income (loss) per share assuming dilution for every
    $500 of purchase price allocated to amortizable assets or certain
    liabilities over assumed weighted-average useful lives. An increase in the
    purchase amount allocated to amortizable assets or a decrease in the amount
    allocated to certain liabilities will result in a decrease to net income. A
    decrease in the amount allocated to amortizable assets or an increase in the
    amount allocated to certain liabilities will result in an increase to net
    income.



                                                                              NINE MONTH
                                                               YEAR ENDED        ENDED
                                                              DECEMBER 31,   SEPTEMBER 30,
WEIGHTED AVERAGE LIFE                                             2001           2002
---------------------                                         ------------   -------------
                                                                       
Five years
  Net Income................................................     $61.5           $46.1
  Per Share.................................................     $0.03           $0.02
Ten years
  Net Income................................................     $30.8           $23.1
  Per Share.................................................     $0.01           $0.01
Twenty years
  Net Income................................................     $15.4           $11.5
  Per Share.................................................     $0.01           $0.01


                                        28


                  SELECTED FINANCIAL DATA OF COMCAST HOLDINGS

     The consolidated selected financial data of Comcast Holdings below for the
nine months ended September 30, 2002 and 2001 were derived from the unaudited
condensed consolidated financial statements of Comcast Holdings, and the
consolidated selected financial data of Comcast Holdings for the years ended
December 31, 2001, 2000, 1999, 1998 and 1997 were derived from the audited
consolidated financial statements of Comcast Holdings.



                              NINE MONTHS ENDED
                                SEPTEMBER 30,                       YEARS ENDED DECEMBER 31,
                            ---------------------   ---------------------------------------------------------
                              2002        2001        2001        2000        1999        1998        1997
                            ---------   ---------   ---------   ---------   ---------   ---------   ---------
                                             (DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
                                                                               
STATEMENT OF OPERATIONS
  DATA:
Revenues..................  $ 8,086.1   $ 6,971.5   $ 9,836.4   $ 8,357.0   $ 6,632.0   $ 5,512.9   $ 4,773.0
Operating income (loss)...    1,330.0      (412.0)     (746.2)     (161.0)      664.0       557.1       466.6
Income loss) from
  continuing operations
  before cumulative effect
  of accounting change....     (222.9)      545.1       224.1     2,021.5       729.9     1,003.5      (213.1)
Discontinued
  operations(1)...........                                                      335.8       (31.4)      (25.6)
Cumulative effect of
  accounting change.......                  384.5       384.5
Net income (loss).........     (222.9)      929.6       608.6     2,021.5     1,065.7       972.1      (238.7)
BASIC EARNINGS (LOSS) FOR
  COMMON STOCKHOLDERS PER
  COMMON SHARE(2)
  Income (loss) from
    continuing operations
    before cumulative
    effect of accounting
    change................  $   (0.23)  $    0.58   $    0.24   $    2.24   $    0.93   $    1.33   $    (.33)
  Discontinued
    operations(1).........                                                       0.45        (.04)       (.04)
  Cumulative effect of
    accounting change.....                   0.40        0.40
                            ---------   ---------   ---------   ---------   ---------   ---------   ---------
  Net income (loss).......  $   (0.23)  $    0.98   $    0.64   $    2.24   $    1.38   $    1.29   $    (.37)
                            =========   =========   =========   =========   =========   =========   =========
DILUTED EARNINGS (LOSS)
  FOR COMMON STOCKHOLDERS
  PER COMMON SHARE(2)
  Income (loss) from
    continuing operations
    before cumulative
    effect of accounting
    change................  $   (0.23)  $    0.56   $    0.23   $    2.13   $    0.89   $    1.24   $    (.33)
  Discontinued
    operations(1).........                                                       0.41        (.03)       (.04)
  Cumulative effect of
    accounting change.....                   0.40        0.40
                            ---------   ---------   ---------   ---------   ---------   ---------   ---------
  Net income (loss).......  $   (0.23)  $    0.96   $    0.63   $    2.13   $    1.30   $    1.21   $    (.37)
                            =========   =========   =========   =========   =========   =========   =========
Cash dividends declared
  per common share(2).....                                                              $   .0467   $   .0467
BALANCE SHEET DATA (AT
  PERIOD END):
Total assets..............  $35,777.3   $38,921.8   $38,260.5   $35,874.0   $28,823.4   $14,710.5   $11,234.3
Working capital...........      400.1      (184.1)    1,454.6     1,694.5     4,786.1     2,505.0        13.6
Long-term debt............    9,927.9    11,494.8    11,741.6    10,517.4     8,707.2     5,464.2     5,334.1
Stockholders' equity......   13,941.6    14,838.8    14,473.0    14,086.4    10,341.3     3,815.3     1,646.5


                                        29




                              NINE MONTHS ENDED
                                SEPTEMBER 30,                       YEARS ENDED DECEMBER 31,
                            ---------------------   ---------------------------------------------------------
                              2002        2001        2001        2000        1999        1998        1997
                            ---------   ---------   ---------   ---------   ---------   ---------   ---------
                                             (DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
                                                                               
SUPPLEMENTARY FINANCIAL
  DATA:
Operating income before
  depreciation and
  amortization(3).........  $ 2,500.6   $ 2,027.7   $ 2,670.2   $ 2,458.3   $ 1,879.6   $ 1,496.3   $ 1,293.1
Net cash provided by (used
  in)(4)
  Operating activities....    2,000.2     1,582.6     1,596.6     1,219.3     1,249.4     1,067.7       844.6
  Financing activities....   (1,052.4)    1,219.8     1,476.3      (271.4)    1,341.4       809.2       283.9
  Investing activities....     (728.0)   (2,795.5)   (3,374.4)   (1,218.6)   (2,539.3)   (1,415.3)   (1,045.8)


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

(1) In July 1999, Comcast Holdings sold Comcast Cellular Corporation to SBC
    Communications, Inc. Comcast Cellular is presented as a discontinued
    operation for all periods presented.

(2) Adjusted for Comcast Holdings' two-for-one stock split in the form of a 100%
    stock dividend in May 1999.

(3) Operating income before depreciation and amortization is commonly referred
    to in Comcast Holdings' 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 Comcast
    Holdings' businesses 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 Comcast Holdings'
    industries, although Comcast Holdings' 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 Comcast Holdings' management to
    measure the operating performance of Comcast Holdings' businesses. 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
    those measurements as an indicator of Comcast Holdings' performance.

(4) Represents net cash provided by (used in) operating activities, financing
    activities and investing activities as presented in Comcast Holdings'
    consolidated statement of cash flows.

                                        30


                SELECTED FINANCIAL DATA OF AT&T BROADBAND GROUP

     Presented in the table below is selected financial data of AT&T Broadband
Group. AT&T Broadband Group was an integrated business of AT&T and not a
stand-alone entity. AT&T assigned and transferred the assets, liabilities and
businesses of AT&T Broadband Group to Comcast Cable Communications Holdings,
Inc. in connection with the AT&T Broadband acquisition. AT&T Broadband Group
consisted primarily of the assets, liabilities and business of AT&T Broadband,
LLC (formerly known as Tele-Communications, Inc. and now known as Comcast Cable
Holdings, LLC), acquired by AT&T on March 9, 1999, and MediaOne Group, Inc. (now
known as Comcast MO Group, Inc.), acquired by AT&T on June 15, 2000.

     The combined income statement data of AT&T Broadband Group for the years
ended December 31, 2001 and 2000 and the ten months ended December 31, 1999 and
the combined balance sheet data of AT&T Broadband Group at December 31, 2001 and
2000 were derived from the audited combined financial statements of AT&T
Broadband Group. The remaining data was derived from unaudited combined
financial statements of AT&T Broadband Group.

     The financial data presented below is not necessarily comparable from
period to period as a result of several transactions, including the acquisition
and dispositions of cable systems, primarily the Tele-Communications Inc. and
MediaOne Group acquisitions. For this and other reasons, you should read the
selected historical financial data provided below in conjunction with the
combined financial statements and accompanying notes of AT&T Broadband Group
incorporated by reference in this prospectus.



                                                                            AT OR FOR THE
                                   AT OR FOR THE         AT OR FOR THE       TEN MONTHS
                                 NINE MONTHS ENDED        YEARS ENDED           ENDED
                                   SEPTEMBER 30,         DECEMBER 31,       DECEMBER 31,
                                -------------------   -------------------   -------------
                                  2002       2001       2001     2000(1)       1999(2)
                                --------   --------   --------   --------   -------------
                                                  (DOLLARS IN MILLIONS)
                                                             
INCOME STATEMENT DATA:
Revenue.......................  $  7,512   $  7,756   $ 10,132   $  8,445      $ 5,080
Operating loss................   (17,199)    (3,567)    (4,183)    (8,656)      (1,177)
Loss before extraordinary gain
  and cumulative effect of
  accounting changes..........   (14,244)    (2,988)    (4,171)    (5,370)      (2,200)
BALANCE SHEET DATA:
Total assets..................  $ 82,421   $104,261   $103,187   $117,534      $58,228
Total debt....................    22,853     23,274     23,285     28,420       14,900
Minority interest.............     1,214      3,319      3,302      4,421        2,327
Company-Obligated Convertible
  Quarterly Preferred
  Securities..................     4,728      4,718      4,720      4,710        4,700


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

(1) Effective June 15, 2000, AT&T acquired MediaOne Group which was attributed
    to AT&T Broadband Group. The acquisition was accounted for under the
    purchase method of accounting.

(2) Effective March 1, 1999, AT&T acquired Tele-Communications Inc. which was
    attributed to AT&T Broadband Group. The acquisition was accounted for under
    the purchase method of accounting.

                                        31


            SELECTED FINANCIAL DATA OF COMCAST MO OF DELAWARE, INC.

     The consolidated selected financial data of Comcast MO of Delaware, Inc.
(formerly MediaOne of Delaware, Inc.) referred to in this prospectus as
"Continental," below for the nine months ended September 30, 2002 and 2001 and
the period from January 1, 2000 to June 14, 2000 were derived from the unaudited
condensed consolidated financial statements of Continental. The consolidated
selected financial data of Continental for the year ended December 31, 2001 and
the period from June 15, 2000 to December 31, 2000 were derived from the audited
consolidated financial statements of Continental. The financial data presented
below for the periods from January 1, 2000 to June 14, 2000 and from June 15,
2000 to December 31, 2000 is not necessarily comparable from period to period as
a result of the indirect acquisition of Continental by AT&T Corp. on June 15,
2000. Until the AT&T Broadband acquisition, Continental was a part of AT&T
Broadband Group, and financial statements of Continental for the year ended
December 31, 1999 were unavailable from AT&T Corp. or Arthur Andersen LLP,
Continental's auditor for that period.



                                                                                                 PERIOD
                                        NINE MONTHS                           PERIOD              FROM
                                           ENDED              YEAR         FROM JUNE 15,       JANUARY 1,
                                       SEPTEMBER 30,         ENDED            2000 TO           2000 TO
                                     ------------------   DECEMBER 31,     DECEMBER 31,         JUNE 14,
                                       2002      2001         2001             2000               2000
                                     --------   -------   ------------   -----------------   --------------
                                        (UNAUDITED)                                           (UNAUDITED)
                                                             (DOLLARS IN MILLIONS)
                                                                              
INCOME STATEMENT DATA:
Revenues...........................  $  2,277   $ 2,131     $ 2,854           $ 1,515            $1,227
Operating loss.....................   (10,570)     (620)       (821)             (227)             (168)
Income (loss) before cumulative
  effect of accounting change......    (9,135)     (613)       (792)             (222)              (94)
Cumulative effect of accounting
  change...........................   (10,367)       34          34                --                --
BALANCE SHEET DATA (AT PERIOD END):
Total assets.......................  $ 15,539   $37,474     $36,616           $19,951
Long-term debt.....................     1,885     1,916       1,911             2,105
Stockholders' equity...............    10,903    30,792      30,367            13,660
SUPPLEMENTARY FINANCIAL DATA:
Operating income (loss) before
  depreciation and
  amortization(1)..................  $ (9,825)  $   599     $   845           $   432            $  438
Net cash provided by (used in)(2)
  Operating activities.............       571       214         921                77               376
  Financing activities.............        58       537          28               559               105
  Investing activities.............      (629)     (751)       (949)             (649)              485


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

(1) Operating income before depreciation and amortization is commonly referred
    to in MediaOne of Delaware, Inc.'s 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 MediaOne of Delaware, Inc.'s businesses 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 MediaOne
    of Delaware, Inc.'s industries, although MediaOne of Delaware, Inc.'s
    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 MediaOne of Delaware, Inc.'s management to measure the operating
    performance of MediaOne of Delaware, Inc.'s 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 those
    measurements as an indicator of MediaOne of Delaware, Inc.'s performance.

(2) Represents net cash provided by (used in) operating activities, financing
    activities and investing activities as presented in MediaOne of Delaware,
    Inc.'s consolidated statement of cash flows.

                                        32


       DESCRIPTION OF THE CONSENT SOLICITATION AND THE OFFER TO GUARANTEE

PURPOSE OF THE CONSENT SOLICITATION AND THE OFFER TO GUARANTEE

     To simplify our capital structure and to insure that our traded debt
securities and those of Comcast Cable, Comcast Cable Communications Holdings,
Comcast Cable Holdings and Comcast MO Group will be treated equally, upon
completion of the AT&T Comcast acquisition, we, Comcast Cable, Comcast Cable
Communications Holdings, Comcast Cable Holdings and Comcast MO Group each fully
and unconditionally guaranteed each other's traded debt securities. Comcast
Holdings did not become a guarantor, and its debt securities were not
guaranteed, because we believe that future investors will be interested in "pure
play" debt securities of our cable communications operations and not Comcast
Holdings' commerce and content assets, such as QVC, E! Entertainment and Comcast
Spectacor.

     Continental was one of AT&T's cable subsidiaries and was transferred to
Comcast Cable Communications Holdings in the AT&T Broadband acquisition.
Continental did not become a guarantor, and its debt securities were not
guaranteed, because Continental's indentures contain covenants that effectively
prohibit Continental from guaranteeing its affiliates' debt obligations.

     The purpose of the consent solicitation is to amend the covenants and
events of default under the Continental Notes to conform them to those in our
publicly traded debt securities. If these indentures are amended as described in
this prospectus, the Continental Notes will be guaranteed, and Continental will
cross-guarantee our publicly traded debt securities and those of Comcast Cable,
Comcast Cable Communications Holdings, and Comcast MO Group. No consent fee or
other consideration will be paid for the amendment and the Continental
cross-guarantee other than the guarantees of the Continental Notes described
under "Description of the Continental Notes."

     We intend to solicit the consent of the holders of each series of the
Continental Notes to the proposed amendment to the indentures governing the
Continental Notes described below under "-- The Amendment" and as otherwise
described in this prospectus upon the terms and subject to the conditions of
this consent solicitation, the accompanying letter of consent, applicable law
and, to the extent applicable, the indentures governing the Continental Notes.

REQUISITE CONSENTS; RECORD DATE; OUTSTANDING NOTES

     We intend to seek the valid and unrevoked consents of registered holders of
a majority in aggregate principal amount of each series of Continental Notes
outstanding at the close of business on           , 2003, the record date for
determining the holders of the Continental Notes entitled to deliver consents in
connection with this consent solicitation. The following table sets forth the
principal amount outstanding of each series of Continental Notes as of that
date.



                                                              PRINCIPAL AMOUNT
CONTINENTAL NOTES                                               OUTSTANDING
-----------------                                             ----------------
                                                           
8 7/8% Senior Notes Due September 15, 2005 (CUSIP No.
  211177AJ9)................................................   $  275,000,000
8.30% Senior Notes Due May 15, 2006 (CUSIP No. 211177AM2)...      600,000,000
9% Senior Debentures Due September 1, 2008 (CUSIP No.
  211177AG5)................................................      300,000,000
9.5% Senior Notes Due August 1, 2013 (CUSIP No.
  211177AK6)................................................      525,000,000
                                                               --------------
     TOTAL..................................................   $1,700,000,000
                                                               ==============


     The failure of a holder to deliver, or cause to be delivered a consent with
respect to any Continental Notes, including any failures resulting from broker
non-votes with respect to Continental Notes, will have the same effect as if
that holder had marked "Does Not Consent" to the proposed amendment on the
letter of consent.

     To our knowledge, no director or executive officer of ours, the cable
guarantors, Continental or any of their affiliates held any Continental Notes as
of the close of business on the record date.

                                        33


EXPIRATION DATE; EXTENSION OF THE CONSENT SOLICITATION PERIOD; AMENDMENT;
TERMINATION

     The consent solicitation period will expire at 5:00 p.m., New York City
time, on           , 2003, unless we extend this period as to any series of
Continental Notes. If, at that time, we have obtained the requisite consents, we
will so certify to the indenture trustees, and the consents will be effective
and irrevocable. We refer in this prospectus to the time that we deliver this
certification as the consent certification time. In the event that we do not
receive the requisite consents before the expiration of the solicitation period,
we reserve the right to extend the solicitation period as to any series of
Continental Notes on one or more occasions. If we extend the solicitation
period, we will give oral or written notice of this extension to the indenture
trustees and make a public announcement of this extension by no later than 9:00
a.m., New York City time, on the next business day after the scheduled
expiration date of the solicitation period.

     We reserve the right, exercisable in our sole discretion, to terminate the
consent solicitation and not adopt the proposed amendment, whether or not we
have received the requisite consents, by giving oral or written notice of
termination to the indenture trustees and making a public announcement of
termination. We also reserve the right, subject to applicable law, to amend this
consent solicitation in any respect by giving oral or written notice of the
amendment to the indenture trustees and making a public announcement of the
amendment.

     If we make any public announcement in connection with the consent
solicitation, we will disseminate it to holders of Continental Notes in a manner
reasonably designed to inform them of the announced change on a timely basis.
Without limiting the manner in which we may choose to make a public
announcement, except as may be required by applicable law, we will have no
obligation to publish, advertise or otherwise communicate any public
announcement other than by issuing a release to the Dow Jones News Service.

CONSEQUENCES TO NON-CONSENTING HOLDERS; NO DISSENTERS' RIGHTS

     If we obtain the requisite consents and execute the proposed amendment, it
will be binding on each holder of Continental Notes, regardless of whether or
not that holder delivered its consent. You are not entitled to any dissenters'
rights in connection with the consent solicitation or amendment.

CONSENT PROCEDURES

     In order to consent to the amendment a holder of Continental Notes must
execute and deliver to the Consent Agent at the address set forth on the back
cover of this prospectus a copy of the accompanying letter of consent, or cause
a letter of consent to be delivered to the Consent Agent on the holder's behalf,
before the expiration of the solicitation period in accordance with the
procedures described in the following paragraphs.

     In accordance with the indenture governing the Continental Notes, only
registered holders of the notes as of the close of business on the record date
may execute and deliver to the Consent Agent a letter of consent. We expect that
DTC will authorize its participants, which include banks, brokers and other
financial institutions, to execute letters of consent with respect to the
Continental Notes they hold through DTC as if the participants were the
registered holders of those notes. Accordingly, for purposes of the consent
solicitation, when we use the term "registered holders," we include bank,
brokers and other financial institutions that are participants of DTC.

     If you are a beneficial owner of Continental Notes held through a bank,
broker or other financial institution, in order to consent to the amendment you
must arrange for the bank, broker or other financial institution that is the
registered holder to either (1) execute a letter of consent and deliver it
either to the Consent Agent on your behalf or to you for forwarding to the
Consent Agent before the expiration of the solicitation period or (2) forward a
duly executed proxy from the registered holder authorizing you to execute and
deliver a letter of consent with respect to the notes on behalf of the
registered holder. You must deliver an executed letter of consent, together with
this proxy, to the Consent Agent before the expiration of the solicitation
period. A form of proxy that may be used for that purpose is included in the
accompanying letter of consent. Beneficial owners of Continental Notes are urged
to contact the bank, broker or other financial

                                        34


institution through which they hold their notes to obtain a valid proxy or to
direct that a letter of consent be executed and delivered in respect of their
notes.

     Giving a consent by submitting a letter of consent will not affect a
holder's right to sell or transfer the Continental Notes. All consents received
from the holder of record on the record date and not revoked by that holder of
record before the consent certification time will be effective notwithstanding
any transfer of those notes after the record date.

     REGISTERED HOLDERS OF CONTINENTAL NOTES AS OF THE RECORD DATE WHO WISH TO
CONSENT SHOULD MAIL, HAND DELIVER OR SEND BY OVERNIGHT COURIER OR FACSIMILE
THEIR PROPERLY COMPLETED AND EXECUTED LETTERS OF CONSENT, A COPY OF WHICH
ACCOMPANIES THIS PROSPECTUS, TO THE CONSENT AGENT AT THE ADDRESS SET FORTH ON
THE BACK COVER PAGE OF THIS PROSPECTUS, IN ACCORDANCE WITH THE INSTRUCTIONS SET
FORTH IN THIS PROSPECTUS AND ON THE ACCOMPANYING LETTER OF CONSENT. LETTERS OF
CONSENT SHOULD BE DELIVERED TO THE CONSENT AGENT, NOT TO US, CONTINENTAL OR ONE
OF THE INDENTURE TRUSTEES. HOWEVER, WE RESERVE THE RIGHT TO ACCEPT ANY LETTER OF
CONSENT RECEIVED BY US, CONTINENTAL OR ONE OF THE INDENTURE TRUSTEES.

     All letters of consent that are properly completed, executed and delivered
to the Consent Agent, and not revoked before the consent certification time,
will be given effect in accordance with the terms of those letters of consent.
Registered holders who desire to consent to the amendment should mark the
"CONSENTS" box on, and complete, sign and date, the letter of consent
accompanying this prospectus and mail, deliver or send by overnight courier or
facsimile (confirmed by the consent certification time by physical delivery) the
signed letter of consent to the Consent Agent at the address set forth on the
back cover page of this prospectus or on the accompanying letter of consent, all
in accordance with the instructions contained in this document and in the letter
of consent. If none of the boxes in the letter of consent is marked, but the
letter of consent is otherwise properly completed and signed, the registered
holder will be deemed to have consented to the amendment.

     Letters of consent delivered by the registered holder(s) of Continental
Notes as of the record date must be executed in exactly the same manner as those
registered holder(s) name(s) appear(s) on the certificates representing the
notes or on the position listings of DTC, as applicable. If notes to which a
letter of consent relate are registered in the names of two or more joint
holders, all of those holders must sign the letter of consent. If a letter of
consent is signed by a trustee, partner, executor, administrator, guardian,
attorney-in-fact, officer of a corporation or other person acting in a fiduciary
or representative capacity, that person must so indicate when signing. In
addition, if a letter of consent relates to less than the total principal amount
of Continental Notes registered in the name of a holder, the registered holder
must list the serial numbers and principal amount of notes registered in the
name of that holder to which the letter of consent relates. If notes are
registered in different names, separate letters of consent must be signed and
delivered with respect to each registered note. If a letter of consent is
executed by a person other than the registered holder, then it must be
accompanied by a proxy executed by the registered holder.

     All questions as to the validity, form and eligibility regarding the
consent procedures will be determined by us, which determination will be
conclusive and binding, subject only to final review as may be prescribed by the
applicable indenture trustee concerning proof of execution and ownership. We
also reserve the right, subject to any final review that the applicable
indenture trustee prescribes for proof of execution and ownership, to waive any
defects or irregularities in connection with deliveries of particular letters of
consent. Our interpretations of the terms and conditions of the consent
solicitation shall be conclusive and binding.

REVOCATION OF CONSENTS

     If you hold Continental Notes and consent using a letter of consent:

     - Each properly completed and executed letter of consent will be counted,
       notwithstanding any transfer of the notes to which the letter of consent
       relates, unless the procedure for revoking consents described below has
       been followed.

     - Before the consent certification time, any registered holder of
       Continental Notes as of the close of business on the record date may
       revoke any consent given as to its notes or any portion of its notes (in
                                        35


       integral multiples of $1,000). A registered holder of Continental Notes
       may revoke a consent by delivering to the Consent Agent at the address
       set forth on the back cover page of this prospectus or the indenture
       trustee a written notice of revocation of the consent (which may be in
       the form of a subsequently dated letter of consent marked with a
       specification, i.e., "CONSENTS" or "DOES NOT CONSENT") containing the
       name of the registered holder, the serial numbers of the notes to which
       the revocation relates, the principal amount of notes to which the
       revocation relates and the signature of the registered holder. Only a
       registered holder of notes as of the record date is entitled to revoke a
       consent previously given.

     - A beneficial owner of Continental Notes who is not the registered holder
       as of the record date of the notes in respect of which the beneficial
       owner desires to revoke a previously delivered consent must arrange with
       the registered holder to either (1) execute and deliver to the Consent
       Agent on the beneficial owner's behalf, or to the beneficial owner for
       forwarding to the Consent Agent by the beneficial owner, in either case
       before the consent solicitation time, a notice of revocation of any
       consent already given with respect to those notes or (2) forward a duly
       executed proxy from the registered holder authorizing the beneficial
       holder to deliver a notice of revocation on behalf of the registered
       holder as to that consent. To revoke the consent, the beneficial owner
       must deliver an executed notice of revocation, together with this proxy,
       to the Consent Agent before the consent certification time.

     - Any notice of revocation must be executed by a registered holder in the
       same manner as the holder's name appears on the letter of consent to
       which the revocation relates. If a notice of revocation is signed by a
       trustee, partner, executor, administrator, guardian, attorney-in-fact,
       officer of a corporation or other person acting in a fiduciary or
       representative capacity, that person must so indicate when signing and
       must submit with the notice of revocation appropriate evidence of
       authority to execute the revocation. A revocation of a consent will be
       effective only as to the notes listed on the applicable notice of
       revocation and only if that notice of revocation complies with the
       procedures for revocation of consents described in this prospectus.

     - We reserve the right to contest the validity of any revocation, and all
       questions as to validity, including time of receipt of any revocation
       will be determined by us. Our determination will be conclusive and
       binding subject only to any final review as may be prescribed by the
       applicable indenture trustee concerning proof of execution and ownership.
       None of ourselves, any of our affiliates, the Consent Agent, any of the
       indenture trustees or any other person will be under any duty to give
       notification of any defects or irregularities with respect to any
       revocation nor will any of them be liable for failure to give any
       notification.

THE INFORMATION AGENT

     We have engaged D.F. King & Co., Inc. as the information agent for the
consent solicitation and offer to guarantee. Requests for additional copies of
this prospectus or the letter of consent and for assistance in tendering
consents with respect to Continental Notes should be directed to the information
agent below.

                             D.F. KING & CO., INC.
                           48 WALL STREET, 22ND FLOOR
                            NEW YORK, NEW YORK 10005
                        BANKS AND BROKERS CALL COLLECT:
                                 (212) 269-5550

                           ALL OTHERS CALL TOLL FREE:
                                 (866) 868-2409

                                        36


THE CONSENT AGENT

     We have engaged The Bank of New York as the Consent Agent for the consent
solicitation and offer to guarantee. All executed letters of consent and notices
of revocation should be directed to the Consent Agent at the address set forth
below:
                      THE BANK OF NEW YORK, CONSENT AGENT
                      CORPORATE TRUST REORGANIZATION UNIT
                             101 BARCLAY STREET, 7E
                            NEW YORK, NEW YORK 10286
                             ATTN: WILLIAM BUCKLEY

                            FACSIMILE TRANSMISSIONS:
                                 (212) 298-1915
                            TO CONFIRM BY TELEPHONE
                              OR FOR INFORMATION:
                            TOLL FREE (800) 254-2826
                                  212-815-5788

     Delivery of the letter of consent or a notice of revocation to an address
other than as listed above or transmission of instructions via facsimile other
than as listed above does not constitute a valid delivery.

FEES AND EXPENSES

     The Information Agent and the Consent Agent will receive reasonable and
customary compensation for their services, will be reimbursed by us for various
reasonable out-of-pocket expenses and will be indemnified against various
liabilities in connection with the consent solicitation and offer to guarantee,
including liabilities under the federal securities laws.

     No fees or commissions (other than fees to the Information Agent and
Consent Agent as described above) will be payable by us to brokers, dealers or
other persons for soliciting consents of noteholders pursuant to the consent
solicitation. We will, however, upon request, reimburse brokers, dealers and
commercial banks for customary mailing and handling expenses incurred by them in
forwarding this prospectus and related materials to the beneficial owners of
notes held by them as a nominee or in a fiduciary capacity. No broker, dealer,
commercial bank or trust company has been authorized to act as our agent or an
agent of the Consent Agent for purposes of the consent solicitation.

     We estimate that the approximate amount of out-of-pocket fees and other
expenses of the consent solicitation will be $          .

THE CONTINENTAL CROSS GUARANTEES

     If the amendment is approved, the Continental Notes would benefit from the
cable guarantees and Continental will also fully and unconditionally guarantee
the obligations, including the payment of principal, if any, and interest, on
the publicly traded debt securities of ourselves and the cable guarantors, which
we refer to in this prospectus as the "Continental cross-guarantees." The
Continental cross guarantees would be on the same terms as the cable guarantees.
We and the other cable guarantors will grant the cable guarantees with respect
to the Continental Notes promptly after the effective date of the amendment.

THE AMENDMENT

     The amendment would amend the indentures governing the Continental Notes in
order to conform the covenants and events of default in the indentures for the
Continental Notes with those contained in our public debt securities. The
changes to the covenants and events of default applicable to the Continental
Notes will only take effect when the Continental Notes receive the cable
guarantees. We refer in this prospectus to the covenants and events of default
as amended which would apply to the Continental Notes if the amendment is
approved when the cable guarantees are granted as the "new covenants."

                                        37


     The new covenants would restrict or condition our, the cable guarantors and
Continental's ability to

     - grant liens to secure other indebtedness;

     - enter into sale-leaseback transactions; and

     - consolidate or merge Continental, or sell, convey, transfer, lease, or
       otherwise dispose of all or substantially all of Continental's property
       and assets.

     The amendment would also add as events of default under each indenture

     - default by any of us or any other cable guarantor in the observance or
       performance of any covenant under that indenture or notes outstanding
       under that indenture for more than 60 days after written notice thereof
       shall have been given to us or such other cable guarantor by the trustee,
       or to us or such other cable guarantor and the trustee by the holders of
       at least 25% in aggregate principal amount of the notes then outstanding
       under that indenture;

     - any cable guarantee is not (or is claimed by any cable guarantor not to
       be) in full force and effect;

     - certain events involving bankruptcy, insolvency or reorganization of us
       or any other cable guarantor.

     A default under any of our or the cable guarantors' other indebtedness will
not be a default under the indentures.

     In addition, the amendment would remove a default under, or the
acceleration of the maturity of, other indebtedness of Continental as an event
of default under the indentures.

     The amendment would remove covenants in the indentures which restrict or
condition Continental's ability to

     - make specified restricted payments;

     - incur additional indebtedness;

     - invest in entities other than specified subsidiaries;

     - enter into transactions with Continental stockholders and affiliates;

     - grant liens to secure other indebtedness; and

     - consolidate, merge, or sell, convey, transfer, lease, or otherwise
       dispose of all or substantially all of its property and assets.

     The amendment would also require us to provide the trustee with copies of
our annual reports and the information, documents and other reports we file
pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 instead
of providing financial statements for Continental, and provide that all the
Continental Notes not held as physical certificates as of the date of the
amendment may generally only be held in book-entry form through a depositary.

     See "Description of the Continental Notes" for more complete descriptions
of the covenants and events of default that currently apply to the Continental
Notes and "Description of the Cable Guarantees and New Covenants" for a more
complete description of the effect of the amendment.

     The amendment would allow for the granting of the Continental
cross-guarantees in return for the cable guarantees, notwithstanding any
covenants in the Continental Notes which would otherwise prohibit or condition
the granting of the Continental cross-guarantees.

MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES

     The amendments to the indentures governing the Continental Notes, together
with the provision of the cable guarantees and the grant by Continental of the
Continental cross-guarantees, will not be a taxable event for holders of the
Continental Notes. Consequently, a holder of Continental Notes will not
recognize any gain or loss, and the holder's holding period for and tax basis in
the Continental Notes will not be affected.
                                        38


     This discussion is based on the Internal Revenue Code of 1986, as amended,
applicable Treasury regulations, administrative interpretations and court
decisions as in effect as of the date of this prospectus, all of which may
change, possibly with retroactive effect. It does not describe all of the tax
consequences that may be relevant to a holder in light of the holder's
particular circumstances, and does not address any non-income tax or any
foreign, state or local tax consequences of the amendments to the indentures or
the provision of the guarantees. Each holder is urged to consult his or her own
tax advisor to determine the particular U.S. federal, state or local or foreign
income or other tax consequences to him or her.

                                        39


             DESCRIPTION OF THE CABLE GUARANTEES AND NEW COVENANTS

THE CABLE GUARANTEES

     To simplify our capital structure and to insure that our traded debt
securities and those of Comcast Cable, Comcast Cable Communications Holdings,
Comcast Cable Holdings and Comcast MO Group will be treated equally, upon
completion of the AT&T Broadband acquisition, we, Comcast Cable, Comcast Cable
Communications Holdings, Comcast Cable Holdings and Comcast MO Group each fully
and unconditionally guaranteed each other's traded debt securities. Comcast
Holdings did not become a guarantor, and its debt securities were not
guaranteed, because we believe that future investors will be interested in "pure
play" debt securities of our cable communications operations and not Comcast
Holdings' commerce and content assets, such as QVC, E! Entertainment and Comcast
Spectacor.

     Continental was one of AT&T's cable subsidiaries and was transferred to
Comcast Cable Communications Holdings in the AT&T Broadband acquisition.
Continental did not become a guarantor, and its debt securities were not
guaranteed, because Continental's indentures contain covenants that effectively
prohibit Continental from guaranteeing its affiliates' debt obligations.

     In the event that the consent solicitation described in this prospectus is
successful and the amendment to the covenants and events of default under the
Continental Notes becomes effective, the Continental Notes would be fully and
unconditionally guarantees of the obligations, including the payment of
principal, premium, if any, and interest, on the Continental Notes by each of
us, and Comcast Cable, Comcast Cable Communications Holdings, Comcast Cable
Holdings and Comcast MO Group. We refer to these guarantees offered by this
prospectus as the "cable guarantees."

     The cable guarantees will not contain any restrictions on the ability of
any cable guarantor to:

     - pay dividends or distributions on, or redeem, purchase, acquire, or make
       a liquidation payment with respect to, any of that cable guarantor's
       capital stock; or

     - make any payment of principal, interest or premium, if any, on or repay,
       repurchase or redeem any debt securities of that cable guarantor.

     The following table presents as of September 30, 2002 for each of
Continental and ourselves, Comcast Cable, Comcast Cable Holdings, and Comcast MO
Group, their pro forma payment obligations for principal, excluding obligations
of their subsidiaries and excluding interest but including principal accreted
under discount obligations, under (a) debt securities that are subject, or in
the case of Continental, would be subject, to the cross guarantees, (b) other
contractual liabilities, including capital leases, none of which will be subject
to the cross-guarantees and (c) operating leases, none of which will be subject
to the cross guarantees. For purposes of the table, amounts set forth opposite
"guaranteed debt securities" only include amounts with respect to the person who
is the primary obligor and not with respect to amounts for which that person may
be secondarily liable as guarantor. The table presents for Comcast Cable
Communications Holdings the pro forma effect of its issuance in connection with
the AT&T Broadband acquisition of approximately $3.50 billion in debt securities
to retire existing AT&T debt. The table also presents for us the pro forma
effect of our and Comcast Cable Communications Holdings' borrowings under the
New Credit Facility in connection with the closing of the AT&T Broadband
acquisition, as well as the issuance and sale in January 2003 of approximately
$600 million aggregate principal amount of our 5.85% Notes Due 2010 and $900
million aggregate principal amount of our 6.50% Notes Due 2015 and the
application of the proceeds from the issuance to repay short-term indebtedness
incurred in connection with the AT&T Broadband acquisition.

                                        40




                                                                 PAYMENTS DUE BY PERIOD
                                                      ---------------------------------------------
                                           PAYMENT    REMAINDER                            AFTER 5
CONTRACTUAL OBLIGATION                      TOTAL      OF 2002    1-2 YEARS   3-5 YEARS     YEARS
----------------------                    ---------   ---------   ---------   ---------   ---------
                                                          (IN MILLIONS, UNAUDITED)
                                                                           
Continental:
  Potentially guaranteed debt
     securities.........................  $ 1,700.0     $  --     $           $  875.0    $   825.0
  Other liabilities, including capital
     leases.............................      103.8       0.7        103.1          --           --
  Operating leases......................        1.1       0.2          0.9          --           --
                                          ---------     -----     --------    --------    ---------
     Total Continental..................  $ 1,804.9     $ 0.9     $  104.0    $  875.0    $   825.0
                                          ---------     -----     --------    --------    ---------
Comcast:
  New Credit Facility...................  $   680.0     $  --     $  680.0    $     --    $      --
  Guaranteed debt securities............    1,500.0                                         1,500.0
                                          ---------     -----     --------    --------    ---------
     Total Comcast......................    2,180.0        --     $  680.0          --      1,500.0
                                          ---------     -----     --------    --------    ---------
Comcast Cable:
  Guaranteed debt securities............    7,821.7        --        315.8     2,887.6      4,618.3
  Other liabilities, including capital
     leases.............................        6.8       1.1          2.8         0.5          2.4
                                          ---------     -----     --------    --------    ---------
     Total Comcast Cable................    7,828.5       1.1        318.6     2,888.1      4,620.7
                                          ---------     -----     --------    --------    ---------
Comcast Cable Communications Holdings:
New Credit Facility.....................    5,000.0                5,000.0
  Guaranteed debt securities............    3,505.1        --           --          --      3,505.1
                                          ---------     -----     --------    --------    ---------
     Total Comcast Cable Communications
       Holdings.........................    8,505.1        --      5,000.0          --      3,505.1
                                          ---------     -----     --------    --------    ---------
Comcast Cable Holdings:
  Guaranteed debt securities............    5,883.9      30.0      1,748.7     1,165.5      2,939.7
  Operating leases......................       52.2       3.6         25.8        15.9          6.9
                                          ---------     -----     --------    --------    ---------
     Total Comcast Cable Holdings.......    5,936.1      33.6      1,774.5     1,181.4      2,946.6
                                          ---------     -----     --------    --------    ---------
Comcast MO Group:
  Guaranteed debt securities............      302.8      10.4          7.2        82.3        202.9
  Operating leases......................        4.3       0.5          3.8          --           --
                                          ---------     -----     --------    --------    ---------
     Total Comcast MO Group.............      307.1      10.9         11.0        82.3        202.9
                                          ---------     -----     --------    --------    ---------
Total of Continental, Comcast and cable
  guarantors............................  $26.561.7     $46.5     $7,888.1    $5,026.8    $13,600.3
                                          =========     =====     ========    ========    =========


THE NEW COVENANTS

     If the consent solicitation is successful and the amendment becomes
effective, we, Continental and the cable guarantors will agree to some
restrictions on our activities for the benefit of the holders of the Continental
Notes. The restrictive covenants and amended events of default summarized below
will apply, unless the covenants are waived or amended, so long as any of the
Continental Notes are outstanding, and will replace the existing Continental
covenants and amend the events of default described under "Description of the
Continental Notes." The following discussion of the new covenants and amended
events of default which will apply assumes that Continental will have granted
the Continental cross guarantees and will have become one of the "cable
guarantors." All references to the "indentures" are to the indentures governing
the Continental Notes as amended.

     The Continental Notes will not contain any financial covenants other than
those summarized below and will not restrict us or our subsidiaries, including
Continental or its subsidiaries, from paying dividends or incurring additional
debt. In addition, the Continental Notes will not protect holders of the notes
in the event of a highly leveraged transaction or a change in control.

                                        41


     Limitation on Liens Securing Indebtedness.  Neither we nor any cable
guarantor shall create, incur or assume any Lien (other than any Permitted Lien)
on such person's assets, including the Capital Stock of such person's
wholly-owned subsidiaries' to secure the payment of our Indebtedness or that of
any cable guarantor, unless we secure the outstanding Continental Notes or cable
guarantee, as the case may be, equally and ratably with (or prior to) all
Indebtedness secured by such Lien, so long as such Indebtedness shall be so
secured.

     Limitation on Sale and Leaseback Transactions.  Neither we nor any cable
guarantor shall enter into any Sale and Leaseback Transaction involving any of
such person's assets, including the Capital Stock of such person's wholly-owned
subsidiaries.

     The restriction in the foregoing paragraph shall not apply to any Sale and
Leaseback Transaction if:

     - the lease is for a period not in excess of three years, including renewal
       of rights;

     - the lease secures or relates to industrial revenue or similar financing;

     - the transaction is solely between us and a cable guarantor or between or
       among cable guarantors; or

     - we or the applicable cable guarantor, within 270 days after the sale is
       completed, applies an amount equal to or greater than (a) the net
       proceeds of the sale of the assets or part thereof leased or (b) the fair
       market value of the assets or part thereof leased (as determined in good
       faith by our Board of Directors) either to:

      - the retirement (or open market purchase) of Continental Notes, our other
        long-term Indebtedness ranking on a parity with or senior to the
        Continental Notes or long-term Indebtedness of a cable guarantor; or

      - the purchase by us or any cable guarantor of other property, plant or
        equipment related to our business or the business of any cable guarantor
        having a value at least equal to the value of the assets or part thereof
        leased.

     This provision and the provision described under "-- Limitation on Liens
Securing Indebtedness" do not apply to any of our subsidiaries other than the
cable guarantors.

     "Capitalized Lease" means, as applied to any person, any lease of any
property (whether real, personal, or mixed) of which the discounted present
value of the rental obligations of such person as lessee, in conformity with
GAAP, is required to be capitalized on the balance sheet of such person; and
"Capitalized Lease Obligation" is defined to mean the rental obligations, as
aforesaid, under such lease.

     "Capital Stock" means, with respect to any person, any and all shares,
interests, participations, or other equivalents (however designated, whether
voting or non-voting) of such person's capital stock or other ownership
interests, whether now outstanding or issued after the date of hereof,
including, without limitation, all common stock and preferred stock.

     "Currency Agreement" means any foreign exchange contract, currency swap
agreement, or other similar agreement or arrangement designed to protect against
the fluctuation in currency values.

     "GAAP" means generally accepted accounting principles in the United States
of America as in effect as of the date of determination, including, without
limitation, those set forth in the opinions and pronouncements of the Accounting
Principles Board of the American Institute of Certified Public Accountants and
statements and pronouncements of the Financial Accounting Standards Board or in
such other statements by such other entity as approved by a significant segment
of the accounting profession. All ratios and computations contained in the
Continental indentures as amended shall be computed in conformity with GAAP
applied on a consistent basis.

                                        42


     "Guarantee" means any obligation, contingent or otherwise, of any person
directly or indirectly guaranteeing any Indebtedness or other obligation of any
other person and, without limiting the generality of the foregoing, any
obligation, direct or indirect, contingent or otherwise, of such person:

     - to purchase or pay (or advance or supply funds for the purchase or
       payment of) such Indebtedness or other obligation of such other person
       (whether arising by virtue of partnership arrangements, or by agreement
       to keep-well, to purchase assets, goods, securities, or services, to
       take-or-pay, or to maintain financial statement conditions or otherwise);
       or

     - entered into for purposes of assuring in any other manner the obligee of
       such Indebtedness or other obligation of the payment thereof or to
       protect such obligee against loss in respect thereof (in whole or in
       part);

provided that the term "Guarantee" shall not include endorsements for collection
or deposit in the ordinary course of business. The term "Guarantee" used as a
verb has a corresponding meaning.

     "Indebtedness" means, with respect to any person at any date of
determination (without duplication):

     - all indebtedness of such person for borrowed money;

     - all obligations of such person evidenced by bonds, debentures, notes, or
       other similar instruments;

     - all obligations of such person in respect of letters of credit or other
       similar instruments (including reimbursement obligations with respect
       thereto);

     - all obligations of such person to pay the deferred and unpaid purchase
       price of property or services (but excluding trade accounts payable or
       accrued liabilities arising in the ordinary course of business);

     - all obligations of such person as lessee under Capitalized Leases;

     - all Indebtedness of other persons secured by a Lien on any asset of such
       person, whether or not such Indebtedness is assumed by such person;
       provided that the amount of such Indebtedness shall be the lesser of:

      - the fair market value of such asset at such date of determination; and

      - the amount of such Indebtedness;

     - all Indebtedness of other persons Guaranteed by such person to the extent
       such Indebtedness is Guaranteed by such person;

     - to the extent not otherwise included in this definition, obligations
       under Currency Agreements and Interest Rate Agreements.

     The amount of Indebtedness of any person at any date shall be the
outstanding balance at such date of all unconditional obligations as described
above and, with respect to contingent obligations, the maximum liability upon
the occurrence of the contingency giving rise to the obligation; provided:

     - that the amount outstanding at any time of any Indebtedness issued with
       original issue discount is the face amount of such Indebtedness less the
       remaining unamortized portion of the original issue discount of such
       Indebtedness at such time as determined in conformity with GAAP; and

     - that Indebtedness shall not include any liability for federal, state,
       local, or other taxes.

     "Interest Rate Agreements" means any obligations of any person pursuant to
any interest rate swaps, caps, collars, and similar arrangements providing
protection against fluctuations in interest rates. For purposes of the
Continental indentures as amended, the amount of such obligations shall be the
amount determined in respect thereof as of the end of the then most recently
ended fiscal quarter of such person, based on the assumption that such
obligation had terminated at the end of such fiscal quarter, and in making such
determination, if any agreement relating to such obligation provides for the
netting of amounts payable by and to such person thereunder or if any such
agreement provides for the simultaneous payment of amounts by and

                                        43


to such person, then in each such case, the amount of such obligations shall be
the net amount so determined, plus any premium due upon default by such person.

     "Lien" means, with respect to any asset, any mortgage, lien, pledge,
charge, security interest or encumbrance of any kind, or any other type of
preferential arrangement that has the practical effect of creating a security
interest, in respect of such asset. For the purposes of the Continental
indentures as amended, we or any cable guarantor shall be deemed to own subject
to a Lien any asset acquired or held subject to the interest of a vendor or
lessor under any conditional sale agreement, capital lease or other title
retention agreement relating to such asset.

     "Permitted Liens" means:

     - any Lien on any asset incurred prior to the effective date of the
       amendment;

     - any Lien on any assets acquired after the effective date of the amendment
       (including by way of merger or consolidation) by us or any cable
       guarantor, which Lien is created, incurred or assumed contemporaneously
       with such acquisition, or within 270 days thereafter, to secure or
       provide for the payment or financing of any part of the purchase price
       thereof, or any Lien upon any assets acquired after the effective date of
       the amendment existing at the time of such acquisition (whether or not
       assumed by us or any cable guarantor), provided that any such Lien shall
       attach only to the assets so acquired;

     - any Lien on any assets in favor of us or any cable guarantor;

     - any Lien on assets incurred in connection with the issuance of tax-exempt
       governmental obligations (including, without limitation, industrial
       revenue bonds and similar financing);

     - any Lien granted by any cable guarantor on assets to the extent
       limitations on the incurrence of such Liens are prohibited by any
       agreement to which such cable guarantor is subject as of the effective
       date of the amendment; and

     - any renewal of or substitution for any Lien permitted by any of the
       preceding bullet points, including any Lien securing reborrowing of
       amounts previously secured within 270 days of the repayment thereof,
       provided that no such renewal or substitution shall extend to any assets
       other than the assets covered by the Lien being renewed or substituted.

     "Sale and Leaseback Transaction" means any direct or indirect arrangement
with any person or to which any such person is a party, providing for the
leasing to us or a cable guarantor of any property, whether owned by us or such
cable guarantor at the date of the original issuance of the debt securities or
later acquired, which has been or is to be sold or transferred by us or such
cable guarantor to such person or to any other person by whom funds have been or
are to be advanced on the security of such property.

     Financial Information.  We will file, whether or not required to do so
under applicable law, with the trustee, within 15 days after being required to
file the same under the Securities Exchange Act of 1934, copies of the annual
reports and the information, documents and other reports to be filed pursuant to
Section 13 or 15(d) of the Securities Exchange Act of 1934. We intend to file
all such reports, information and documents with the SEC, whether or not
required by Section 13 or 15(d), and will send copies to the trustee within such
15-day period.

     Consolidation, Merger and Sale of Assets.  Each indenture as amended will
restrict Continental's ability to consolidate with, merge with or into, or sell,
convey, transfer, lease, or otherwise dispose of all or substantially all of its
property and assets as an entirety or substantially an entirety in one
transaction or a series of related transactions to any person (other than a
consolidation with or merger with or into or a sale, conveyance, transfer, lease
or other disposition to an affiliate with a positive net worth; provided that,
in connection with any merger of Continental and an affiliate, no consideration
other than common stock in the

                                        44


surviving person shall be issued or distributed to Continental's stockholders)
or permit any person to merge with or into Continental unless:

     - Continental is the continuing person or the person formed by such
       consolidation or into which such party is merged or that acquired or
       leased such property and assets shall be a corporation or limited
       liability company organized and validly existing under the laws of the
       United States of America or any jurisdiction thereof and shall expressly
       assume, by a supplemental indenture, executed and delivered to the
       trustee, all of Continental's obligations on all of the Continental notes
       under that indenture;

     - immediately after giving effect to such transaction, no default or event
       of default shall have occurred and be continuing; and

     - Continental delivers to the trustee an officers' certificate and opinion
       of counsel, in each case stating that such consolidation, merger, or
       transfer and such supplemental indenture complies with this provision and
       that all conditions precedent provided for in that indenture and notes
       relating to such transaction have been complied with;

provided, however, that the foregoing limitations will not apply if, in the good
faith determination of Continental's board of directors set forth in a board
resolution, the principal purpose of such transaction is to change the state of
incorporation of such party; and provided further that any such transaction
shall not have as one of its purposes the evasion of the foregoing limitations.

     Upon any express assumption of Continental's obligations under an indenture
as described above, Continental will be released and discharged from all
obligations and covenants under that indenture and all the Continental Notes
issued under that indenture.

     The indentures as amended and the cable guarantees will not limit the
ability of any cable guarantor to consolidate with or merge into or sell all or
substantially all its assets. Upon the sale or disposition of any cable
guarantor (whether by merger, consolidation, the sale of its capital stock or
the sale of all or substantially all of its assets) to any person, that cable
guarantor will be deemed released from all its obligations under the indentures
and its cable guarantee.

EVENTS OF DEFAULT

     In the event the amendment becomes effective, upon the granting of the
cable guarantees the following changes will be made to the event of defaults
under the indentures for the Condor Notes. For purposes of this section, the
term "Obligor" shall mean each of us, Comcast Cable, Comcast Cable
Communications Holdings, Comcast Cable Holdings and Comcast MO Group, in each
case excluding such entity's subsidiaries.

     The amendment would add as events of default under each indenture

     - default by any Obligor in the observance or performance of any covenant
       under that indenture or notes outstanding under that indenture for more
       than 60 days after written notice thereof shall have been given to that
       Obligor by the trustee, or to that Obligor and the trustee by the holders
       of at least 25% in aggregate principal amount of the notes then
       outstanding under that indenture;

     - any cable guarantee is not (or is claimed by any cable guarantor not to
       be) in full force and effect;

     - certain events involving bankruptcy, insolvency or reorganization of us
       or any cable guarantor.

     A default under any of our or the cable guarantors' other indebtedness will
not be a default under the indentures.

     In addition, upon the granting of the cable guarantees the amendment would
remove a default under, or the acceleration of the maturity of, other
indebtedness of Continental as an event of default under the indentures.

                                        45


                      DESCRIPTION OF THE CONTINENTAL NOTES

GENERAL

     This prospectus relates to Continental's $1,700,000,000 in principal amount
of

     - 8 7/8% Debentures Due September 15, 2005, referred to in this prospectus
       as the "2005 Notes";

     - 8.30% Senior Notes Due May 15, 2006, referred to in this prospectus as
       the "2006 Notes";

     - 9% Senior Debenture Due September 1, 2008 of Continental, referred to in
       this prospectus as the "2008 Notes"; and

     - 9.5% Senior Notes Due August 1, 2013, referred to in this prospectus as
       the "2013 Notes."

     We refer to these notes in this prospectus as the "Continental Notes." The
Continental Notes were issued under separate but substantially similar
indentures. We refer to these indentures in this prospectus as the "Continental
Indentures."

     The following is a summary of the material terms common to all of the
Continental Indentures and is qualified by reference to the description of the
terms of the issues of Continental Notes below, which sets forth any terms of a
Continental Indenture or the Continental Notes issued under that indenture which
differ materially from the summary of common terms, and by reference to the
Continental Indentures and the Continental Notes, which are exhibits to the
registration statement of which this prospectus forms a part. Terms used in the
following description are defined below under "-- Certain Definitions."

     The Continental Notes:

     - represent unsecured senior indebtedness of Continental;

     - are not guaranteed by any of Continental's subsidiaries;

     - rank pari passu in right of payment with the other Continental Notes and
       with all other Senior Indebtedness of Continental; and

     - are senior in right of payment to all subordinated indebtedness of
       Continental.

     Continental has existing long-term indebtedness, all of which is senior
indebtedness, in the aggregate amount of approximately $1,885,000,000. Subject
to certain limitation set forth in the Continental Indentures described under
"-- Negative Covenants -- Limitations on Indebtedness" and "-- Limitation on
Liens" below, the Continental Indentures permit Continental and the Restricted
Subsidiaries to incur and secure additional Indebtedness, which Indebtedness may
be guaranteed by the Restricted Subsidiaries. The Continental Indentures do not
restrict the incurrence of Indebtedness, whether secured or unsecured, by
Continental's Unrestricted Subsidiaries. As of the date of this prospectus, all
of Continental's Subsidiaries are Restricted Subsidiaries.

     As of September 30, 2002, Continental's subsidiaries had no long-term
indebtedness. Since substantially all of Continental's assets consist of the
stock of its subsidiaries, its ability to satisfy its obligations, including its
obligations in respect of the Continental Notes, is dependent upon its receipt
of funds from its subsidiaries. Upon any distribution of the assets of
Continental and its subsidiaries pursuant to any dissolution, winding up,
liquidation or reorganization, the assets of Continental's subsidiaries will be
applied first to discharge the claims of such subsidiaries' creditors and to
discharge any other indebtedness that has been guaranteed or secured by the
subsidiaries. As a result, holders of the Continental Notes may recover less,
ratably, than creditors of Continental's subsidiaries in the event that the
remaining assets of it and its subsidiaries are insufficient to discharge all of
the Senior Indebtedness of Continental.

PAYMENT AT MATURITY AND OPTIONAL PREPAYMENTS

     Payment at Maturity.  The principal of the Continental Notes will be
payable at maturity. No sinking fund is provided for the Continental Notes.
Continental may not elect to prepay the Continental Notes prior to

                                        46


their maturity, with the exception of the 2013 Notes which Continental may elect
to prepay as described below under "Description of 2013 Notes -- Payment at
Maturity and Optional Prepayments -- Prepayment at the Option of Continental'

     Prepayment at the Option of the Holders.  The holders of Continental Notes
are entitled to demand prepayment of the Continental Notes upon the occurrence
of the following events:

     - Prepayment in the Event of Certain Exempt Repurchases.

     If Continental proposes:

      - to make an Exempt Repurchase, and immediately after giving effect to any
        such Indebtedness incurred for the purpose of making such Exempt
        Repurchase, Continental would be unable to incur an additional One
        Dollar ($1.00) of Indebtedness under the terms of Continental's covenant
        on limitation on Indebtedness described below under "-- Negative
        Covenants -- Limitation on Indebtedness" (without giving effect to that
        portion of the covenant which excludes Exempt Repurchase Indebtedness),
        as defined below under "-- Negative Covenants -- Limitation on
        Indebtedness"; or

      - to incur additional Indebtedness and immediately after giving effect to
        the incurrence of such Indebtedness Continental would be able to incur
        an additional One Dollar ($1.00) of Indebtedness under the foregoing
        covenant on limitation on Indebtedness only because Exempt Repurchase
        Indebtedness is not included in the computation of Indebtedness for
        purposes of such covenant,

then Continental will give to each holder of Continental Notes notice (the
"Repurchase Notice") of such proposed Exempt Repurchase or proposed incurrence
of such additional Indebtedness (either, a "Put Option Transaction") not less
than 15 nor more than 45 days before the proposed date of consummation (the
"Proposed Consummation Date") specified in the Repurchase Notice.

If the Put Option Transaction is consummated on the Proposed Consummation Date
or within 30 days after such date, Continental will send notice to each holder
of Continental Notes on the date of consummation (the "Put Option Transaction
Date") that each holder has the right, for the 30 day period following the Put
Option Transaction Date, to tender all, but not less than all, of such holder's
Continental Notes and thereby to require Continental to redeem the holder's
Continental Notes at a price equal to the principal amount of such Continental
Notes and accrued interest thereon to the date of prepayment.

     The prepayment price for any Continental Notes properly tendered will be
paid 35 days after the Put Option Transaction Date. Continental will be
prohibited from consummating a Put Option Transaction unless it has delivered to
the Trustee an Officers' Certificate to the effect that Continental has
committed financing sufficient to redeem all outstanding Continental Notes. In
the event that the proposed Put Option Transaction is not consummated within 30
days of the Proposed Consummation Date, Continental will give notice to each
holder of Continental Notes that the proposed Put Option Transaction was not
consummated. If a Put Option Transaction is consummated, Continental will comply
with all applicable tender offer rules, including, without limitation, Section
14(e) of the Securities Exchange Act of 1934, as amended, and Rule 14e-l
promulgated thereunder.

     Following the consummation of a Put Option Transaction and the repurchase
by Continental of those Continental Notes, if any, properly tendered for
repurchase:

     - holders of each series of the Continental Notes will have no further
       right to cause Continental to prepay their Continental Notes as a result
       of any subsequent Put Option Transaction; and

     - Continental will no longer be bound by the covenants described below
       under "-- Negative Covenants -- Limitation on Indebtedness,"
       "-- Investments in Unrestricted Subsidiaries" and "-- Limitations on
       Liens."

     The Repurchase Notice will inform holders of the Continental Notes of the
events described above.

                                        47


     - Prepayment in the Event of Certain Cash Repurchases of Convertible
       Preferred Stock.

     The Continental Indentures provide for prepayment to the holders of
Continental Notes in the event of certain cash repurchases of convertible
preferred stock. This convertible preferred stock is no longer outstanding and
therefore this covenant is no longer relevant.

NEGATIVE COVENANTS

     Restricted Payments.  The Continental Note Indentures provide that, so long
as any of the Continental Notes remain outstanding, neither Continental nor any
of its Subsidiaries will pay any dividend on, or make any distribution in
respect of, any shares of any class of Continental's stock (except dividends or
distributions payable in shares of its stock), or purchase, redeem or otherwise
acquire for value any shares of any class of Continental's stock (or any rights,
warrants or options to purchase any class of Continental's stock, except if such
rights, warrants or options are held by an employee of Continental and such
purchase, redemption or acquisition occurs in connection with the termination of
such employee's employment with Continental), otherwise than pursuant to Exempt
Repurchases if either of the following is true:

     - if a default shall have occurred and be continuing at the time of such
       proposed Restricted Payment or shall occur as a consequence thereof; or

     - if the aggregate of all Restricted Payments made from March 31, 1992
       through and including the date on which such Restricted Payment is made,
       would exceed the sum of

      - the amount by which Operating Cash Flow of the Restricted Group on a
        consolidated basis for the period, treated as a single accounting
        period, from March 31, 1992 through the fiscal quarter immediately
        preceding such proposed restricted payment for which financial
        statements are available exceeds 1.20 times the Total Interest Expense
        for the period, treated as a single accounting period from March 31,
        1992 through said fiscal quarter immediately preceding such proposed
        Restricted Payment, plus

      - $150,000,000, plus

      - the aggregate net proceeds, including the fair market value of property
        other than cash, received by Continental from the issue or sale (other
        than to a Subsidiary) subsequent to June 23, 1992 of capital stock of
        Continental or from the exercise subsequent to June 23, 1992 of any
        options, warrants or other rights to acquire capital stock of
        Continental.

     Any payment made in contravention of the terms above is referred to in this
description of the Continental Notes as a "Restricted Payment." Approximately
$4.4 billion would have been available as of September 30, 2002 for payments
subject to this test.

     For all purposes of this covenant, any recapitalization of Continental
(whether or not effected through a merger or consolidation with, or sale of
substantially all of the assets of Continental to, any person) that has the
effect of transferring money, property, or securities other than capital stock
of Continental to any holder of any shares of the capital stock of Continental
(otherwise than in connection with an Exempt Repurchase) shall be deemed a
Restricted Payment. Exempt Repurchases shall not constitute Restricted Payments
or be taken into account in computing the amount of Restricted Payments that
Continental may make but may entitle the holders of Continental Notes to require
the prepayment of their Continental Notes. See "Description of the Continental
Notes -- Prepayment at the Option of the Holders" above.

     Limitation on Indebtedness.  The Continental Indentures provide that no
member of the Restricted Group will incur any additional Indebtedness -- other
than Indebtedness in connection with Exempt Repurchases ("Exempt Repurchase
Indebtedness") -- if, immediately thereafter and giving effect thereto on a pro
forma basis, the aggregate Indebtedness (exclusive of any and all Exempt
Repurchase Indebtedness) of the Restricted Group would be more than the product
of (a) the Annualized Operating Cash Flow of the Restricted Group multiplied by
(b) nine. Continental's obligation to comply with this covenant may terminate
under certain circumstances. See "-- Prepayment at the Option of the Holders"
above.

                                        48


     At September 30, 2002, the aggregate Indebtedness of the Restricted Group
(exclusive of any Exempt Repurchase Indebtedness) was $1,855.0 million. The
Operating Cash Flow of the Restricted Group would have been $213.3 million for
the three month period ending September 30, 2002. Accordingly, the ratio of
aggregate Indebtedness of the Restricted Group to four times such Operating Cash
Flow was 2.2 to 1 at September 30, 2002.

     Investments in Unrestricted Subsidiaries.  The Continental Indentures
provide that no member of the Restricted Group will make any loan or transfer of
property to or investment in a Unrestricted Subsidiary unless, immediately after
and giving effect to such loan or investment on a pro forma basis, the
Restricted Group would be able to incur additional One Dollar ($1.00) of
Indebtedness without violating the covenant in the Continental Indentures on
limitation of Indebtedness described above under "-- Limitation on
Indebtedness," as determined for the fiscal quarter most recently completed for
which financial statements are available at the date of such loan, transfer or
investment. The following loans, transfers of property to or investments in a
Restricted Subsidiary which would otherwise be prohibited are permitted:

     - the provision of goods and services to an Unrestricted Subsidiary if such
       goods and services are billed to an Unrestricted Subsidiary on the basis
       of the provider's cost therefor; and

     - advances to a Unrestricted Subsidiary in the ordinary course of business
       by the Restricted Group if the interest payable on such advances is
       generally consistent with Continental's cost of borrowings under its
       credit facilities.

     Continental's obligation to comply with this covenant may terminate under
certain circumstances. See "-- Prepayment at the Option of the Holders" above.

     Transactions with Affiliates.  The Continental Indentures provide that
Continental will not, and will not permit any Restricted Subsidiary to, enter
into any transaction (including, without limitation, the purchase, sale, lease
or exchange of any property or the rendering of any service) with any holder of
5% or more of any class of capital stock of Continental or with any affiliate of
Continental or of any such holder, on terms that are less favorable to
Continental or such Restricted Subsidiary, as the case may be, than those which
might be obtained at the time of such transaction from a person who is not such
a holder or affiliate. This covenant will not limit, or be applicable to:

     - Exempt Repurchases;

     - transactions between Continental and a Subsidiary or between
       Subsidiaries;

     - transactions pursuant or relating to a stock purchase agreement between
       an employee selected by the Board of Directors and Continental pursuant
       to which that employee may purchase shares of Common Stock; and

     - the payment of reasonable and customary regular fees to directors of
       Continental who are not employees of Continental.

     Merger or Sales of Assets.  The Continental Indentures provide that
Continental may not merge into or consolidate with another corporation or sell
or lease all or substantially all of its assets to another corporation unless
either Continental is the surviving corporation, or the resulting, surviving or
transferee corporation is organized under the laws of a state of the United
States or the District of Columbia and agrees to pay promptly when due the
principal of and premium, if any, and interest on the Continental Notes, and to
assume, perform and observe all the covenants and conditions of the Continental
Indentures, and immediately after and giving effect to such transaction, no
Event of Default has occurred.

     Limitation on Liens.  The Continental Indentures provide that Continental
will not, and will not permit any Restricted Subsidiary to, create, incur or
assume any Lien on any Principal Property or any shares of capital stock or
Indebtedness of any Restricted Subsidiary without making effective provision for
all of the Continental Notes and all other amounts due under the Continental
Indentures to be directly secured equally and ratably with (or prior to) the
obligation or liability secured by such Lien unless, at the time of such
creation, incurrence or assumption and, after giving effect thereto, the
aggregate amount of all Indebtedness so

                                        49


secured does not exceed five times Annualized Cash Flow. However, if all Liens
(other than Liens created pursuant to this provision or a comparable provision
of the indenture under which the other Continental Notes were issued) on
principal property or shares of capital stock or Indebtedness of a Restricted
Subsidiary which secure indebtedness of Continental or any Restricted Subsidiary
are released, then:

     - existing Liens so created (together with all then existing Liens created
       pursuant to a comparable provision of the indentures under which the
       other Continental Notes were issued) shall be automatically released; and

     - the trustee shall be authorized to execute and deliver to Continental any
       documents requested by Continental which are required to evidence the
       release of such Liens.

     Continental's obligation to comply with this covenant may terminate under
certain circumstances. See "-- Prepayment at the Option of the Holders" above.

     Under the terms of the Continental Indentures, the foregoing limitation
does not apply to:

     - Liens securing obligations of Continental to reimburse any bank or other
       person in respect of amounts paid under letters of credit, acceptances or
       other similar instruments; or

     - Liens securing Indebtedness on the assets of any entity existing at the
       time such assets are acquired by Continental or any of its Restricted
       Subsidiaries, whether by merger, consolidation, purchase of assets or
       otherwise, provided such Liens;

      - are not created, incurred or assumed in connection with, or in
        contemplation of, such assets being acquired by Continental or any of
        its Restricted Subsidiaries; and

      - do not extend to any other Principal Property or assets of Continental
        or any of its Restricted Subsidiaries.

     At September 30, 2002, the Restricted Group had no Indebtedness secured by
Liens.

CERTAIN DEFINITIONS

     Terms used in these description generally are defined as set forth below.
However, terms that are defined under the description of any particular series
of Continental Notes or elsewhere in this prospectus are defined as set forth
under that section.

     "Annualized Cash Flow" means Operating Cash Flow for the latest fiscal
quarter for which financial statements are available multiplied by four.

     "Exempt Repurchases" mean repurchases by Continental at any time or from
time to time of up to 751,305 shares of its Common Stock which are subject to
the 1998-1999 Share Repurchase Program, provided that Continental has received
prior to any such Exempt Repurchase an opinion of an investment banker
knowledgeable in the communications industry (who may be Continental's
investment banker) that the price per share of Common Stock paid pursuant to any
such Exempt Repurchase does not exceed the greater of:

     - the dollar amount that a holder of Common Stock would then receive per
       share of Common Stock upon a sale of Continental as a whole pursuant to a
       merger or sale of stock or, if greater, the dollar amount a holder of
       Common Stock would then receive per share of Common Stock derived from
       the sale of Continental's assets and subsequent distribution of the
       proceeds therefrom (net of taxes including corporate, sales and capital
       gain taxes in connection with such sale of assets), in each instance less
       a discount of 22.5%; or

     - the net proceeds which would be expected to be received by a shareholder
       of Continental from the sale of a share of Continental's Common Stock in
       an underwritten public offering held at the time any such Exempt
       Repurchase is to occur after being reduced by pro forma expenses and
       underwriting discounts unless the Common Stock is publicly traded and
       such expenses and underwriting discounts would not be incurred in
       connection with an underwritten public sale of a shareholder's
       non-registered shares in the opinion of the investment banker;
                                        50


provided, further, that no such opinion of an investment banker will be required
for repurchases of shares of Common Stock which are subject to the 1998-1999
Share Repurchase Program to the extent that the aggregate purchase price paid
therefor in any calendar year does not exceed $10,000,000.

     "Indebtedness" means, with respect to any issue of Continental Notes,
without duplication, with respect to any person, any indebtedness, 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
representing the balance deferred and unpaid of the purchase price of any
property (excluding any balances that constitute subscriber advance payments and
deposits, accounts payable or trade payables, and other accrued liabilities
arising in the ordinary course) 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, and shall
also include, to the extent not otherwise included, the maximum fixed repurchase
price of any equity securities or other similar interests of such person which
by their terms or otherwise are required to be redeemed prior to the maturity of
that issue of Continental Notes or at the option of the holder thereof,
obligations secured by a Lien to which the property or assets owned or held by
such person is subject, whether or not the obligation or obligations secured
thereby shall have been assumed, all obligations to reimburse any person in
respect of amounts paid under letters of credit, acceptances or other similar
instruments, and guarantees of any of the above items (whether or not such items
would appear upon such balance sheet). Indebtedness does not include:

     - any Interest Rate Agreement, however denominated, of Continental or any
       of its Subsidiaries;

     - as to the Restricted Group, any indebtedness of any Subsidiary which is
       non-recourse to the Restricted Group or any pledge of the stock of any
       such Subsidiary to secure such indebtedness;

     - as to the Restricted Group, Indebtedness of a Restricted Subsidiary to
       Continental or another Restricted Subsidiary, and Indebtedness of
       Continental to a Restricted Subsidiary;

     - any obligation of Continental to redeem, or to pay dividends on, its
       outstanding convertible preferred stock;

     - any obligation of Continental to repurchase shares of its outstanding
       Common Stock pursuant to the 1998-1999 Share Repurchase Program; or

     - any equity securities or other similar interests which, at the option of
       Continental or otherwise, are redeemable into shares of capital stock.

     "Interest Rate Agreement" means any interest rate swap agreement, interest
rate cap agreement, interest rate collar agreement or other similar agreement
designed to protect the party indicated therein against fluctuations in interest
rates.

     "Lien" means, as to the Restricted Group and as used in the definition of
"Indebtedness," any mortgage, pledge, lien or security interest except for:

     - pledges of the stock of unrestricted subsidiaries to secure indebtedness;

     - Liens for taxes, assessments or governmental charges or claims the
       payment of which is being contested in good faith by appropriate
       proceedings and with respect to which Continental or a Restricted
       Subsidiary shall have created adequate reserves on its books;

     - Liens of mechanics, carriers, warehousemen or materialmen arising in the
       ordinary course of business in respect of obligations which are not
       overdue or which are being contested in good faith;

     - Liens resulting from deposits or pledges made in the ordinary course of
       business to secure payment of workers' compensation, unemployment
       insurance, old age pension or other social security, or in connection
       with or to secure the performance of bids, tenders or contracts made in
       the ordinary course of business, or to secure statutory obligations or
       surety, performance or appeal bonds;

                                        51


     - Liens in respect of judgments or awards the payment of which is being
       contested in good faith by appropriate proceedings and with respect to
       which the Restricted Group shall have created adequate reserves on its
       books;

     - purchase money security interests (including mortgages, any conditional
       sale or other title retention agreement and any capitalized lease);
       provided, however, that the principal amount of Indebtedness secured by
       each such security interest in each such item (or group of items) of
       property shall not exceed the cost of the item (or group of items)
       subject thereto and each such security interest shall attach only the
       particular item (or group of items) so acquired and any additions or
       accessions thereto;

     - landlord's or lessor's Liens under leases to which any member of the
       Restricted Group is a party; and

     - Liens of utilities and other persons pursuant to pole attachment
       agreements, and restrictions on the transfer of rights under franchises
       or pole attachment agreements, and any encumbrances created in favor of
       franchising authorities and subscribers by provisions of franchises on
       cable television plant and equipment located in the areas covered
       thereby.

     "Operating Cash Flow" means, for any period, an amount equal to:

     - aggregate operating revenues plus interest and ordinary dividend income;
       minus

     - aggregate operating expenses, excluding therefrom nonoperating expenses
       such as interest expense, depreciation and amortization, non-cash amounts
       and taxes on income, of the Restricted Group for such period, determined
       on a consolidated basis, after eliminating all intercompany items, in
       accordance with generally accepted accounting principles consistently
       applied.

     For purposes of calculating Operating Cash Flow, there will be included in
the Operating Cash Flow of the Restricted Group for any fiscal quarter for which
Operating Cash Flow is being calculated the Operating Cash Flow for such fiscal
period of any Subsidiary which has been designated a Restricted Subsidiary or of
operating assets acquired by Continental or a Restricted Subsidiary (including
assets constituting a cable television system acquired by Continental or a
Restricted Subsidiary) after the commencement of such fiscal period. If the
actual financial Statements of any such new Restricted Subsidiary or new
operating assets for any fiscal period or portion thereof prior to the inclusion
of such subsidiary as a Restricted Subsidiary or the acquisition of such
operating assets by Continental or a Restricted Subsidiary are unavailable or
inaccurate in the reasonable opinion of Continental, then the Operating Cash
Flow of such new Restricted Subsidiary or new operating assets may be determined
from pro forma financial statements of such new Restricted Subsidiary or new
operating assets for such period as prepared in good faith by Continental,
provided, however, that not more than $10,000,000 of Operating Cash Flow
determined on an annualized basis from such pro forma financial statements shall
be included in the Operating Cash Flow of the Restricted Group. For purposes of
calculating Operating Cash Flow, there will not be included in the Operating
Cash Flow of the Restricted Group for any fiscal quarter for which Operating
Cash Flow is being calculated the Operating Cash Flow for such fiscal period of
any Restricted Subsidiary which has been designated an Unrestricted Subsidiary
after the commencement of such fiscal period or of operating assets (including
assets constituting a cable television system) owned by Continental or a
Restricted Subsidiary which has been transferred to an Unrestricted Subsidiary
after the commencement of such fiscal period.

     "Principal Property" means, as of any date of determination, any property
or assets owned by any Restricted Subsidiary other than:

     - any such property which, in the good faith opinion of the Board of
       Directors, is not of material importance to the business conducted by
       Continental and its Restricted Subsidiaries taken as a whole; and

     - any shares of any class of stock or any other security of any
       Unrestricted Subsidiary.

     "Restricted Group" means Continental and its Restricted Subsidiaries.

                                        52


     "Restricted Subsidiary" means:

     - any subsidiary of Continental, whether existing on or after the date of
       the Continental Indentures, which has been designated a Restricted
       Subsidiary for purposes of

      - the Credit Agreement dated as of May 1, 1989, as amended and restated as
        of July 30, 1990 among Continental and certain financial institutions,
        as amended from time to time; or

      - the Credit Agreement, dated as of May 15, 1992, among Continental,
        certain Restricted Subsidiaries and certain financial institutions, as
        amended from time to time, unless any such Subsidiary is subsequently
        classified as an Unrestricted Subsidiary by Continental for purposes of
        the Continental Indentures; and

     - an Unrestricted Subsidiary which is classified as a Restricted Subsidiary
       for purposes of the Continental Indentures by Continental. Continental
       may not classify as an Unrestricted Subsidiary for purposes of the
       Continental Indentures any subsidiary that is classified as a Restricted
       Subsidiary for purposes of the credit agreements set forth above in the
       two bullet points above or any similar, successor agreements.

     "Subsidiary" means:

     - any corporation of which the outstanding stock having at least a majority
       in voting power in the election of directors under ordinary circumstances
       shall at the time be owned, directly or indirectly, by Continental or by
       Continental and one or more Subsidiaries or by one or more Subsidiaries;
       or

     - any other person of which at least a majority in voting interest, under
       ordinary circumstances, is at the time, directly or indirectly, owned or
       controlled by Continental or by Continental and one or more Subsidiaries
       or by one or more Subsidiaries. A partnership of which Continental or any
       Subsidiary is the managing general partner shall be deemed to be a
       Subsidiary.

     "Total Interest Expense" means, for any period, the aggregate amount of
interest in respect of Indebtedness (including 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 any Interest Rate
Agreement, however denominated, with respect to such Indebtedness) and all but
the principal component of rentals in respect of capital lease obligations,
paid, accrued, or scheduled to be paid or accrued by the Restricted Group,
during such period, determined on a consolidated basis, after eliminating all
intercompany items, in accordance with generally accepted accounting principles,
provided that such amounts paid, accrued and scheduled to be paid or accrued by
any person which is not a Subsidiary but the accounts of which are consolidated
with those of Continental will be deducted therefrom. For purposes of this
definition, interest on a capital lease obligation will be deemed to accrue at
an interest rate reasonably determined by Continental to be the rate of interest
implicit in such capital lease obligation in accordance with generally accepted
accounting principles.

     "Unrestricted Subsidiary" means any Subsidiary of Continental, whether
existing on or after the date of the Continental Indentures, which is not a
Restricted Subsidiary.

EVENTS OF DEFAULT

     An Event of Default is defined with respect to each series of Continental
Notes as being:

     - default in payment of any principal of or premium, if any, on that series
       of Continental Notes;

     - default for 30 days in payment of any installment of interest on that
       series of Continental Notes;

     - default by Continental in the observance or performance of any other
       covenant in each of the Continental Notes or each of the Continental
       Indentures for more than 60 days after notice thereof shall have been
       given to Continental by the trustee, or to Continental and the trustee by
       the holders of at least 25% in aggregate principal amount of that series
       of Continental Notes then outstanding;

                                        53


     - default by Continental in payment when due at maturity of indebtedness
       for borrowed money in excess of $10,000,000 ($25,000,000 with respect to
       the 2006 Notes) and the continuation of such default for the greater of
       the applicable grace period thereto or ten days from the date of default;

     - the acceleration of the maturity of any indebtedness for borrowed money
       issued under an indenture or other instrument of Continental in excess of
       $10,000,000 ($25,000,000 with respect to the 2006 Notes) if the trustee
       or the holders of at least 25% in aggregate principal amount of that
       series of Continental Notes then outstanding give to Continental and
       trustee notice thereof requiring Continental to remedy the same and
       within ten days after receiving such notice Continental fails to cause
       such acceleration to be rescinded or annulled or such indebtedness to be
       discharged; or

     - certain events involving bankruptcy, insolvency or reorganization of
       Continental.

     The applicable trustee may withhold notice to the holders of Continental
Notes of any default (except in payment of principal of, or premium, if any, or
interest on, the Continental Notes) if the trustee considers it in the interest
of the holders of that series of Continental Notes to do so.

     Each Continental Indenture provides that if an Event of Default shall have
occurred and be continuing, the trustee or the holders of not less than 25% in
the principal amount of the series of Continental Notes issued under that
Continental Indenture then outstanding may declare the principal of that series
of the Continental Notes and the interest accrued thereon to be due and payable
immediately by notice in writing to Continental (an "Acceleration Notice"),
provided that, except in the case:

     - of an Event of Default in connection with certain events involving
       bankruptcy, insolvency or reorganization of Continental; or

     - that no more than 10 days and no less than 5 days prior to the giving of
       an Acceleration Notice the trustee shall have given to Continental (or,
       in the case of an acceleration by the holders of any series of the
       Continental Notes, the holders shall have given to the trustee and
       Continental) a notice (a "Pre-Acceleration Notice") in writing that in no
       more than 10 days the Trustee (or the holders) intends to give an
       Acceleration Notice, an Acceleration Notice shall not become effective
       until 5 days after receipt of such notice by Continental (and the Trustee
       if given by holders).

     With respect to any series of Continental Notes, if Continental shall cure
all defaults (except the nonpayment of interest on and principal of any
Continental Notes which shall have become due by acceleration) and certain other
conditions are met, an acceleration notice may be annulled and past defaults may
be waived by the holders of a majority in principal amount of that series of the
Continental Notes then outstanding.

     The applicable trustee shall give the holders of a series of Continental
Notes notice of any default under the applicable Continental Indenture as and to
the extent provided by the Trust Indenture Act of 1939, as in effect on the date
of applicable Continental Indenture. For this purpose, the term "default" shall
mean any event which is, or after notice or lapse of time or both would become,
an Event of Default under the Continental Indentures.

     The holders of a majority of the aggregate principal amount of any series
of the Continental 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 with respect to that series of Continental Notes, subject to certain
limitations specified in the applicable Continental Indentures. Prior to any
declaration accelerating the maturity of the Continental Notes, the holders of a
majority in aggregate principal amount of a series of the Continental Notes then
outstanding may on behalf of the holders of all the Continental Notes of that
series waive any past default or event of default and its consequences except a
default in the payment of interest, or premium, if any, on, or the principal of,
that series of Continental Notes.

     Continental will furnish to the trustee not more than 90 days after the end
of Continental's fiscal year in each year (beginning with fiscal 1993) an
Officers' Certificate stating that in the course of the performance by the
signers of their duties as officers of Continental they would normally have
knowledge of any default by Continental in the performance of the covenants
contained in the Continental Indentures, stating whether or
                                        54


not they have knowledge of any such default and, if so, specifying each such
default of which the signers have knowledge and the nature thereof.

DEFEASANCE

     The Continental Indentures and the Continental Notes provide that
Continental will be discharged from any and all obligations in respect to any
series of the Continental Notes (except for certain obligations to register the
transfer, substitution or exchange of Continental Notes, to replace stolen, lost
or mutilated Continental Notes, and to maintain paying agencies, and except for
the right of the holders of the Continental Notes to receive payments of
principal, premium, if any, and interest, and the rights, obligations and
immunities of the trustee), upon the deposit with the trustee, in trust, of
money and/or U.S. government obligations which through the payment of interest
and principal in respect thereof in accordance with their terms will provide
money in an amount sufficient to pay the principal of (and premium, if any) and
each installment of interest on each series of the Continental Notes on the
stated maturity of such payments or on a selected date of redemption or on the
remaining dates in accordance with the terms of each Continental Indenture and
the corresponding series of Continental Notes. Such a trust may only be
established if, among other things, Continental has received an opinion of
counsel:

     - to the effect that neither the trust nor the trustee will be required to
       register as an investment company under the Investment Company Act of
       1940, as amended; and

     - describing either a private ruling concerning the Continental Notes or a
       published ruling of the Internal Revenue Service, to the effect that
       holders of the Continental Notes or persons in their position will not
       recognize income, gain or loss for Federal income tax purposes as a
       result of such deposit, defeasance and discharge and will be subject to
       Federal income tax on the same amount and in the same manner and at the
       same times, as would have been the case if such deposit, defeasance and
       discharge had not occurred.

MODIFICATION OF THE CONTINENTAL INDENTURES

     The Continental Indentures contain provisions permitting Continental and
the trustee, with the consent of the holders of a majority in aggregate
principal amount of that series of the Continental Notes at the time
outstanding, to modify the corresponding Continental Indenture or any
supplemental note indenture or the rights of the holders of that series of
Continental Notes, except that no such modification shall:

     - extend the fixed maturity of any Continental Note, reduce the rate or
       extend the time of payment of interest thereon, reduce the principal
       amount thereof or premium, if any, thereon or change the currency in
       which the Continental Notes are payable, without the consent of the
       holder of each 2003 Note so affected; or

     - reduce the aforementioned percentage of Continental Notes, the consent of
       the holders of which is required for any such modification, without the
       consent of the holders of all that series of Continental Notes.

     In addition, Continental and the trustee may execute supplemental note
indentures without the consent of holders of the Continental Notes:

     - to evidence the succession of any successor corporation to Continental;

     - to add further restrictions, covenants or conditions for Continental;

     - to provide for the issuance of the Continental Notes in coupon form and
       to provide for exchangeability of such Continental Notes with Continental
       Notes issued in registered form; and

     - to cure any ambiguity or supplement any provision which may be
       inconsistent with any other provision of the Continental Indentures or
       any supplemental note indenture or to make such other provision for
       matters or questions arising under the Continental Indentures which shall
       not adversely affect the interests of the holders of the Continental
       Notes in any material respect.

                                        55


REPORTS BY CONTINENTAL

     Continental will deliver to the trustee and the holders of the Continental
Notes:

          (1) as soon as available and in any event within 90 days after the end
     of each fiscal year of Continental:

        - a consolidated balance sheet of Continental and its subsidiaries as of
          the end of such fiscal year and the related consolidated statements of
          operations, shareholders' equity and cash flows for such fiscal year,
          all reported on by Deloitte & Touche or other independent public
          accountants of nationally recognized standing;

        - a report containing a management's discussion and analysis of the
          financial condition and results of operations and a description of the
          business and properties of Continental; and

        - a report as to the maximum amount of Restricted Payments that
          Continental could have made as of the end of the fiscal year without
          violating the covenant on Restricted Payments described above, which
          will explain how such maximum amount was calculated and briefly
          describe any transaction that occurred during the last quarter that
          affected such maximum amount;

          (2) as soon as available and in any event within 60 days after the end
     of each of the first three quarters of each fiscal year of Continental:

        - an unaudited consolidated financial report for such quarter; and

        - a report containing a management's discussion and analysis of the
          financial condition and results of operations of Continental; and

        - a report as to the maximum amount of Restricted Payments that
          Continental could have made as of the end of the quarter without
          violating the covenant on Restricted Payments described above, which
          shall explain how such maximum amount was calculated and briefly
          describe any transaction that occurred during the quarter that
          affected such maximum amount;

          (3) promptly upon the mailing thereof to the shareholders of
     Continental generally, copies of annual letters; and

          (4) promptly upon the filing thereof, copies of all annual, quarterly,
     monthly or periodic reports which Continental shall have filed with the
     Securities and Exchange Commission.

BOOK ENTRY SYSTEM

     The Continental Notes are currently held under a book-entry system in the
form of one or more global securities. The amendment will provide that all
series of Continental Notes must be held solely as book-entry securities in the
form of one or more global securities held by a depositary, with physical
certificates issued only under the limited circumstances described below.

     We will register the global securities in the name of a depositary or its
nominee and deposit the global securities with that depositary. The Depository
Trust Company, New York, New York will be the depositary if we use a depositary.

     DTC has advised us as follows:

          DTC is a limited purpose trust company organized under the laws of the
     State of New York, a "banking organization" within the meaning of the New
     York banking law, a member of the Federal Reserve System, a "clearing
     corporation" within the meaning of the New York Uniform Commercial Code,
     and a "clearing agency" registered pursuant to the provisions of Section
     17A of the Exchange Act. DTC was created to hold securities of its
     participants and to facilitate the clearance and settlement of securities
     transactions among its participants through electronic book entry changes
     in accounts of its participants, eliminating the need for physical
     movements of securities certificates. DTC's participants include securities
     brokers and dealers, banks, trust companies, clearing corporations and
     others, some of

                                        56


     whom own DTC. Access to DTC's book-entry system is also available to others
     that clear through or maintain a custodial relationship with a participant,
     either directly or indirectly.

     Following the issuance of a global security in registered form, the
depositary will credit the accounts of its participants with the debt securities
upon our instructions. Only persons who hold directly or indirectly through
financial institutions that are participants in the depositary can hold
beneficial interests in the global securities. Since the laws of some
jurisdictions require certain types of purchasers to take physical delivery of
such securities in definitive form, you may encounter difficulties in your
ability to own, transfer or pledge beneficial interests in a global security.

     So long as the depositary or its nominee is the registered owner of a
global security, we and the trustee will treat the depositary as the sole owner
or holder of the debt securities for purposes of the applicable indenture.
Therefore, except as set forth below, you will not be entitled to have debt
securities registered in your name or to receive physical delivery of
certificates representing the debt securities. Accordingly you will have to rely
on the procedures of the depositary and the participant in the depositary
through whom you hold your beneficial interest in order to exercise any rights
of a holder under the indentures. We understand that under existing practices,
the depositary would act upon the instructions of a participant or authorize
that participant to take any action that a holder is entitled to take.

     We will make all payments of principal, premium and interest on the debt
securities to the depositary. We expect that the depositary will then credit
participants' accounts proportionately with these payments on the payment date
and that the participants will in turn credit their customers in accordance with
their customary practices. Neither we nor the Trustee will be responsible for
making any payments to participants and their customers and you will have to
rely on the procedures of the depositary and its participants.

     Global securities are generally not transferable. We will issue physical
certificates to beneficial owners of a global security if:

     - The depositary notifies us that it is unwilling or unable to continue as
       depositary and we do not appoint a successor within 90 days;

     - The depositary ceases to be a clearing agency registered under the
       Exchange Act and we do not appoint a successor within 90 days; or

     - We decide in our sole discretion that we do not want to have the debt
       securities of that series represented by global securities.

NO PERSONAL LIABILITY OF INCORPORATORS, STOCKHOLDERS, OFFICERS, DIRECTORS, OR
EMPLOYEES

     The Continental Indentures provide that no recourse for the payment of the
principal of, the premium, if any, or interest on any of the Continental Notes
or for any claim based thereon or otherwise in respect thereof, and no recourse
under or upon any obligation, covenant or agreement of Continental in any of the
Continental Indentures, or in any supplemental indenture, or in any of the
Continental Notes or because of the creation of any Indebtedness represented
thereby, shall be had against any incorporator, stockholder, officer, director,
employee or controlling person of Continental or of any successor thereof. Each
holder, by accepting the Continental Notes, waives and releases all such
liability.

CONCERNING THE TRUSTEE

     If an event of default occurs and is continuing, the trustee will be
required to use the degree of care and skill of a prudent man in the conduct of
his own affairs. The trustee will become obligated to exercise any of its powers
under the applicable Continental Indenture at the request of any of the holders
of any Continental Notes only after those holders have offered the trustee
indemnity reasonably satisfactory to it.

     If the trustee becomes one of Continental's creditors, it will be subject
to limitations in the applicable Continental Indenture on its rights to obtain
payment of claims or to realize on some property received for any such claim, as
security or otherwise. The trustee is permitted to engage in other transactions
with Continental

                                        57


and we may have business relationships with the trustee, however if it acquires
any conflicting interest, it must eliminate that conflict or resign.

DESCRIPTION OF THE 2005 NOTES

     The 8 7/8% Senior Debentures Due September 15, 2005 of Continental,
referred to in this prospectus as the "2005 Notes," were issued under an
Indenture, referred to in this prospectus as the "2005 Note Indenture," dated as
of August 1, 1993, between Continental and The Bank of New York, as trustee. The
2005 Notes are limited to $275,000,000 in aggregate principal amount, issued in
fully registered form in denominations of $100,000 and any larger amount which
is an integral multiple of $100,000, and mature on September 15, 2005. The
following description of the material terms of the 2005 Notes should be read in
connection with the description of the terms common to the Continental Notes
above.

     Interest at the annual rate for the 2005 Notes of 8 7/8% is payable
semiannually on March 15 and September 15 of each year while the 2005 Notes are
outstanding, to holders of record at the close of business on the preceding
March 1 and September 1, respectively, and unless other arrangements are made,
is paid by check mailed to such holders at their registered addresses, as shown
on the 2005 Note register. Interest will be computed on the basis of a year of
twelve months of 30 days each.

     Payments of principal of, and premium (if any) on, the 2005 Notes will be
made against presentation of the 2005 Notes at or after the due date for such
payments, at an office maintained by the trustee for such purpose at 101 Barclay
Street, New York, New York 10286, and the 2005 Notes may be presented for
registration of transfer and exchange, without service charge, at such office
during normal business hours on any day on which banks in the Borough of
Manhattan in the City of New York are open for business.

     Prepayment at the Option of the Holders.  The 2005 Note Indenture provides
for prepayment of the 2005 Notes by Continental in certain circumstances to the
same effect as those set forth under "Description of the Continental
Notes -- Payment at Maturity and Optional Prepayment -- Prepayment at the Option
of the Holders," except that the price at which each holder has the right, for
the 30 day period following the Put Option Transaction Date, to tender all, but
not less than all, of such holder's 2005 Notes and thereby to require
Continental to redeem the holder's 2005 Notes shall be equal to the principal
amount of such 2005 Notes and accrued interest thereon to the date of
prepayment, plus a premium (expressed as a percentage of the principal amount
prepaid) determined as follows:

     If prepaid during the 12-month period ending September 14,



YEAR                                                          PREMIUM
----                                                          -------
                                                           
2003........................................................  0.8875%
2004 and thereafter.........................................       0


DESCRIPTION OF THE 8.30% NOTES DUE ON MAY 15, 2006

     The 8.30% Senior Notes Due May 15, 2006 of Continental, referred to in this
prospectus as the "2006 Notes," were issued under an Indenture, referred to in
this prospectus as the "1995 Indenture," dated December 13, 1995 with The Bank
of New York, as successor trustee to the Bank of Montreal Trust Company. The
2006 Notes are limited to $600,000,000 in aggregate principal amount, are issued
in fully registered form in denominations of $100,000 and any larger amount
which is an integral multiple of $50,000, and will mature on May 15, 2006. The
following description of the material terms of the 2006 Notes should be read in
connection with the description of the terms common to the Continental Notes
above.

     Interest at the annual rate of 8.30% is payable semi-annually on May 15 and
November 15 of each year while the 2006 Notes are outstanding, commencing on May
15, 1996, to holders of record at the close of business on the preceding May 1
and November 1, respectively, and unless other arrangements are made, is paid by
check mailed to such holders at their registered addresses, as shown on the 2006
Note register. Interest will be computed on the basis of a year of twelve months
of 30 days each.

                                        58


     Payments of principal of, and premium (if any) on, the 2006 Notes will be
made against presentation of the 2006 Notes at or after the due date for such
payments, at an office maintained by the trustee for such purpose at 101 Barclay
Street, New York, New York 10286, Attn: Corporate Trust Administration and the
2006 Notes may be presented for registration of transfer and exchange, without
service charge, at such office during normal business hours on any day on which
banks in the Borough of Manhattan in The City of New York are open for business.

     Prepayment At The Option Of The Holders.  The 1995 Indenture provides for
prepayment of the 2006 Notes by Continental in certain circumstances to the same
effect as those set forth under "Description of the Continental Notes -- Payment
at Maturity and Optional Prepayment -- Prepayment at the Option of the Holders,"
except that the price at which each holder has the right, for the 30 day period
following the Put Option Transaction Date, to tender all, but not less than all,
of such holder's 2006 Notes and thereby to require Continental to redeem the
holder's 2006 Notes shall be equal to the principal amount of such 2006 Notes
and accrued interest thereon to the date of prepayment, plus a premium
(expressed as a percentage of the principal amount prepaid) determined as
follows:

     If prepaid during 12-month periods, each ending May 14,



YEAR                                                          PREMIUM
----                                                          -------
                                                           
2003........................................................  2.0750
2004........................................................  1.0375
2005 and thereafter.........................................       0


     Restricted Payments.  The 1995 Indenture provides that, so long as any of
the 2006 Notes remain outstanding, Continental will not declare or pay any
dividend on, or authorize or make any distribution in respect of, any shares of
any class of Continental's capital stock (except dividends or distributions
payable in shares of its capital stock), or authorize or make any purchase,
redemption or acquisition for value, or permit any Subsidiary to purchase,
redeem or otherwise acquire for value, any shares of any class of Continental's
capital stock (or any rights, warrants or options to purchase any class of
Continental's capital stock, except if such rights, warrants or options are held
by an employee of Continental and such purchase, redemption or acquisition
occurs in connection with the termination of such employee's employment with
Continental), otherwise than pursuant to Exempt Repurchases if either of the
following is true:

     - if a default shall have occurred and be continuing at the time of such
       proposed Restricted Payment or shall occur as a consequence of the
       Restricted Payment; or

     - if the aggregate of all Restricted Payments made from September 30, 1995
       through and including the date on which such Restricted Payment is made,
       would exceed the sum of (a) the amount by which Operating Cash Flow, as
       defined under "Description of Continental Notes -- Certain Definitions,"
       of the Restricted Group, as defined under "Description of Continental
       Notes -- Certain Definitions," on a consolidated basis for the period,
       treated as a single accounting period, from September 30, 1995 through
       the fiscal quarter immediately preceding such proposed Restricted Payment
       for which financial statements are available exceeds 1.20 times the Total
       Interest Expense, as defined under "Description of Continental
       Notes -- Certain Definitions," for the period, treated as a single
       accounting period, from September 30, 1995 through said fiscal quarter
       immediately preceding such proposed Restricted Payment, plus (b)
       $1,029,726,000, plus (c) the aggregate net proceeds, including the fair
       market value of property other than cash, received by Continental from
       the issue or sale (other than to a Subsidiary) subsequent to September
       30, 1995 of any class of capital stock of Continental.

     We refer to any payments made in contravention of the above conditions in
this prospectus as a "Restricted Payment." Approximately $4.4 billion was
available as of September 30, 2002 for Restricted Payments under this covenant.

     For all purposes of this covenant, any recapitalization of Continental
(whether or not effected through a merger or consolidation with, or sale of
substantially all of the assets of Continental to, any person) that has the
effect of transferring money, property, or securities other than capital stock
of Continental to any holder of

                                        59


any shares of the capital stock of Continental (otherwise than in connection
with an Exempt Repurchase) shall be deemed a Restricted Payment.

     Exempt Repurchases shall not constitute Restricted Payments or be taken
into account in computing the amount of Restricted Payments that Continental may
make but may entitle the holders of the 2006 Notes to require the prepayment of
their 2006 Notes. See "-- Description of 2006 Notes -- Prepayment at the Option
of the Holders."

     Investments In Subsidiaries Other Than The Restricted Group.  The 1995
Indenture provides for covenants related to investments in Subsidiaries other
than the Restricted Group to the same effect as those set forth under
"Description of the Continental Notes -- Negative Covenants -- Investments In
Subsidiaries Other Than The Restricted Group." However, the 1995 Indenture
provides that Continental's obligation to comply with this covenant will be
suspended once the 2006 Notes are Investment Grade Rated, as defined below under
"Description of 2006 Notes -- Certain Definitions." The 2006 Notes are currently
Investment Grade Rated. Continental's obligation to comply with this covenant
may also terminate under certain other circumstances. See "Description of the
Continental Notes -- Prepayment at the Option of the Holders."

     Transactions With Affiliates.  The 1995 Indenture provides for covenants
related to transactions with affiliates to the same effect as those set forth
under "Description of the Continental Notes -- Negative
Covenants -- Transactions with Affiliates." However, the 1995 Indenture provides
that Continental's obligation to comply with this covenant will be suspended
once the 2006 Notes are Investment Grade Rated. The 2006 Notes are currently
Investment Grade Rated.

  CERTAIN DEFINITIONS

     Capitalized terms used in "Description of the 2006 Notes," unless defined
elsewhere in this prospectus, have the meanings set forth under "Description of
the Continental Notes -- Certain Definitions," with the following exceptions:

          "Exempt Repurchases" means repurchases by Continental at any time or
     from time to time of up to 16,684,150 shares of its Redeemable Common Stock
     that are subject to the 1998-1999 Share Repurchase Program, provided that
     Continental has received prior to any such Exempt Repurchase an opinion of
     an investment banker knowledgeable in the communications industry (who may
     be Continental's investment banker) that the price per share of Common
     Stock paid pursuant to any such Exempt Repurchase does not exceed the
     greater of (A) the dollar amount that a holder of Common Stock would then
     receive per share of Common Stock upon a sale of Continental as a whole
     pursuant to a merger or sale of stock or, if greater, the dollar amount a
     holder of Common Stock would then receive per share of Common Stock derived
     from the sale of Continental's assets and subsequent distribution of the
     proceeds therefrom (net of taxes, including corporate, sales and capital
     gains taxes in connection with such sale of assets), in each instance less
     a discount of 22.5% or (B) the net proceeds which would be expected to be
     received by a shareholder of Continental from the sale of a share of
     Continental's Common Stock in any underwritten public offering held at the
     time any such Exempt Repurchase is to occur after being reduced by pro
     forma expenses and underwriting discounts unless the Common Stock is
     publicly traded and such expenses and underwriting discounts would not be
     incurred in connection with an underwritten public sale of a shareholders's
     non-registered shares in the opinion of the investment banker; provided,
     further, that no such opinion of an investment banker will be required for
     repurchases of shares of Common Stock which are subject to the 1998-1999
     Share Repurchase Program to the extent that the aggregate purchase price
     paid therefor in any calendar year does not exceed $10.0 million.

          "Investment Grade Rated" means, with respect to any security, both a
     rating of such security by Standard & Poor's Ratings Group or successor
     entity of BBB- or better and a rating of such security by Moody's Investors
     Service or successor entity of Baa3 or better.

                                        60


          "Lien" means, as to the Restricted Group and as used in the definition
     of "Indebtedness," any mortgage, pledge, lien or security interest except
     for:

        - pledges of the stock of any Subsidiaries that are not part of the
          Restricted Group to secure Indebtedness;

        - Liens for taxes, assessments or governmental charges or claims the
          payment of which is being contested in good faith by appropriate
          proceedings and with respect to which Continental or a Subsidiary that
          is part of the Restricted Group shall have created adequate reserves
          on its books;

        - Liens of mechanics, carriers, warehousemen or materialmen arising in
          the ordinary course of business in respect of obligations which are
          not overdue or which are being contested in good faith;

        - Liens resulting from deposits or pledges made in the ordinary course
          of business to secure payment of workers' compensation, unemployment
          insurance, old age pension or other social security, or in connection
          with or to secure the performance of, bids, tenders or contracts made
          in the ordinary course of business, or to secure statutory obligations
          or surety, performance or appeal bonds;

        - Liens in respect of judgments or awards the payment of which is being
          contested in good faith by appropriate proceedings and with respect to
          which the Restricted Group shall have created adequate reserves on its
          books;

        - purchase money security interests (including mortgages, any
          conditional sale or other title retention agreement and any
          capitalized lease); provided, however, that the principal amount of
          Indebtedness secured by each such security interest in each such item
          (or group of items) of property shall not exceed the cost of the item
          (or group of items) subject thereto and each such security interest
          shall attach only to the particular item (or group of items) so
          acquired and any additions or accessions thereto;

        - landlord's or lessor's Liens under leases to which any member of the
          Restricted Group is a party; and

        - Liens of utilities and other persons pursuant to pole attachment
          agreements, and restrictions on the transfer of rights under
          franchises or pole attachment agreements, and any encumbrances created
          in favor of franchising authorities and subscribers by provisions of
          franchises on cable television plant and equipment located in the
          areas covered thereby.

          "Restricted Group" means, Continental and the Restricted Subsidiaries.

          "Restricted Subsidiary" means:

        - any Subsidiary that is a party to the Credit Agreement dated as of
          July 18, 1995 among Colony Communications, Inc., Columbia Cable of
          Michigan, Inc., and each of their respective Subsidiaries and certain
          financial institutions, as amended from time to time, whether as
          borrowers or as guarantors, and any other Subsidiary of Continental,
          whether existing on or after the date of the 1995 Indenture, which has
          been designated a Restricted Subsidiary for purposes of Continental's
          Amended and Restated Credit Agreement dated as of October 1, 1994
          among Continental, the Restricted Subsidiaries and certain financial
          institutions, as amended from time to time, which we refer to in this
          prospectus as the "1994 Credit Facility," unless any such Subsidiary
          is subsequently classified as a Subsidiary that is not part of the
          Restricted Group by Continental for purposes of the 1995 Indenture;
          and

        - any Subsidiary which is classified as a member of the Restricted Group
          for purposes of the 1995 Indenture by Continental. Continental may not
          classify a Subsidiary as not part of the Restricted Group for purposes
          of the 1995 Indenture if such Subsidiary is classified as a Restricted
          Subsidiary for purposes of the 1994 Credit Facility or any similar,
          successor agreements.

                                        61


 DESCRIPTION OF THE 2008 NOTES

     The 9% Senior Debentures Due Sept. 1, 2008 of Continental, referred to in
this prospectus as the "2008 Notes," were issued under an Indenture, referred to
in this prospectus as the "2008 Notes Indenture," dated as of June 1, 1993,
between Continental and Bank One, N.A., as the successor trustee to The First
National Bank of Chicago. The 2008 Notes are limited to $300,000,000 in
aggregate principal amount, issued in fully registered form in denominations of
$100,000 and any larger amount which is an integral multiple of $100,000, and
mature on September 1, 2008. The following description of the material terms of
the 2008 Notes should be read in connection with the description of the terms
common to the Continental Notes above.

     Interest at the annual rate for the 2008 Notes set forth on the cover page
hereof is payable semiannually on March 1 and September 1 of each year while the
2008 Notes are outstanding, to holders of record at the close of business on the
preceding February 15 and August 15, respectively, and unless other arrangements
are made, is paid by check mailed to such holders at their registered addresses,
as shown on the 2008 Note register. Interest will be computed on the basis of a
year of twelve months of 30 days each.

     Payments of principal of, and premium (if any) on, the 2008 Notes will be
made against presentation of the 2008 Notes at or after the due date for such
payments, at an office maintained by the trustee for such purpose at 14 Wall
Street, 8th Floor, New York, New York 10005, and the 2008 Notes may be presented
for registration of transfer and exchange, without service charge, at such
office during normal business hours on any day on which banks in the Borough of
Manhattan in the City of New York are open for business.

     Prepayment at the Option of the Holders.  The 2008 Notes Indenture provides
for prepayment of the 2008 Notes by Continental in certain circumstances to the
same effect as those set forth under "Description of the Continental
Notes -- Payment at Maturity and Optional Prepayment -- Prepayment at the Option
of the Holders -- Prepayment in the Event of Certain Exempt Repurchases," except
that the price at which each holder has the right, for the 30 day period
following the Put Option Transaction Date, to tender all, but not less than all,
of such holder's 2008 Notes and thereby to require Continental to redeem the
holder's 2008 Notes shall be equal to the principal amount of such 2008 Notes
and accrued interest thereon to the date of prepayment, plus a premium
(expressed as a percentage of the principal amount prepaid) determined as
follows:

     If prepaid during the 12-month period ending August 31,



YEAR                                                          PREMIUM
----                                                          -------
                                                           
2003........................................................  2.7692%
2004........................................................  2.0769%
2005........................................................  1.3846%
2006........................................................  0.6923%
2007 and thereafter.........................................       0


     The Repurchase Notice will inform holders of the 2008 Notes of the events
described in this section.

     Limitation On Liens.  The 2008 Note Indenture provides that Continental
will not, and will not permit any Subsidiary that is part of the Restricted
Group to, create, incur or assume any Lien on any Principal Property or any
shares of capital stock or Indebtedness of any such Subsidiary without making
effective provision for all of the 2008 Notes and all other amounts due under
the 2008 Note Indenture to be directly secured equally and ratably with (or
prior to) the obligation or liability secured by such Lien unless, at the time
of such creation, incurrence or assumption and, after giving effect thereto, the
aggregate amount of all Indebtedness of the Restricted Group so secured does not
exceed five times Annualized Cash Flow; provided, however, that if all Liens
(other than Liens created pursuant to this provision or the comparable
provisions of the 2003 Note Indenture) on Principal Property or shares of
capital stock or Indebtedness of any Subsidiary

                                        62


that is part of the Restricted Group which secure Indebtedness of Continental or
any such Subsidiary are released, then:

     - all then existing Liens so created (together with all then existing Liens
       created pursuant to the comparable provisions of the 2003 Note Indenture)
       shall be automatically released and

     Continental's obligation to comply with this covenant may terminate under
certain circumstances. See "-- Description of the Continental
Notes -- Prepayment at the Option of the Holders."

     - the trustee shall be authorized to execute and deliver to Continental any
       documents requested by Continental which are required to evidence the
       release of such Liens.

     Continental's obligation to comply with this covenant may terminate under
certain circumstances. See "-- Description of the Continental
Notes -- Prepayment at the Option of the Holders."

     Under the terms of the 2008 Note Indenture, the foregoing limitation does
not apply to:

     - Liens securing obligations of Continental to reimburse any bank or other
       person in respect of amounts paid under letters of credit, acceptances or
       other similar instruments; or

     - Liens securing Indebtedness on the assets of any entity existing at the
       time such assets are acquired by Continental or any of its Subsidiaries
       that are part of the Restricted Group, whether by merger, consolidation,
       purchase of assets or otherwise;

provided, that such Liens described under the second clause above (i) are not
created, incurred or assumed in connection with, or in contemplation of, such
assets being acquired by Continental or any of its Subsidiaries that are part of
the Restricted Group and (ii) do not extend to any other Principal Property or
assets of Continental or any of its Subsidiaries that are part of the Restricted
Group.

DESCRIPTION OF THE 2013 NOTES

     The 9.5% Senior Debentures Due August 1, 2013, referred to in this
prospectus as the "2013 Notes," were issued under an Indenture, referred to in
this prospectus as the "2013 Note Indenture," dated as of August 1, 1993,
between Continental and The Bank of New York, as trustee. The 2013 Notes are
limited to $525,000,000 in aggregate principal amount, were issued in fully
registered form in denominations of $100,000 and any larger amount which is an
integral multiple of $100,000, and will mature on August 1, 2013. The following
description of the material terms of the 2013 Notes should be read in connection
with the description of the terms common to the Continental Notes above.

     Interest at the annual rate for the 2013 Notes set forth on the cover page
hereof is payable semiannually on February 1 and August 1 of each year while the
2013 Notes are outstanding to holders of record at the close of business on the
preceding January 15 and July 15, respectively, and unless other arrangements
are made, is paid by cheek mailed to such holders at their registered addresses,
as shown on the 2013 Note register. Interest is computed on the basis of a year
of twelve months of 30 days each.

     Payments of principal of, and premium (if any) on, the 2013 Notes will be
made against presentation of the 2013 Notes at or after the due date for such
payments, at an office maintained by the trustee for such purpose at 101 Barclay
Street, New York, New York 10286, Attn: Corporate Trust Administration, and the
2013 Notes may be presented for registration of transfer and exchange, without
service charge, at such office during normal business hours on any day on which
banks in the Borough of Manhattan in the City of New York are open for business.

     Prepayments at the Option of Continental.  Except as set forth in the
following paragraph, the 2013 Notes may not be called for prepayment at the
option of Continental prior to August 1, 2005, On and after that date,
Continental may prepay all or any part of the 2013 Notes at its option, at any
time or from time to time, on at least 30- and not more than 60-days notice, at
the principal amount thereof plus accrued interest

                                        63


thereon to the date fixed for prepayment, plus a premium (expressed as a
percentage of the principal amount prepaid) determined as follows:

     If prepaid during the 12-month period ending July 31,



YEAR                                                          PREMIUM
----                                                          -------
                                                           
2006........................................................  4.7500%
2007........................................................  3.1667%
2008........................................................  1.5833%
2009 and thereafter.........................................       0


     In addition to optional prepayments of the 2013 Notes in accordance with
the provisions of the preceding paragraph, at any time prior to August 1, 1996.
with the proceeds from any offering by Continental of its capital stock, other
than Disqualified Stock (as defined below), Continental may prepay the 2013
Notes, in part, at 109.5% of their principal amount, plus accrued interest
thereon to the date fixed for prepayment, provided that after such prepayment no
less than $341,250,000 in aggregate principal amount of 2013 Notes remains
outstanding. Notice of such prepayment shall be given at least 30-days and no
more than 60-days prior to the date fixed for prepayment.

     For this purpose, "Disqualified Stock" shall mean any class or series of
capital stock of Continental that by its terms or otherwise is:

     - required to be redeemed prior to the stated maturity of the 2013 Notes;

     - redeemable at the option of the holder at any time prior to the stated
       maturity of the 2013 Notes; or

     - convertible into or exchangeable for capital stock referred to in the two
       clauses above; provided that any capital stock which would not constitute
       Disqualified Stock but for provisions giving holders the right to require
       Continental to repurchase or redeem such capital stock upon the
       occurrence of a change in control shall not constitute Disqualified
       Stock, and any capital stock which is redeemable by its terms or at
       Continental's option solely for shares of Continental's Common Stock
       shall not constitute Disqualified Stock.

     Prepayment in the Event of Certain Exempt Repurchases.  The 2013 Notes
Indenture provides for prepayment of the 2013 Notes by Continental in certain
circumstances to the same effect as those set forth under "Description of the
Continental Notes -- Payment at Maturity and Optional Prepayment -- Prepayment
at the Option of the Holders -- Prepayment in the Event of Certain Exempt
Repurchases," except that the price at which each holder has the right, for the
30 day period following the Put Option Transaction Date, to tender all, but not
less than all, of such holder's 2013 Notes and thereby to require Continental to
redeem the holder's 2013 Notes shall be equal to the principal amount of such
2013 Notes and accrued interest thereon to the date of prepayment, plus a
premium (expressed as a percentage of the principal amount prepaid) determined
as follows:

     If prepaid during the 12-month period ending July 31,



YEAR                                                          PREMIUM
----                                                          -------
                                                           
2003........................................................  4.7500%
2004........................................................  4.2222%
2005........................................................  3.6944%
2006........................................................  3.1667%
2007........................................................  2.6389%
2008........................................................  2.1111%
2009........................................................  1.5833%
2010........................................................  1.0556%
2011........................................................  0.5278%
2012 and thereafter.........................................       0


     The Repurchase Notice will inform holders of the 2013 Notes of the events
described above.

                                        64


                   DESCRIPTION OF AT&T BROADBAND ACQUISITION

     The following summary of material transactions and continuing obligations
in connection with the AT&T Broadband acquisition is qualified by reference to
the merger agreement, as amended, and the related agreements described below,
which are exhibits to the registration statement of which this prospectus is a
part.

THE MERGER AGREEMENT

 GOVERNANCE ARRANGEMENTS

     Our Board of Directors.  Our Board has twelve members, five of
whom -- Ralph J. Roberts, Brian L. Roberts, Sheldon M. Bonovitz, Julian A.
Brodsky and Decker Anstrom -- were designated at the time of the AT&T Broadband
acquisition by Comcast Holdings from the then-existing Comcast Holdings Board,
five of whom -- C. Michael Armstrong, J. Michael Cook, George M.C. Fisher, Louis
A. Simpson and Michael I. Sovern -- were designated by AT&T from the
then-existing AT&T Board and two of whom -- Kenneth J. Bacon and Dr. Judith
Rodin -- were independent persons jointly designated by Comcast Holdings and
AT&T. At all times, our Board will consist of a majority of independent persons.
The individuals designated by each of Comcast Holdings and AT&T were mutually
agreed upon by Comcast Holdings and AT&T. All of the initial director designees
will hold office until the 2004 annual meeting of our shareholders, which will
be held in April 2004. After this initial term, our entire Board will be elected
annually. Brian L. Roberts, through his control of BRCC Holdings LLC, holds a
33 1/3% nondilutable voting interest in our stock.

     Management.  Under the merger agreement, C. Michael Armstrong, AT&T's
Chairman of the Board, will be our Chairman of the Board until the 2005 annual
meeting of our shareholders and will serve as non-executive Chairman of the
Board from April 1, 2004 until the 2005 annual meeting of our shareholders.
Thereafter, Brian L. Roberts will be the Chairman of the Board. Removal of the
Chairman of the Board will require the vote of at least 75% of the entire Board
until the earlier to occur of (1) the date on which neither C. Michael Armstrong
nor Brian L. Roberts is Chairman of the Board and (2) the sixth anniversary of
the 2004 annual meeting of our shareholders.

     Upon completion of the AT&T Broadband acquisition, Brian L. Roberts,
Comcast Holdings' President, became our CEO. Brian L. Roberts will also be
President for as long as he is the CEO. Removal of the CEO requires the vote of
at least 75% of our entire Board until the earlier of the date when Brian L.
Roberts is not the CEO and the sixth anniversary of the 2004 annual meeting of
shareholders.

     We will also have an Office of the Chairman comprised of the Chairman of
the Board and the CEO until the earlier to occur of (1) the 2005 annual meeting
of our shareholders and (2) the date on which C. Michael Armstrong ceases to be
the Chairman of the Board. The Office of the Chairman will be our principal
executive deliberative body with responsibility for corporate strategy, policy
and direction, governmental affairs and other significant matters.

     Our charter provisions that implement the foregoing governance arrangements
may not be amended or changed except with the approval of at least 75% of our
entire Board until the earlier to occur of (1) the date on which Brian L.
Roberts is no longer serving as Chairman of the Board or CEO and (2) the sixth
anniversary of the 2004 annual meeting of our shareholders.

     BRCC Holdings LLC hold shares of our Class B common stock constituting
33 1/3% of the combined voting power of our common stock. Brian L. Roberts has
sole voting power over membership interests representing a majority of the
voting power of all BRCC Holdings LLC equity.

 EMPLOYEE BENEFITS MATTERS; INDEMNIFICATION AND INSURANCE

     In the merger agreement, we agreed to honor the terms of all Comcast Cable
Communications Holdings' employee benefit plans and arrangements and to pay and
provide the benefits required thereunder, recognizing that the AT&T Broadband
acquisition is a change in control under the plans, and to provide, until
December 31, 2003, to employees of Comcast Cable Communications Holdings and its
subsidiaries (other than those subject to collective bargaining obligations or
agreements) aggregate employee benefits and

                                        65


compensation that are substantially comparable in the aggregate to those
provided by Comcast Cable Communications Holdings and its subsidiaries as of the
completion of the AT&T Broadband acquisition, other than benefits provided under
severance or separation plans of Comcast Cable Communications Holdings or its
subsidiaries. Until December 31, 2003, we have agreed to continue certain
severance plans of Comcast Cable Communications Holdings and its subsidiaries
without adverse change, including those that provide certain enhanced benefits
to AT&T executive officers who became employees of Comcast Cable Communications
Holdings prior to consummation of the AT&T Broadband acquisition. Based on
currently available information, if all such executive officers were terminated
without cause immediately following completion of the AT&T Broadband
acquisition, they would receive severance payments equal in the aggregate to
approximately $44.7 million.

 OBLIGATIONS RELATING TO COMCAST CABLE COMMUNICATIONS HOLDINGS' TOPRS SECURITIES

     We have agreed, on the earliest date on which the Comcast Cable
Communications Holdings debt known by the acronym TOPrS as to which AT&T has
guaranteed certain obligations may be redeemed, to either redeem such series of
TOPrS, cause AT&T to be released from any such guarantee or post a letter of
credit in respect of such debt. As of the date of this filing, approximately
$500 million of outstanding TOPrS remains subject to this obligation.

THE SEPARATION AND DISTRIBUTION AGREEMENT

 THE SEPARATION

     Assignment.  AT&T assigned and transferred to Comcast Cable Communications
Holdings all of AT&T's and its subsidiaries' right, title and interest in all of
the assets of AT&T's broadband business which are not already held by Comcast
Cable Communications Holdings or a Comcast Cable Communications Holdings
subsidiary. The assets comprising AT&T's broadband business are generally
determined in the following manner:

     - assets reflected in the AT&T Broadband Group balance sheet dated as of
       December 31, 2000 are assets of AT&T's broadband business, except as
       described below;

     - assets reflected in the AT&T Communications balance sheet dated as of
       December 31, 2000 are assets of AT&T's communications business, except as
       described below;

     - assets acquired after December 31, 2000 by AT&T or any of its
       subsidiaries utilizing assets of AT&T's broadband business are assets of
       AT&T's broadband business, except as described below;

     - any assets acquired after December 31, 2000 by AT&T or any of its
       subsidiaries utilizing assets of AT&T's communications business are
       assets of AT&T's communications business, except as described below;

     - certain assets are specifically assigned to AT&T's broadband business
       regardless of whether or not they are reflected in the AT&T Broadband
       Group balance sheet dated as of December 31, 2000;

     - certain assets are specifically assigned to AT&T's communications
       business regardless of whether or not they are reflected in the AT&T
       Communications balance sheet dated as of December 31, 2000; and

     - assets that are not reflected in the AT&T Broadband Group balance sheet
       or the AT&T Communications balance sheet, in each case dated as of
       December 31, 2000, or specifically assigned to AT&T's broadband business
       or AT&T's communications business are assigned to the business to which
       they primarily relate.

     Assumption.  At the same time as the assignment, Comcast Cable
Communications Holdings assumed all of the liabilities of AT&T's broadband
business that were not already liabilities of Comcast Cable

                                        66


Communications Holdings or a Comcast Cable Communications Holdings subsidiary.
The liabilities of AT&T's broadband business were generally determined in the
following manner:

     - liabilities reflected in the AT&T Broadband Group balance sheet dated as
       of December 31, 2000 are liabilities of AT&T's broadband business, except
       as described below;

     - liabilities reflected in the AT&T Communications balance sheet dated as
       of December 31, 2000 are liabilities of AT&T's communications business,
       except as described below;

     - liabilities incurred after December 31, 2000 by entities transferred as
       part of AT&T's broadband business are liabilities of AT&T's broadband
       business, except as described below;

     - liabilities incurred after December 31, 2000 by entities not transferred
       as part of AT&T's broadband business are liabilities of AT&T's
       communications business, except as described below;

     - certain liabilities are specifically assigned to AT&T's broadband
       business regardless of whether or not they are reflected in the AT&T
       Broadband Group balance sheet dated as of December 31, 2000;

     - certain liabilities are specifically assigned to AT&T's communications
       business regardless of whether or not they are reflected in the AT&T
       Communications balance sheet dated as of December 31, 2000;

     - certain liabilities such as liabilities arising out of the AT&T Broadband
       acquisition or involving At Home or AT&T Wireless (to the extent AT&T is
       not indemnified by AT&T Wireless for such liabilities) are divided evenly
       between AT&T's broadband business and AT&T's communications business
       regardless of whether or not they are reflected in the AT&T Broadband
       Group balance sheet or the AT&T Communications balance sheet, in each
       case dated as of December 31, 2000; and

     - liabilities that are not reflected in the AT&T Broadband Group balance
       sheet or the AT&T Communications balance sheet, in each case dated as of
       December 31, 2000, or specifically assigned to AT&T's broadband business
       or AT&T's communications business are assigned to the business to which
       they primarily relate.

     The separation occurred on November 18, 2002, immediately prior to the
mergers which occurred as part of the AT&T Broadband acquisition.

  REPAYMENT OF INTRACOMPANY DEBT

     In connection with the closing of the AT&T Broadband acquisition, Comcast
Cable Communications Holdings repaid all intracompany debt owed by AT&T's
broadband business to AT&T's communications business. Comcast Cable
Communications Holdings effected this repayment by making a cash payment to AT&T
in an amount equal to $5.85 billion and by issuing approximately $3.50 billion
in debt to retire existing AT&T debt. The cash payment referred to in the
preceding sentence reflected certain adjustments and was made with the proceeds
of (i) a borrowing by Comcast Cable Communications Holdings of $4 billion under
a bridge credit agreement dated April 26, 2002 among Comcast Cable
Communications Holdings, us, the lenders party thereto and JPMorgan Chase Bank,
as administrative agent, Citibank N.A., as syndication agent, and Bank of
America, N.A., Merrill Lynch, Pierce, Fenner & Smith Incorporated and Morgan
Stanley Senior Funding, Inc., as co-documentation agents, and (ii) a borrowing
by Comcast Cable Communications Holdings of $2.5 billion under a credit
agreement dated April 26, 2002 among Comcast Cable Communications Holdings, us,
the lenders party thereto and JPMorgan Chase Bank, as administrative agent,
swingline lender and issuing lender, Citibank N.A., as syndication agent, and
Bank of America, N.A., Merrill Lynch, Pierce, Fenner & Smith Incorporated and
Morgan Stanley Senior Funding, Inc., as co-documentation agents, together
referred to as the New Credit Facility in this prospectus. The retirement of
existing AT&T debt by Comcast Cable Communications Holdings referred to above
resulted from a recently completed debt exchange offer pursuant to which Comcast
Cable Communications Holdings issued debt guaranteed by us and the cable
guarantors in an aggregate principal amount of approximately $3.50 billion
consisting of approximately $2.43 billion of 8.375% Notes Due 2013 and
approximately $1.07 billion of 9.455% Notes Due 2022.

                                        67


  POST-SPIN-OFF TRANSACTIONS

     Our ability and the ability of Comcast Cable Communications Holdings to
engage in specified acquisitions, redeem stock, issue equity securities or take
any other action or actions that in the aggregate would be reasonably likely to
have the effect of causing or permitting one or more persons to acquire directly
or indirectly stock representing a 50% or greater interest, within the meaning
of Section 355(e) of the Code, in Comcast Cable Communications Holdings or
otherwise jeopardize the non-recognition of taxable gain or loss for U.S.
federal income tax purposes to AT&T, AT&T affiliates and AT&T shareholders in
connection with the separation and the Comcast Cable Communications Holdings
spin-off may be limited until December 18, 2004.

  DISPOSITION OF TIME WARNER ENTERTAINMENT INTEREST

     Sharing of Proceeds.  The separation and distribution agreement provides
that upon any disposition of all or any portion of its interest in TWE after the
signing of the merger agreement, Comcast Cable Communications Holdings will pay
AT&T 50% of the proceeds received from such disposition in excess of the
threshold amount described in the next sentence reduced by taxes on 50% of such
excess. The threshold amount is equal to the balance, plus 7% simple interest
per annum on the balance, of $10.2 billion reduced by the aggregate proceeds of
any previous dispositions of any portion of the TWE interest. If the TWE
interest has not been fully disposed of within 54 months of the completion of
the AT&T Broadband acquisition, the remaining TWE interest will be appraised at
fair market value. To the extent that the amount of such appraisal exceeds the
threshold amount specified above, Comcast Cable Communications Holdings has
agreed to pay AT&T 50% of such excess, on a tax-adjusted basis.

     Restructuring Agreement.  On August 21, 2002, AT&T and Comcast Holdings
announced that they had entered into an agreement with AOL Time Warner providing
for the restructuring of TWE. The restructuring agreement was intended to
provide for a more orderly and timely disposition of AT&T Broadband Group's
entire stake in TWE than would likely be available under the registration rights
provisions of the TWE partnership agreement, which AT&T Broadband Group had been
pursuing. Upon consummation of the AT&T Broadband acquisition, we assumed all of
AT&T's interest in TWE and in the restructuring agreement.

     Under the restructuring agreement, which is expected to close in the first
quarter of 2003, for its 27.64% interest in TWE, Comcast Cable Communications
Holdings will receive $1.5 billion in common stock of AOL Time Warner Inc.
(valued at the time of the closing and subject to certain limitations) and an
effective 21% equity interest in all of AOL Time Warner's cable properties,
including those already in TWE, and Comcast Cable Communications Holdings will
also receive $2.1 billion in cash. As part of the restructuring, TWE will
distribute to AOL Time Warner all of TWE's major content assets, which include
Home Box Office (HBO), Warner Bros., and stakes in The WB Network, Comedy
Central and Court TV. Time Warner Cable, which will own substantially all of AOL
Time Warner's cable interests, is expected to conduct an initial public offering
of common stock following the restructuring. Under the restructuring agreement,
Comcast Cable Communications Holdings has registration rights enabling it to
dispose of its shares in Time Warner Cable and in AOL Time Warner. In connection
with the transactions, Comcast Holdings and Comcast Cable Communications
Holdings will also enter into a three-year non-exclusive agreement with AOL Time
Warner under which AOL High-Speed Broadband service would be made available on
certain of our cable systems which pass approximately 10 million homes.

     On November 13, 2002, the FCC gave conditional approval to the transfer of
certain FCC licenses required to complete the AT&T Broadband acquisition. The
Memorandum Opinion and Order issued by the FCC ordered AT&T and Comcast Holdings
to place Comcast Cable Communications Holdings' interest in TWE into irrevocable
trust prior to completion of the transaction and to fully divest the TWE
interest within five-and-a-half years after completion of the transaction.
During the divestiture period, the divestiture order prohibits us from any
involvement in the video programming activities of TWE. Copies of the trust
agreements pursuant to which Comcast Cable Communications Holdings' TWE interest
will be placed into irrevocable trust are attached as exhibits to our Current
Report on Form 8-K filed on November 18, 2002 incorporated by reference herein.

                                        68


     AT&T acquired its stake in TWE as part of its June 2000 acquisition of
Comcast MO Group. In February of 2001, AT&T requested that TWE convert from a
limited partnership into a corporation and create equity securities for
registration with the Securities and Exchange Commission. On July 30, 2002, AT&T
and TWE agreed to suspend the registration process to explore alternative
approaches that led to the transactions contemplated by the restructuring
agreement. In connection with the Comcast Cable Communications Holdings
spin-off, all of AT&T Broadband Group's interests and rights with respect to TWE
were transferred to Comcast Cable Communications Holdings subsidiaries, and
subsequently placed in trust for orderly disposition. The TWE restructuring is
subject to receipt of certain regulatory approvals and other closing conditions,
certain of which are outside our control. There can be no assurance that the
transactions contemplated by the TWE restructuring agreement will be
consummated. If the restructuring agreement is terminated without the
restructuring being consummated, the parties will return to the registration
rights process under the TWE partnership agreement.

  MUTUAL RELEASE; INDEMNIFICATION

     Mutual Release of Pre-Closing Claims.  AT&T and Comcast Cable
Communications Holdings have each released the other from any and all claims
that it may have against the other party arising from any acts or events
occurring or failing to occur prior to the completion of the Comcast Cable
Communications Holdings spin-off, subject to certain exceptions specified in the
separation and distribution agreement.

     Indemnification by AT&T.  AT&T has indemnified Comcast Cable Communications
Holdings from any and all liabilities relating to, arising out of or resulting
from any of the following:

     - the failure of AT&T or any of its subsidiaries or any other person to pay
       any liabilities, or perform under any contracts, of AT&T's communications
       business;

     - the assets or contracts of AT&T's communications business; and

     - any breach of the separation and distribution agreement or any of the
       ancillary agreements by AT&T.

     Indemnification by Comcast Cable Communications Holdings.  Comcast Cable
Communications Holdings has indemnified AT&T from any and all liabilities
relating to, arising out of or resulting from any of the following:

     - the failure of Comcast Cable Communications Holdings or any of its
       subsidiaries or any other person to pay any liabilities, or perform under
       any contracts, of AT&T's broadband business;

     - the assets or contracts of AT&T's broadband business; and

     - any breach of the separation and distribution agreement or any of the
       ancillary agreements by Comcast Cable Communications Holdings;

     Tax Indemnification.  Subject to the exceptions described below, Comcast
Cable Communications Holdings has indemnified AT&T against 50% of the taxes and
related costs assessed against AT&T resulting from the disqualification of the
separation and the Comcast Cable Communications Holdings spin-off as tax-free
transactions under Section 355 of the Code.

     If such disqualification results from a transaction involving the stock or
assets of Comcast Cable Communications Holdings occurring after the Comcast
Cable Communications Holdings spin-off, from Comcast Cable Communications
Holdings' failure to remain actively engaged in a trade or business or from the
failure of any representation made with respect to Comcast Cable Communications
Holdings in connection with certain tax opinions and Internal Revenue Service
rulings, then Comcast Cable Communications Holdings will be required to
indemnify AT&T against all such taxes and related costs.

     If such disqualification results from a transaction involving the stock or
assets of AT&T occurring after the Comcast Cable Communications Holdings
spin-off, from AT&T's failure to remain actively engaged in a trade or business
or from the failure of any representation made with respect to AT&T in
connection with certain tax opinions and Internal Revenue Service rulings, then
Comcast Cable Communications Holdings is not required to indemnify AT&T against
any such taxes or related costs.
                                        69


     Comcast Cable Communications Holdings has also indemnified AT&T against 50%
of the taxes and related costs resulting from the Liberty Media or AT&T Wireless
spin-offs failing to be tax-free, unless either spin-off becomes taxable as a
result of an action taken by AT&T or Comcast Cable Communications Holdings, in
which case the acting party bears full responsibility for any resulting AT&T
liabilities. Comcast Cable Communications Holdings' obligation described in the
preceding sentence is reduced by Comcast Cable Communications Holdings' share of
any indemnification that AT&T receives from Liberty Media or AT&T Wireless as a
result of the relevant spin-off failing to qualify as tax-free.

     Other Indemnification.  Subject to the next sentence, AT&T and Comcast
Cable Communications Holdings have indemnified each other for 50% of any
liability resulting from any untrue statement or omission of a material fact in
any registration statement relating to the Comcast Cable Communications Holdings
spin-off or in any other filing made by AT&T or Comcast Cable Communications
Holdings with the Securities and Exchange Commission in connection with the
separation, the Comcast Cable Communications Holdings spin-off, the Comcast
Cable Communications Holdings merger or any related agreements. AT&T also
indemnified us and Comcast Cable Communications Holdings for any liability
resulting from any untrue statement or omission of a material fact in any
registration statement relating to the Consumer Services charter amendment
proposal, any other proposal related to the creation of AT&T Consumer Services
Group tracking stock, the reverse stock split proposal or any AT&T 2002 annual
meeting proposal other than the AT&T transaction proposal or the proposal
related to our charter.

THE TAX SHARING AGREEMENT

     In General.  Comcast Cable Communications Holdings' tax liability, as
described below, for the period beginning January 1, 2002 through November 18,
2002 will be included in the consolidated federal income tax return of AT&T for
2002 and for the period beginning November 19, 2002 through December 31, 2002
will be included in the consolidated federal income tax return of Comcast. The
tax sharing agreement provides for tax sharing payments between Comcast Cable
Communications Holdings and AT&T for periods prior to the Comcast Cable
Communications Holdings spin-off, based on the taxes or tax benefits of
hypothetical affiliated groups consisting of the businesses, assets and
liabilities that make up Comcast Cable Communications Holdings, on the one hand,
and all other businesses, assets and liabilities of AT&T, on the other hand.
Each group is generally responsible for the taxes attributable to its lines of
business and entities comprising its group.

     AT&T and Comcast Cable Communications Holdings have agreed that the
consolidated tax liability (before credits) of the hypothetical group will be
allocated to each group based on such group's contribution to consolidated
taxable income. This allocation will take into account losses, deductions and
other tax attributes that are utilized by the hypothetical group even if these
attributes could not be utilized on a stand-alone basis. Tax sharing payments in
respect of the consolidated tax liability of the hypothetical group, after
allocation of consolidated tax credits, will be made between AT&T and Comcast
Cable Communications Holdings consistent with the allocations under the tax
sharing agreement. As between AT&T and Comcast Cable Communications Holdings,
certain tax items are specially allocated to the AT&T group and Comcast Cable
Communications Holdings group under the tax sharing agreement.

     Comcast Cable Communications Holdings Spin-off.  AT&T and Comcast Cable
Communications Holdings have agreed that taxes related to intercompany
transactions that are triggered by the Comcast Cable Communications Holdings
spin-off will be generally allocated to Comcast Cable Communications Holdings.

     Non-Income Tax Liabilities.  AT&T and Comcast Cable Communications Holdings
have agreed that joint non-income tax liabilities will generally be allocated
between AT&T and Comcast Cable Communications Holdings based on the amount of
such taxes attributable to each group's line of business. If the line of
business with respect to which the liability is appropriately associated cannot
be readily determined, the tax liability will be allocated to the AT&T group.

     Audit Adjustments.  AT&T and Comcast Cable Communications Holdings have
agreed that taxes resulting from audit adjustments will generally be allocated
between the two groups based on line of business. In general, AT&T controls
audits and administrative matters related to pre-spin-off periods.
                                        70


     Post-Spin-off Tax Attributes.  Generally, Comcast Cable Communications
Holdings may not carry back a loss, credit or other tax attribute from a
post-spin-off period to a pre-spin-off period, unless Comcast Cable
Communications Holdings obtains AT&T's consent (which, in the case of
significant net operating or capital loss carrybacks, may not be unreasonably
withheld) and then only to the extent permitted by applicable law.

THE ANCILLARY AGREEMENTS

     In addition to the other agreements described in this section, AT&T and
Comcast Cable Communications Holdings entered into various other commercial
agreements in connection with the AT&T Broadband acquisition. A brief summary of
these agreements follows:

     Network Service Agreements.  AT&T and Comcast Cable Communications Holdings
entered into principal network service agreements as follows.

     - Master Carrier Agreement.  This agreement reflects the rates, terms and
       conditions on which AT&T Business Services Group will provide voice, data
       and Internet services to Comcast Cable Communications Holdings, including
       both wholesale services (those used as a component in Comcast Cable
       Communications Holdings' services to its customers) and "administrative"
       services (for internal Comcast Cable Communications Holdings usage).
       Pricing is market based, with provisions defining an ongoing process to
       ensure that the prices remain competitive.

     - First Amended and Restated Local Network Connectivity Services
       Agreement.  This agreement reflects the rates, terms and conditions on
       which AT&T Business Services Group will provide certain local network
       connectivity services to Comcast Cable Communications Holdings for use in
       providing local telephone services to Comcast Cable Communications
       Holdings' subscribers. This agreement consists of two parts:

      - a capital lease from AT&T Business Services Group to Comcast Cable
        Communications Holdings of certain network switching and transport
        assets to be used exclusively by Comcast Cable Communications Holdings
        for a term of up to ten years, commencing January 1, 2002 for initial
        assets leased under the agreement; and

      - an operating agreement for the provision of local network connectivity,
        management and operational services in support of Comcast Cable
        Communications Holdings' local cable telephone services, with a minimum
        term of five years commencing January 1, 2002.

     - Master Facilities Agreement.  This agreement permits AT&T or any of its
       subsidiaries to use existing fiber facilities owned or leased by Comcast
       Cable Communications Holdings or its controlled affiliates, together with
       related services. In addition, Comcast Cable Communications Holdings will
       construct and lease to AT&T new fiber facilities in the areas served by
       Comcast Cable Communications Holdings' cable systems for use in providing
       telecommunications services. The term of the build-out period will expire
       on January 8, 2012. Subject to certain termination rights specified in
       this agreement, the term of AT&T's right to use facilities leased under
       this agreement will expire on January 8, 2028, renewable at AT&T's option
       for successive 20-year terms in perpetuity.

     - Interconnection and Intercarrier Compensation Term Sheet.  This
       agreement, which has a five-year initial term commencing January 1, 2002,
       specifies the terms of interconnection of the parties' networks, and
       compensation for:

      - the origination or termination of interexchange traffic for the other
        party; and

      - the exchange of local traffic between the parties' local customers.

     - High Speed Internet Services Binding Term Sheet.  This agreement reflects
       the rates, terms and conditions on which AT&T will provide specified
       processes, procedures and services to support Comcast Cable
       Communications Holdings in its provision of broadband Internet services
       to Comcast Cable Communications Holdings subscribers. This agreement has
       a four-year initial term commencing December 4, 2001.

                                        71


     - Intellectual Property Agreement.  This agreement specifies the ownership
       and license rights granted by each party to the other in specified
       patents, software, copyrights and trade secrets. Among other rights
       granted, the effect of this agreement is to allow Comcast Cable
       Communications Holdings and AT&T to continue to have the same rights to
       use the intellectual property that they had at the time of the separation
       and Comcast Cable Communications Holdings spin-off.

     - Corporate Name Agreement.  AT&T and we entered into a corporate name
       agreement immediately prior to the completion of the AT&T Broadband
       acquisition pursuant to which AT&T will grant to us the right to use the
       term "AT&T" as part of our full corporate name, but prohibit any use of
       "AT&T" as a trade name, trademark, or service mark, or in a domain name
       other than specified domain names permitted for certain purposes. Such
       grant of rights will be perpetual unless terminated as a result of the
       Roberts family's voting power falling below 33% or pursuant to any other
       terms of the agreement. On November 18, 2002, we changed our name from
       AT&T Comcast Corporation to Comcast Corporation.

THE QUIPS EXCHANGE

     Prior to the AT&T Broadband acquisition, Microsoft (through a wholly owned
subsidiary) held $5 billion in aggregate liquidation preference amount of 5%
Convertible Quarterly Income Preferred Securities, referred to in this
prospectus by their acronym "QUIPS," of AT&T Finance Trust I, a Delaware
business trust. The QUIPS were convertible into $5 billion aggregate face amount
of 5% Junior Convertible Subordinated Debentures due 2029 of AT&T, which were in
turn convertible into AT&T common stock. In connection with the AT&T Broadband
acquisition, Comcast Holdings and Microsoft entered into an exchange agreement
dated December 7, 2001 relating to the exchange of the QUIPS for a combination
of our voting and non-voting shares to be issued in the merger, and on December
19, 2001 we became a party to the exchange agreement by executing the instrument
of admission. On March 11, 2002, the parties amended the exchange agreement and
instrument of admission. The following summary of the exchange agreement and the
instrument of admission, in each case as amended, is qualified in its entirety
by reference to the complete texts of the amended exchange agreement and the
instrument of admission, which are incorporated by reference and attached as
exhibits to the registration statement in which this prospectus is included.

     The Exchange.  In the exchange agreement and instrument of admission, we
agreed to exchange the QUIPS for approximately 100.6 million shares of our Class
A Common Stock, and approximately 14.4 million shares of our non-voting Class A
Special Common Stock in the AT&T Broadband acquisition. If Microsoft transfers
shares of our Class A Common Stock or its voting interest in us is diluted below
4.95%, subject to certain conditions, Microsoft will have the right to cause us
to exchange the shares of our non-voting Class A Special Common Stock received
in the AT&T Broadband acquisition for shares of our voting Class A Common Stock
provided that its voting interest in us does not exceed 4.95% after the
exchange. Prior to six months after completion of the Microsoft transaction,
subject to certain exceptions, Microsoft has agreed that neither Microsoft nor
any of its wholly-owned subsidiaries will sell, or enter into any agreement,
arrangement or negotiations relating to the sale of, any of the shares of our
Class A Special Common Stock that it received in connection with the Microsoft
transaction. Comcast Holdings agreed to indemnify Microsoft against any claim by
Comcast Holdings, AT&T or any shareholder of Comcast Holdings, AT&T or us for
any loss arising as a result of the Comcast Cable Communications Holdings
spin-off or the mergers failing to be tax-free, except to the extent such a
failure results directly from a breach by Microsoft of the lock-up agreement
described above or of the failure of a related representation and warranty made
by Microsoft in the exchange agreement.

     Internet Access.  Until the fifth anniversary of the Microsoft transaction,
we have agreed that if we offer a high-speed Internet access agreement to any
third party, then we will be obligated to offer an agreement on
nondiscriminatory terms with respect to the same cable systems to Microsoft for
its ISP, The Microsoft Network. In connection with Comcast Holdings' and AT&T's
agreement with AOL Time Warner providing for the restructuring of TWE, Comcast
Holdings and Comcast Cable Communications will enter into a three-year
non-exclusive access agreement with AOL Time Warner. Because Comcast Holdings
has also entered into an access agreement with United Online and Comcast Cable
Communications Holdings has also entered
                                        72


into an access agreement with each of Earthlink, Internet Central, Connected
Data Systems, Galaxy Internet Services and Connect Plus International, we will
be required after the consummation of the AT&T Broadband acquisition, with
respect to each such agreement with another ISP, including the agreement to be
entered into with AOL Time Warner, to offer an access agreement to Microsoft on
terms no less favorable than those provided to the other ISP with respect to the
specific cable systems covered under the agreement with the other ISP.

     Interactive Technology Agreement.  In connection with the exchange
agreement, Microsoft and Comcast Cable entered into a letter of intent and are
currently negotiating a definitive agreement pursuant to which the parties will
conduct a trial during 2003 of an interactive television platform, including
set-top box middleware. If the trial results meet agreed technical standards,
the platform meets defined competitive requirements and a launch would meet
Comcast Cable's reasonable business objectives, Comcast Cable has agreed that it
will commercially launch the Microsoft platform to at least 25% of its newly
installed middleware customer base.

                                 LEGAL MATTERS

     As to matters governed by Pennsylvania law, Arthur R. Block, Esquire,
Senior Vice President, General Counsel and Secretary of Comcast, and as to
matters governed by New York and Delaware law, Davis Polk & Wardwell, will pass
upon the validity of the cable guarantees on our behalf and on behalf of the
cable guarantors, although we may use other counsel, including our employees, to
do so.

                                    EXPERTS

COMCAST

     The balance sheet of Comcast at December 31, 2001 incorporated by reference
from Comcast's Current Report on Form 8-K/A dated November 18, 2002 filed on
December 16, 2002 has been audited by Deloitte & Touche LLP, independent
auditors, as stated in their report, which is incorporated herein by reference,
and has been so incorporated in reliance upon the report of such firm given upon
their authority as experts in accounting and auditing.

COMCAST HOLDINGS

     The consolidated financial statements and the related financial statement
schedule of Comcast Holdings incorporated in this prospectus by reference from
Comcast's Current Report on Form 8-K/A dated November 18, 2002 filed on December
16, 2002 have been audited by Deloitte & Touche LLP, independent auditors, as
stated in their report (which report expresses an unqualified opinion and
includes an explanatory paragraph related to the adoption of Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities," as amended, effective January 1, 2001), which is
incorporated herein by reference, and have been so incorporated in reliance upon
the report of such firm given upon their authority as experts in accounting and
auditing.

COMCAST CABLE

     The financial statements and the related financial statement schedule of
Comcast Cable, an indirect wholly-owned subsidiary of Comcast, and subsidiaries
incorporated in this prospectus by reference from Comcast Cable's Annual Report
on Form 10-K for the year ended December 31, 2001 have been audited by Deloitte
& Touche LLP, independent auditors, as stated in their reports (which report on
the financial statements expresses an unqualified opinion and includes an
explanatory paragraph related to the adoption of Statement of Financial
Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities," as amended, effective January 1, 2001), which are incorporated
herein by reference, and have been so incorporated in reliance upon the reports
of such firm given upon their authority as experts in accounting and auditing.

                                        73


COMCAST MO OF DELAWARE, INC.

     The financial statements of Comcast MO of Delaware, Inc. (formerly MediaOne
of Delaware, Inc.), and its subsidiaries as of December 31, 2001 and 2000, and
for the year ended December 31, 2001 and for the period June 15, 2000 to
December 31, 2000 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.

AT&T BROADBAND GROUP

     The audited historical combined financial statements of AT&T Broadband
Group incorporated in this prospectus by reference to Comcast's Current Report
on Form 8-K/A dated November 18, 2002 filed on December 16, 2002, have been so
incorporated in reliance on the report of PricewaterhouseCoopers LLP,
independent accountants, given on the authority of said firm as experts in
accounting and auditing.

                             AVAILABLE INFORMATION

     We, along with the cable guarantors, have filed this prospectus as part of
a combined registration statement on Form S-4 with the SEC. The registration
statement contains exhibits and other information that are not contained in this
prospectus. In particular, the registration statement includes as exhibits a
form of the amendment, a form of cable guarantee, a form of Continental cross
guarantee, copies of the indentures under which the Continental notes were
issued, and the forms of the Continental notes. Our descriptions in this
prospectus of the provisions of documents filed as an exhibit to the
registration statement or otherwise filed with the SEC are only summaries of the
documents' material terms. If you want a complete description of the content of
the documents, you should obtain the documents by following the procedures
described below.

     Comcast Cable Communications Holdings, Comcast MO Group, Comcast Cable
Holdings and Continental do not currently file information with the SEC. We, and
Comcast Holdings as our predecessor, file annual, quarterly and special reports
and other information with the SEC. Although Comcast Cable, which currently
files annual, quarterly and special reports and other information with the SEC,
the other cable guarantors and Continental would normally be required to file
information with the SEC on an ongoing basis, we expect that Comcast Cable and
the cable guarantors will be exempt from this filing obligation for as long as
we continue to file our information with the SEC. You may read and copy any
document we, Comcast Holdings or Comcast Cable file at the SEC's public
reference room located at 450 Fifth Street, N.W., Washington, D.C. 20549. Please
call the SEC at 1-800-SEC-0330 for further information on the public reference
rooms. Our SEC filings, including the complete registration statement and all of
the exhibits to it, and the SEC filings of Comcast Holdings and Comcast Cable
are available through the SEC's web site at http://www.sec.gov.

     You should rely only on the information contained in this prospectus, in
the accompanying prospectus supplement and in material we, Comcast Holdings and
Comcast Cable file with the SEC and incorporate by reference herein. We have not
authorized anyone to provide you with information that is different. We are
offering the cable guaranties, and seeking consents to the amendment, only where
the consent solicitation and offer to guarantee are permitted. The information
contained in this prospectus and our filings and the filings of Comcast Holdings
and Comcast Cable with the SEC is accurate only as of its date, regardless of
the time of delivery of this prospectus.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     The SEC allows us to "incorporate by reference" the information we file
with them, which means that we can disclose important information to you by
referring you directly to those documents. The information incorporated by
reference is considered to be part of this prospectus. In addition, information
we file with the SEC in the future will automatically update and supersede
information contained in this prospectus and any accompanying prospectus
supplement.

                                        74


     This prospectus incorporates by reference the documents set forth below
that we, Comcast Holdings and Comcast Cable have previously filed with the SEC.

     Comcast SEC Filings (File No. 333-82460)

     - Current Report on Form 8-K filed on October 30, 2002, Current Report on
       Form 8-K filed on November 18, 2002, Current Report on Form 8-K/A dated
       November 18, 2002 filed on December 16, 2002, and Current Report on Form
       8-K filed on January 10, 2003.

     Comcast Holdings SEC Filings (File No. 001-15471)

     - Annual Report on Form 10-K (except for Item 8) for the year ended
       December 31, 2001, filed on March 29, 2002.

     - Quarterly Reports on Form 10-Q for the quarters ended March 31, 2002,
       filed on May 15, 2002, June 30, 2002, filed on August 14, 2002, and
       September 30, 2002, filed on October 30, 2002.

     - Current Report on Form 8-K filed on November 18, 2002.

     Comcast Cable SEC Filings (File No. 333-30745)

     - Annual Report on Form 10-K for the year ended December 31, 2001, filed on
       March 29, 2002.

     - Quarterly Reports on Form 10-Q for the quarters ended March 31, 2002,
       filed on May 15, 2002, June 30, 2002, filed on August 14, 2002, and
       September 30, 2002, filed on November 13, 2002.

     - Current Report on Form 8-K filed on November 18, 2002.

     We also incorporate by reference into this prospectus additional documents
that we may file with the SEC under Sections 13(a), 13(c), 14 or 15(d) of the
Securities Exchange Act of 1934 until we sell all of the securities we are
offering. Any statements contained in a previously filed document incorporated
by reference into this prospectus is deemed to be modified or superseded for
purposes of this prospectus to the extent that a statement contained in this
prospectus, or in a subsequently filed document also incorporated by reference
herein, modifies or supersedes that statement.

     We will provide free copies of any of those documents, if you write or
telephone us at: 1500 Market Street, Philadelphia, Pennsylvania 19102-2148,
(215) 665-1700.

                                        75


                         INDEX TO FINANCIAL STATEMENTS

COMCAST MO OF DELAWARE, INC. (FORMERLY MEDIAONE OF DELAWARE, INC.)


                                                           
Condensed Consolidated Statement of Operations and
  Comprehensive Loss for the Nine Months Ended September 30,
  2002 and 2001 (Unaudited).................................   F-2
Condensed Consolidated Balance Sheet as of September 30,
  2002 and December 31, 2001 (Unaudited)....................   F-3
Condensed Consolidated Statement of Stockholder's Equity for
  the Period from January 1, 2002 to September 30, 2002
  (Unaudited)...............................................   F-4
Condensed Consolidated Statement of Cash Flows for the Nine
  Months Ended September 30, 2002 and 2001 (Unaudited)......   F-5
Notes to Condensed Consolidated Financial Statements for the
  Nine Months Ended September 30, 2002 and 2001
  (Unaudited)...............................................   F-6
Report of Independent Accountants...........................  F-14
Consolidated Statement of Operations and Comprehensive Loss
  for the Year Ended December 31, 2001......................  F-15
Consolidated Balance Sheet as of December 31, 2001..........  F-16
Consolidated Statement of Stockholder's Equity for the Year
  Ended December 31, 2001...................................  F-17
Consolidated Statement of Cash Flows for the Year Ended
  December 31, 2001.........................................  F-18
Notes to Consolidated Financial Statements for the Year
  Ended December 31, 2001...................................  F-19
Report of Independent Accountants...........................  F-33
Consolidated Statement of Operations and Comprehensive Loss
  for the Period from January 1, 2000 to June 14, 2000
  (unaudited) and for the Period from June 15, 2000 to
  December 31, 2000.........................................  F-34
Consolidated Balance Sheet as of December 31, 2000..........  F-35
Consolidated Statement of Stockholder's Equity for the
  Period from January 1, 2000 to June 14, 2000 (unaudited)
  and for the Period from June 15, 2000 to December 31,
  2000......................................................  F-36
Consolidated Statement of Cash Flows for the Period from
  January 1, 2000 to June 14, 2000 (unaudited) and for the
  Period from June 15, 2000 to December 31, 2000............  F-38
Notes to Consolidated Financial Statements for the Year
  Ended December 31, 2000...................................  F-39


                                       F-1


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

     CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS
                                  (UNAUDITED)



                                                                NINE MONTHS ENDED
                                                                  SEPTEMBER 30,
                                                              ---------------------
                                                                 2002        2001
                                                              ----------   --------
                                                              (DOLLARS IN MILLIONS)
                                                                     
REVENUE.....................................................   $  2,277     $2,131
  Costs and expenses:
     Operating:
       Programming -- related parties (note 6)..............        647        568
       Other (excluding depreciation of $544 and $429,
        included below).....................................        495        467
     Selling, general and administrative:
       Related party (note 6)...............................        132        115
       Other................................................        420        353
     Restructuring charge (note 5)..........................         14         29
     Goodwill and franchise impairment charges (note 4).....     10,394         --
     Depreciation...........................................        678        549
     Amortization (note 3)..................................         67        670
                                                               --------     ------
          Total costs and expenses..........................     12,847      2,751
                                                               --------     ------
OPERATING LOSS..............................................    (10,570)      (620)
Other income (expense):
  Interest expense..........................................       (109)      (118)
  Other income (expense), net...............................          2        (43)
                                                               --------     ------
Loss before income taxes, net losses related to equity
  investments and cumulative effect of accounting change....    (10,677)      (781)
Income tax benefit..........................................      1,559        176
Net loss related to equity investments (note 4).............        (17)        (8)
                                                               --------     ------
Loss before cumulative effect of accounting change..........     (9,135)      (613)
Cumulative effect of accounting change (net of income taxes
  of $148 and $(20)) (note 3)...............................    (10,367)        34
                                                               --------     ------
Net loss....................................................    (19,502)      (579)
Other comprehensive loss, net of taxes:
  Unrealized loss on securities.............................         (4)        (1)
  Recognition of previously unrealized losses...............         --          4
                                                               --------     ------
Comprehensive loss..........................................   $(19,506)    $ (576)
                                                               ========     ======


     See accompanying notes to condensed consolidated financial statements.
                                       F-2


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                      CONDENSED CONSOLIDATED BALANCE SHEET
                                  (UNAUDITED)



                                                              SEPTEMBER 30,   DECEMBER 31,
                                                                  2002            2001
                                                              -------------   ------------
                                                                 (DOLLARS IN MILLIONS)
                                                                        
                                  ASSETS
Cash and cash equivalents...................................    $     --        $    --
Accounts receivable -- net of allowance of $12 and $10......         181            160
Investments.................................................         324            370
Property, plant and equipment...............................       5,597          5,054
  Less: accumulated depreciation............................       1,637            997
                                                                --------        -------
                                                                   3,960          4,057
                                                                --------        -------
Franchise costs (notes 3 and 4).............................      10,342         14,536
Goodwill (notes 3 and 4)....................................          --         16,727
Other intangible assets (note 3)............................         876            876
  Less: accumulated amortization............................         209            143
                                                                --------        -------
                                                                     667            733
                                                                --------        -------
Other assets................................................          65             33
                                                                --------        -------
     Total assets...........................................    $ 15,539        $36,616
                                                                ========        =======
                   LIABILITIES AND STOCKHOLDER'S EQUITY
Accounts payable............................................    $     97        $    98
Accrued interest............................................          32             46
Accrued liabilities and other...............................         229            246
Debt........................................................       1,885          1,911
Deferred income taxes.......................................       2,393          3,948
                                                                --------        -------
     Total liabilities......................................       4,636          6,249
                                                                --------        -------
Stockholder's Equity:
  Common stock, $.01 par value; 100 shares authorized and
     outstanding............................................          --             --
  Additional paid-in-capital................................      30,585         30,585
  Accumulated deficit.......................................     (20,482)          (980)
  Accumulated other comprehensive loss......................          (3)             1
  Due to related parties -- net (note 6)....................         803            761
                                                                --------        -------
     Total stockholder's equity.............................      10,903         30,367
                                                                --------        -------
Commitments and contingencies (note 7)
     Total liabilities and stockholder's equity.............    $ 15,539        $36,616
                                                                ========        =======


     See accompanying notes to condensed consolidated financial statements.
                                       F-3


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

            CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY
                                  (UNAUDITED)



                                                                      ACCUMULATED      DUE TO
                                          ADDITIONAL                     OTHER        RELATED         TOTAL
                                 COMMON    PAID-IN-    ACCUMULATED   COMPREHENSIVE   PARTIES --   STOCKHOLDER'S
                                 STOCK     CAPITAL       DEFICIT     INCOME (LOSS)      NET          EQUITY
                                 ------   ----------   -----------   -------------   ----------   -------------
                                                             (DOLLARS IN MILLIONS)
                                                                                
Balance, January 1, 2002.......  $  --     $30,585      $   (980)         $ 1           $761        $ 30,367
Net loss.......................     --          --       (19,502)          --             --         (19,502)
Change in amounts due to
  related parties, net.........     --          --            --           --             42              42
Other comprehensive loss, net
  of income taxes..............     --          --            --           (4)            --              (4)
                                 -----     -------      --------          ---           ----        --------
Balance, September 30, 2002....  $  --     $30,585      $(20,482)         $(3)          $803        $ 10,903
                                 =====     =======      ========          ===           ====        ========


     See accompanying notes to condensed consolidated financial statements.
                                       F-4


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                  (UNAUDITED)



                                                                NINE MONTHS ENDED
                                                                  SEPTEMBER 30,
                                                              ---------------------
                                                                 2002        2001
                                                              ----------   --------
                                                              (DOLLARS IN MILLIONS)
                                                                     
OPERATING ACTIVITIES:
  Net loss..................................................   $(19,502)    $ (579)
  Adjustments to reconcile net loss to net cash provided by
     operating activities:
     Cumulative effect of accounting change, net of income
      taxes.................................................     10,367        (34)
     Goodwill and franchise impairment charges..............     10,394         --
     Depreciation and amortization..........................        745      1,219
     Net revaluation of warrants............................          5         53
     Net loss related to equity investments.................         27         13
     Net realized gain on investments.......................         --        (16)
     Deferred income taxes..................................     (1,404)        88
     Other noncash credits, net.............................        (15)       (12)
     Change in operating assets and liabilities:
       Accounts receivable and other assets.................        (24)      (471)
       Accounts payable and other accrued liabilities.......        (22)       (47)
                                                               --------     ------
  Net cash provided by operating activities.................        571        214
                                                               --------     ------
INVESTING ACTIVITIES:
  Expenditures for property, plant and equipment............       (605)      (650)
  Net cash paid on exchange of cable systems................         --       (119)
  Investment distributions and sales........................         12        275
  Investment contributions and purchases....................        (14)      (247)
  Other.....................................................        (22)       (10)
                                                               --------     ------
  Net cash used in investing activities.....................       (629)      (751)
                                                               --------     ------
FINANCING ACTIVITIES:
  Repayments of debt........................................         (5)      (200)
  Funds advanced from related parties, net..................         63        740
  Other.....................................................         --         (3)
                                                               --------     ------
  Net cash provided by financing activities.................         58        537
                                                               --------     ------
CASH AND CASH EQUIVALENTS:
  Net change................................................         --         --
  Beginning balance.........................................         --         --
                                                               --------     ------
  Ending balance............................................   $     --     $   --
                                                               ========     ======
SUPPLEMENTAL CASH FLOW INFORMATION:
  Transfer of net assets to parent..........................   $     21     $   --
                                                               ========     ======
  Transfer of telephony assets..............................   $     --     $  305
                                                               ========     ======
  Cash paid for interest....................................   $    123     $  138
                                                               ========     ======


     See accompanying notes to condensed consolidated financial statements.
                                       F-5


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001
                                  (UNAUDITED)

1.  BASIS OF PRESENTATION

     MediaOne of Delaware, Inc. (the "Company") is a wholly-owned subsidiary of
MediaOne Group, Inc., ("MediaOne"). On November 18, 2002, Comcast Corporation
("Comcast") completed the acquisition of AT&T's broadband business ("AT&T
Broadband") (the "AT&T Broadband Acquisition"). Prior to the AT&T Broadband
Acquisition, MediaOne was a subsidiary of AT&T. MediaOne and the Company became
subsidiaries of Comcast as of the date of the AT&T Broadband Acquisition.
Subsequent to the AT&T Broadband Acquisition the Company changed its name to
Comcast MO of Delaware, Inc.

     The Company is a provider of domestic broadband communications services,
having the capability to offer its subscribers video and high speed Internet
access services simultaneously over its broadband network. The Company's cable
systems include large clusters in California, Chicago, Florida, Massachusetts
and Minneapolis/St. Paul. In addition, the Company holds domestic investments
encompassing cable television and broadband systems and programming services.

     The accompanying condensed consolidated financial statements were part of
the consolidated financial statements and accounting records of AT&T. The
Company's consolidated financial statements are based on the operating
procedures implemented by management of the Company and reflect the assets,
liabilities, revenues and expenses attributable to the Company, as well as
allocations deemed reasonable by management to present the financial position,
results of operations, and cash flows of the Company on a stand-alone basis. The
financial position, results of operations, and cash flows of the Company could
differ from reported results had the Company operated autonomously or as an
entity independent of AT&T. The allocation methodologies have been described
within the respective notes to the financial statements where appropriate and
management considers the allocations to be reasonable.

     The consolidated financial statements include the accounts of the Company
and its majority owned subsidiaries and, in management's opinion, contain all
adjustments, consisting of normal recurring adjustments, necessary to present
fairly the financial information set forth therein. All significant intercompany
accounts and transactions have been eliminated. The consolidated results for the
interim periods presented are not necessarily indicative of results for the full
year. These condensed consolidated financial statements should be read in
conjunction with the Company's annual financial statements for the year ended
December 31, 2001.

     In connection with the review of these interim financial statements
prepared in connection with the filing by Comcast of a registration statement,
the Company recorded a noncash adjustment to goodwill and franchise impairment
charges of $6,599 million to the previously reported results for the period
ended September 30, 2002. The impairment charge resulted from the assessment of
goodwill in accordance with Statement of Financial Accounting Standards ("SFAS")
No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142") (see note 4). In
addition, the Company recorded certain other adjustments related to the nine
month periods ended September 30, 2002 and 2001. The adjustments for the nine
month period ended September 30, 2001 had been included in the Company's fourth
quarter results of operations and, accordingly, do not affect the Company's
previously reported results for the year ended December 31, 2001. The effect of
the goodwill impairment charge and the other adjustments, which have been
recorded in the accompanying condensed consolidated financial statements, is
summarized as follows (amounts in millions):



                                              STOCKHOLDER'S           NET LOSS             NET LOSS
                                                  EQUITY         NINE MONTHS ENDED    NINE MONTHS ENDED
                                            SEPTEMBER 30, 2002   SEPTEMBER 30, 2002   SEPTEMBER 30, 2001
                                            ------------------   ------------------   ------------------
                                                                             
As previously reported....................       $17,511              $12,896                $228
Adjustments...............................        (6,608)               6,606                 351
                                                 -------              -------                ----
As restated...............................       $10,903              $19,502                $579
                                                 =======              =======                ====


                                       F-6

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

2.  ACQUISITIONS, EXCHANGES AND DISPOSITIONS

     In January 2001, the Company exchanged certain cable systems in New York,
providing cable services to approximately 130,000 subscribers, and cash of $184
million, for certain cable systems in Massachusetts owned by Cablevision Systems
Corp., providing cable services to approximately 150,000 cable subscribers
valued at approximately $675 million. The Company accounted for the cable
systems acquired under the purchase method of accounting.

     In January 2001, the Company received cash of $54 million and contributed
various cable systems in Illinois, providing cable services to approximately
45,000 subscribers to an existing partnership owned equally by Insight Midwest,
LP ("Insight") and AT&T. The partnership interest attributable to the Company
was valued at $119 million. No gain or loss was recognized on the transaction.

     In April 2001, the joint venture to provide high speed internet access
services under the Roadrunner brand name ("Roadrunner") was liquidated. The
Company received cash distributions of $67 million for its 31.4% interest in
Roadrunner at liquidation and recorded a loss of $27 million. In connection with
the liquidation of Roadrunner, the Company acquired fixed assets of $81 million
from Roadrunner and assumed $16 million of obligations under capital leases.

     During the third quarter of 2001, the Company sold certain investments for
cash proceeds of $209 million. The Company recognized a gain of $43 million on
such sale.

3.  NEWLY ADOPTED ACCOUNTING PRONOUNCEMENTS

  SFAS NO. 142, "GOODWILL AND OTHER INTANGIBLE ASSETS"

     Effective January 1, 2002, the Company adopted SFAS No. 142. SFAS 142
requires that goodwill and indefinite-lived intangible assets no longer be
amortized, but instead be tested for impairment at least annually. Intangible
assets that have finite useful lives will continue to be amortized over their
useful lives. In addition, the amortization period of intangible assets with
finite lives will no longer be limited to 40 years. The Company has determined
that franchise costs are indefinite-lived assets, as defined in SFAS 142, and
therefore are not subject to amortization beginning in 2002. In accordance with
SFAS 142, goodwill was tested for impairment by comparing the fair value of the
reporting unit to its carrying value. As of January 1, 2002, a goodwill
impairment loss of $10,128 million was recorded and included in the cumulative
effect of accounting change in the accompanying condensed consolidated statement
of operations. Franchise costs were tested for impairment as of January 1, 2002,
by comparing the fair value to the carrying value (at the market level). An
impairment loss for franchise costs of $239 million, net of taxes of $148
million, was recorded and included in the cumulative effect of accounting change
in the accompanying condensed consolidated statement of operations.

                                       F-7

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The following table presents the impact of amortization under SFAS 142 on
net loss had the standard been in effect for the nine months ended September 30,
2001.



                                                              NINE MONTHS ENDED
                                                                 SEPTEMBER 30
                                                              ------------------
                                                                2002       2001
                                                              ---------   ------
                                                                    
Reported loss before cumulative effect of accounting
  change....................................................  $ (9,135)   $(613)
Add back amortization, net of tax:
  Goodwill..................................................        --      322
  Equity method excess basis................................        --        1
  Franchise costs...........................................        --      175
                                                              --------    -----
Adjusted reported loss before cumulative effect of
  accounting change.........................................    (9,135)    (115)
  Cumulative effect of accounting change, net of income
     taxes..................................................   (10,367)      34
                                                              --------    -----
Adjusted net loss...........................................  $(19,502)   $ (81)
                                                              ========    =====


     During 2002, all goodwill had been impaired primarily as a result of the
adoption of SFAS 142 and impairment losses recorded in the second quarter of
2002 (see note 4).

     Other intangible assets are amortized and consist primarily of customer
lists. The amortization expense associated with other intangible assets for the
nine months ended September 30, 2002 was $66 million. Annual amortization
expense for other intangible assets is estimated to be $88 million for the years
ended 2002 through 2006.

  SFAS NO. 144, "ACCOUNTING FOR THE IMPAIRMENT OR DISPOSAL OF LONG-LIVED ASSETS"

     On January 1, 2002, the Company adopted SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets" ("SFAS 144"), which supercedes SFAS
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of" ("SFAS 121"). SFAS 144 applies to all long-lived
assets, including discontinued operations, and consequently amends Accounting
Principles Board ("APB") Opinion No. 30, "Reporting the Results of
Operations-Reporting the Effects of Disposal of a Segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions" ("APB
30"). Based on SFAS 121, SFAS 144 develops one accounting model for long-lived
assets that are to be disposed of by sale, as well as addresses the principal
implementation issues. SFAS 144 requires that long-lived assets that are to be
disposed of by sale be measured at the lower of book value or fair value less
cost to sell. Additionally, SFAS 144 expands the scope of discontinued
operations to include all components of an entity with operations that (1) can
be distinguished from the rest of the entity and (2) will be eliminated from the
ongoing operations of the entity in a disposal transaction. SFAS 144 also amends
Accounting Research Bulletin No. 51, "Consolidated Financial Statements" to
eliminate the exception to consolidation for a subsidiary for which control is
likely to be temporary. The adoption of SFAS 144 had no impact on the Company's
results of operations, financial position or cash flows.

SFAS NO. 133 "ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES"

     Effective January 1, 2001, the Company adopted SFAS No. 133, "Accounting
for Derivative Instruments and Hedging Activities", and its corresponding
amendments under SFAS No. 138. SFAS 133 establishes accounting and reporting
standards for derivative instruments, including certain derivative instruments
embedded in other contracts, and for hedging activities. All derivatives,
whether designated in hedging relationships or not, are required to be recorded
on the balance sheet at fair value. If the derivative is designated as a fair
value hedge, the changes in the fair value of the derivative and of the hedged
item attributable to the hedged risk are recognized in earnings. If the
derivative is designated as a cash flow hedge,

                                       F-8

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

the effective portions of changes in the fair value of the derivative are
recorded in other comprehensive income and are recognized in the income
statement when the hedged item affects earnings. Changes in fair values of
derivative instruments not designated as hedging instruments and ineffective
portions of hedges, if any, are recognized in earnings in the current period.

     The adoption of SFAS No. 133 resulted in a pretax cumulative-effect
decrease to net loss of $54 million ($34 million net of tax). Such decrease was
attributable to warrants held in both public and private companies. Included in
the after tax cumulative effect benefit was a $4 million after tax loss which
was reclassified from other comprehensive loss for changes in the fair value of
warrants.

     For the nine months ended September 30, 2002 and 2001, other income
included a total pretax loss of $5 million and $53 million, respectively,
related to changes in the fair value of warrants.

4.  IMPAIRMENT CHARGES

  GOODWILL AND FRANCHISE IMPAIRMENT CHARGES

     SFAS 142 requires that intangible assets not subject to amortization and
goodwill shall be tested for impairment annually, or more frequently if events
or changes in circumstances indicate that the asset might be impaired. The
impairment test shall consist of a comparison of the fair value of the
intangible asset/goodwill with its carrying amount.

     In the second quarter of 2002, the Company noted significant changes in the
general business climate as evidenced by the severe downward movement in the
U.S. stock market (including the decline in values of publicly traded cable
industry stocks). At June 30, 2002, five cable competitors as a group
experienced an average decline in total market capitalization of over 20% since
January 1, 2002. The Company also witnessed corporate bankruptcies. The Company
believes these factors created a "trigger event" which necessitated the testing
of goodwill and franchise costs for impairment as of the end of the second
quarter.

     The Company assessed impairment on similar principles employed during the
initial adoption of SFAS 142. Such testing resulted in the recognition of a
$3,795 million franchise cost impairment charge and a $6,599 million goodwill
impairment charge (aggregating $8,942 million after-tax) recorded in goodwill
and franchise impairment charges in the accompanying condensed consolidated
statement of operations.

  INVESTMENT IMPAIRMENT CHARGES

     In accordance with SFAS No. 115 "Accounting for Certain Investments in Debt
and Equity Securities" and APB Opinion No. 18 "The Equity Method of Accounting
for Investments in Common Stock" ("APB 18"), the Company evaluated its portfolio
of investments as of September 30, 2002 for potential impairments. SFAS 115 and
APB 18 both require the recognition in earnings of declines in value of cost and
equity method securities that are other than temporary.

     Given the significant decline in stock prices in the first half of the
year, the length of time these investments were below market and industry
specific issues, the Company believes that its investment in Insight would not
recover its cost basis in the foreseeable future. Accordingly, the Company
believes the decline in value is other than temporary and, as a result, the
Company recorded an investment impairment charge of $23 million pretax ($14
million after tax) related to Insight which is included in net losses related to
equity investments in the accompanying condensed consolidated statement of
operations.

5. RESTRUCTURING CHARGE

     During the nine months ended September 30, 2002, the Company recorded a $14
million charge for restructuring and exit costs associated with efforts to
reorganize and streamline certain field functions. The restructuring charge
included $4 million related to severance costs for approximately 103 employees
and

                                       F-9

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

$10 million for facilities closings. Substantially all of the affected employees
are non-management employees. Nearly all of the employees have left their
positions as of September 30, 2002.

     During the nine months ended September 30, 2001, the Company recorded a $29
million charge for restructuring and exit costs primarily as part of an
initiative to reduce costs. The restructuring and exit plans primarily resulted
from synergies created by AT&T's acquisition of MediaOne. The restructuring
charge included $26 million related to severance costs for approximately 1,170
employees and $3 million for facilities closings. Approximately 36% of the
affected employees are management and 64% are non-management employees. Nearly
all of the employees had left their positions as of December 31, 2001.

6.  RELATED PARTIES

     Due to the significant capital requirements associated with upgrading its
cable systems, cash generated from the Company's operations is not sufficient to
fund capital expenditures. Accordingly, AT&T provided cash advances to the
Company. Such amounts are non-interest bearing and are reflected in the
accompanying consolidated balance sheet as due to related parties -- net.
Amounts due to related parties have been classified as a component of
stockholder's equity in the accompanying condensed consolidated balance sheet as
AT&T owned all of the outstanding stock of the Company as of September 30, 2002
and December 31, 2001.

     Certain subsidiaries of AT&T provided administrative services to the
Company and assumed managerial responsibility for the Company's operations. As
compensation for these services, the Company pays a fee to such subsidiaries
calculated on a per-subscriber basis. In addition, the Company reimbursed AT&T
for all direct expenses incurred by AT&T in providing services to the Company.
Such amounts are reflected in the accompanying condensed consolidated statement
of operations as selling, general and administrative expenses -- related party.

     The Company purchased certain pay television and other programming services
from an indirect subsidiary of AT&T. Charges for such programming totaled $647
million and $568 million for the nine months ended September 30, 2002 and 2001,
respectively.

     During the second quarter of 2001, the Company transferred ownership of its
broadband telephone business to AT&T and certain of its subsidiaries. The
transfer included the following assets and liabilities (amounts in millions):


                                                           
Accounts receivable.........................................  $  12
Property and equipment......................................    289
Other net assets............................................     12
Accounts payable............................................      8
Due to related parties......................................    458
Additional paid in capital..................................   (153)


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.

     The Company 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.

                                       F-10

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company's rates for its cable systems have also been subject to rate
regulation under a social contract (the "Social Contract") with the Federal
Communications Commission (the "FCC") which expired on December 31, 2000. As
part of the Social Contract, the Company agreed to, among other things, rebuild
and upgrade its cable television systems to expand channel capacity and improve
system reliability and picture quality. At September 30, 2002, the Company had
not met the upgrade requirements of the Social Contract for certain of its cable
television systems. In the event that the Company is not able to address
individual franchise authority concerns through negotiations and alternative
methods of providing similar levels of service, the Company could be required to
pay fines and/or refund a portion of its rates for the systems in which the
upgrade requirements have not been met. The Company has worked with the FCC and
local franchising authorities to resolve this matter, however, at this time, the
ultimate outcome of this matter is unknown.

     The Company is subject to legal proceedings and claims that arise in the
ordinary course of business. Although it is reasonably possible that the Company
may incur losses upon conclusion of such matters, an estimate of any loss or
range of loss cannot be made.

8.  NEW ACCOUNTING PRONOUNCEMENTS

     In 2001, the Financial Accounting Standards Board ("FASB") issued SFAS No.
143, "Accounting for Asset Retirement Obligations" ("SFAS 143"). This standard
requires that obligations associated with the retirement of tangible long-lived
assets be recorded as liabilities when those obligations are incurred, with the
amount of the liability initially measured at fair value. Upon initially
recognizing a liability for an asset retirement obligation, an entity must
capitalize the cost by recognizing an increase in the carrying amount of the
related long-lived asset. Over time, this liability is accreted to its future
value, and the capitalized cost is depreciated over the useful life of the
related asset. Upon settlement of the liability, an entity either settles the
obligation for its recorded amount or incurs a gain or loss upon settlement.
SFAS 143 is effective for financial statements issued for fiscal years beginning
after June 15, 2002, which for the Company means the standard will be adopted on
January 1, 2003. The Company does not expect that the adoption of this statement
will have a material impact on the Company's results of operations, financial
position or cash flows.

     On April 30, 2002, the FASB issued SFAS No. 145, "Rescission of FASB
Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13 and Technical
Corrections" ("SFAS 145"). SFAS 145 eliminates the requirement that gains and
losses from the extinguishment of debt be aggregated and classified as an
extraordinary item, net of the related income tax. An entity is not prohibited
from classifying such gains and losses as extraordinary items, as long as they
meet the criteria in paragraph 20 of APB 30. In addition, FAS 145 requires that
capital leases that are modified so that the resulting lease agreement is
classified as an operating lease be accounted for in the same manner as
sale-leaseback transactions. The rescission of SFAS No. 4, "Reporting Gains and
Losses from Extinguishment of Debt" is effective for fiscal years beginning
after May 15, 2002, which for the Company means January 1, 2003. Earlier
application is encouraged. Any gain or loss on extinguishment of debt that was
previously classified as an extraordinary item would be reclassified to other
income (expense). The remainder of the statement is generally effective for
transactions occurring after May 15, 2002. The Company does not expect that the
adoption of SFAS No. 145 will have a material impact on the Company's results of
operations, financial position or cash flows.

     On June 28, 2002, the FASB issued SFAS No. 146, "Accounting for Exit or
Disposal Activities" ("SFAS 146"). This statement addresses the recognition,
measurement and reporting of costs that are associated with exit and disposal
activities. This statement includes the restructuring activities that are
currently accounted for pursuant to the guidance set forth in Emerging Issues
Task Force 94-3, "Liability Recognition for Certain Employee Termination
Benefits and Other Costs to exit an Activity (including Certain Costs incurred
in a Restructuring)" ("EITF 94-3"), costs related to terminating a contract that
is not a capital lease and one-time benefit arrangements received by employees
who are involuntarily terminated --

                                       F-11

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONCLUDED)

nullifying the guidance under EITF 94-3. Under SFAS 146 the cost associated with
an exit or disposal activity is recognized in the period in which it is incurred
rather than at the date the company committed to the exit plan. This statement
is effective for exit or disposal activities initiated after December 31, 2002
with earlier application encouraged. Previously issued financial statements will
not be restated. The provisions of EITF 94-3 shall continue to apply for exit
plans initiated prior to the adoption of SFAS 146. Accordingly, the initial
adoption of SFAS 146 will not have an effect on the Company's results of
operations, financial position or cash flows. However, liabilities associated
with future exit and disposal activities will not be recognized until actually
incurred.

     In November 2002, the EITF reached a consensus on EITF 02-16, "Accounting
by a Customer (including a Reseller) for Cash Consideration Received from a
Vendor" ("EITF 02-16"). EITF 02-16 requires that cash consideration received by
a customer from a vendor should be classified as a reduction of cost of sales
when recognized in the customer's income statement unless certain criteria are
met. EITF 02-16 also requires that a rebate or refund of cash that is payable
only if the customer completes a specified cumulative level of purchases or
remains a customer for a specified time period should be recognized as a
reduction of the cost of sales based on a systematic and rational allocation,
provided the amounts are reasonably estimable. The Company adopted EITF 02-16 in
the fourth quarter of 2002. The Company's cable subsidiaries have received or
may receive distribution fees from programming networks for carriage of their
programming. The Company classifies these fees as a reduction of programming
costs which are included in operating expenses in the Company's condensed
consolidated statement of operations. Accordingly, the adoption of EITF 02-16
had no impact on the Company's results of operations, financial position or cash
flows.

     In November 2002, the FASB issued Interpretation No. 45, "Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others" ("FIN 45"). FIN 45 expands on the
accounting guidance of SFAS No.'s 5, 57, and 107 and supercedes FIN 34. FIN 45
clarifies that a guarantor is required to disclose in its interim and annual
financial statements its obligations under certain guarantees that it has issued
including, the nature and terms of the guarantee, the maximum potential amount
of future payments under the guarantee, the carrying amount, if any, for the
guarantor's obligations under the guarantee, and the nature and extent of any
recourse provisions or available collateral that would enable the guarantor to
recover the amounts paid under the guarantee. FIN 45 also clarifies that, for
certain guarantees, a guarantor is required to recognize, at the inception of a
guarantee, a liability for the fair value of the obligation undertaken in
issuing the guarantee. FIN 45 does not prescribe a specific approach for
subsequently measuring the guarantor's recognized liability over the term of the
related guarantee. The initial recognition and initial measurement provisions of
FIN 45 apply on a prospective basis to certain guarantees issued or modified
after December 31, 2002. The disclosure requirements in FIN 45 are effective for
financial statements of interim or annual periods ending after December 15,
2002. The Company adopted the disclosure provisions of FIN 45 in the fourth
quarter of 2002 and adopted the initial recognition and measurement provisions
of FIN 45 on January 1, 2003, as required by the Interpretation. The Company is
currently evaluating the impact the adoption of FIN 45 will have on its results
of operations, financial position and cash flows.

     In January 2003, the FASB issued Interpretation No. 46, "Consolidation of
Variable Interest Entities" ("FIN 46"). FIN 46 is an Interpretation of
Accounting Research Bulletin No. 51, "Consolidated Financial Statements" ("ARB
51"). FIN 46 clarifies the application of ARB 51 to certain entities in which
equity investors do not have the characteristics of a controlling financial
interest or do not have sufficient equity at risk for the entity to finance its
activities without additional subordinated financial support from other parties.
FIN 46 requires existing unconsolidated variable interest entities to be
consolidated by their primary beneficiaries if the entities do not effectively
disperse risks among parties involved. Variable interest entities that
effectively disperse risks will not be consolidated unless a single party holds
an interest or combination of interests that effectively recombines risks that
were previously dispersed. FIN 46 will require disclosures
                                       F-12

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONCLUDED)

regarding ownership interests in variable interest entities. FIN 46 applies
immediately to variable interest entities created after January 31, 2003, and to
variable interest entities in which an enterprise obtains an interest after that
date. FIN 46 applies in the first fiscal year or interim period beginning after
June 15, 2003 to variable interest entities in which an enterprise holds a
variable interest that it acquired before February 1, 2003. Fin 46 may be
applied prospectively with a cumulative-effect adjustment as of the date on
which it is first applied or by restating previously issued financial statements
for one or more years with a cumulative-effect adjustment as of the beginning of
the first year restated. The Company will adopt the initial recognition and
measurement provisions of FIN 46 on February 1, 2003, as required by the
Interpretation. The Company is currently evaluating the impact the adoption of
FIN 46 will have on its results of operations, financial position and cash
flows.

                                       F-13


                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
AT&T Broadband LLC:

     In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of operations and comprehensive loss, of stockholder's
equity and of cash flows, present fairly, in all material respects, the
financial position of MediaOne of Delaware Inc. and its subsidiaries at December
31, 2001, and the results of their operations and their cash flows for the year
then ended in conformity with accounting principles generally accepted in the
United States of America. These financial statements are the responsibility of
MediaOne of Delaware Inc.'s 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.

     MediaOne of Delaware, Inc. is an indirect wholly-owned subsidiary of AT&T
Corp.; consequently, as indicated in Note 1, these consolidated financial
statements have been derived from the consolidated financial statements and
accounting records of AT&T Corp. and reflect certain assumptions and
allocations. Moreover, as indicated in Note 1, MediaOne of Delaware, Inc. relies
on AT&T Corp. for administrative, management and other services. The financial
position, results of operations and cash flows of MediaOne of Delaware, Inc.
could differ from those that would have resulted had MediaOne of Delaware, Inc.
operated autonomously or as an entity independent of AT&T Corp.

     As discussed in the notes to the financial statements, MediaOne of Delaware
Inc. was required to adopt Statement of Financial Accounting Standards No. 133,
Accounting for Derivative Instruments and Hedging Activities, effective January
1, 2001.

PricewaterhouseCoopers LLP
Denver, Colorado
March 31, 2002

                                       F-14


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

          CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS



                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  2001
                                                              ------------
                                                              (DOLLARS IN
                                                               MILLIONS)
                                                           
REVENUE.....................................................    $ 2,854
  Costs and expenses:
     Operating:
       Programming -- related parties (note 12).............        743
       Other (excluding depreciation of $588, included
        below)..............................................        610
     Selling, general and administrative:
       Related party (note 12)..............................        155
       Other................................................        472
     Restructuring charge (note 5)..........................         29
     Depreciation...........................................        752
     Amortization...........................................        914
                                                                -------
          Total costs and expenses..........................      3,675
                                                                -------
OPERATING LOSS..............................................       (821)
Other income (expense):
  Interest expense..........................................       (157)
  Other expense, net........................................        (20)
                                                                -------
Loss before income taxes, net losses related to equity
  investments and cumulative effect of accounting change....       (998)
Income tax benefit..........................................        218
Net losses related to equity investments....................        (12)
                                                                -------
Loss before cumulative effect of accounting change..........       (792)
Cumulative effect of accounting change (net of income taxes
  of $20)...................................................         34
                                                                -------
  Net loss..................................................       (758)
Other comprehensive earnings (losses), net of taxes:
  Unrealized gains on securities............................          4
  Recognition of previously unrecognized losses.............          3
                                                                -------
Other comprehensive income..................................          7
                                                                -------
Comprehensive loss..........................................    $  (751)
                                                                =======


          See accompanying notes to consolidated financial statements.
                                       F-15


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                           CONSOLIDATED BALANCE SHEET



                                                              DECEMBER 31,
                                                                  2001
                                                              ------------
                                                              (DOLLARS IN
                                                               MILLIONS)
                                                           
                                  ASSETS
Cash and cash equivalents...................................    $    --
Accounts receivable -- net of allowance of $10..............        160
Investments.................................................        370
Property, plant and equipment:
  Land......................................................         35
  Distribution systems......................................      4,364
  Support equipment and buildings...........................        655
                                                                -------
                                                                  5,054
  Less: accumulated depreciation............................        997
                                                                -------
                                                                  4,057
                                                                -------
Franchise costs.............................................     15,101
  Less: accumulated amortization............................        565
                                                                -------
                                                                 14,536
                                                                -------
Goodwill....................................................     17,156
  Less: accumulated amortization............................        429
                                                                -------
                                                                 16,727
                                                                -------
Other assets -- net of accumulated amortization of $143.....        766
                                                                -------
     Total assets...........................................    $36,616
                                                                =======
                   LIABILITIES AND STOCKHOLDER'S EQUITY
Accounts payable............................................    $    98
Accrued interest............................................         46
Accrued liabilities and other...............................        246
Debt (note 7)...............................................      1,911
Deferred income taxes (note 11).............................      3,948
                                                                -------
     Total liabilities......................................      6,249
                                                                -------
Stockholder's Equity:
  Common stock, $.01 par value; 100 shares authorized and
     outstanding............................................         --
  Additional paid-in capital................................     30,585
  Accumulated deficit.......................................       (980)
  Accumulated other comprehensive income....................          1
  Due to related parties -- net (note 12)...................        761
                                                                -------
     Total stockholder's equity.............................     30,367
                                                                -------
Commitments and contingencies (note 13)
     Total liabilities and stockholder's equity.............    $36,616
                                                                =======


          See accompanying notes to consolidated financial statements.
                                       F-16


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                 CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY



                                                                 ACCUMULATED      DUE TO
                                     ADDITIONAL                     OTHER        RELATED         TOTAL
                            COMMON    PAID IN     ACCUMULATED   COMPREHENSIVE   PARTIES --   STOCKHOLDER'S
                            STOCK     CAPITAL       DEFICIT     INCOME (LOSS)      NET          EQUITY
                            ------   ----------   -----------   -------------   ----------   -------------
                                                        (DOLLARS IN MILLIONS)
                                                                           
Balance, January 1,
  2001....................  $  --     $12,940        $(222)          $(6)         $ 948         $13,660
Net loss..................     --          --         (758)           --             --            (758)
Adjustments in connection
  with allocation of
  purchase price..........     --      17,492           --            --             --          17,492
Transfer of assets........     --         153           --            --           (426)           (273)
Change in amount due to
  related parties, net....     --          --           --            --            239             239
Other comprehensive
  income, net of income
  taxes of $4.............     --          --           --             7             --               7
                            -----     -------        -----           ---          -----         -------
Balance, December 31,
  2001....................  $  --     $30,585        $(980)          $ 1          $ 761         $30,367
                            =====     =======        =====           ===          =====         =======


          See accompanying notes to consolidated financial statements.
                                       F-17


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  2001
                                                              ------------
                                                              (DOLLARS IN
                                                               MILLIONS)
                                                           
OPERATING ACTIVITIES:
  Net loss..................................................     $ (758)
  Adjustments to reconcile net loss to net cash provided by
     operating activities:
     Depreciation and amortization..........................      1,666
     Cumulative effect of accounting change, net of income
      taxes.................................................        (34)
     Net revaluation of warrants............................         53
     Net loss on equity investments.........................         19
     Gain on disposition of investments.....................        (23)
     Deferred income tax benefit............................        (49)
     Other noncash credits, net.............................        (15)
     Change in operating assets and liabilities:
       Accounts receivable and other assets.................          6
       Accounts payable and other accrued liabilities.......         56
                                                                 ------
  Net cash provided by operating activities.................        921
                                                                 ------
INVESTING ACTIVITIES:
  Expenditures for property, plant and equipment............       (785)
  Net cash paid on exchange of cable systems................       (130)
  Proceeds from sales of investments........................        209
  Investment distributions..................................       (284)
  Investment contributions..................................         67
  Other investing activities................................        (26)
                                                                 ------
  Net cash used in investing activities.....................       (949)
                                                                 ------
FINANCING ACTIVITIES:
  Repayments of debt........................................       (211)
  Funds advanced from related parties, net..................        239
                                                                 ------
  Net cash provided by financing activities.................         28
                                                                 ------
CASH AND CASH EQUIVALENTS:
  Net change................................................         --
  Beginning balance.........................................         --
                                                                 ------
  Ending balance............................................     $   --
                                                                 ======
SUPPLEMENTAL CASH FLOW INFORMATION:
  Transfer of assets to related party.......................     $  273
                                                                 ======
  Cash paid for interest....................................     $  177
                                                                 ======


          See accompanying notes to consolidated financial statements.
                                       F-18


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      FOR THE YEAR ENDED DECEMBER 31, 2001

1.  BASIS OF PRESENTATION

     MediaOne of Delaware, Inc. and its subsidiaries (the "Company") is a
wholly-owned subsidiary of MediaOne Group, Inc., ("MediaOne"). On June 15, 2000,
AT&T Corp. ("AT&T") acquired MediaOne in a merger transaction (the "AT&T
Merger"). In the AT&T Merger, MediaOne became a subsidiary of AT&T.

     The Company is a provider of domestic broadband communications services,
having the capability to offer its subscribers video, high speed Internet access
and telephone services simultaneously over its broadband network. The Company's
cable systems include large clusters in California, Chicago, Florida,
Massachusetts and Minneapolis/St. Paul. In addition, the Company holds domestic
investments encompassing cable television and broadband systems and programming
services.

     On December 19, 2001, AT&T and Comcast Corporation ("Comcast") announced
that their Boards of Directors approved a definitive agreement to combine AT&T's
broadband business ("AT&T Broadband") with Comcast in a transaction that values
AT&T Broadband at an aggregate value of $72 billion (the "AT&T Broadband
Acquisition"). The AT&T Broadband Acquisition is subject to regulatory review,
approval by both companies' shareholders and certain other conditions. MediaOne
of Delaware, Inc. is included in AT&T Broadband.

     The accompanying consolidated financial statements are part of the
consolidated financial statements and accounting records of AT&T. The Company's
consolidated financial statements are based on the operating procedures
implemented by management of the Company and reflect the assets, liabilities,
revenues and expenses attributable to the Company, as well as allocations deemed
reasonable by management to present the financial position, results of
operations, and cash flows of the Company on a stand-alone basis. The financial
position, results of operations, and cash flows of the Company could differ from
reported results had the Company operated autonomously or as an entity
independent of AT&T. The allocation methodologies have been described within the
respective notes to the financial statements where appropriate and management
considers the allocations to be reasonable.

     The consolidated financial statements include the accounts of the Company
and its majority owned subsidiaries and contain all adjustments, consisting of
normal recurring adjustments, necessary to present fairly the financial
information set forth therein. All significant intercompany accounts and
transactions have been eliminated.

2.  AT&T MERGER

     As described in note 1, on June 15, 2000, AT&T acquired MediaOne. The AT&T
Merger was completed in a cash and stock transaction valued at approximately $45
billion. The AT&T shares issued in the AT&T Merger had an aggregate market value
of approximately $21 billion and cash payments totaled approximately $24
billion.

     The AT&T Merger was accounted for using the purchase method of accounting.
Accordingly, the purchase price was preliminarily allocated to the assets
acquired and liabilities assumed based on their estimated fair values in 2000. A
final allocation of the purchase price was made in 2001. The allocation of
AT&T's purchase price to acquire MediaOne has been reflected in the accompanying
consolidated financial statements of the Company.

                                       F-19

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The final purchase price allocation in 2001 resulted in the following
increases (decreases) to certain assets and liabilities of the Company as
follows (amounts in millions):


                                                           
Investments.................................................  $   141
Property and equipment......................................  $  (358)
Franchise costs.............................................  $   877
Goodwill....................................................  $17,156
Other net assets............................................  $   (81)
Deferred income tax liability...............................  $   243
Additional paid-in capital..................................  $17,492


3.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  CASH AND CASH EQUIVALENTS

     Cash and cash equivalents include highly liquid investments with original
maturities of three months or less that are readily convertible into cash.

     AT&T performs cash management functions on behalf of the Company.
Substantially all of the Company's 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 in the due to related parties account, with no interest
income or expense reflected.

  INVESTMENTS

     Investments in which the Company and AT&T exercise significant influence,
but do not control, are accounted for under the equity method of accounting.
Under the equity method, investments are stated at cost and are adjusted for the
Company's subsequent contributions and share of earnings, losses and
distributions. The excess of the investment over the underlying book value of
the investee's net assets is being amortized over periods ranging from 25 to 40
years. Effective January 1, 2002, in accordance with Statement of Financial
Accounting Standards ("SFAS") No. 142, "Accounting for Goodwill and Other
Intangible Assets ("SFAS 142")," such excess costs will no longer be amortized.
Investments in which the Company and AT&T have no significant influence over the
investee are accounted for under the cost method of accounting. Under the cost
method, investments are stated at cost and earnings are recognized to the extent
distributions are received from the accumulated earnings of the investee.
Distributions in excess of accumulated earnings are recognized as a reduction of
the investment balance.

     Marketable equity securities are classified as available-for-sale and are
carried at fair market value with unrealized gains and losses, net of tax,
included in combined attributed net assets as a component of other comprehensive
income. The fair market value of these securities is based on quoted market
prices.

     The Company recognizes impairment charges on investment holdings in the
consolidated statement of operations when management believes the decline in the
investment value is other-than-temporary.

  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment is carried at cost, including acquisition
costs allocated to tangible assets acquired. Construction costs, labor and
applicable overhead related to installations and interest during construction
are capitalized. The Company capitalized interest of $3 million during the year
ended December 31, 2001. Costs of additions and substantial improvements to
property, plant and equipment are capitalized. The cost of repairs and
maintenance of property, plant and equipment are charged to operations.

                                       F-20

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Depreciation is computed on a straight-line basis based upon the assets
estimated useful lives using either the group or unit method. The useful lives
of distribution systems ranges from 3 to 15 years. The useful lives of support
equipment and buildings ranges from 3 to 40 years. The group method is used for
most depreciable assets, including distribution systems.

     Under the group method, 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, without recognition of a gain or loss.
Gains or losses are only recognized in connection with the sale of properties in
their entirety.

  FRANCHISE COSTS

     Franchise costs include the value attributed to agreements with local
authorities that allow access to homes in cable service areas acquired in
connection with a business combination. Such amounts are generally amortized on
a straight-line basis over 25 to 40 years. Costs incurred in negotiating and
renewing the franchise agreements are amortized on a straight-line basis over
the 15 year life of the franchise.

     Beginning in 2002, in accordance with SFAS 142, franchise costs associated
with a business combination will no longer be amortized, but will continue to be
tested for impairment (see note 14).

  GOODWILL

     Goodwill is the excess of the purchase price over the fair value of net
assets acquired in business combinations accounted for as purchases. Goodwill is
amortized on a straight-line basis over 40 years. Beginning in 2002, in
accordance with SFAS 142, goodwill will no longer be amortized but will continue
to be tested for impairment (see note 14).

  OTHER INTANGIBLE ASSETS

     The Company has other intangible assets which relate to the value
attributed to customers in connection with a business combination. Such
intangibles are included in other assets and are amortized on a straight-line
basis over ten years.

  VALUATION OF LONG-LIVED ASSETS

     Long-lived assets such as property, plant and equipment, franchise costs,
goodwill and software are reviewed for impairment whenever events or changes in
circumstances indicate the carrying amount may not be recoverable. If the total
of the expected future undiscounted cash flows is less than the carrying amount
of the asset, a loss is recognized for the difference between the fair value and
carrying value of the asset. Assets to be disposed of are carried at the lower
of their financial statement carrying value or fair value less cost to sell.

     Beginning in 2002, in accordance with SFAS 142, franchise costs and
goodwill will be tested for impairment on an annual basis by comparing their
fair values to their carrying values (see note 14).

  DERIVATIVE FINANCIAL INSTRUMENTS

     Effective January 1, 2001, the Company adopted SFAS No. 133, "Accounting
for Derivative Instruments and Hedging Activities" ("SFAS 133"), and its
corresponding amendments under SFAS No. 138. The Company does not use derivative
financial instruments for speculative purposes. All derivatives, whether
designated in hedging relationships or not, are required to be recorded on the
balance sheet at fair value. If the derivative is designated as a fair value
hedge, the changes in the fair value of the derivative and of the hedged item
attributable to the hedged risk are recognized in earnings. If the derivative is
designated as a cash flow

                                       F-21

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

hedge, the effective portions of changes in the fair value of the derivative are
recorded in other comprehensive income and are recognized in the income
statement when the hedged item affects earnings. Changes in fair values of
derivative instruments not designated as hedging instruments and ineffective
portions of hedges, if any, are recognized in earnings in the current period.

  REVENUE RECOGNITION

     Video, voice and data services revenue is recognized based upon monthly
service fees, fees per event or minutes of traffic processed. Revenue for
customer fees, equipment rental, advertising and pay-per-view programming is
recognized in the period services are delivered. Video and nonvideo 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.

  ADVERTISING COSTS

     Costs related to advertising and promotions are expensed as incurred.
During the year ended December 31, 2001, advertising expense was $70 million.

  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The estimated fair market value of financial instruments is based upon
pertinent information available to management as of December 31, 2001. Although
management is not aware of any factors which could significantly affect the
estimates provided, such amounts have not been comprehensively revalued for
purposes of these consolidated financial statements since that date, and current
estimates of fair market value may differ significantly. At December 31, 2001,
the carrying value of the Company's financial instruments, exclusive of debt,
approximated fair market value.

  INCOME TAXES

     The Company 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 provision
for income taxes is based on the Company's contribution to the overall income
tax liability or benefit of AT&T and its affiliates. Under the balance sheet
method, the Company recognizes deferred tax assets and liabilities at enacted
income tax rates for the temporary differences between the financial reporting
basis and the tax basis of its assets and liabilities. Any effects of changes in
income tax rates or tax laws are included in the provision for income taxes in
the period of enactment. When it is more likely than not that a portion or all
of a deferred tax asset will not be realized in the future, the Company provides
a corresponding valuation allowance against the deferred tax asset.

  STOCK-BASED COMPENSATION

     Stock-based compensation is accounted for in accordance with Accounting
Principles Board ("APB") No. 25, "Accounting for Stock Issued to Employees ("APB
25")." The Company follows the disclosure-only provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation ("SFAS 123")."

  STATEMENT OF CASH FLOWS

     With the exception of certain asset transfers, transactions effected
through the intercompany account due to related parties have been considered
constructive cash receipts and payments for purposes of the statement of cash
flows.

                                       F-22

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  CONCENTRATIONS

     As of December 31, 2001, except as disclosed below, the Company does not
have any significant concentration of business transacted with a particular
customer, supplier, or lender that could, if suddenly eliminated, severely
impact its operations. The Company does not have a concentration of available
sources of labor, services or other rights that could, if suddenly eliminated,
severely impact its operations.

     All video and high speed data billing services are provided by a single
vendor. In addition, all broadband telephone billing services are provided by a
separate single vendor. AT&T Broadband Group also purchases its digital set-top
devices from one source.

  RECOGNITION OF GAINS ON ASSET DISPOSITIONS

     From time to time, AT&T and its affiliates contribute cable television
systems to joint ventures and partnerships in exchange for a non-controlling
interest in such entity. In connection with such contributions, affiliates of
AT&T may guarantee the debt of the joint venture or partnership. The Company
defers any gain associated with such transactions until such time as AT&T and
its affiliates have no remaining financial obligation to the joint venture or
partnership.

  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 and
disclosure of contingent assets and liabilities at the date of the financial
statements, and revenue and expenses during the period reported. Actual results
could differ from those estimates. Estimates are used when accounting for
certain items such as long-term contracts, allowance for doubtful accounts,
depreciation and amortization, employee benefit plans, taxes and contingencies.

4.  EXCHANGES AND DISPOSITIONS

     In January 2001, the Company exchanged certain cable systems in New York,
providing cable services to approximately 130,000 subscribers, and cash of $184
million, for certain cable systems in Massachusetts owned by Cablevision Systems
Corp., providing cable services to approximately 150,000 cable subscribers
valued at approximately $675 million. The Company accounted for the cable
systems acquired in conjunction with the purchase accounting for MediaOne.

     In January 2001, the Company received cash of $54 million and contributed
various cable systems in Illinois, providing cable services to approximately
45,000 subscribers, to an existing partnership owned equally by Insight Midwest,
L.P. and AT&T. The partnership interest attributable to the Company was valued
at $119 million. No gain or loss was recognized on the transaction due to a debt
support agreement with Insight Midwest, L.P.

     In April 2001, the joint venture to provide high speed Internet access
services under the Roadrunner brand name ("Roadrunner") was liquidated. The
Company received cash distributions of $67 million for its 31.4% interest in
RoadRunner at liquidation and recorded a loss of $20 million. In connection with
the liquidation of RoadRunner, the Company acquired fixed assets of $81 million
from RoadRunner and assumed $16 million of obligations under capital leases.

     During 2001, the Company sold certain investments for cash proceeds of $209
million. The Company recognized a gain of $43 million on such sale.

                                       F-23

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

5.  RESTRUCTURING CHARGE

     The Company recorded a $29 million charge in 2001 for restructuring and
exit costs primarily as part of an initiative to reduce costs. The restructuring
and exit plans primarily resulted from synergies created by the AT&T Merger and
cost control efforts. The restructuring charge included $26 million related to
severance costs for approximately 1,170 employees and $3 million for facilities
closings. Approximately 36% of the affected employees are management and 64% are
non-management employees. Nearly all of the employees have left their positions
as of December 31, 2001 and the remaining balance to be paid is not significant.

6.  INVESTMENTS

     The Company's investments consist of the following (amounts in millions):



                                                              DECEMBER 31,
                                                                  2001
                                                              ------------
                                                           
Equity method investments...................................      $105
Marketable equity securities and warrants...................        34
Other cost method investments...............................       231
                                                                  ----
Total investments...........................................      $370
                                                                  ====


     The Company has investments in partnerships accounted for under the equity
method of accounting of $105 million. The carrying value of these investments
exceeded the Company's share of the underlying reported net assets by
approximately $42 million. The excess cost is being amortized over 25 years.
Amortization of the excess cost for the year ended December 31, 2001 totaled $2
million (before taxes) and is reflected as a component of other expense in the
consolidated statement of operations. In accordance with SFAS 142, such excess
costs will no longer be amortized beginning in 2002 (see note 14).

     The Company's significant equity method investments include an ownership
interest of 7.05% in Insight Midwest LP and 16.67% in National Cable
Communications, LLC. Such investments are accounted for under the equity method,
as the combined investments of the Company and AT&T result in significant
influence over such investees. Summarized combined financial information for
investments accounted for under the equity method are as follows (amounts in
millions):



                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  2001
                                                              ------------
                                                           
Revenue.....................................................     $ 764
Operating loss..............................................     $ (59)
Loss from continuing operations before extraordinary items
  and cumulative effect of accounting change................     $(249)
Net loss....................................................     $(260)




                                                              DECEMBER 31,
                                                                  2001
                                                              ------------
                                                           
Assets......................................................     $3,703
Liabilities.................................................     $2,660
Minority interest...........................................     $  186


     As of December 31, 2001, the marketable equity securities had a cost basis
of $20 million and gross unrealized gains of $4 million. Such securities are
classified as available for sale.

                                       F-24

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     At December 31, 2001, the fair market value of warrants held by the Company
was $10 million.

     Cost method investments consist primarily of investments in programming and
other similar entities. Included in cost method investments are certain
investments which, in accordance with regulatory orders, the Company is
prohibited from contacting and is unable to obtain financial or other
information about the results of operations of such investments. Absent such
orders, these investments would be accounted for under the equity method. In the
event that the Company is no longer restricted from contact with these investees
in the future, such investments would be accounted for under the equity method.

7.  DEBT

     Total debt outstanding is as follows (amounts in millions):



                                                              DECEMBER 31,
                                                                  2001
                                                              ------------
                                                           
Senior Notes and Debentures:
  8 5/8% Senior Notes, due 8/15/2003........................     $  100
  8 7/8% Senior Debentures, due 9/15/2005...................        275
  8 3/10% Senior Notes, due 5/15/2006.......................        600
  9% Senior Debentures, due 9/1/2008........................        300
  9 1/2% Senior Debentures, due 8/1/2013....................        525
                                                                 ------
Total senior notes and debentures...........................      1,800
Capital lease obligations...................................         28
                                                                 ------
                                                                  1,828
Debt premiums...............................................         83
                                                                 ------
Total debt outstanding......................................     $1,911
                                                                 ======


     The Company's unsecured Senior Notes and Debentures are non-redeemable
prior to maturity, except for the 9% Senior Debentures which are redeemable at
the Company's option at par plus declining premiums beginning in 2005. No
sinking fund is required for any of the Senior Notes and Debentures. The Senior
Notes and Debentures limit the Company with respect to payment of dividends, the
creation of liens and additional indebtedness, property dispositions,
investments, and leases, and require a minimum ratio of cash flow to debt, among
other things.

     Debt premiums resulted from valuing the Company's outstanding debt at fair
market value as of June 15, 2000 in connection with the AT&T Merger. Debt
premiums are amortized to interest expense over the life of the corresponding
debt, using the effective interest method.

                                       F-25

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Debt maturities of Senior Notes and Debentures at December 31, 2001 are as
follows (amounts in millions):



                            YEAR
                            ----
                                                           
2002........................................................  $    4
2003........................................................     103
2004........................................................       4
2005........................................................     278
2006........................................................     603
Thereafter..................................................     836
                                                              ------
Total.......................................................  $1,828
                                                              ======


     The fair value of debt at December 31, 2001 was $2,006 million, based on
quoted market prices where available, or, if not available, based on discounting
future cash flows using current interest rates.

8.  STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 133 "ACCOUNTING FOR
    DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES"

     Effective January 1, 2001, the Company adopted SFAS 133, and its
corresponding amendments under SFAS No. 138. SFAS 133 establishes accounting and
reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. All
derivatives, whether designated in hedging relationships or not, are required to
be recorded on the balance sheet at fair value.

     The adoption of SFAS 133 resulted in a pretax cumulative-effect decrease to
net loss of $54 million ($34 million net of tax). Such decrease was attributable
to warrants held in both public and private companies. Included in the after tax
cumulative effect benefit was a $4 million after tax loss which was reclassified
from other comprehensive loss for changes in the fair value of warrants.

     The Company may obtain warrants to purchase equity securities in other
private and public companies as a result of certain transactions. Private
warrants and public warrants that provide for net share settlement (i.e. allow
for cashless exercise) are considered to be derivative instruments and
recognized in the balance sheet at fair value in accordance with SFAS 133.
Warrants are not eligible to be designated as hedging instruments because there
is no underlying exposure. Instead, warrants are effectively investments on
private and public companies (see note 6).

     For the year ended December 31, 2001, other income included a total pretax
loss of $53 million related to changes in the fair value of warrants.

9.  LEASING ARRANGEMENTS

     The Company and its subsidiaries have entered into various operating lease
agreements for office facilities, equipment and real estate. In addition, the
Company and its subsidiaries also rent pole space from various companies under
agreements that can be terminated on short notice. Lease and rental costs
charged to operations during the year ended December 31, 2001 totaled $53
million.

                                       F-26

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Future minimum lease payments under noncancelable operating leases for each
of the next five years are summarized as follows (amounts in millions):


                                                           
2002........................................................  $25
2003........................................................   23
2004........................................................   22
2005........................................................   20
2006........................................................   18


     It is expected that, in the normal course of business, expiring leases will
be renewed or replaced by leases on other properties.

10.  EMPLOYEE BENEFITS AND STOCK-BASED COMPENSATION PLANS

     The Company participates in various employee benefit plans sponsored by
AT&T, such as a defined benefit pension plan, a non qualified pension plan, a
post-retirement medical and life insurance benefit plan, and a defined
contribution savings plan.

     The defined contribution savings plan covers substantially all employees.
The plans allow employees to contribute a portion of their pretax and/or after
tax income in accordance with specified guidelines. Employee contributions are
matched up to certain limits. The Company's contributions amounted to $16
million during the year ended December 31, 2001.

     Under AT&T's 1997 Long-term Incentive Program (the "Program"), 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
prior to the split-off of the AT&T Wireless Group. The exercise price of any
stock option is equal to the stock price when the option is granted. Generally
the options vest over three to four years and are exercisable up to 10 years
from the date of grant.

     Under the Program, performance share units are awarded to key employees in
the form of either common stock or cash at the end of a three-year period, based
on AT&T's total shareholder return and/or certain financial-performance targets.

     On July 9, 2001, AT&T completed the split-off of AT&T Wireless Group as a
separate, independently-traded company. The AT&T Wireless common stock held by
AT&T was distributed to AT&T common shareowners on a basis of 0.3218 of a share
of AT&T Wireless for each AT&T share outstanding. All outstanding AT&T Wireless
Group common stock options granted prior to January 1, 2001 were treated in a
similar manner. AT&T modified the terms and conditions of all outstanding stock
option grants to allow the AT&T Wireless Group common stock options held by AT&T
employees to immediately vest and become exercisable for their remaining
contractual term.

     Under the AT&T 1996 Employee Stock Purchase Plan (the "Plan"), which was
effective July 1, 1996, and amended on May 23, 2001, AT&T is authorized to sell
up to 105 million shares of AT&T common stock to its eligible employees through
June 30, 2006. 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 Company applies 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 Company.

                                       F-27

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company has adopted the disclosure-only provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation." If the Company had elected to
recognize compensation costs based on the fair value at the date of grant for
AT&T awards granted to Company employees, consistent with the provisions of SFAS
No. 123, the Company's net loss would have been adjusted to reflect additional
compensation expense resulting in the following pro forma amounts (amounts in
millions):



                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  2001
                                                              ------------
                                                           
Net loss....................................................      $781


     AT&T granted approximately 2.2 million stock options to the Company's
employees during 2001. At the date of grant, the exercise price was $17.39. The
fair value at date of grant was $5.66, and was estimated using the Black-Scholes
option-pricing model. The following assumptions were applied in determining the
fair value of the stock options: (i) expected dividend yield of 0.86%, (ii)
expected volatility rate of 35.0%, (iii) risk-free interest rate of 5.08%, and
(iv) expected life of 4 years.

11.  INCOME TAXES

     The Company is included in the consolidated federal income tax return of
AT&T. Income tax expense or benefit for the Company is based on those items in
the consolidated calculation applicable to the Company. Intercompany tax
allocation represents an apportionment of tax expense or benefit (other than
deferred taxes) among the subsidiaries of AT&T in relation to their respective
amounts of taxable earnings or losses. The payable or receivable arising from
the intercompany tax allocation is recorded as an increase or decrease in
amounts due to related parties.

     The components of the income tax benefit for the year ended December 31,
2001 are as follows (amounts in millions):


                                                           
FEDERAL:
  Current...................................................  $152
  Deferred..................................................    37
                                                              ----
                                                               189
                                                              ----
STATE AND LOCAL:
  Current...................................................    23
  Deferred..................................................     6
                                                              ----
                                                                29
                                                              ----
Income tax benefit..........................................  $218
                                                              ====


     The effective tax rates differ from the federal statutory tax rate of 35%
as follows (amounts in millions):


                                                           
Computed "expected" tax benefit.............................  $ 349
Goodwill amortization (federal only)........................   (150)
State income tax -- net of federal effect...................     19
                                                              -----
                                                              $ 218
                                                              =====


     In addition, the Company also recorded deferred income tax benefits of $7
million in net losses related to equity investments in the accompanying
condensed consolidated statement of operations.

                                       F-28

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The components of the net deferred tax liability at December 31, 2001 are
as follows (amounts in millions):


                                                           
Intangible assets...........................................  $3,197
Property, plant and equipment...............................     490
State deferred tax liability -- net of federal effect.......     331
Other.......................................................      49
                                                              ------
  Deferred tax liabilities..................................   4,067
                                                              ------
State deferred tax asset -- net of federal effect...........       9
Net operating loss carryforwards............................       7
Tax credit carryforwards....................................       3
Other accrued liabilities...................................      91
Other.......................................................       9
                                                              ------
  Deferred tax assets.......................................     119
                                                              ------
Net deferred tax liability..................................  $3,948
                                                              ======


     The Company has net operating loss carryforwards of approximately $21
million for federal tax purposes, expiring in various years through 2011.

12.  RELATED PARTIES

     Due to the significant capital requirements associated with upgrading its
cable systems, cash generated from the Company's operations is not sufficient to
fund capital expenditures. Accordingly, AT&T provides cash advances to the
Company. Such amounts are non-interest bearing and are reflected in the
accompanying consolidated balance sheet as due to related parties -- net.
Amounts due to related parties have been classified as a component of
stockholder's equity in the accompanying consolidated balance sheet as AT&T owns
all of the outstanding stock of the Company.

     Certain subsidiaries of AT&T provide administrative services to the Company
and have assumed managerial responsibility for the Company's operations. As
compensation for these services, the Company pays a monthly fee to such
subsidiaries based on the number of the Company's subscribers. In addition, the
Company reimburses AT&T for all direct expenses expenses incurred by AT&T in
providing services to the Company. Such amounts are reflected in the
accompanying consolidated statement of operations as selling, general and
administrative expenses -- related party.

     The Company purchases certain pay television and other programming services
from an indirect subsidiary of AT&T. Charges for such programming totaled $743
million for the year ended December 31, 2001.

                                       F-29

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     During the second quarter of 2001, the Company transferred ownership of its
broadband telephone business to AT&T and certain of its subsidiaries. The
transfer included the following assets and liabilities (amounts in millions):


                                                           
Accounts receivable.........................................  $  12
Property and equipment......................................    257
Other net assets............................................     12
Accounts payable............................................      8
Due to related parties......................................    426
Additional paid in capital..................................   (153)


13.  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.

     The entities attributed to the Company believe that they have 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.

     The Company's rates for its cable systems have also been subject to rate
regulation under a social contract (the "Social Contract") with the Federal
Communications Commission (the "FCC") which expired on December 31, 2000. As
part of the Social Contract, the Company agreed to, among other things, rebuild
and upgrade its cable television systems to expand channel capacity and improve
system reliability and picture quality. At December 31, 2001, the Company had
not met the upgrade requirements of the Social Contract for certain of its cable
television systems. In the event that the Company is not able to address
individual franchise authority concerns through negotiations and alternative
methods of providing similar levels of service, the Company could be required to
pay fines and/or refund a portion of its rates for the systems in which the
upgrade requirements have not been met. The Company is working with the FCC to
resolve this matter, however, at this time, the ultimate outcome of this matter
is unknown.

     The Company is subject to legal proceedings and claims that arise in the
ordinary course of business. Although it is reasonably possible that the Company
may incur losses upon conclusion of such matters, an estimate of any loss or
range of loss cannot be made.

14.  NEW ACCOUNTING PRONOUNCEMENTS

     In 2001, the Financial Accounting Standards Board ("FASB") issued SFAS No.
141, "Business Combinations ("SFAS 141")," which supercedes APB Opinion No. 16.
SFAS 141 requires all business combinations initiated after June 30, 2001 be
accounted for under the purchase method. In addition, SFAS 141 establishes
criteria for the recognition of intangible assets separately from goodwill. The
adoption of SFAS 141 did not have a material effect on the Company's results of
operations, financial position or cash flow.

     Also in 2001, the FASB issued SFAS 142, which supercedes APB Opinion No.
17. Under SFAS 142 goodwill and indefinite lived intangible assets will no
longer be amortized, but rather will be tested for impairment upon adoption and
at least annually thereafter. In addition, the amortization period of intangible
assets with finite lives will no longer be limited to 40 years. SFAS 142 is
effective for fiscal years beginning

                                       F-30

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

after December 15, 2001, which for the Company means the standard will be
adopted on January 1, 2002. In connection with the adoption of this standard,
the Company's unamortized goodwill balance and excess basis related to goodwill
in equity method investments will no longer be amortized, but will continue to
be tested for impairment. The net goodwill balance as of December 31, 2001 was
$16,727 million with related amortization for the year ended December 31, 2001
of $429 million. The excess basis related to the Company's equity method in
investments was $42 million at December 31, 2001 with related amortization of $2
million for the year ended December 31, 2001. In addition the Company has
determined that franchise costs are indefinite lived assets and therefore, as of
January 1, 2002, will no longer be subject to amortization, but will continue to
be tested for impairment. The net franchise cost balance as of December 31, 2001
was $14,536 million with related amortization expense of $397 million. In
accordance with SFAS 142, franchise costs were tested for impairment as of
January 1, 2002, by comparing the fair values to the carrying values. As a
result of such tests, an impairment loss of approximately $350 million (before
taxes) will be recognized as a change in accounting principle in the first
quarter of 2002. The Company is continuing to assess the adoption impairment
impacts of SFAS 142 on goodwill. The results of this goodwill assessment could
have a significant impact on the Company's results of operations and financial
position.

     The following table presents the impact of amortization under SFAS 142 on
net loss had the standard been in effect for year ended December 31, 2001.


                                                           
Reported loss before cumulative effect of accounting
  change....................................................  $(792)
Add back amortization, net of tax:
  Goodwill..................................................    429
  Equity method excess basis................................      1
  Franchise costs...........................................    245
                                                              -----
Adjusted reported loss before cumulative effect of
  accounting change.........................................   (117)
  Cumulative effect of accounting change, net of income
     taxes..................................................     34
                                                              -----
Adjusted net loss...........................................  $ (83)
                                                              =====


     In 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement
Obligations ("SFAS 143")." This standard requires that obligations associated
with the retirement of tangible long-lived assets be recorded as liabilities
when those obligations are incurred, with the amount of the liability initially
measured at fair value. Upon initially recognizing a liability for an asset
retirement obligation, an entity must capitalize the cost by recognizing an
increase in the carrying amount of the related long-lived asset. Over time, this
liability is accreted to its present value, and the capitalized cost is
depreciated over the useful life of the related asset. Upon settlement of the
liability, an entity either settles the obligation for its recorded amount or
incurs a gain or loss upon settlement. SFAS 143 is effective for financial
statements issued for fiscal years beginning after June 15, 2002, which for the
Company means the standard will be adopted on January 1, 2003. The Company does
not expect that the adoption of this statement will have a material impact on
the Company's results of operations, financial position or cash flows.

     In 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets ("SFAS 144")," which supercedes SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of." SFAS 144 applies to all long-lived assets, including
discontinued operations, and consequently amends APB Opinion No. 30, "Reporting
the Results of Operations-Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions." Based on SFAS 121, SFAS 144 develops one accounting model for
long-lived assets that are to be disposed of by sale, as well as addresses the
principal implementation issues. SFAS 144 requires that long-lived assets that
are to be disposed of by sale be measured at the lower of

                                       F-31

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONCLUDED)

book value of fair value less cost to sell. Additionally, SFAS No. 144 expands
the scope of discontinued operations to include all components of an entity with
operations that (i) can be distinguished from the rest of the entity and (ii)
will be eliminated from the ongoing operations of the entity in a disposal
transaction. SFAS 144 is effective for financial statements issued for fiscal
years beginning after December 15, 2001, which for the Company means the
standard will be adopted on January 1, 2002. The Company does not expect that
the adoption of SFAS 144 will have a material impact on the Company's results of
operations, financial position or cash flows.

                                       F-32


                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
AT&T Broadband LLC:

     In our opinion, the accompanying consolidated balance sheet as of December
31, 2000 and the related consolidated statements of operations, of stockholder's
equity and of cash flows present fairly, in all material respects, the financial
position of MediaOne of Delaware Inc. and its subsidiaries at December 31, 2000
and the results of their operations and its cash flows for the period from June
15, 2000 to December 31, 2000 in conformity with accounting principles generally
accepted in the United States of America. These financial statements are the
responsibility of MediaOne of Delaware Inc.'s 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.

     MediaOne of Delaware, Inc. is an indirect wholly-owned subsidiary of AT&T
Corp.; consequently, as indicated in Note 1, these consolidated financial
statements have been derived from the consolidated financial statements and
accounting records of AT&T Corp. and reflect certain assumptions and
allocations. Moreover, as indicated in Note 1, MediaOne of Delaware, Inc. relies
on AT&T Corp. for administrative, management and other services. The financial
position, results of operations and cash flows of MediaOne of Delaware, Inc.
could differ from those that would have resulted had MediaOne of Delaware, Inc.
operated autonomously or as an entity independent of AT&T Corp.

     As discussed in the Notes 1 and 2 to the financial statements, MediaOne of
Delaware, Inc. was indirectly acquired by AT&T Corp. on June 15, 2000, resulting
in a new basis of accounting for the period from June 15, 2000 to December 31,
2000.

PricewaterhouseCoopers LLP
Denver, Colorado
April 30, 2001

                                       F-33


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

          CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS



                                                                NEW MEDIAONE         OLD MEDIAONE
                                                              -----------------   ------------------
                                                              JUNE 15, 2000 TO    JANUARY 1, 2000 TO
                                                              DECEMBER 31, 2000     JUNE 14, 2000
                                                              -----------------   ------------------
                                                                                     (UNAUDITED)
                                                                      (DOLLARS IN MILLIONS)
                                                                            
REVENUE.....................................................      $1,515.1             $1,226.7
  Costs and expenses:
     Operating:
       Programming..........................................            --                294.0
       Programming -- related parties (note 11).............         381.1                   --
       Other (excluding depreciation of $356.2 and $284.0
          included below)...................................         341.7                241.7
     Selling, general and administrative:
       Related party (note 11)..............................          38.5                   --
       Other................................................         322.0                253.2
     Depreciation...........................................         430.5                374.1
     Amortization...........................................         228.3                231.5
                                                                  --------             --------
          Total costs and expenses..........................       1,742.1              1,394.5
                                                                  --------             --------
OPERATING LOSS..............................................        (227.0)              (167.8)
Other income (expense):
  Interest expense..........................................         (80.3)               (63.4)
  Interest expense -- related parties -- net (note 11)......            --                (94.3)
  Gain on sale of assets -- net.............................            --                223.8
  Merger costs..............................................         (26.1)               (20.3)
  Other income (expense)....................................         (25.0)                11.0
                                                                  --------             --------
Loss before income taxes....................................        (358.4)              (111.0)
Income tax benefit..........................................         136.8                 16.7
                                                                  --------             --------
Net loss....................................................        (221.6)               (94.3)
                                                                  --------             --------
Other comprehensive earnings (losses), net of taxes (note
  8):
  Foreign currency translation adjustments..................            --                  1.3
  Unrealized losses on securities...........................          (5.8)               (12.8)
                                                                  --------             --------
Other comprehensive loss....................................          (5.8)               (11.5)
                                                                  --------             --------
Comprehensive loss..........................................      $ (227.4)            $ (105.8)
                                                                  ========             ========


          See accompanying notes to consolidated financial statements.
                                       F-34


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                           CONSOLIDATED BALANCE SHEET



                                                                  NEW MEDIAONE
                                                                  ------------
                                                                DECEMBER 31, 2000
                                                                -----------------
                                                              (DOLLARS IN MILLIONS)
                                                           
                                      ASSETS
Cash and cash equivalents...................................        $      --
Accounts receivable -- net of allowance of $21.8............            178.2
Investments.................................................            277.4
Property, plant and equipment:
  Land......................................................             34.3
  Distribution systems......................................          4,384.6
  Support equipment and buildings...........................            570.8
                                                                    ---------
                                                                      4,989.7
  Less: accumulated depreciation............................            380.7
                                                                    ---------
                                                                      4,609.0
                                                                    ---------
Franchise costs.............................................         14,205.3
  Less: accumulated amortization............................            163.0
                                                                    ---------
                                                                     14,042.3
                                                                    ---------
Other assets -- net accumulated amortization of $56.6.......            844.1
                                                                    ---------
     Total assets...........................................        $19,951.0
                                                                    =========

                       LIABILITIES AND STOCKHOLDER'S EQUITY
Accounts payable............................................        $    82.6
Accrued interest............................................             51.3
Accrued liabilities and other...............................            325.0
Debt (note 6)...............................................          2,104.7
Deferred income taxes (note 10).............................          3,727.6
                                                                    ---------
     Total liabilities......................................          6,291.2
                                                                    ---------
Stockholder's Equity:
  Common stock, $.01 par value; 100 shares authorized and
     outstanding............................................               --
  Additional paid-in capital................................         12,939.8
  Accumulated deficit.......................................           (221.6)
  Accumulated other comprehensive loss......................             (5.8)
  Due to related parties -- net.............................            947.4
                                                                    ---------
     Total stockholder's equity.............................         13,659.8
                                                                    ---------
Commitments and contingencies (note 12)
     Total liabilities and stockholder's equity.............        $19,951.0
                                                                    =========


          See accompanying notes to consolidated financial statements.
                                       F-35


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                 CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY
                                  (UNAUDITED)



                                                                           ACCUMULATED
                                               ADDITIONAL                     OTHER           TOTAL
                                      COMMON    PAID IN     ACCUMULATED   COMPREHENSIVE   STOCKHOLDER'S
                                      STOCK     CAPITAL       DEFICIT         LOSS           EQUITY
                                      ------   ----------   -----------   -------------   -------------
                                                            (DOLLARS IN MILLIONS)
                                                                           
OLD MEDIAONE
Balance, January 1, 2000............  $  --     $6,921.5      $(533.4)       $ 22.0         $6,410.1
Equity infusions from parent........     --         47.0                                        47.0
Net loss............................     --           --        (94.3)           --            (94.3)
Market value adjustments for equity
  securities, net of income taxes of
  $8.7..............................     --           --           --         (12.8)           (12.8)
Foreign currency translation, net of
  income taxes of $0.9..............     --           --           --           1.3              1.3
                                      -----     --------      -------        ------         --------
Balance, June 14, 2000..............  $  --     $6,968.5      $(627.7)       $ 10.5         $6,351.3
                                      =====     ========      =======        ======         ========


                                                                     (continued)

                                       F-36


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

         CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY -- (CONTINUED)



                                                                  ACCUMULATED    DUE TO
                                      ADDITIONAL                     OTHER       RELATED       TOTAL
                             COMMON    PAID IN     ACCUMULATED   COMPREHENSIVE   PARTIES   STOCKHOLDER'S
                             STOCK     CAPITAL       DEFICIT         LOSS          NET        EQUITY
                             ------   ----------   -----------   -------------   -------   -------------
                                                        (DOLLARS IN MILLIONS)
                                                                         
NEW MEDIAONE
Balance, June 15, 2000.....  $  --    $12,939.8      $    --         $  --       $   --      $12,939.8
Change in amount due to
  related parties, net.....     --           --           --            --        947.4          947.4
Net loss...................     --           --       (221.6)           --           --         (221.6)
Market value adjustments
  for equity securities,
  net of income taxes of
  $3.6.....................     --           --           --          (5.8)          --           (5.8)
                             -----    ---------      -------         -----       ------      ---------
Balance, December 31,
  2000.....................  $  --    $12,939.8      $(221.6)        $(5.8)      $947.4      $13,659.8
                             =====    =========      =======         =====       ======      =========


          See accompanying notes to consolidated financial statements.
                                       F-37


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                                NEW MEDIAONE         OLD MEDIAONE
                                                              -----------------   ------------------
                                                              JUNE 15, 2000 TO    JANUARY 1, 2000 TO
                                                              DECEMBER 31, 2000     JUNE 14, 2000
                                                              -----------------   ------------------
                                                                                     (UNAUDITED)
                                                                      (DOLLARS IN MILLIONS)
                                                                            
OPERATING ACTIVITIES:
  Net loss..................................................       $(221.6)            $ (94.3)
  Adjustments to reconcile net loss to net cash provided by
     (used in) operating activities:
     Depreciation and amortization..........................         658.8               605.6
     Gain on sale assets -- net.............................            --              (223.8)
     Deferred income taxes..................................          24.7                52.2
     Change in operating assets and liabilities:
       Accounts receivable and other assets.................         (97.6)              245.5
       Accounts payable and other accrued liabilities.......        (279.4)              (40.6)
     Other -- net...........................................          (7.8)             (168.8)
                                                                   -------             -------
  Net cash provided by operating activities.................          77.1               375.8
                                                                   -------             -------
INVESTING ACTIVITIES:
  Expenditures for property, plant and equipment -- net.....        (648.5)             (727.8)
  Investments in unconsolidated affiliates..................            --                (9.6)
  Net proceeds from sales of investments and assets.........            --               252.9
                                                                   -------             -------
  Net cash used in investing activities.....................        (648.5)             (484.5)
                                                                   -------             -------
FINANCING ACTIVITIES:
  Repayments of debt........................................        (200.0)                 --
  Funds advanced from related parties -- net................         759.1                57.9
  Equity contributions from parent..........................            --                47.0
                                                                   -------             -------
  Net cash provided by financing activities.................         559.1               104.9
                                                                   -------             -------
CASH AND CASH EQUIVALENTS:
  Net change................................................         (12.3)               (3.8)
  Beginning balance.........................................          12.3                16.1
                                                                   -------             -------
  Ending balance............................................       $    --                12.3
                                                                   =======             =======
SUPPLEMENTAL CASH FLOW INFORMATION:
  Transfer of assets from related party.....................       $ 188.3                  --
                                                                   =======             =======
  Cash paid for interest....................................       $  88.4             $  69.6
                                                                   =======             =======


          See accompanying notes to consolidated financial statements.
                                       F-38


                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      FOR THE YEAR ENDED DECEMBER 31, 2000

1.  BASIS OF PRESENTATION

     MediaOne of Delaware, Inc. and its subsidiaries (the "Company") is a
wholly-owned subsidiary of MediaOne Group, Inc., ("MediaOne"). On June 15, 2000,
AT&T Corp., ("AT&T") acquired MediaOne in a merger transaction (the "AT&T
Merger"). In the AT&T Merger, MediaOne became a subsidiary of AT&T. The
consolidated financial statements for the period from January 1, 2000 through
June 14, 2000 are referred to herein as the "Pre Merger Period," or "Old
MediaOne" and consolidated financial statements for the period from June 15,
2000 through December 31, 2000 are referred to herein as the "Post Merger
Period" or "New MediaOne." Due to the application of purchase accounting in
connection with the AT&T Merger, the predecessor consolidated financial
statements of Old MediaOne are not comparable to the successor consolidated
financial statements of New MediaOne. In the following text, "the Company"
refers to both Old MediaOne and New MediaOne. See note 2.

     The Company is a provider of domestic broadband communications services,
having the capability to offer its subscribers video, high speed Internet access
and telephone services simultaneously over its broadband network. The Company's
cable systems include large clusters in California, Chicago, Florida,
Massachusetts and Minneapolis/St. Paul. In addition, the Company holds domestic
investments encompassing cable television and broadband systems and programming
services.

     The accompanying consolidated financial statements are part of the
consolidated financial statements and accounting records of MediaOne for the Pre
Merger Period and of AT&T for the Post Merger Period. The Company's consolidated
financial statements are based on the operating procedures implemented by
management of the Company and reflect the assets, liabilities, revenues and
expenses attributable to the Company, as well as allocations deemed reasonable
by management to present the financial position, results of operations, and cash
flows of the Company on a stand-alone basis. The financial position, results of
operations, and cash flows of the Company could differ from reported results had
the Company operated autonomously or as an entity independent of AT&T or
MediaOne. The allocation methodologies have been described within the respective
notes to the financial statements where appropriate and management considers the
allocations to be reasonable.

     The consolidated financial statements include the accounts of the Company
and its majority owned subsidiaries and contain all adjustments, consisting of
normal recurring adjustments, necessary to present fairly the financial
information set forth therein. All significant intercompany accounts and
transactions have been eliminated.

2.  AT&T MERGER

     On June 15, 2000, the AT&T Merger was completed in a cash and stock
transaction valued at approximately $45 billion. The AT&T shares had an
aggregate market value of approximately $21 billion and cash payments totaled
approximately $24 billion.

     The AT&T Merger was accounted for using the purchase method of accounting.
Accordingly, the purchase price was allocated to the assets acquired and
liabilities assumed based on their estimated fair values. The Company's portion
of the preliminary allocation of AT&T's purchase price to acquire MediaOne has
been reflected in the accompanying consolidated financial statements as of June
15, 2000. A final allocation of such purchase price will be made by AT&T upon
resolution of pre-acquisition contingencies and receipt of final third party
appraisals.

                                       F-39

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The following table reflects the opening summarized balance sheet of New
MediaOne as adjusted to give effect to the preliminary allocation of AT&T's
purchase price to acquire MediaOne (as adjusted through December 31, 2000):



                                                              (AMOUNTS IN MILLIONS)
                                                           
                                      ASSETS
Cash........................................................        $    12.3
Accounts receivable, net....................................            153.8
Investments.................................................            286.8
Property, plant and equipment...............................          4,461.3
Franchise costs.............................................         13,886.3
Other assets................................................            896.9
                                                                    ---------
                                                                    $19,697.4
                                                                    =========

                       LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable and accrued expenses.......................        $   738.4
Debt........................................................          2,312.7
Deferred income taxes.......................................          3,706.5
                                                                    ---------
     Total liabilities......................................          6,757.6
                                                                    ---------
Stockholders' equity........................................         12,939.8
                                                                    ---------
                                                                    $19,697.4
                                                                    =========


     Following are summarized, combined, unaudited pro forma results of
operations for the Company assuming the AT&T Merger had occurred as of January
1, 2000 (in millions):



                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  2000
                                                              ------------
                                                              (UNAUDITED)
                                                           
Revenue.....................................................    $2,741.8
Net loss....................................................    $ (351.3)


     Pro forma data may not be indicative of the results that would have been
obtained had the events actually occurred at the beginning of the periods
presented, nor does it intend to be a projection of future results.

3.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  CASH AND CASH EQUIVALENTS

     Cash and cash equivalents include highly liquid investments with original
maturities of three months or less that are readily convertible into cash and
are not subject to significant risk from fluctuations in interest rates.

  INVESTMENTS

     Investments in which the Company exercises significant influence, but does
not control, are accounted for under the equity method of accounting. Under the
equity method, investments are stated at cost and are adjusted for the Company's
subsequent contributions and share of earnings, losses and distributions.
Investments in which the Company has no significant influence over the investee
are accounted for under the cost method of accounting. Under the cost method,
investments are stated at cost and earnings are recognized

                                       F-40

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

to the extent distributions are received from the accumulated earnings of the
investee. Distributions in excess of accumulated earnings are recognized as a
reduction of the investment balance.

     Marketable equity securities are classified as available-for-sale and are
carried at fair market value with unrealized gains and losses, net of tax,
included in combined attributed net assets as a component of other comprehensive
income. The fair market value of these securities is based on quoted market
prices.

  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment is carried at cost, including acquisition
costs allocated to tangible assets acquired. Construction costs, labor and
applicable overhead related to installations and interest during construction
are capitalized. The Company capitalized interest of $6.4 million during the
Post Merger period and $7.4 million during the Pre Merger Period (unaudited).

     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 building.

     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.

  FRANCHISE COSTS

     Franchise costs include the value attributed to agreements with local
authorities that allow access to homes in cable service areas acquired in
connection with a business combination. Such amounts are generally amortized on
a straight-line basis over 40 years. Costs incurred in negotiating and renewing
the franchise agreements are amortized on a straight-line basis over the 15 year
life of the franchise.

  OTHER INTANGIBLE ASSETS

     The Company has other intangible assets which relate to the value
attributed to customers in connection with a business combination. Such
intangibles are included in other assets and are amortized on a straight-line
basis over ten years.

  VALUATION OF LONG-LIVED ASSETS

     Long-lived assets such as property, plant and equipment, franchise costs,
and software are reviewed for impairment whenever events or changes in
circumstances indicate the carrying amount may not be recoverable. If the total
of the expected future undiscounted cash flows is less than the carrying amount
of the asset, a loss is recognized for the difference between the fair value and
carrying value of the asset. Assets to be disposed of are carried at the lower
of their financial statement carrying value or fair value less cost to sell. In
addition, in accordance with Accounting Principles Board ("APB") Opinion No. 17,
"Intangible assets", the amortization periods are evaluated to determine whether
events or circumstances warrant revised amortization periods.

  REVENUE RECOGNITION

     Revenue for customer fees, equipment rental, advertising and pay-per-view
programming is recognized in the period 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.

                                       F-41

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     During 2000, the System adopted Securities and Exchange Commission ("SEC")
Staff Accounting Bulletin No. 101 ("SAB No. 101"), "Revenue Recognition in
Financial Statements". The adoption of SAB No. 101 did not have a material
impact on the results of operations or financial condition.

  ADVERTISING COSTS

     Costs related to advertising and promotions are expensed as incurred.
During 2000, advertising expense was $41.2 million for the Post Merger Period
and $24.8 million for the Pre Merger Period (unaudited).

  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The estimated fair market value of financial instruments is based upon
pertinent information available to management as of December 31, 2000. Although
management is not aware of any factors which could significantly affect the
estimates provided, such amounts have not been comprehensively revalued for
purposes of these consolidated financial statements since that date, and current
estimates of fair market value may differ significantly. At December 31, 2000,
the carrying value of the Company's financial instruments, exclusive of debt,
approximated fair market value.

  INCOME TAXES

     The provision for income taxes consists of an amount for taxes currently
payable or receivable and an amount for tax consequences deferred to future
periods. For federal income tax purposes, the Company's operations are included
in the consolidated tax return filed by AT&T. The Company calculates federal
income tax (expense) benefit on its results of operations for those items which
carryover onto AT&T's consolidated tax return. The Company records an income tax
receivable for such benefits or an income tax payable for such liabilities,
which is reflected in amounts due to related parties on the consolidated balance
sheet. For state income tax purposes, the Company is allocated state tax expense
as if it filed tax returns on a stand alone basis.

  STATEMENT OF CASH FLOWS

     AT&T performs cash management functions on behalf of the Company.
Substantially all of the Company's 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 in the due to related parties account, with no interest
income or expense reflected.

     With the exception of certain asset transfers, transactions effected
through the intercompany account due to related parties have been considered
constructive cash receipts and payments for purposes of the statement of cash
flows.

  CONCENTRATIONS

     As of December 31, 2000, the Company does not have any significant
concentration of business transacted with a particular customer, supplier, or
lender that could, if suddenly eliminated, severely impact its operations. The
Company does not have a concentration of available sources of labor, services or
other rights that could, if suddenly eliminated, severely impact its operations.
Cash is invested with high-quality credit institutions.

  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 and
disclosure of contingent assets and liabilities at the date of the financial
statements, and revenue
                                       F-42

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

and expenses during the period reported. Actual results could differ from those
estimates. Estimates are used when accounting for certain items such as
long-term contracts, allowance for doubtful accounts, depreciation and
amortization, employee benefit plans, taxes and contingencies.

4.  EXCHANGES AND DISPOSITIONS

     Effective on December 31, 2000, the Company completed an exchange of
certain cable systems with Comcast Corporation ("Comcast"). The Company
exchanged cable systems in Florida and Michigan serving approximately 330,000
subscribers for cable systems in Chicago and California serving approximately
270,000 subscribers valued at $1,913.9 million. The Company accounted for the
cable systems acquired under the purchase method of accounting. The purchase
price allocation is based on preliminary information and may be modified upon
the receipt of final asset appraisals. In addition, prior to the exchange with
Comcast, the Company transferred a cable system in Michigan serving
approximately 90,000 subscribers to a separate subsidiary of AT&T for proceeds
of $562.1 million. No gain or loss was recognized on such exchange.

     On March 1, 2000, the Company sold its investment in shares of Motorola,
Inc. ("Motorola") for gross proceeds of $41.3 million, resulting in a net pretax
gain of $24.5 million (unaudited). The Motorola shares were received in January
2000 as a result of the exercise of certain General Instrument Corporation
("GI") warrants held by the Company, which were converted to Motorola shares as
a result of the merger of GI into Motorola.

     On February 15, 2000, the Company sold its 25% interest in Singapore
Cablevision ("Singapore") to Singapore Technologies for gross proceeds of $218.0
million, resulting in a net pretax gain of $199.3 million (unaudited).

5.  INVESTMENTS

     The Company's investments consist of the following:



                                                              NEW MEDIAONE
                                                              DECEMBER 31,
                                                                  2000
                                                              -------------
                                                              (IN MILLIONS)
                                                           
Marketable equity investments...............................     $134.2
Other cost investments......................................      143.2
                                                                 ------
Total investments...........................................     $277.4
                                                                 ======


     During the fourth quarter of 2000, the Company suspended equity method
accounting, including the suspension of amortization of the Company's excess
basis, on all of its equity method investments which have been included in other
cost investments. In accordance with regulatory orders, the Company is
prohibited from contacting and is unable to obtain financial or other
information about the results of operations of such investments. In the event
that the Company is no longer restricted from contact with these investees in
the future, such investments would be accounted for under the equity method.

     As of December 31, 2000, the marketable equity method investments balance
included investments in equity securities with a cost basis of $29.5 million and
gross unrealized losses of $9.4 million. The securities are classified as
available for sale and are carried at market value.

                                       F-43

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

6.  DEBT

     Total debt outstanding is as follows:



                                                              NEW MEDIAONE
                                                              DECEMBER 31,
                                                                  2000
                                                              -------------
                                                              (IN MILLIONS)
                                                           
Senior Notes and Debentures:
  8 1/2% Senior Notes, due 9/15/2001........................    $  200.0
  8 5/8% Senior Notes, due 8/15/2003........................       100.0
  8 7/8% Senior Debentures, due 9/15/2005...................       275.0
  8 3/10% Senior Notes, due 5/15/2006.......................       600.0
  9% Senior Debentures, due 9/1/2008........................       300.0
  9 1/2% Senior Debentures, due 8/1/2013....................       525.0
                                                                --------
Total senior notes and debentures...........................     2,000.0
Capital lease obligations and other.........................         6.2
                                                                --------
Sub-total...................................................     2,006.2
Plus: debt premiums.........................................        98.5
                                                                --------
Total debt outstanding......................................    $2,104.7
                                                                ========


     The Company's unsecured Senior Notes and Debentures are non-redeemable
prior to maturity, except for the 9% Senior Debentures which are redeemable at
the Company's option at par plus declining premiums beginning in 2005. No
sinking fund is required for any of the Senior Notes and Debentures. The Senior
Notes and Debentures limit the Company with respect to payment of dividends, the
creation of liens and additional indebtedness, property dispositions,
investments, and leases, and require a minimum ratio of cash flow to debt, among
other things.

     Debt premiums resulted from valuing the Company's outstanding debt to fair
market value as of June 15, 2000 in connection with the AT&T Merger. Debt
premiums are being amortized to interest expense over the life of the
corresponding debt, using the effective interest method.

     Debt maturities of Senior Notes and Debentures at December 31, 2000 are as
follows:



                            YEAR                               MATURITIES
                            ----                              -------------
                                                              (IN MILLIONS)
                                                           
2001........................................................    $  201.2
2002........................................................         1.2
2003........................................................       101.2
2004........................................................         1.2
2005........................................................       276.2
Thereafter..................................................     1,425.2
                                                                --------
Total.......................................................    $2,006.2
                                                                ========


     The fair value of debt at December 31, 2000 was $2,111.7 million, based on
quoted market prices where available, or, if not available, based on discounting
future cash flows using current interest rates, compared with a carrying value
of $2,104.7 million.

                                       F-44

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

7.  LEASING ARRANGEMENTS

     The Company and its subsidiaries have entered into various operating lease
agreements for office facilities, equipment and real estate. In addition, the
Company and its subsidiaries also rent pole space from various companies under
agreements that can be terminated on short notice. Lease and rental costs
charged to operations during 2000 totaled $16.9 million for the Post Merger
Period and $16.5 million for the Pre Merger Period (unaudited).

     Future minimum lease payments as of December 31, 2000 under noncancelable
operating leases follow:



YEAR                                                           MATURITIES
----                                                           ----------
                                                              (IN MILLIONS)
                                                           
2001........................................................     $ 23.1
2002........................................................       22.6
2003........................................................       21.8
2004........................................................       21.4
2005........................................................       26.2
Thereafter..................................................       38.2
                                                                 ------
Total.......................................................     $153.3
                                                                 ======


8.  COMPREHENSIVE EARNINGS (LOSSES)

     The following table presents the components of comprehensive loss and
related tax impacts:



                                                               PRE             AFTER
                                                               TAX      TAX     TAX
                                                              ------   -----   ------
                                                                   (IN MILLIONS)
                                                                      
OLD MEDIAONE
------------------------------------------------------------
For the Period from January 1 through June 14, 2000
  (unaudited):
Unrealized loss on equity securities........................  $ (1.3)  $ 0.6   $ (0.7)
Reclassification of gains realized in net income............   (20.2)    8.1    (12.1)
                                                              ------   -----   ------
  Net unrealized loss.......................................   (21.5)    8.7    (12.8)
                                                              ------   -----   ------
Reclassification of loss realized in net income.............     2.2    (0.9)     1.3
                                                              ------   -----   ------
  Net foreign currency translation..........................     2.2    (0.9)     1.3
                                                              ------   -----   ------
  Other comprehensive loss..................................  $(19.3)  $ 7.8   $(11.5)
                                                              ======   =====   ======
-------------------------------------------------------------------------------------
NEW MEDIAONE
------------------------------------------------------------
For the Period from June 15 through December 31, 2000:
Unrealized loss on equity securities........................  $ (9.4)  $ 3.6   $ (5.8)
                                                              ------   -----   ------
Other comprehensive loss....................................  $ (9.4)  $ 3.6   $ (5.8)
                                                              ======   =====   ======


     The reclassifications of gains and losses realized represent the gains
realized upon the sale of the Motorola shares and an adjustment to foreign
currency translation loss for the sale of the Company's investment in Singapore,
respectively.

                                       F-45

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

9.  EMPLOYEE BENEFITS AND STOCK-BASED COMPENSATION PLANS

     The Company participates in various employee benefit plans sponsored by
AT&T, such as a defined benefit pension plan, a non qualified pension plan, a
post-retirement medical and life insurance benefit plan, and a defined
contribution savings plan.

     Substantially all of the Company's employees participate in the defined
benefit pension plan. Benefits are based on a final pay formula. The Company's
policy is to fund amounts required under the Employee Retirement Income Security
Act of 1974.

     The nonqualified pension plan pays supplemental pension benefits to key
executives in addition to amounts received under the defined benefit pension
plan.

     Certain health care and life insurance benefits are paid to retired
employees. The Company uses the projected unit credit method to determine
post-retirement medical and life costs for financial reporting purposes.

     The defined contribution savings plan covers substantially all employees.
The Company matches up to 6% of an employee's eligible contribution to the plan
with AT&T common stock. The first 4% of a participant's salary contribution is
matched 100% by the Company; the remaining 2% of a participant's salary
contribution is matched 50% by the Company. Participants in the defined
contribution savings plan are fully vested in the Company's matching
contributions. The Company's contributions amounted to $11.3 million during the
Post Merger Period.

     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 Company 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.

     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 Company applies 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 Company.

     The Company has adopted the disclosure-only provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation." If the Company had elected to
recognize compensation costs based on the fair value at the date of grant for
AT&T awards granted to Company employees in 2000, consistent with the provisions
of

                                       F-46

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

SFAS No. 123, the Company's net loss would have been adjusted to reflect
additional compensation expense resulting in the following pro forma amounts:



                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  2000
                                                              ------------
                                                              (AMOUNTS IN
                                                               MILLIONS)
                                                           
Net loss....................................................     $238.6


     AT&T granted approximately 2.1 million and .7 million stock options to the
Company's 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 MediaOne employees during 2000 was $9.18 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 6.21% and 6.20%, respectively, and (iv) expected life
of 3 years.

10.  INCOME TAXES

     The Company is included in the consolidated federal income tax return of
AT&T for the period from June 15, 2000 to December 31, 2000 and is included in
the consolidated federal income tax return of MediaOne for the period from
January 1, 2000 to June 14, 2000. Income tax expense or benefit for the Company
is based on those items in the consolidated calculation applicable to the
Company. Intercompany tax allocation represents an apportionment of tax expense
or benefit (other than deferred taxes) among the subsidiaries of MediaOne or
AT&T, as applicable, in relation to their respective amounts of taxable earnings
or losses. The payable or receivable arising from the intercompany tax
allocation is recorded as an increase or decrease in amounts due to related
parties.

     The components of the income tax (expense) benefit follow (in millions):



                                                         NEW MEDIAONE         OLD MEDIAONE
                                                       JUNE 16, 2000 TO    JANUARY 1, 2000 TO
                                                       DECEMBER 31, 2000     JUNE 15, 2000
                                                       -----------------   ------------------
                                                                              (UNAUDITED)
                                                                     
FEDERAL:
  Current............................................       $135.1               $ 61.9
  Deferred...........................................        (21.5)               (49.2)
                                                            ------               ------
                                                             113.6                 12.7
                                                            ------               ------
STATE AND LOCAL:
  Current............................................         26.4                  7.0
  Deferred...........................................         (3.2)                (3.0)
                                                            ------               ------
                                                              23.2                  4.0
                                                            ------               ------
Income tax benefit...................................       $136.8               $ 16.7
                                                            ======               ======


                                       F-47

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The effective tax rates differ from the federal statutory tax rate of 35%
as follows:



                                                         NEW MEDIAONE         OLD MEDIAONE
                                                       JUNE 16, 2000 TO    JANUARY 1, 2000 TO
                                                       DECEMBER 31, 2000     JUNE 15, 2000
                                                       -----------------   ------------------
                                                                              (UNAUDITED)
                                                                     
Computed "expected" tax benefit......................       $125.4               $ 38.9
Goodwill amortization (federal only).................           --                (22.2)
State income tax -- net of federal effect............         11.4                  2.6
Other................................................           --                 (2.6)
                                                            ------               ------
                                                            $136.8               $ 16.7
                                                            ======               ======


     The components of the net deferred tax liability follow:



                                                                NEW MEDIAONE
                                                              -----------------
                                                              DECEMBER 31, 2000
                                                              -----------------
                                                                (IN MILLIONS)
                                                           
Intangible assets...........................................      $3,098.2
Property, plant and equipment...............................         362.2
State deferred tax liability -- net of federal effect.......         313.2
Other.......................................................          91.0
                                                                  --------
  Deferred tax liabilities..................................       3,864.6
                                                                  --------
State deferred tax asset -- net of federal effect...........          10.3
Net operating loss carryforwards............................           7.1
Tax credit carryforwards....................................           3.0
Other accrued liabilities...................................         103.3
Other.......................................................          13.3
                                                                  --------
  Deferred tax assets.......................................         137.0
                                                                  --------
Net deferred tax liability..................................      $3,727.6
                                                                  ========


     The Company has net operating loss carryforwards of approximately $21.0
million for federal tax purposes, expiring in various years through 2011.

11.  RELATED PARTIES

     Due to the significant capital requirements associated with upgrading its
cable systems, cash generated from the Company's operations is not sufficient to
fund capital expenditures. Prior to the merger with AT&T, MediaOne Group
provided to the Company equity contributions of $47.0 million and working
capital loans of $57.9 million, net of repayments (unaudited). As a result of
the AT&T Merger, the working capital loans were deemed to be settled in full.
Subsequent to the AT&T Merger, AT&T provides cash advances to the Company. Such
amounts are non-interest bearing and are reflected in the accompanying
consolidated balance sheet as due to related parties -- net. Amounts due to
related parties have been classified as a component of stockholder's equity in
the accompanying consolidated balance sheet as AT&T owns all of the outstanding
stock of the Company.

     Certain subsidiaries of AT&T provide administrative services to New
MediaOne and have assumed managerial responsibility for New MediaOne's
operations. As compensation for these services, New MediaOne pays a monthly fee
to such subsidiaries based on the number of New MediaOne's subscribers. In
addition, New MediaOne reimburses AT&T for all direct expenses incurred by AT&T
in providing services to

                                       F-48

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONCLUDED)

New MediaOne. Such amounts are reflected in the accompanying consolidated
statement of operations as selling, general and administrative
expenses -- related party.

     New MediaOne purchases certain pay television and other programming
services from an indirect subsidiary of AT&T. Charges for such programming
totaled $381.1 million for the Post Merger period.

     During February and March 2000, two loans outstanding as of December 1999
and due from MediaOne subsidiaries were repaid. The loans were originally issued
in 1997 for certain asset sales proceeds, and had a face value of $896.0 million
and $397.8 million. Proceeds from the repayments were used to reduce the
outstanding working capital loans advanced to the Company by MediaOne and
certain of its subsidiaries, resulting in a net cash receipt of $40.3 million
(unaudited).

     Prior to the AT&T Merger, Old MediaOne provided certain corporate services
to MediaOne's cable television systems in Atlanta, Georgia ("Atlanta"). Fees
related to such services totaled $17.7 million (unaudited) during the Pre Merger
period, and are recorded as a reduction to operating, selling, general and
administrative expenses in the accompanying consolidated statement of
operations.

12.  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.

     The entities attributed to the Company believe that they have 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.

     The Company's rates for its cable systems have also been subject to rate
regulation under a social contract (the "Social Contract") with the Federal
Communications Commission (the "FCC") which expired on December 31, 2000. As
part of the Social Contract, the Company agreed to, among other things, rebuild
and upgrade its cable television systems to expand channel capacity and improve
system reliability and picture quality. At December 31, 2000, the Company had
not met the upgrade requirements of the Social Contract for certain of its cable
television systems. In the event that the Company is not able to address
individual franchise authority concerns through negotiations and alternative
methods of providing similar levels of service, the Company could be required to
pay fines and/or refund a portion of its rates for the systems in which the
upgrade requirements have not been met. The Company is working with the FCC to
resolve this matter, however, at this time, the ultimate outcome of this matter
is unknown.

     The Company is subject to legal proceedings and claims that arise in the
ordinary course of business. Although it is reasonably possible that the Company
may incur losses upon conclusion of such matters, an estimate of any loss or
range of loss cannot be made.

13.  SUBSEQUENT EVENTS

     In January 2001, the Company exchanged certain cable systems in New York,
providing cable services to approximately 130,000 subscribers, for certain cable
systems in Massachusetts owned by Cablevision Systems Corp., providing cable
services to approximately 150,000 cable subscribers valued at approximately $585
million. The Company accounted for the cable systems acquired under the purchase
method of accounting. The Company also contributed various cable systems in
Illinois, providing cable services to approximately 45,000 subscribers, to an
existing partnership owned equally by Insight Midwest, L.P. and AT&T. No gain or
loss was recognized on such transaction.
                                       F-49

                           MEDIAONE OF DELAWARE, INC.
              (AN INDIRECT WHOLLY-OWNED SUBSIDIARY OF AT&T CORP.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONCLUDED)

14.  NEW ACCOUNTING PRONOUNCEMENTS

     In 2001, the FASB issued SFAS 142, "Goodwill and Other Intangible Assets",
which supercedes APB Opinion No. 17. Under SFAS 142 goodwill and indefinite
lived intangible assets will no longer be amortized, but rather will be tested
for impairment upon adoption and at least annually thereafter. In addition, the
amortization period of intangible assets with finite lives will no longer be
limited to 40 years. SFAS 142 is effective for fiscal years beginning after
December 15, 2001, which for the Company means the standard will be adopted on
January 1, 2002. In connection with the adoption of this standard, the Company
has determined that franchise costs are indefinite lived assets and therefore,
as of January 1, 2002, will no longer be subject to amortization, but will
continue to be tested for impairment.

     The following table presents the impact of amortization under SFAS 142 on
net loss had the standard been in effect as of January 1, 2000.



                                                         NEW MEDIAONE         OLD MEDIAONE
                                                       -----------------   ------------------
                                                       JUNE 15, 2000 TO    JANUARY 1, 2000 TO
                                                       DECEMBER 31, 2000     JUNE 14, 2000
                                                       -----------------   ------------------
                                                                              (UNAUDITED)
                                                                     
Reported net loss....................................       $(221.6)             $(94.3)
Add back amortization, net of tax:
  Goodwill...........................................            --                63.6
  Franchise costs....................................         106.1                96.1
                                                            -------              ------
Adjusted net income (loss)...........................       $(115.5)             $ 65.4
                                                            =======              ======


                                       F-50


                               THE CONSENT AGENT

                              The Bank of New York
                      Corporate Trust Reorganization Unit
                             101 Barclay Street, 7E
                            New York, New York 10286
                             Attn: William Buckley

                           Toll Free: (800) 254-2826

                           Telephone: (212) 815-5788

                           Facsimile: (212) 298-1915

                             THE INFORMATION AGENT

                             D.F. King & Co., Inc.
                           48 Wall Street, 22nd Floor
                            New York, New York 10005

                        Banks and Brokers Call Collect:
                                 (212) 269-5550

                           All Others Call Toll Free:
                                 (866) 868-2409


                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

COMCAST CORPORATION

     Indemnification under Pennsylvania Law and Comcast Charter and Bylaws.
Sections 1741 through 1750 of Subchapter D, Chapter 17, of the Pennsylvania
Business Corporation Law ("PBCL") contain provisions for mandatory and
discretionary indemnification of a corporation's directors, officers and other
personnel, and related matters.

     Under Section 1741 of the PBCL, subject to certain limitations, a
corporation has the power to indemnify directors and officers under certain
prescribed circumstances against expenses (including attorneys' fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
in connection with an action or proceeding, whether civil, criminal,
administrative or investigative (other than derivative actions), to which any
such officer or director is a party or is threatened to be made a party by
reason of such person being a representative of the corporation or serving at
the request of the corporation as a representative of another domestic or
foreign corporation for profit or not-for-profit, partnership, joint venture,
trust or other enterprise, so long as the director or officer acted in good
faith and in a manner reasonably believed to be in, or not opposed to, the best
interests of the corporation and, with respect to any criminal proceeding, such
officer or director had no reasonable cause to believe his/her conduct was
unlawful.

     Section 1742 of the PBCL permits indemnification in derivative and
corporate actions if the appropriate standard of conduct is met, except in
respect of any claim, issue or matter as to which the person has been adjudged
to be liable to the corporation unless and only to the extent that the proper
court determines upon application that, despite the adjudication of liability
but in view of all the circumstances of the case, the person is fairly and
reasonably entitled to indemnity for the expenses that the court deems proper.

     Under Section 1743 of the PBCL, indemnification is mandatory to the extent
that the officer or director has been successful on the merits or otherwise in
defense of any action or proceeding referred to in Section 1741 or 1742 of the
PBCL.

     Section 1744 of the PBCL provides that, unless ordered by a court, any
indemnification under Section 1741 or 1742 of the PBCL shall be made by the
corporation only as authorized in the specific case upon a determination that
the representative met the applicable standard of conduct, and such
determination will be made by (i) the board of directors by a majority vote of a
quorum of directors not parties to the action or proceeding, (ii) if a quorum is
not obtainable, or if obtainable and a majority of disinterested directors so
directs, by independent legal counsel in a written opinion, or (iii) by the
shareholders.

     Section 1745 of the PBCL provides that expenses (including attorneys' fees)
incurred by an officer, director, employee or agent in defending any action or
proceeding referred to in Subchapter D of Chapter 17 of the PBCL may be paid by
the corporation in advance of the final disposition of such action or proceeding
upon receipt of an undertaking by or on behalf of such person to repay such
amount if it shall ultimately be determined that he is not entitled to be
indemnified by the corporation. Except as otherwise provided in the
corporation's bylaws, advancement of expenses must be authorized by the board of
directors.

     Section 1746 of the PBCL provides generally that the indemnification and
advancement of expenses provided by Subchapter D of Chapter 17 of the PBCL shall
not be deemed exclusive of any other rights to which a person seeking
indemnification or advancement of expenses may be entitled under any bylaw,
agreement, vote of shareholders or disinterested directors or otherwise, both as
to action in his official capacity and as to action in another capacity while
holding that office. In no event may indemnification be made in any case where
the act or failure to act giving rise to the claim for indemnification is
determined by a court to have constituted willful misconduct or recklessness.

     Section 1747 of the PBCL grants a corporation the power to purchase and
maintain insurance on behalf of any director or officer against any liability
incurred by him in his capacity as officer or director, whether or

                                       II-1


not the corporation would have the power to indemnify him against that liability
under Subchapter D of Chapter 17 of the PBCL.

     Sections 1748 and 1749 of the PBCL extend the indemnification and
advancement of expenses provisions contained in Subchapter D of Chapter 17 of
the PBCL to successor corporations in fundamental changes and to representatives
serving as fiduciaries of employee benefit plans.

     Section 1750 of the PBCL provides that the indemnification and advancement
of expenses provided by, or granted pursuant to, Subchapter D of Chapter 17 of
the PBCL shall, unless otherwise provided when authorized or ratified, continue
as to a person who has ceased to be a director, officer, employee or agent and
shall inure to the benefit of the heirs and personal representatives of such
person.

     Article Eleventh of the Comcast charter and Article VII of the Comcast
bylaws provide that no director of Comcast will be personally liable, as such,
for monetary damages (other than under criminal statutes and under laws imposing
such liability on directors or officers for the payment of taxes) unless such
person's conduct constitutes self-dealing, willful misconduct or recklessness.
Article Eleventh of the Comcast charter also extends such protection to
officers.

     Article VII of the Comcast bylaws provides that each officer and director
of Comcast is indemnified and held harmless by Comcast for all actions taken by
him or her and for all failures to take action (regardless of the date of any
such action or failure to take action) to the fullest extent permitted by
Pennsylvania law against all expense, liability and loss (including, without
limitation, attorneys' fees, judgments, fines, taxes, penalties and amounts paid
or to be paid in settlement) reasonably incurred or suffered by such officer or
director in connection with any threatened, pending or completed action, suit or
proceeding (including, without limitation, an action, suit or proceeding by or
in the right of Comcast), whether civil, criminal, administrative or
investigative.

     The foregoing statements are subject to the detailed provisions of the PBCL
and to the applicable provisions of the Comcast charter and bylaws.

  MERGER AGREEMENT PROVISION RELATING TO AT&T AND COMCAST HOLDINGS DIRECTORS AND
  OFFICERS

     Comcast has agreed in the merger agreement to indemnify the present and
former officers and directors of AT&T, the AT&T subsidiaries, Comcast Cable
Communications Holdings, the Comcast Cable Communications Holdings subsidiaries,
Comcast Holdings and the Comcast Holdings subsidiaries, and each individual who
prior to the completion of the AT&T Broadband acquisition becomes such an
officer or director, from their acts or omissions in those capacities occurring
at or prior to the completion of such transaction to the maximum extent
permitted by law; provided, however, no such indemnification will be required
for officers or directors acting in a capacity for AT&T and its subsidiaries
other than in connection with either AT&T's broadband business or the merger
agreement and the transactions contemplated by the merger agreement.

     AT&T (and not Comcast Cable Communications Holdings) will indemnify and
hold harmless Comcast for 50% of any losses described in the preceding paragraph
arising out of acts or omissions of the AT&T officers and directors in
connection with the merger agreement and the transactions contemplated by the
merger agreement.

     For six years after completion of the AT&T Broadband acquisition, Comcast
will provide officers' and directors' liability insurance in respect of acts or
omissions occurring prior to completion of the transactions covering each
officer and director identified in the second preceding paragraph (for officers
and directors of AT&T and its subsidiaries, only for acts or omissions of such
person acting in connection with either AT&T's broadband business or the merger
agreement and the transactions contemplated by the merger agreement) currently
covered by the officers' and directors' liability insurance policy of AT&T or
Comcast Holdings, as the case may be, on terms no less favorable than those of
such policy in effect on December 19, 2001, except that Comcast will only be
obligated to pay up to 300% of the annual premium paid for such insurance by
either AT&T or Comcast Holdings as of December 19, 2001.

                                       II-2


COMCAST CABLE COMMUNICATIONS HOLDINGS, INC.

     Comcast Cable Communications Holdings, Inc. is a corporation organized
under the laws of the State of Delaware. Subsection (a) of Section 145 of the
General Corporation Law of the State of Delaware empowers a corporation to
indemnify any person who was or is a party or is threatened to be made a party
to any threatened, pending or completed action, suit or proceeding, whether
civil, criminal, administrative or investigative (other than an action by or in
the right of the corporation) by reason of the fact that he is or was a
director, employee or agent of the corporation or is or was serving at the
request of the corporation as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise, against
expenses (including attorneys' fees), judgments, fines and amounts paid in
settlement actually and reasonably incurred by him in connection with such
action, suit or proceeding if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
corporation, and, with respect to any criminal action or proceeding, had no
cause to believe his conduct was unlawful.

     Subsection (b) of Section 145 empowers a corporation to indemnify any
person who was or is a party or is threatened to be made a party to any
threatened, pending or completed action or suit by or in the right of the
corporation to procure a judgment in its favor by reason of the fact that such
person acted in any of the capacities set forth above, against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if he acted in
good faith and in a manner such person reasonably believed to be in or not
opposed to the best interests of the corporation and except that no
indemnification may be made in respect to any claim, issue or matter as to which
such person shall have been adjudged to be liable to the corporation unless and
only to the extent that the Court of Chancery or the court in which such action
or suit was brought shall determine that despite the adjudication of liability
but in view of all the circumstances of the case such person is fairly and
reasonably entitled to indemnify for such expenses which the court shall deem
proper.

     Section 145 further provides that to the extent a director, officer,
employee or agent of a corporation has been successful in the defense of any
action, suit or proceeding referred to in subsections (a) or (b) or in the
defense of any claim, issue or matter therein, he shall be indemnified against
expenses (including attorneys' fees) actually and reasonably incurred by him in
connection therewith; that indemnification or advancement of expenses provided
for by Section 145 shall not be deemed exclusive of any other rights to which
the indemnified party may be entitled; and empowers the corporation to purchase
and maintain insurance on behalf of a director, officer, employee or agent of
the corporation against any liability asserted against him or incurred by him in
any such capacity or arising out of his status as such whether or not the
corporation would have the power to indemnify him against such liabilities under
Section 145.

     Article VIII, Section 1 of Comcast Cable Communications Holdings'
Certificate of Incorporation provides that a director of Comcast Cable
Communications Holdings will not be personally liable to Comcast Cable
Communications Holdings or its shareholder for monetary damages for breach of
fiduciary duty as director, except if this exemption is not permitted by the
General Corporation Law of the State of Delaware. Any repeal or modification of
this provision will not affect the rights of a director of Comcast Cable
Communications Holdings prior to such repeal or modification.

     Article VIII, Section 2 of Comcast Cable Communications Holdings'
Certificate of Incorporation provides that each person who was or is made a
party or is otherwise in any way involved in any action, suit or proceeding,
whether civil, criminal, administrative or investigative (hereinafter a
"proceeding"), by reason of the fact that he, or the person from whom he is
legal representative, is or was a director or officer of Comcast Cable
Communications Holdings or is or was serving at its request as a director,
officer or employee or agent of another corporation or of a partnership, joint
venture, trust or other enterprise, including service with respect to an
employee benefit plan (hereinafter an "indemnitee"), whether the basis of the
proceeding is alleged action in an official capacity or in any other capacity
while serving as a director, officer or employee, will be indemnified and held
harmless by Comcast Cable Communications Holdings to the fullest extent
authorized by the General Corporation Law of the State of Delaware against all
expense, liability and loss (including attorneys' fees, judgments, fines,
Employee Retirement Income Security Act of 1974 excise taxes or penalties and
amounts paid in settlement) reasonably incurred or suffered by the indemnitee in
connection

                                       II-3


with the proceeding. In the event that the General Corporation Law of the State
of Delaware is amended, the indemnification provided will change only to the
extent that the amendment permits Comcast Cable Communications Holdings to
provide broader indemnification rights than previously permitted. However,
except in the case of proceedings to enforce rights to indemnification, Comcast
Cable Communications Holdings will indemnify an indemnitee in connection with a
proceeding (or part thereof) initiated by the indemnitee only if the proceeding
was authorized by the Board of Directors of Comcast Cable Communications
Holdings. The right to indemnification includes the right to be paid by Comcast
Cable Communications Holdings the advancement of expenses incurred in defending
any proceeding in advance of its final disposition; provided, however, that, if
the General Corporation Law of the State of Delaware requires, an advancement of
expenses incurred by an indemnitee in his capacity as a director or officer only
will be made only upon delivery to Comcast Cable Communications Holdings of an
undertaking, by or on behalf of the indemnitee, to repay all amounts so advanced
if it is ultimately determined that the indemnitee is not entitled to be
indemnified for the expenses. Also, the Board of Directors of Comcast Cable
Communications Holdings may grant rights to indemnification as described above
to any of Comcast Cable Communications Holdings' employees and agents.

     If a claim for indemnification is not paid in full within 30 days after a
written claim is received by Comcast Cable Communications Holdings, the
indemnitee may bring suit to recover the unpaid amount of the claim, and if
successful in whole or in part, the indemnitee will be entitled to be paid also
the expense of prosecuting the suit. It shall be a defense to any such action
(other than an action brought to enforce a claim for expenses incurred in
defending any proceeding in advance of its final disposition where the required
undertaking, if any is required, has been tendered) that the claimant has not
met the standards of conduct which make it permissible under the General
Corporation Law of the State of Delaware for Comcast Cable Communications
Holdings to indemnify the claimant for the amount claimed, but Comcast Cable
Communications Holdings would bear the burden of proving this defense.

     Comcast Cable Communications Holdings may maintain insurance, at its
expense, to protect itself and any director, officer, employee or agent of
Comcast Cable Communications Holdings or another corporation, partnership, joint
venture, trust or other enterprise against any expense, liability or loss,
whether or not Comcast Cable Communications Holdings would have the power to
indemnify such person under the General Corporation Law of the State of
Delaware.

COMCAST CABLE COMMUNICATIONS, INC.

     Comcast Cable Communications, Inc. is a corporation organized under the
laws of the State of Delaware. The applicable provisions relating to the
indemnification of officers and directors under the General Corporation Law of
the State of Delaware are described above under "-- Comcast Cable Communications
Holdings, Inc."

     In addition, Section 7-1 of Comcast Cable's By-laws provides that Comcast
Cable will indemnify any of its directors or officers or any director or officer
who is or was serving as a director, officer, employee or agent of another
company, partnership, joint venture, trust or other enterprise (any such person
is hereinafter referred to as a "director or officer") against expenses
(including, but not limited to, attorneys' fees), judgments, fines and amounts
paid in settlement, actually and reasonably incurred by such director or
officer, to the fullest extent now or hereafter permitted by law in connection
with any threatened, pending or completed action, suit or proceeding, whether
civil, criminal, administrative or investigative (a "Proceeding"), brought or
threatened to be brought against such director or officer by reason of the fact
that he or she is or was serving in any such capacity or in any other capacity
on behalf of the company, its parent or any of its subsidiaries.

     Section 7-2 of Comcast Cable's By-laws provides that expenses incurred by
any director or officer in defending a Proceeding will be paid by Comcast Cable
in advance of the final disposition of such Proceeding as authorized by the
Board of Directors in the specific case upon receipt of an undertaking, by or on
behalf of such director or officer, to repay such amount without interest if it
is ultimately determined that he or she is not entitled to be indemnified by
Comcast Cable as authorized by law.

                                       II-4


     Section 7-4 of Comcast Cable's By-laws provides that Comcast Cable may
purchase and maintain insurance on behalf of any person who is or was a director
or officer of Comcast Cable against any liability asserted against him or her
and incurred by him or her in any such capacity, or arising out of his or her
status as such, whether or not Comcast Cable would have the power to indemnify
him or her against such liability under law.

COMCAST CABLE HOLDINGS, LLC

     Comcast Cable Holdings, LLC is a limited liability company organized under
the laws of the State of Delaware. Section 18-108 of the Delaware Limited
Liability Company Act permits a limited liability company, subject to any
restrictions that may be set forth in its limited liability company agreement,
to indemnify its members and managers from and against any and all claims and
demands.

     Section 12(a) of Comcast Cable Holdings' LLC Agreement provides that
Comcast Cable Holdings will indemnify the manager and the member, which in each
case is Comcast Cable Communications Holdings, and any current or former
director or officer of Comcast Cable Communications Holdings (each, an
"indemnitee") from and against all loss, damage, expense (including reasonable
attorney's and other advisor's fees, court costs and other liabilities incurred
in any proceeding to which Comcast Cable Communications Holdings is made a
party) incurred because of Comcast Cable Communications Holdings' role as
manager or member. Also, each indemnitee will be indemnified for losses
resulting from the indemnitee's acts or failures to act with respect to the
business or affairs of Comcast Cable Holdings, if the indemnitee (a) acts in
good faith, (b) if acting in an official capacity, reasonably believed the
action was in the best interests of Comcast Cable Holdings, and if not acting in
an official capacity, believed that the conduct was not opposed to Comcast Cable
Holdings' best interests, and (c) if in a criminal proceeding, had no reasonable
cause to believe its conduct was unlawful. Section 12(c) of Comcast Cable
Holdings' LLC Agreement provides that Comcast Cable Holdings may advance funds
to Comcast Cable Communications Holdings in respect of expenses incurred by
Comcast Cable Communications Holdings in a proceeding prior to the final
disposition of the proceeding if Comcast Cable Communications Holdings gives
written affirmation of its good-faith belief that it has complied with the
standards of conduct described in the preceding sentence, agrees to repay the
advancement with interest if it is determined that the standards of conduct were
not met, and Comcast Cable Holdings determines that indemnification is
permissible under these standards. Also, Section 12(e) provides that Comcast
Cable Holdings will indemnify specified officers, and it may in its discretion
indemnify employees, on the same basis as it indemnifies Comcast Cable
Communications Holdings as described above.

     Section 12(b) of Comcast Cable Holdings' LLC Agreement provides that,
notwithstanding the above paragraph, Comcast Cable Holdings will not indemnify
an indemnitee in connection with any proceeding in which Comcast Cable
Communications Holdings is adjudged liable to Comcast Cable Holdings or any
proceeding charging improper personal benefit to Comcast Cable Communications
Holdings wherein the indemnitee was adjudged liable on the basis of improperly
receiving a personal benefit.

     Section 12(f) of Comcast Cable Holdings' LLC Agreement provides that
neither Comcast Cable Communications Holdings nor specified officers will be
liable to Comcast Cable Holdings for any loss, damage or expense if Comcast
Cable Communications Holdings or such officers, as the case may be (a) acts in
good faith, (b) if acting in an official capacity, reasonably believed the
action was in the best interests of Comcast Cable Holdings, and if not in an
official capacity, believed that the conduct was not opposed to Comcast Cable
Holdings' best interests, and (c) if in a criminal proceeding, had no reasonable
cause to believe its conduct was unlawful. However, Comcast Cable Communications
Holdings or the specified officers will be liable for any loss, expense or
damage incurred in connection with a proceeding in which Comcast Cable
Communications Holdings or such officers is adjudged liable to Comcast Cable
Holdings as a result of not meeting the standards of conduct described in the
preceding sentence or a proceeding charging improper personal benefit to Comcast
Cable Communications Holdings wherein the indemnitee was adjudged liable on the
basis of improperly receiving a personal benefit.

                                       II-5


COMCAST MO GROUP, INC.

     Comcast MO Group, Inc. is a corporation organized under the laws of the
State of Delaware. The indemnification of officers and directors provided for by
Comcast MO Group's organizational documents and the General Corporation Law of
the State of Delaware is identical to the indemnification provisions described
above under "-- Comcast Cable Communications Holdings, Inc."

ITEM 21.  EXHIBITS.

     The following exhibits are filed as part of the Registration Statement:



EXHIBIT
NUMBER                            DESCRIPTION
-------                           -----------
       
   2.1    Composite copy of Agreement and Plan of Merger dated as of
          December 19, 2001, as amended, among Comcast Holdings
          Corporation (formerly known as Comcast Corporation), AT&T
          Corp., Comcast Cable Communications Holdings, Inc. (formerly
          known as AT&T Broadband Corp.), Comcast Corporation
          (formerly known as AT&T Comcast Corporation) and the other
          parties signatory thereto.(2)
   2.2    Composite copy of Separation and Distribution Agreement
          dated as of December 19, 2001, as amended, between AT&T
          Corp. and Comcast Cable Communications Holdings, Inc.
          (formerly known as AT&T Broadband Corp.).(2)
   2.3    Support Agreement dated as of December 19, 2001, as amended,
          among AT&T Corp., Comcast Holdings Corporation (formerly
          known as Comcast Corporation), Comcast Corporation (formerly
          known as AT&T Comcast Corporation), Sural LLC and Brian L.
          Roberts.(3)
   2.4    Tax Sharing Agreement dated as of December 19, 2001 between
          AT&T Corp. and Comcast Cable Communications Holdings, Inc.
          (formerly known as AT&T Broadband Corp.).(3)
   2.5    Employee Benefits Agreement dated as of December 19, 2001
          between AT&T Corp. and Comcast Cable Communications
          Holdings, Inc. (formerly known as AT&T Broadband Corp.).(4)
   2.6    Exchange Agreement dated as of December 7, 2001, as amended,
          between Microsoft Corporation and Comcast Holdings
          Corporation (formerly known as Comcast Corporation).(3)
   2.7    Instrument of Admission dated as of December 19, 2001, as
          amended, between Comcast Corporation (formerly known as AT&T
          Comcast Corporation) and AT&T Corp.(3)
   3.1    Articles of Incorporation of Comcast Corporation.(2)
   4.1    Rights Agreement dated as of November 18, 2002 between
          Comcast Corporation (formerly known as AT&T Comcast
          Corporation) and EquiServe Trust Company, N.A., as Rights
          Agent, which includes the Form of Certificate of Designation
          of Series A Participant's Cumulative Preferred Stock as
          Exhibit A and the Form of Right Certificate as Exhibit B.(5)
   4.2    Credit Agreement dated as of April 26, 2002 among Comcast
          Corporation (formerly known as AT&T Comcast Corporation),
          Comcast Cable Communications Holdings, Inc. (formerly known
          as AT&T Broadband Corp.), the Financial Institutions party
          thereto, JP Morgan Chase Bank, as Administrative Agent,
          Swing Line Lender and Issuing Lender, Citibank, N.A., as
          Syndication Agent, and Bank of America, N.A., Merrill Lynch
          & Co., Merrill Lynch, Pierce, Fenner & Smith Incorporated
          and Morgan Stanley Senior Funding, Inc., as Co-Documentation
          Agents.(6)
   4.3    Bridge Credit Agreement dated as of April 26, 2002 among
          Comcast Corporation (formerly known as AT&T Comcast
          Corporation), Comcast Cable Communications Holdings, Inc.
          (formerly known as AT&T Broadband Corp.), the Financial
          Institutions party thereto, JP Morgan Chase Bank, as
          Administrative Agent, Swing Line Lender and Issuing Lender,
          Citibank, N.A., as Syndication Agent, and Bank of America,
          N.A., Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner &
          Smith Incorporated and Morgan Stanley Senior Funding, Inc.,
          as Co-Documentation Agents.(6)
   4.4    Credit Agreement dated as of May 3, 2002 among Comcast Cable
          Communications Holdings, Inc. (formerly known as AT&T
          Broadband Corp.), Comcast Corporation (formerly known as
          AT&T Comcast Corporation), the Financial Institutions party
          thereto, JP Morgan Chase Bank, as Administrative Agent,
          Citibank, N.A., Bank of America, N.A., Merrill Lynch Capital
          Corporation and Morgan Stanley Senior Funding, Inc.(6)
   4.5    Indenture dated as of June 1, 1993 among Comcast MO of
          Delaware, Inc. and Bank One, N.A., as successor trustee to
          The First National Bank of Chicago, for the 9% Senior
          Debentures Due September 1, 2008.(1)


                                       II-6




EXHIBIT
NUMBER                            DESCRIPTION
-------                           -----------
       
   4.6    Indenture dated as of August 1, 1993, and First Supplemental
          Indenture, dated as of November 15, 1996, among Comcast MO
          of Delaware, Inc. and The Bank of New York, as trustee, for
          the 8 7/8% Senior Notes Due September 15, 2005.(1)
   4.7    Indenture dated as of December 13, 1995 among Comcast MO of
          Delaware, Inc. and The Bank of New York, as successor
          trustee to Bank of Montreal Trust Company, for the 8.30%
          Senior Notes Due May 15, 2006.(1)
   4.8    Indenture dated as of August 1, 1993, and First Supplemental
          Indenture, dated as of November 15, 1996, among Comcast MO
          of Delaware, Inc. and The Bank of New York, as trustee, for
          the 9.5% Senior Notes Due August 1, 2013.(1)
   4.9    Forms of the Continental Notes (included in the applicable
          indenture).(1)
   4.10   Form of Supplemental Indenture.(7)
   5.1    Opinion of Arthur R. Block, Esquire.(7)
   5.2    Opinion of Davis Polk & Wardwell.(7)
  12.1    Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast Corporation.(1)
  12.2    Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast Cable Communications, Inc.(1)
  12.3    Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast Cable Communications Holdings,
          Inc.(1)
  12.4    Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast Cable Holdings, LLC.(1)
  12.5    Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast MO Group, Inc.(1)
  12.6    Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast MO of Delaware, Inc.(1)
  23.1    Consent of Deloitte & Touche LLP with respect to Comcast
          Corporation (formerly known as AT&T Comcast Corporation).(1)
  23.2    Consent of Deloitte & Touche LLP with respect to Comcast
          Holdings Corporation (formerly known as Comcast
          Corporation).(1)
  23.3    Consent of Deloitte & Touche LLP with respect to Comcast
          Cable Communications, Inc.(1)
  23.4    Consent of PricewaterhouseCoopers LLP with respect to AT&T
          Broadband Group.(1)
  23.5    Consents of PricewaterhouseCoopers LLP with respect to
          Comcast MO of Delaware, Inc.(1)
  23.6    Consent of Arthur R. Block, Esquire (to be included in
          Exhibit 5.1).
  23.7    Consent of Davis Polk & Wardwell (to be included in Exhibit
          5.2).
  24.1    Powers of Attorney (included on the signature pages hereof).
  25.1    Statement of Eligibility under the Trust Indenture Act of
          1939, as amended, of Bank One, N.A., as successor trustee to
          The First National Bank of Chicago, under the Indenture
          dated as of June 1, 1993 for the 9% Senior Debentures Due
          September 1, 2008.(1)
  25.2    Statement of Eligibility under the Trust Indenture Act of
          1939, as amended, of The Bank of New York, as trustee, under
          the Indenture dated August 1, 1993 for the 8 7/8 Senior
          Notes Due September 15, 2005.(1)
  25.3    Statement of Eligibility under the Trust Indenture Act of
          1939, as amended, of The Bank of New York, as successor
          trustee to Bank of Montreal Trust Company, under the
          Indenture dated as of June 1, 1993 for the 8.30% Senior
          Notes Due May 15, 2006.(1)
  25.4    Statement of Eligibility under the Trust Indenture Act of
          1939, as amended, of The Bank of New York, as trustee, under
          the Indenture dated August 1, 1993 for the 9.5% Senior Notes
          Due August 1, 2013.(1)
  99.1    Form of Letter of Consent.(7)
  99.2    Form of Letter of Registered Holders and the Depositary
          Trust Company Participants.(7)
  99.3    Form of Letter to Clients.(7)
  99.4    Form of Instructions to Registered Holder and/or Book-Entry
          Transfer Participant from Owner.(7)


                                       II-7


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

 (1) Filed herewith.

 (2) Incorporated by reference to our Current Report on Form 8-K12g3, filed on
     November 18, 2002.

 (3) Incorporated by reference to our registration statement on Form S-4, filed
     on February 11, 2002.

 (4) Incorporated by reference to AT&T Corp.'s Annual Report on Form 10-K for
     the year ended December 31, 2001, filed on April 1, 2002.

 (5) Incorporated by reference to our registration statement on Form 8-A12g,
     filed on November 18, 2002.

 (6) Incorporated by reference to our Amended Registration Statement on Form
     S-4/A, filed on May 14, 2002.

 (7) To be filed by amendment.

ITEM 22.  UNDERTAKINGS.

     (a) The undersigned registrants hereby undertake that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to section 13(a) or section 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each filing of an
employee benefit plan's annual report pursuant to section 15(d) of the
Securities Exchange Act of 1934) that is incorporated by reference in the
registration statement shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

     (b) The undersigned registrants hereby undertake to deliver or cause to be
delivered with the prospectus, to each person to whom the prospectus is sent or
given, the latest annual report to security holders that is incorporated by
reference in the prospectus and furnished pursuant to and meeting the
requirements of Rule 14a-3 or Rule 14c-3 under the Securities Exchange Act of
1934; and, where interim financial information required to be presented by
Article 3 of Regulation S-X is not set forth in the prospectus, to deliver, or
cause to be delivered to each person to whom the prospectus is sent or given,
the latest quarterly report that is specifically incorporated by reference in
the prospectus to provide such interim financial information.

     (c) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to our directors, officers and controlling persons
pursuant to the foregoing provisions, or otherwise, we have been advised that in
the opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Act and is, therefore, unenforceable.
If a claim for indemnification against such liabilities (other than the payment
by us of expenses incurred or paid by one of our directors, officers or
controlling persons in the successful defense of any action, suit or proceeding)
is asserted by such director, officer or controlling person in connection with
the notes being registered, we will, unless in the opinion of its counsel the
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

     (d) The undersigned hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Item 4, 10(b), 11 or 13 of this form, within one business day of receipt of such
request, and to send the incorporated documents by first class mail or other
equally prompt means. This includes information contained in documents filed
subsequent to the effective date of the registration statement through the date
of responding to the request.

     (e) The undersigned hereby undertakes to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and
included in the registration statement when it became effective.

                                       II-8


            SIGNATURES AND POWER OF ATTORNEY FOR COMCAST CORPORATION

     Pursuant to the requirements of the Securities Act of 1933, Comcast
Corporation has duly caused this Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized in Philadelphia,
Pennsylvania, on the 31st day of January, 2003.

                                          COMCAST CORPORATION

                                          By: /s/ ARTHUR R. BLOCK
                                            ------------------------------------
                                            Name: Arthur R. Block
                                            Title: Senior Vice President

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below hereby constitutes and appoints Brian L. Roberts, Lawrence S. Smith, John
R. Alchin, David L. Cohen, Lawrence J. Salva and Arthur R. Block and each of
them, his (her) true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution, for him (her) and in his (her) name, place and
stead, in any and all capacities, to sign any and all amendments to this
Registration Statement (including post-effective amendments, and to file the
same, with all exhibits thereto, and other documents in connection therewith,
with the Securities and Exchange Commission, granting unto said
attorneys-in-fact and agents full power and authority to do and perform each and
every act and thing requisite and necessary to be done in and about the
premises, as fully to all intents and purposes as he (she) might or could do in
person, hereby ratifying and confirming all that said attorneys-in-fact and
agents, or their substitute or substitutes, may lawfully do or cause to be done
by virtue hereof.

     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated.



                   SIGNATURE                                   TITLE                        DATE
                   ---------                                   -----                        ----
                                                                               
              /s/ RALPH J. ROBERTS                 Chairman of the Executive and     January 31, 2003
------------------------------------------------   Finance Committee of the Board
                Ralph J. Roberts                       of Directors; Director




            /s/ C. MICHAEL ARMSTRONG                  Chairman of the Board of       January 31, 2003
------------------------------------------------        Directors; Director
              C. Michael Armstrong




             /s/ JULIAN A. BRODSKY                 Vice Chairman of the Board of     January 31, 2003
------------------------------------------------        Directors; Director
               Julian A. Brodsky




              /s/ BRIAN L. ROBERTS                 President and Chief Executive     January 31, 2003
------------------------------------------------    Officer (Principal Executive
                Brian L. Roberts                         Officer); Director




             /s/ LAWRENCE S. SMITH                    Executive Vice President       January 31, 2003
------------------------------------------------  (Co-Principal Financial Officer)
               Lawrence S. Smith




               /s/ JOHN R. ALCHIN                   Executive Vice President and     January 31, 2003
------------------------------------------------      Treasurer (Co-Principal
                 John R. Alchin                          Financial Officer)


                                       II-9




                   SIGNATURE                                   TITLE                        DATE
                   ---------                                   -----                        ----

                                                                               




             /s/ LAWRENCE J. SALVA                   Senior Vice President and       January 31, 2003
------------------------------------------------             Controller
               Lawrence J. Salva                   (Principal Accounting Officer)

             /s/ S. DECKER ANSTROM                            Director               January 26, 2003
------------------------------------------------
               S. Decker Anstrom




              /s/ KENNETH J. BACON                            Director               January 31, 2003
------------------------------------------------
                Kenneth J. Bacon




            /s/ SHELDON M. BONOVITZ                           Director               January 31, 2003
------------------------------------------------
              Sheldon M. Bonovitz




              /s/ J. MICHAEL COOK                             Director               January 27, 2003
------------------------------------------------
                J. Michael Cook




            /s/ GEORGE M. C. FISHER                           Director               January 31, 2003
------------------------------------------------
              George M. C. Fisher




              /s/ DR. JUDITH RODIN                            Director               January 31, 2003
------------------------------------------------
                Dr. Judith Rodin




              /s/ LOUIS A. SIMPSON                            Director               January 31, 2003
------------------------------------------------
                Louis A. Simpson




             /s/ MICHAEL I. SOVERN                            Director               January 31, 2003
------------------------------------------------
               Michael I. Sovern


                                      II-10


                      SIGNATURES AND POWER OF ATTORNEY FOR
                       COMCAST CABLE COMMUNICATIONS, INC.

     Pursuant to the requirements of the Securities Act of 1933, Comcast Cable
Communications, Inc. has duly caused this Registration Statement to be signed on
its behalf by the undersigned, thereunto duly authorized in Philadelphia,
Pennsylvania, on the 31st day of January, 2003.

                                          COMCAST CABLE COMMUNICATIONS, INC.

                                          By: /s/ ARTHUR R. BLOCK
                                            ------------------------------------
                                            Name: Arthur R. Block
                                            Title: Senior Vice President;
                                              Director

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below hereby constitutes and appoints Brian L. Roberts, Lawrence S. Smith, John
R. Alchin, David L. Cohen, Lawrence J. Salva and Arthur R. Block and each of
them, his true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments to this Registration
Statement (including post-effective amendments), and to file the same, with all
exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or their substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated.



                   SIGNATURE                                   TITLE                        DATE
                   ---------                                   -----                        ----
                                                                               
              /s/ BRIAN L. ROBERTS                 Chairman (Principal Executive      January 31, 2003
------------------------------------------------         Officer); Director
                Brian L. Roberts




             /s/ LAWRENCE S. SMITH                    Executive Vice President        January 31, 2003
------------------------------------------------      (Co-Principal Financial
               Lawrence S. Smith                             Officer);
                                                              Director




               /s/ JOHN R. ALCHIN                   Executive Vice President and      January 31, 2003
------------------------------------------------      Treasurer (Co-Principal
                 John R. Alchin                          Financial Officer)




               /s/ DAVID L. COHEN                    Executive Vice President;        January 31, 2003
------------------------------------------------              Director
                 David L. Cohen




              /s/ ARTHUR R. BLOCK                 Senior Vice President; Director     January 31, 2003
------------------------------------------------
                Arthur R. Block




             /s/ LAWRENCE J. SALVA                     Senior Vice President          January 31, 2003
------------------------------------------------   (Principal Accounting Officer)
               Lawrence J. Salva


                                      II-11


                      SIGNATURES AND POWER OF ATTORNEY FOR
                  COMCAST CABLE COMMUNICATIONS HOLDINGS, INC.

     Pursuant to the requirements of the Securities Act of 1933, Comcast Cable
Communications Holdings, Inc. has duly caused this Registration Statement to be
signed on its behalf by the undersigned, thereunto duly authorized in
Philadelphia, Pennsylvania, on the 31st of January, 2003.

                                          COMCAST CABLE COMMUNICATIONS
                                          HOLDINGS, INC.

                                          By: /s/ ARTHUR R. BLOCK
                                            ------------------------------------
                                            Name: Arthur R. Block
                                            Title: Senior Vice President;
                                              Director

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below hereby constitutes and appoints Brian L. Roberts, Lawrence S. Smith, John
R. Alchin, David L. Cohen, Lawrence J. Salva and Arthur R. Block and each of
them, his true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments to this Registration
Statement (including post-effective amendments), and to file the same, with all
exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or their substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated.



                   SIGNATURE                                    TITLE                        DATE
                   ---------                                    -----                        ----
                                                                                 
              /s/ BRIAN L. ROBERTS                             Chairman                January 31, 2003
------------------------------------------------    (Principal Executive Officer)
                Brian L. Roberts




             /s/ LAWRENCE S. SMITH                     Executive Vice President        January 31, 2003
------------------------------------------------  (Co-Principal Financial Officer);
               Lawrence S. Smith                               Director




               /s/ JOHN R. ALCHIN                    Executive Vice President and      January 31, 2003
------------------------------------------------  Treasurer (Co-Principal Financial
                 John R. Alchin                                Officer)




               /s/ DAVID L. COHEN                 Executive Vice President; Director   January 31, 2003
------------------------------------------------
                 David L. Cohen




              /s/ ARTHUR R. BLOCK                  Senior Vice President; Director     January 31, 2003
------------------------------------------------
                Arthur R. Block




             /s/ LAWRENCE J. SALVA                 Senior Vice President (Principal    January 31, 2003
------------------------------------------------         Accounting Officer)
               Lawrence J. Salva


                                      II-12


        SIGNATURES AND POWER OF ATTORNEY FOR COMCAST CABLE HOLDINGS, LLC

     Pursuant to the requirements of the Securities Act of 1933, Comcast Cable
Holdings, LLC has duly caused this Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized in Philadelphia,
Pennsylvania, on the 31st of January, 2003.

                                          COMCAST CABLE HOLDINGS, LLC

                                          By: /s/ ARTHUR R. BLOCK
                                          --------------------------------------
                                          Name: Arthur R. Block
                                          Title: Senior Vice President

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below hereby constitutes and appoints Brian L. Roberts, Lawrence S. Smith, John
R. Alchin, David L. Cohen, Lawrence J. Salva and Arthur R. Block and each of
them, his true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments to this Registration
Statement (including post-effective amendments), and to file the same, with all
exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or their substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated.



                    SIGNATURE                                      TITLE                       DATE
                    ---------                                      -----                       ----
                                                                                

               /s/ BRIAN L. ROBERTS                              Chairman                January 31, 2003
 ------------------------------------------------      (Principal Executive Officer)
                 Brian L. Roberts


              /s/ LAWRENCE S. SMITH                      Executive Vice President        January 31, 2003
 ------------------------------------------------    (Co-Principal Financial Officer)
                Lawrence S. Smith


                /s/ JOHN R. ALCHIN                     Executive Vice President and      January 31, 2003
 ------------------------------------------------    Treasurer (Co-Principal Financial
                  John R. Alchin                                 Officer)


              /s/ LAWRENCE J. SALVA                  Senior Vice President (Principal    January 31, 2003
 ------------------------------------------------           Accounting Officer)
                Lawrence J. Salva

   COMCAST CABLE COMMUNICATIONS HOLDINGS, INC.


 By:               /s/ ARTHUR R. BLOCK                          Sole Member              January 31, 2003
        ------------------------------------------
                     Arthur R. Block
                  Senior Vice President


                                      II-13


          SIGNATURES AND POWER OF ATTORNEY FOR COMCAST MO GROUP, INC.

     Pursuant to the requirements of the Securities Act of 1933, Comcast MO
Group, Inc. has duly caused this Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized in Philadelphia,
Pennsylvania, on the 31st of January, 2003.

                                          COMCAST MO GROUP, INC.

                                          By: /s/ ARTHUR R. BLOCK
                                          --------------------------------------
                                          Name: Arthur R. Block
                                          Title: Senior Vice President

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below hereby constitutes and appoints Brian L. Roberts, Lawrence S. Smith, John
R. Alchin, David L. Cohen, Lawrence J. Salva and Arthur R. Block and each of
them, his true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments to this Registration
Statement (including post-effective amendments), and to file the same, with all
exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or their substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated.



                   SIGNATURE                                    TITLE                        DATE
                   ---------                                    -----                        ----
                                                                                 



              /s/ BRIAN L. ROBERTS                             Chairman                January 31, 2003
------------------------------------------------    (Principal Executive Officer)
                Brian L. Roberts




             /s/ LAWRENCE S. SMITH                     Executive Vice President        January 31, 2003
------------------------------------------------  (Co-Principal Financial Officer);
               Lawrence S. Smith                               Director




               /s/ JOHN R. ALCHIN                    Executive Vice President and      January 31, 2003
------------------------------------------------  Treasurer (Co-Principal Financial
                 John R. Alchin                                Officer)




               /s/ DAVID L. COHEN                 Executive Vice President; Director   January 31, 2003
------------------------------------------------
                 David L. Cohen




              /s/ ARTHUR R. BLOCK                  Senior Vice President; Director     January 31, 2003
------------------------------------------------
                Arthur R. Block




             /s/ LAWRENCE J. SALVA                      Senior Vice President          January 31, 2003
------------------------------------------------    (Principal Accounting Officer)
               Lawrence J. Salva


                                      II-14


                                  EXHIBIT LIST



EXHIBIT
NUMBER                            DESCRIPTION
-------                           -----------
       
  2.1     Composite copy of Agreement and Plan of Merger dated as of
          December 19, 2001, as amended, among Comcast Holdings
          Corporation (formerly known as Comcast Corporation), AT&T
          Corp., Comcast Cable Communications Holdings, Inc. (formerly
          known as AT&T Broadband Corp.), Comcast Corporation
          (formerly known as AT&T Comcast Corporation) and the other
          parties signatory thereto.(2)
  2.2     Composite copy of Separation and Distribution Agreement
          dated as of December 19, 2001, as amended, between AT&T
          Corp. and Comcast Cable Communications Holdings, Inc.
          (formerly known as AT&T Broadband Corp.).(2)
  2.3     Support Agreement dated as of December 19, 2001, as amended,
          among AT&T Corp., Comcast Holdings Corporation (formerly
          known as Comcast Corporation), Comcast Corporation (formerly
          known as AT&T Comcast Corporation), Sural LLC and Brian L.
          Roberts.(3)
  2.4     Tax Sharing Agreement dated as of December 19, 2001 between
          AT&T Corp. and Comcast Cable Communications Holdings, Inc.
          (formerly known as AT&T Broadband Corp.).(3)
  2.5     Employee Benefits Agreement dated as of December 19, 2001
          between AT&T Corp. and Comcast Cable Communications
          Holdings, Inc. (formerly known as AT&T Broadband Corp.).(4)
  2.6     Exchange Agreement dated as of December 7, 2001, as amended,
          between Microsoft Corporation and Comcast Holdings
          Corporation (formerly known as Comcast Corporation).(3)
  2.7     Instrument of Admission dated as of December 19, 2001, as
          amended, between Comcast Corporation (formerly known as AT&T
          Comcast Corporation) and AT&T Corp.(3)
  3.1     Articles of Incorporation of Comcast Corporation.(2)
  4.1     Rights Agreement dated as of November 18, 2002 between
          Comcast Corporation (formerly known as AT&T Comcast
          Corporation) and EquiServe Trust Company, N.A., as Rights
          Agent, which includes the Form of Certificate of Designation
          of Series A Participant's Cumulative Preferred Stock as
          Exhibit A and the Form of Right Certificate as Exhibit B.(5)
  4.2     Credit Agreement dated as of April 26, 2002 among Comcast
          Corporation (formerly known as AT&T Comcast Corporation),
          Comcast Cable Communications Holdings, Inc. (formerly known
          as AT&T Broadband Corp.), the Financial Institutions party
          thereto, JP Morgan Chase Bank, as Administrative Agent,
          Swing Line Lender and Issuing Lender, Citibank, N.A., as
          Syndication Agent, and Bank of America, N.A., Merrill Lynch
          & Co., Merrill Lynch, Pierce, Fenner & Smith Incorporated
          and Morgan Stanley Senior Funding, Inc., as Co-Documentation
          Agents.(6)
  4.3     Bridge Credit Agreement dated as of April 26, 2002 among
          Comcast Corporation (formerly known as AT&T Comcast
          Corporation), Comcast Cable Communications Holdings, Inc.
          (formerly known as AT&T Broadband Corp.), the Financial
          Institutions party thereto, JP Morgan Chase Bank, as
          Administrative Agent, Swing Line Lender and Issuing Lender,
          Citibank, N.A., as Syndication Agent, and Bank of America,
          N.A., Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner &
          Smith Incorporated and Morgan Stanley Senior Funding, Inc.,
          as Co-Documentation Agents.(6)
  4.4     Credit Agreement dated as of May 3, 2002 among Comcast Cable
          Communications Holdings, Inc. (formerly known as AT&T
          Broadband Corp.), Comcast Corporation (formerly known as
          AT&T Comcast Corporation), the Financial Institutions party
          thereto, JP Morgan Chase Bank, as Administrative Agent,
          Citibank, N.A., Bank of America, N.A., Merrill Lynch Capital
          Corporation and Morgan Stanley Senior Funding, Inc.(6)
  4.5     Indenture dated as of June 1, 1993 among Comcast MO of
          Delaware, Inc. and Bank One, N.A., as successor trustee to
          The First National Bank of Chicago, for the 9% Senior
          Debentures Due September 1, 2008.(1)
  4.6     Indenture dated as of August 1, 1993, and First Supplemental
          Indenture, dated as of November 15, 1996, among Comcast MO
          of Delaware, Inc. and The Bank of New York, as trustee, for
          the 8 7/8% Senior Notes Due September 15, 2005.(1)





EXHIBIT
NUMBER                            DESCRIPTION
-------                           -----------
       
  4.7     Indenture dated as of December 13, 1995 among Comcast MO of
          Delaware, Inc. and The Bank of New York, as successor
          trustee to Bank of Montreal Trust Company, for the 8.30%
          Senior Notes Due May 15, 2006.(1)
  4.8     Indenture dated as of August 1, 1993, and First Supplemental
          Indenture, dated as of November 15, 1996 among Comcast MO of
          Delaware, Inc. and The Bank of New York, as trustee, for the
          9 1/2% Senior Notes Due August 1, 2013.(1)
  4.9     Forms of the Continental Notes (included in the applicable
          indenture).(1)
 4.10     Form of Supplemental Indenture.(7)
  5.1     Opinion of Arthur R. Block, Esquire.(7)
  5.2     Opinion of Davis Polk & Wardwell.(7)
 12.1     Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast Corporation.(1)
 12.2     Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast Cable Communications, Inc.(1)
 12.3     Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast Cable Communications Holdings,
          Inc.(1)
 12.4     Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast Cable Holdings, LLC.(1)
 12.5     Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast MO Group, Inc.(1)
 12.6     Statement Regarding Computation of Ratio of Earnings to
          Fixed Charges of Comcast MO of Delaware, Inc.(1)
 23.1     Consent of Deloitte & Touche LLP with respect to Comcast
          Corporation (formerly known as AT&T Comcast Corporation).(1)
 23.2     Consent of Deloitte & Touche LLP with respect to Comcast
          Holdings Corporation (formerly known as Comcast
          Corporation).(1)
 23.3     Consent of Deloitte & Touche LLP with respect to Comcast
          Cable Communications, Inc.(1)
 23.4     Consent of PricewaterhouseCoopers LLP with respect to AT&T
          Broadband Group.(1)
 23.5     Consents of PricewaterhouseCoopers LLP with respect to
          Comcast MO of Delaware, Inc.(1)
 23.6     Consent of Arthur R. Block, Esquire (to be included in
          Exhibit 5.1).
 23.7     Consent of Davis Polk & Wardwell (to be included in Exhibit
          5.2).
 24.1     Powers of Attorney (included on the signature pages hereof).
 25.1     Statement of Eligibility under the Trust Indenture Act of
          1939, as amended, of Bank One, N.A., as successor trustee to
          The First National Bank of Chicago, under the Indenture
          dated as of June 1, 1993 for the Senior Debentures Due
          September 1, 2008.(1)
 25.2     Statement of Eligibility under the Trust Indenture Act of
          1939, as amended, of The Bank of New York, as trustee, under
          the Indenture dated August 1, 1993 for the 8 7/8 Senior
          Notes Due September 15, 2005.(1)
 25.3     Statement of Eligibility under the Trust Indenture Act of
          1939, as amended, of The Bank of New York, as successor
          trustee to Bank of Montreal Trust Company, under the
          Indenture dated as of June 1, 1993 for the 8.30% Senior
          Notes Due May 15, 2006.(1)
 25.4     Statement of Eligibility under the Trust Indenture Act of
          1939, as amended, of The Bank of New York, as trustee, under
          the Indenture dated August 1, 1993 for the 9.5% Senior Notes
          Due August 1, 2013.(1)
 99.1     Form of Letter of Consent.(7)
 99.2     Form of Letter of Registered Holders and the Depositary
          Trust Company Participants.(7)
 99.3     Form of Letter to Clients.(7)
 99.4     Form of Instructions to Registered Holder and/or Book-Entry
          Transfer Participant from Owner.(7)



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

 (1) Filed herewith.

 (2) Incorporated by reference to our Current Report on Form 8-K12g3, filed on
     November 18, 2002.

 (3) Incorporated by reference to our registration statement on Form S-4, filed
     on February 11, 2002.

 (4) Incorporated by reference to AT&T Corp.'s Annual Report on Form 10-K for
     the year ended December 31, 2001, filed on April 1, 2002.

 (5) Incorporated by reference to our registration statement on Form 8-A12g,
     filed on November 18, 2002.

 (6) Incorporated by reference to our Amended Registration Statement on Form
     S-4/A, filed on May 14, 2002.

 (7) To be filed by amendment.