TRITON PCS INC
424B3, 1999-11-15
RADIOTELEPHONE COMMUNICATIONS
Previous: TRITON PCS INC, 10-K/A, 1999-11-15
Next: RESOURCE BANKSHARES CORP, 10-Q, 1999-11-15




                 Filed pursuant to Rule 424(b)(3)
                    File No. 333-57715 (02-06)



                      PROSPECTUS SUPPLEMENT
                     DATED NOVEMBER 15, 1999
                          TO PROSPECTUS
                       DATED JULY 30, 1999



                        TRITON PCS, INC.
             11% SENIOR SUBORDINATED DISCOUNT NOTES
                            DUE 2008


   This prospectus supplement, dated November 15, 1999,
supercedes and replaces any previously filed prospectus
supplement and any information contained in the accompanying
market-making prospectus, dated July 30, 1999, that is
inconsistent with the information in this prospectus supplement.
This prospectus supplement includes the following information:

- -    Consolidated financial statements of Triton PCS, Inc. as of
     and for the nine months ended September 30, 1999;
- -    Managements Discussion and Analysis of Financial Condition
     and Results of Operations for the nine months ended September 30,
     1999;
- -    Combined financial statements of Triton PCS, Inc. and its
     predecessor company as of and for the period ended December 31,
     1998; and
- -    Managements Discussion and Analysis of Financial Condition
     and Results of Operations for the period ended December 31, 1998.


                        TRITON PCS, INC.

                   CONSOLIDATED BALANCE SHEETS
                             ($000s)
                                              December 31,    September 30,
                                                  1998            1999
                                                       (unaudited)
ASSETS:
Current assets:
     Cash and cash equivalents                  $146,172          $50,931
     Marketable securities                        23,612                -
     Due from related party                          951              751
     Accounts receivable net of allowance
       for doubtful accounts of $1,071 and
       $451, respectively                          3,102           16,032
     Inventory                                     1,433            6,822
     Prepaid expenses and other current assets     4,369            7,004
                                               ---------        ---------
Total current assets                             179,639           81,540

Property, plant, and equipment:
     Land                                            313              313
     Network infrastructure and equipment         34,147          201,226
     Office furniture and equipment               17,642           26,953
     Capital lease asset                           2,263            4,567
     Construction in progress                    145,667          113,852
                                               ---------        ---------
                                                 200,032          346,911
Less accumulated depreciation                     (1,079)         (17,486)
                                               ---------        ---------
Net property and equipment                       198,953          329,425

Intangible assets, net                           307,361          318,370
Deferred transaction costs                           906              430
Other long-term assets                                 -            2,944
                                               ---------        ---------
Total assets                                    $686,859         $732,709
                                               =========        =========

LIABILITIES AND SHAREHOLDERS EQUITY:
Current liabilities:
     Accounts payable                            $25,256          $28,071
     Accrued payroll & related expenses            3,719            9,072
     Accrued expenses                              3,646           10,842
     Accrued interest                                545              638
     Capital lease obligations                       281              838
     Deferred gain on tower sale                       -            1,190
                                                --------         --------
Total current liabilities                         33,447           50,651
                                                --------         --------
Long-term debt                                   463,648          500,975
Capital lease obligations                          2,041            3,417
Deferred gain on tower sale                            -           30,940
Deferred income taxes                             11,744           11,744

Shareholders Equity:
Common stock, $.01 par value, 1,000
  shares authorized, 100 shares issued
  and outstanding                                      -                -
Additional paid-in capital                       217,050          280,786
Deferred compensation                             (4,370)         (17,836)
Accumulated deficit                              (36,701)        (127,968)
Total shareholders equity                        175,979          134,982
                                                --------        ---------
Total liabilities & shareholders equity         $686,859         $732,709
                                                ========        =========

  See accompanying notes to consolidated financial statements.


                        TRITON PCS, INC.

  CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                             ($000s)

                                  Three Months             Nine Months
                                     Ended                    Ended
                                 September 30,             September 30,
                                 1998     1999            1998      1999
                             (unaudited) (unaudited)  (unaudited) (unaudited)
Revenues:
  Service revenues              $ 5,656    $19,887    $5,656    $37,516
  Roaming revenues                2,718     14,226     2,718     27,210
  Equipment revenues                431      9,000       431     16,629
                                -------    -------    ------    -------
  Total revenue                   8,805     43,113     8,805     81,355

Expenses:
  Cost of service                 2,487     19,749     3,167     38,202
  Cost of equipment                 770     14,677       770     27,494
  Selling and marketing             665     16,461       793     38,376
  General and administrative      5,011     11,895     9,385     28,558
  Non-cash compensation              33      1,390       339      2,325
  Depreciation and amortization   2,977     11,278     4,326     27,247
                                -------    -------   -------    -------
  Loss from operations            3,138     32,337     9,975     80,847

Interest and other expense, net
      of capitalized interest    11,723      7,388    21,594     26,242
Interest and other income         4,147      1,488     6,886      4,140
Gain on tower                         -     11,682         -     11,682
                                -------    -------   -------    -------
Loss before taxes                10,714     26,555    24,683     91,267

Income tax benefit                4,059          -    10,861         -
                                -------    -------   -------    -------
Net loss and comprehensive loss  $6,655    $26,555   $13,822    $91,267
                                =======    =======   =======    =======

  See accompanying notes to consolidated financial statements.

                        TRITON PCS, INC.

              CONSOLIDATED STATEMENTS OF CASH FLOWS
                             ($000s)
                                                 Nine Months Ended
                                                    September 30,
                                                  1998        1999
                                              (unaudited)  (unaudited)
Cash flows from operating activities:
Net loss and comprehensive loss                $(13,822)   $(91,267)
Adjustments to reconcile net loss to cash
used in operating activities:
     Depreciation and amortization                4,326      27,248
     Deferred income taxes                      (10,861)          -
     Accretion of interest                       14,603      27,808
     Gain on sale of marketable securities            -      (1,004)
     Gain on tower sale                               -     (11,682)
     Non-cash compensation                          339       2,325

     Change in operating assets and liabilities:
     Accounts receivable                         (1,716)    (12,930)
     Inventory                                      (54)     (5,389)
     Prepaid expenses and other current assets     (531)     (2,291)
     Other long term assets                           -      (3,158)
     Accounts payable                             2,659     (12,245)
     Accrued payroll and liabilities              2,337      11,983
Accrued interest                                  2,543          93
                                                -------    --------
Net cash used in operating activities              (177)    (70,509)
Cash flows from investing activities:
Capital expenditures                            (33,245)   (162,661)
Proceeds from sale of property and
 equipment, net                                       -      69,712
Proceeds from sale of marketable securities           -      47,855
Purchase of marketable securities                     -     (23,239)
Myrtle Beach acquisition, net of cash acquired (163,853)          -
                                                -------    --------
     Net cash used in investing activities     (197,098)    (68,333)

Cash flows from financing activities:
Borrowings under credit facility                150,000      10,000
Borrowings on subordinated debt                 291,000           -
Capital contributions from parent                68,347      37,513
Payment of deferred transaction costs           (11,822)     (3,826)
Advances to related party, net                     (123)        200
Principal payments under capital
  lease obligations                                 (18)       (286)
                                                -------     -------
     Net cash provided by financing activities  497,384      43,601
                                                -------     -------
Net increase (decrease) in cash                 300,109     (95,241)

Cash and cash equivalents, beginning
   of period                                     11,362     146,172
                                                -------     -------
Cash and cash equivalents, end of period       $311,471     $50,931
                                                =======     =======

  See accompanying notes to consolidated financial statements.


   ITEM 2    MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS

FORWARD-LOOKING STATEMENTS

When used in this Form 10-Q and in future filings by the Company
with the SEC, in the Companys press releases and in oral
statements made with the approval of an authorized executive
officer of the Company, the words or phrases will likely result,
management expects or the Company expects, will continue, is
anticipated, estimated or similar expressions (including
confirmations by an authorized executive officer of the Company
or any such expressions made by a third party with respect to the
Company) are intended to identify forward-looking statements
within the meaning of the Private Securities Litigation Reform
Act of 1995. Readers are cautioned not to place undue reliance on
any such forward-looking statements, each of which speaks only as
of the date made. Such statements are subject to certain risks
and uncertainties that could cause actual results to differ
materially from historical earnings and those presently
anticipated or projected. The Company has no obligation to
release publicly the result of any revisions, which may be made
to any forward-looking statements to reflect anticipated or
unanticipated events or circumstances occurring after the date of
such statements.

GENERAL

As used herein, the terms Company, we, our (and similar terms)
refer collectively to Triton PCS Holdings, Inc., Triton PCS,
Inc., and their consolidated subsidiaries.  The following
discussion and analysis is based upon the consolidated financial
statements of the Company for the periods presented herein, and
should be read in conjunction with the combined financial
statements of the Company as of December 31, 1998 and for the
year then ended.

OVERVIEW

The Company was incorporated in October 1997. In February 1998,
Holdings entered into a joint venture with AT&T whereby AT&T
contributed personal communications services licenses covering 20
MHz of authorized frequencies in a contiguous geographic area
encompassing portions of Virginia, North Carolina, South
Carolina, Tennessee, Georgia and Kentucky. As part of this
agreement, AT&T became Holdings largest equity holder, and the
Company was granted the right to be the exclusive provider of
wireless mobility services using equal emphasis co-branding with
AT&T in the licensed markets.

On June 30, 1998, the Company acquired an existing cellular
system serving Myrtle Beach, South Carolina and the surrounding area from
Vanguard Cellular Systems of South Carolina, Inc. This
transaction was accounted for as a purchase. In connection with
this acquisition, the Company began commercial operations and
earning recurring revenue in July 1998. The Company integrated
the Myrtle Beach system into our personal communications services
network as part of the Phase I network deployment. Substantially
all of the Companys revenues prior to 1999 were generated by
cellular services provided in Myrtle Beach. The results of
operations do not include the Myrtle Beach system prior to our
acquisition of that system.

The Company began generating revenues from the sale of personal
communications services in the first quarter of 1999 as part of
Phase I of our personal communications services network build-
out. The personal communications services network build-out is
scheduled for three phases. The Company completed the first phase
of our build-out in the first half of 1999.

RESULTS OF OPERATIONS

THREE MONTHS ENDED SEPTEMBER 30, 1999 COMPARED TO THE THREE
MONTHS ENDED SEPTEMBER 30, 1998

Customer Analysis

The Companys number of customers increased to 129,616 at
September 30, 1999.  For the three months ended September 30,
1999, the Company added 51,252 customers, which was primarily
related to 15 markets launched as part of Phase I network build-
out.

Revenues

Service revenues were $19.9 million and $5.7 million for the
three months ended September 30, 1999 and 1998, respectively.
Equipment revenues were $9.0 million and $0.4 million, for the
three months ended September 30, 1999 and 1998, respectively.
The $14.2 million increase in service revenues and $8.6 million
in equipment revenues over the same period in 1998 were primarily
related to launching 15 markets as part of Phase I network build-
out.  Roaming revenues were $14.2 million and $2.7 million for
the three months ended September 30, 1999 and 1998, respectively.
The $11.5 million increase over the same period in 1998 was
primarily from our launched markets.

Cost of Service and Equipment

Cost of service and equipment was $34.4 million and $3.3 million
for the three months ended September 30, 1999 and 1998,
respectively.  The increase of $31.1 over the same period in 1998
was primarily related to launching 15 markets as part of the
Phase I network build-out.

Selling and Marketing Expenses

Selling and marketing costs were $16.5 million and $0.7 million
for the three months ended September 30, 1999 and 1998,
respectively.  The increase of $15.8 million over the same period
in 1998 was due to higher salary and benefits expenses for new
sales and marketing staff and advertising and promotion
associated with launching 15 markets as part of completing our
Phase I network build-out.

General & Administrative Expenses

General and administrative expenses were $11.9 million and $5.0
million for the three months ended September 30, 1999 and 1998,
respectively.  The increase of $6.9 million over the same period
in 1998 was primarily due to the development and growth of
infrastructure and staffing related to information technology,
customer care and other administrative functions incurred in
conjunction with launching 15 markets.

Non-cash Compensation

Non-cash compensation was $1.4 million and $0.1 million for the
three months ended September 30, 1999 and 1998, respectively.
This increase of $1.3 million over the same period in 1998 was
attributable to an increase in the vesting of restricted shares
as compared to the same period in 1998 and the issuance of
additional shares to certain management employees and directors.

Depreciation & Amortization Expenses

Depreciation and amortization expenses were $11.3 million and
$3.0 million for three months ended September 30, 1999 and 1998,
respectively. The increase of $8.3 million over the same period
in 1998 relates primarily to depreciation of our fixed assets, as
well as the amortization on personal communications services
licenses and the AT&T agreements upon the commercial launch of
our Phase I markets.

Interest Expense & Income

Interest expense was $7.4 million, net of capitalized interest of
$5.7 million, for the three months ended September 30, 1999.
Interest expense was $11.7 million, net of capitalized interest
of $0.5 million, for the three months ended September 30, 1998.
The decrease of $4.3 million over the same period in 1998 is
attributable to an increase in capitalized interest of $5.2
million due to higher capital expenditures, offset by an increase
in interest expense of $0.8 million.  The Company had borrowings
of $501.0 million as of September 30, 1999, with a weighted
average interest rate of 10.12%.

Interest income was $0.5 million and $4.1 million for the three
months ended September 30, 1999 and 1998 respectively.  The
decrease of $3.6 million over the same period in 1998 was due
primarily to lower cash balances.

Net Income

Net loss was $26.6 million and $6.7 million for the three months
ended September 30, 1999 and 1998, respectively.  The increase of
$19.9 million over the same period in 1998 resulted primarily
from the items discussed offset by the gain on the tower sale of
$11.7 million and the gain on the sale of marketable securities
of $1.0 million.

NINE MONTHS ENDED SEPTEMBER 30, 1999 COMPARED TO THE NINE MONTHS
ENDED SEPTEMBER 30, 1998

Customer Analysis

The Companys number of customers increased to 129,616 at
September 30, 1999.  For the nine months ended September 30,
1999, the Company added 95,772 customers, primarily related to
the launch of 15 markets included in the completion of the
Companys initial build-out.

Revenues

Service revenues were $37.5 million and $5.7 million for the nine
months ended September 30, 1999 and 1998, respectively.  For nine
months ended September 30, 1999 and 1998, equipment revenues were
$16.6 million and $0.4 million, respectively.  The $31.8 million
increase in service revenues and $16.2 million increase for
equipment revenues over the same period in 1998 were primarily
the result of launching 15 markets as part of completing the
Phase I network build-out.  In addition, the Company generated no
revenue for the six months ended June 30, 1998.  Roaming revenues
were $27.2 million and $2.7 million for the nine months ended
September 30, 1999 and 1998, respectively.  The increase of $24.5
million over the same period in 1998 was due primarily from our
launched markets.

Cost of Service and Equipment

Cost of service and equipment was $65.7 million and $3.9 million
for the nine months ended September 30, 1999 and 1998,
respectively.  The increase of $61.8 million over the same period
in 1998 was primarily related to launching 15 markets as part of
the Phase I network build-out.  In addition, there was no cost of
service and equipment for the six months ended June 30, 1998.

Selling and Marketing Expenses

Selling and marketing costs were $38.4 million and $0.8 million
for the nine months ended September 30, 1999 and 1998,
respectively.  The increase of $37.6 million over the same period
in 1998 was due to higher salary and benefits expenses for new
sales and marketing staff and advertising and promotion
associated with launching 15 markets as part of completing our
Phase I network build-out

General & Administrative Expenses

General and administrative expenses were $28.6 million and $9.4
million for the nine months ended September 30, 1999 and 1998,
respectively.   The increase of $19.2 million over the same
period in 1998 was due to the development and growth of
infrastructure and staffing related to information technology,
customer care and other administrative functions incurred in
conjunction with the commercial launch of our first 15 markets
during 1999.

Non-cash Compensation

Non-cash compensation was $2.3 million and $0.3 million for the
nine months ended September 30, 1999 and 1998, respectively. This
increase of $1.3 million over the same period in 1998 was
attributable to an increase in the vesting of restricted shares
as compared to the same period in 1998 and the issuance of
additional shares to certain management employees and directors.

Depreciation & Amortization Expense

Depreciation and amortization expense was $27.2 million and $4.3
million for the nine months ended September 30, 1999 and 1998,
respectively.  The increase of $22.9 million over the same period
in 1998 relates primarily to depreciation on equipment launched
in our 15 markets and the amortization of licenses put into
service related to the Companys initial build-out and
amortization attributable to certain agreements acquired in the
AT&T transaction.

Interest Expense & Income

For the nine months ended September 30, 1999, interest expense
was $26.2 million, net of capitalized interest of $12.9 million.
For the nine months ended September 30, 1998, interest expense
was $21.6 million, net of capitalized interest of $0.8 million.
The increase of  $4.6 million over the same period in 1998 is
primarily due to  increased borrowings for the network build-out.
The Company had borrowings of $501.0 million as of September 30,
1999, with a weighted average interest rate of 10.07%.

For the nine months ended September 30, 1999 and 1998 interest
income was $3.1 million and $6.9, respectively.  The decrease of
$3.8 million over the same period in 1998 was the result of the
lower average available cash balance for the nine months ended
September 30, 1999 of $78.5 million, as compared to the $136.4
million for the same period in 1998. The reduction in available
cash was due primarily to capital expenditures related to the
network build-out.

Net Income

For the nine months ended September 30, 1999, the net loss was
$91.3 million as compared to $13.8 million for the same period in
1998.  The net loss increased $77.5 million, resulting primarily
from the items discussed above offset by the gain on the tower
sale of $11.7 million and the gain on the sale of marketable
securities of $1.0 million.

LIQUIDITY AND CAPITAL RESOURCES

As of September 30, 1999, the Company had $50.9 million in cash
and cash equivalents, as compared to $146.2 million in cash and
cash equivalents at December 31, 1998.  Net working capital was
$30.1 million at September 30, 1999 and $146.2 million at
December 31, 1998.

Net Cash Used in Operating Activities
The $70.5 million in cash used by operating activities arose
primarily from an increase in sales, marketing and operating
activities related to launching 14 new markets and the ongoing
establishment of the regional organization structures.

Net Cash Used in Investing Activities
The $68.3 million in cash used by investing activities arose from
the purchase of marketable securities of $23.2 million and
capital expenditures related to the network build-out of $162.7
million offset by the net proceeds from the sale of towers of
$69.7 million and the proceeds from the sale of short term
investments of $47.9 million.

Net Cash Provided by Financing Activities
The $43.6 million provided by financing activities arose from
$37.5 million in capital contributions from Holdings and $10.0
million draw down of the revolving credit line offset by $3.8
million of deferred transaction costs.

LIQUIDITY

Since inception, the Companys activities have consisted
principally of hiring a management team, raising capital,
negotiating strategic business relationships, participating in
personal communications services auctions,
initiating research and development, conducting market research,
developing our wireless services offering and network, and
launching our wireless services in our Phase I markets. The
Companys primary source of financing during this time has been
from borrowings under our credit facility and the net proceeds
from issuances of capital stock and senior subordinated discount
notes.

The construction of the network and the marketing and
distribution of wireless communications products and services has
required, and will continue to require, substantial capital.
These capital requirements include license
acquisition costs, capital expenditures for network construction,
operating cash flow losses and other working capital costs, debt
service and closing fees and expenses. The Company has incurred
significant amounts of debt to implement the business plan, and
therefore the Company is highly leveraged. The Company estimates
that our total capital requirements, assuming substantial
completion of our network build-out, which will allow us to
provide services to 100% of the potential customers in the
licensed area, from the Companys inception until December 31,
2001 will be approximately $1.3 billion.

Costs associated with the network build-out include switches,
base stations, towers and antennae, radio frequency engineering,
cell site acquisition and construction and microwave relocation,
and include $95.6 million of capital expenditures related to
purchase commitments as part of an agreement with Ericsson. The
actual funds required to build out our personal communications
services network may vary materially from these estimates, and
additional funds could be required in the event of significant
departures from the current business plan, in the event of
unforeseen delays, cost overruns, unanticipated expenses,
regulatory expenses, engineering design changes and
other technological risks.

The Company has funded, and expects to continue to fund, our
capital requirements with:
  .  the proceeds from equity investments by Holdings
     shareholders and from additional irrevocable equity
     commitments by Holdings shareholders;
  .  borrowings under our credit facility;
  .  the proceeds from an offering of senior subordinated discount
     notes in 1998;
  .  the proceeds from the sale of our towers; and
  .  the proceeds from Holdings initial public offering.

The Company believes that with the available credit facility
borrowings, the proceeds from the Holdings offering, the equity
investments that have been committed to us and proceeds from the
tower sale will be sufficient to meet our projected capital
requirements through the end of 2001.  Although the Company
estimates that these funds will be sufficient to build-out our
network and to enable us to provide services to 100% of the
customers in our licensed area, it is possible that additional
funding will be necessary.

Equity Contributions

As part of the joint venture agreement with AT&T, AT&T
transferred personal communications services licenses covering 20
MHz of authorized frequencies in exchange for 732,371 shares for
Holdings Series A preferred stock and 366,131 shares of Holdings
Series D preferred stock. The Series A preferred stock provides
for cumulative dividends at an annual 10% rate on the $100
liquidation value per share plus unpaid dividends. These
dividends accrue and are payable quarterly; however, Holdings may
defer all cash payments due to the holders until June 30, 2008
and quarterly dividends are payable in cash thereafter. The
Series A preferred stock is redeemable at the option of its
holders beginning in 2018 and at our option, at its accreted
value, on or after February 4, 2008. Holdings may not pay
dividends on, or, subject to specified exceptions, repurchase
shares of, common stock without the consent of the holders of the
Series A preferred stock. The Series D preferred stock provides
for dividends when, as and if declared by our board of directors
and contains limitations on the payment of dividends on the
common stock.

In connection with the consummation of the joint venture with
AT&T, Holdings received unconditional and irrevocable equity
commitments from institutional equity investors, as well as
Michael Kalogris and Steven Skinner, in the aggregate amount of
$140.0 million in return for the issuance of 1.4 million shares
of Series C preferred stock. As of September 30, 1999, $80.0
million of these equity commitments had been funded.
We expect that the remaining equity commitments will be
funded by November 30, 1999. The Series C preferred stock
provides for dividends when, as and if declared by our board of
directors and contains limitation on the payment of dividends on
common stock.

Holdings also received equity contributions from our stockholders
in the aggregate amount of $35.0 million in return for the
issuance of 350,000 shares of Series C preferred stock in order
to fund a portion of our acquisition of an existing cellular
system in Myrtle Beach, South Carolina. In addition, Holdings
received equity contributions from stockholders in the aggregate
amount of approximately $30.1 million in return for the issuance
of 165,187 shares of Series C preferred stock and 134,813 shares
of Series D preferred stock in order to fund a portion of our
Norfolk license acquisition.

On June 8, 1999, the Company completed an exchange of licenses
with AT&T. We transferred licenses covering the Hagerstown and
Cumberland, Maryland areas and received licenses covering the
Savannah and Athens, Georgia areas. Holdings issued to AT&T
53,882 shares of Holdings Series A preferred stock and 42,739
shares of its Series D preferred stock in connection with this
exchange.  No gain was recognized in connection with this
exchange.

Credit Facility

On February 3, 1998, the Company entered into a loan agreement
that provided for a senior secured bank facility with a group of
lenders for an aggregate amount of $425.0 million of borrowings.
On September 22, 1999, the Company entered into an amendment to
that loan agreement under which the amount of credit available to
us was increased to $600.0 million. The bank facility, as
amended, provides for:

  .  a $175.0 million senior secured Tranche A term loan maturing
     on August 4, 2006;

  .  a $150.0 million senior secured Tranche B term loan maturing
     on May 4, 2007;

  .  a $175.0 million senior secured Tranche C term loan maturing
     on August 4, 2006; and

  .  a $100.0 million senior secured revolving credit facility
     maturing on August 4, 2006.

The terms of the bank facility will permit the Company, subject
to various terms and conditions, including compliance with
specified leverage ratios and satisfaction of build-out and
subscriber milestones, to draw up to $600.0 million to finance
working capital requirements, capital expenditures, permitted
acquisitions and other corporate purposes. Borrowings under these
facilities are subject to customary conditions, including the
absence of material adverse changes.

The Company must begin to repay the term loans in quarterly
installments, beginning on February 4, 2002, and the commitments
to make loans under the revolving credit facility are
automatically and permanently reduced beginning on August 4,
2004. In addition, the credit facility requires the Company to
make mandatory prepayments of outstanding borrowings under the
credit facility, commencing with the fiscal year ending December
31, 2001, based on a percentage of excess cash flow and contains
financial and other covenants customary for facilities of this
type, including limitations on investments and on our ability to
incur debt and pay dividends. As of September 30, 1999, the
Company had drawn $150.0 million under the Tranche B term loan
and $10.0 million under the revolving credit facility.

After giving effect to the amendment, the Company had an
additional $440.0 million available under our credit facility as
of September 30, 1999.

Tower Sale

On September 22, 1999, the Company sold 187 towers to American
Tower. The net proceeds from the sale were $69.7 million at the
closing, and we expect to receive an additional $1.5 million upon
our construction and sale to American Tower of four additional
tower facilities.
At the closing of the transaction, the parties entered into
certain other agreements, including:

  .  a master license and sublease agreement providing for our
     lease of the tower facilities from American Tower;

  .  an amendment to an existing build-to-suit agreement between
     the Company and American Tower providing for American Towers
     construction of 100 additional tower sites that we will then
     lease from American Tower; and

  .  an amendment to an existing site acquisition agreement
     expanding the agreement to provide for American Tower
     to perform site acquisition services for 70% of the tower
     sites we develop through December 31, 2000.

The Company estimates that capital expenditures will total
approximately $300.0 million for the year ended December 31,
1999, and we incurred $162.7 million of capital expenditures in
the nine months ended September 30, 1999.

RESULTS OF OPERATIONS

YEAR ENDED DECEMBER 31, 1998 COMPARED TO THE PERIOD FROM MARCH 6,
1997 TO DECEMBER 31, 1997

     Revenues for year ended December 31, 1998 were $16.6 million
related primarily to services provided in the Myrtle Beach  area.
Service  revenues  were  $11.2  million  for  the  year,  roaming
revenues  were  $4.6  million and equipment  revenues  were  $0.8
million.

     Total  operating expenses were $37.1 million  for  the  year
ended  December  31,  1998 as compared to $2.7  million  for  the
period  from March 6, 1997 to December 31, 1997.  Cost of service
revenues  and  equipment  revenues were  $8.8  million  and  $1.7
million,  respectively, and relate primarily to services provided
in the Myrtle Beach area.

     Sales and marketing expenses were $3.3 million for the  year
ended  December  31, 1998, and relate primarily  to  advertising,
marketing  and promotional activities associated with the  Myrtle
Beach area.

     General  and administrative expenses increased $12.9 million
to $15.6 million for the year ended December 31, 1998 as compared
to  the  period  from  March 6, 1997 to December  31,  1997.  The
increase was due primarily to costs associated with Myrtle  Beach
as  well  as the initial costs in the Companys remaining licensed
areas  and  the  establishment  of  the  Companys  corporate  and
regional operational infrastructure.

     For  the year ended December 31, 1998, non-cash compensation
was  $1.1 million.  This amount related to the issuance of common
and preferred stock to employees.  The compensation is recognized
over five years as the stock vests.

     For  the  year  ended  December 31, 1998,  depreciation  and
amortization  expense  was  $6.7  million.  This  amount  relates
primarily  to  the  depreciation of the tangible  and  intangible
assets  acquired in the Myrtle Beach transaction and amortization
attributable  to  certain  agreements  acquired   in   the   AT&T
transaction.

     For  the year ended December 31, 1998, interest expense  was
$30.4  million,  net of capitalized interest of $3.5  million  as
compared to $1.2 million during the period from March 6, 1997  to
December  31, 1997. The Company had borrowings of $463.6  million
as of December 31, 1998, with a weighted average interest rate of
10.33%.

     For  the  year ended December 31, 1998, interest  and  other
income  was  $10.6  million.  This amount  relates  primarily  to
interest  income  on  the  Companys cash  and  cash  equivalents.
Available  cash increased significantly during 1998 due primarily
to net proceeds of $291 million from the issuance of subordinated
debt,  borrowings of $150 million under the Companys bank  credit
facility, and $82.7 million of capital contributions.

     For the year ended December 31, 1998, the Company recorded a
tax  benefit  of  $  7.5 million related to temporary  deductible
differences, primarily net operating losses, arising  during  the
current and prior year.

     For the year ended December 31, 1998, the net loss was $32.7
million as compared to $4.0 million during the period from  March
6,  1997  to  December  31, 1997. The net  loss  increased  $28.7
million, resulting primarily from the items discussed above.

LIQUIDITY AND CAPITAL RESOURCES

Net Cash Used In Operating Activities

     For  the  year  ended December 31, 1998, net  cash  used  in
operating  activities increased $3.0 million to $4.1  million  as
compared  to the period from March 6, 1997 to December 31,  1997.
The  increase is due primarily to an increase in the Companys net
loss,  as  adjusted  to cash used in operating activities  before
changes in working capital, of $9.8 million, offset by a positive
change  in  working capital of $5.7 million due to  increases  in
accounts  payable and accrued expenses related to the  operations
in  the  Myrtle Beach area and the ongoing establishment  of  the
Companys corporate and regional operational infrastructures.

Net Cash Used in Investing Activities

     For  the  year  ended December 31, 1998, net  cash  used  in
investing  activities increased $371.9 million to $372.3  million
as  compared  to  the period from March 6, 1997 to  December  31,
1997.  The  increase  is due primarily to  capital  expenditures
related  to  the  initial network build-out and establishment  of
administrative   operations,   payments   of   $164.5    million
attributable to the Myrtle Beach Acquisition completed  on  June
30, 1998, and payments of $96.6 million related to the  Norfolk
Acquisition completed on December 31, 1998.   The  Company  also
made investments in marketable securities of $23.6 million during
the year.

Net Cash Provided By Financing Activities

     For  the year ended December 31, 1998, net cash provided  by
financing  activities increased $498.4 million to $511.3  million
as  compared  to  the period from March 6, 1997 to  December  31,
1997.  The increase was due primarily to proceeds from borrowings
under our bank credit facility of $150 million; proceeds from the
issuance of subordinated debt of $291 million, net of an  initial
purchasers discount of $9.0 million; and capital contributions of
$82.7  million  from  Holdings  related  to  funding  of  capital
commitments by the initial cash equity investors and  receipt  of
additional  capital commitments related to the Myrtle  Beach  and
Norfolk acquisitions.

Liquidity

     The  build-out of the Companys PCS network and the marketing
of the Companys PCS services will require substantial capital. As
it completes its build-out, the Company will be highly leveraged.
The  Company  currently estimates that its  capital  requirements
(including  capital expenditures, working capital,  debt  service
requirements  and anticipated operating losses)  for  the  period
from   inception  through  year-end  2002  (assuming  substantial
completion of the Companys network build-out to cover 80% of  the
Pops  in the Licensed Area by such time) will total approximately
$715.1  million.  Actual amounts of the funds required  may  vary
materially from these estimates.

     As  part  of  the  Companys network build-out,  the  Company
expects to spend $272.0 million in 1999 related to the completion
of  the  build-out of its initial coverage area and its continued
build  out of the Companys Licensed Area toward coverage  of  80%
which  is expected in 2002. The build-out of the initial coverage
area  included the installation of two switches and the lease  or
acquisition of approximately 500 cell sites, as well as  spectrum
clearing  costs, retail store fitout, and administrative systems.
The continuation of the build out of the Company Licensed Area in
1999  includes completion of an additional 513 cell sites.  Other
capital  expenditures budgeted for 1999 include an  aggregate  of
$19  million  to  be  spent on administrative  systems,  spectrum
clearing  and  switch software. The preceding  capital  forecasts
exclude internal engineering and capitalized interest costs.

     The  Cash  Equity Investors have severally made  irrevocable
commitments  to  contribute $140 million in cash to  the  Company
through January 2001 in exchange for 1.4 million shares of Series
C  preferred  stock. The Cash Equity Investors, have  contributed
$80  million of these commitments and are obligated to contribute
the  balance as follows: $35 million on February 4, 2000 and  $25
million  on  February  4,  2001. In  addition,  the  Company  has
received  additional equity contributions of  $35.0  million  and
$16.5  million  from  Holdings related to the  Myrtle  Beach  and
Norfolk acquisitions, respectively.

     On  February 3, 1998, the Company entered into a bank credit
facility.  This credit facility provides for (i) a $175  million,
eight and one-half year Tranche A term loan, (ii) a $150 million,
nine  and one-quarter year Tranche B term loan and (iii)  a  $100
million,  eight and one-half year revolving credit facility.  The
commitment   to   make   revolving  credit   loans   is   reduced
automatically beginning on August 3, 2004 and the term loans must
be  repaid beginning on February 3, 2002. In addition, the credit
facility  requires the Company to make mandatory  prepayments  of
outstanding borrowings under the credit facility commencing  with
the fiscal year ending December 31, 2001 based on a percentage of
excess  cash  flow,  and contains customary financial  and  other
covenants. To date, $150 million of the Tranche B term loans have
been  drawn  by  the  Company, which are  expected  to  fund  the
Companys  future operations. Borrowings under the facilities  are
secured  by a first priority pledge of all assets of the Company,
including  the capital stock of the Company and its  subsidiaries
that hold the PCS licenses.

     On  May  7, 1998, the Company completed an offering of  $512
million  aggregate  principal amount at maturity  of  11%  senior
subordinated  discount notes due 2008, pursuant to Rule  144A  of
the  Securities  Act  of 1933, as amended. The  proceeds  of  the
offering  (after deducting an initial purchasers discount  of  $9
million) was $291 million. The Company has used or intends to use
the  net  proceeds from the offering, together with  the  capital
contributions and borrowings under the credit facility, to  fund:
(i)  capital  expenditures, including the build-out  of  its  PCS
network;  (ii) the acquisition of the Myrtle Beach system;  (iii)
the  Norfolk  acquisition; (iv) working capital as required;  (v)
operating  losses;  (vi) general corporate  purposes;  and  (vii)
potential acquisitions.

     The  Company  believes  that the proceeds  from  the  notes,
together with the availability under the credit facility and  the
Equity Investments, provide the Company with funds sufficient  to
complete the build-out of the Companys planned network within the
Licensed Area.

Financial Statement Adjustment

     The Companys combined financial statements as of and for the
     year ended December 31, 1998 as originally presented have
     been adjusted to reflect deferred compensation related to
     the issuance of 75,077 shares of common stock of Holdings to
     employees.  In February 1998 Holdings granted 16,876 shares
     of restricted stock to certain employees.  Deferred
     compensation for the stock granted to employees of $307,000,
     net of $30,671 for forfeited shares was recorded in 1998
     based on the estimated fair value at the time of issuance.
     In June 1998 and December 1998 additional shares of 32,261
     and 25,940, respectively, were issued to certain employees
     as anti-dilutive protection related to capital contributions
     received by Holdings for the Myrtle Beach and Norfolk
     transactions.  Deferred compensation of $2,849,000 and
     $2,334,000, respectively, was recorded for stock granted to
     employees, net of forfeitures.  Deferred compensation will
     amortize into income as it vests over five years, and
     $1,120,000 was amortized into income for the period ended
     December 31, 1998.  The following is a reconciliation of the
     adjusted amounts:


                                     As originally
                                       Presented    Adjustment    As Adjusted
                                                     ($000s)
Balance Sheet at December 31, 1998:
     Additional paid in capital        $211,560       $5,490       $217,050
     Accumulated deficit                 35,581        1,120         36,701
     Deferred compensation                    -        4,370          4,370

1998 Statement of Operations:
     Non-cash compensation                    -       $1,120         $1,120
     Net loss                           $31,620        1,120         32,740


             TRITON PCS INC. AND PREDECESSOR COMPANY

                     COMBINED BALANCE SHEETS
                             ($000S)

                                                DECEMBER 31,  DECEMBER 31,
                                                    1997          1998
ASSETS:
Current assets:
       Cash and cash equivalents                   $11,362       $146,172
       Marketable securities                             -         23,612
       Due from related party                          148            951
       Accounts receivable, net of
         allowance for doubtful accounts
         of $0 in 1997 $1,071 in 1998                    -          3,102
       Inventory                                         -          1,433
       Prepaid expenses and other current
          Assets                                        21          4,288
       Deferred income taxes                             -             81
                                                   -------        -------
Total current assets                                11,531        179,639

Property, plant, and equipment, net:                   473        198,953

Intangible assets, net                               1,249        308,267
                                                   -------        -------
Total assets                                       $13,253       $686,859
                                                   =======        =======

LIABILITIES AND SHAREHOLDERS EQUITY (DEFICIT) AND MEMBERS CAPITAL:
Current liabilities:
       Accounts payable                             $1,581        $25,256
       Accrued payroll and related expenses            970          3,719
       Accrued expenses                                 46          3,646
       Accrued interest                              1,228            545
       Capital lease obligations                         -            281
       Due to related party                             45              -
       Notes payable                                13,344              -
                                                   -------       --------
Total current liabilities                           17,214         33,447

Long-term debt                                           -        463,648
Capital lease obligations                                -          2,041
Deferred income taxes                                    -         11,744

Commitments and contingencies                            -              -

Shareholders equity (deficit) and members capital:
Common stock, $.01 par value, 1,000 shares
authorized, 100 shares issued and outstanding            -             -
Additional paid-in capital                               -       217,050
Deferred compensation                                    -        (4,370)
Accumulated deficit                                 (3,961)      (36,701)
                                                    ------       -------
Total shareholders equity (deficit) and members capital
                                                    (3,961)      175,979
                                                    ------       -------
Total liabilities and shareholders
   equity (deficit) and members capital            $13,253      $686,859
                                                   =======      ========

    See accompanying notes to combined financial statements.

             TRITON PCS INC. AND PREDECESSOR COMPANY

                COMBINED STATEMENTS OF OPERATIONS
                             ($000S)

                                 PERIOD FROM MARCH 6, 1997          FOR THE
                                (INCEPTION) to December 31,       YEAR ENDED
                                           1997              December 31,1998

Revenues:

    Service revenues                   $    -                     $ 11,172
    Roaming revenues                        -                        4,651
    Equipment revenues                      -                          755
                                      -------                     --------
    Total revenues                          -                       16,578

Expenses:
 Cost of service                            -                        8,767
 Cost of equipment                          -                        1,699
 Sales and marketing                        -                        3,260
 General and administrative             2,736                       15,589
 Non-cash compensation                      -                        1,120
 Depreciation and amortization              5                        6,663
                                      -------                     --------
 Loss from operations                   2,741                       20,520
Interest expense                        1,228                       30,391
Interest and other (income)                (8)                     (10,635)
                                      -------                     --------
Loss before income taxes                3,961                       40,276

Income taxes (benefit)                      -                       (7,536)
                                      -------                     --------
Net loss                               $3,961                      $32,740
                                      =======                     ========

    See accompanying notes to combined financial statements.


             TRITON PCS INC. AND PREDECESSOR COMPANY

COMBINED STATEMENTS OF SHAREHOLDERS EQUITY (DEFICIT) AND MEMBERS
CAPITAL FOR THE PERIOD FROM MARCH 6, 1997 (INCEPTION) TO DECEMBER
                      31, 1997 AND THE YEAR
                     ENDED DECEMBER 31, 1998
                             ($000S)


                                     ADDITIONAL
                    COMMON STOCK       PAID-IN  ACCUMULATED  DEFERRED
                       SHARES   AMOUNT CAPITAL     DEFICIT  COMPENSATION TOTAL

Issuance of common stock
                         100      $-        $-        $-       $-         $-

Net loss                   -       -         -    (3,961)       -     (3,961)
                         ---     ---       ---    ------      ---      -----
Balance at December
  31, 1997               100       -         -    (3,961)       -     (3,961)

Capital contributions
  from parent              -       -   211,560         -        -    211,560

Deferred compensation      -       -     5,490         -   (5,490)         -

Non-cash compensation      -       -         -         -    1,120      1,120

Net loss                   -       -         -   (32,740)       -    (32,740)
                       -----   -----  --------  --------   ------    -------
Balance at December
  31, 1998               100      $ - $217,050  $(36,701) $(4,370)  $175,979
                       =====   =====  ========  ========   ======    =======


    See accompanying notes to combined financial statements.



            Triton PCS, Inc. and Predecessor Company
                COMBINED STATEMENTS OF CASH FLOWS
                             ($000S)

                                             PERIOD FROM      FOR THE YEAR
                                      MARCH 6, 1997 (INCEPTION)     ENDED
                                     TO DECEMBER 31, 1997    DECEMBER 31, 1998

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                    $(3,961)           $(32,740)

Adjustments to reconcile net loss to cash
used in operating activities:
   Depreciation and amortization                  5               6,663
   Deferred income taxes                          -              (7,536)
   Accretion of interest on subordinated debt     -              22,648
   Non-cash compensation                          -               1,120

   Change in operating assets and liabilities,
    net of effects of acquisitions:
      Accounts receivable                         -                  37
      Inventory                                   -              (1,046)
      Prepaid expenses and other current assets  (21)              (468)
      Accounts payable                           656              2,647
      Accrued payroll and related expenses       970              2,749
      Accrued expenses                            46              3,456
      Accrued interest                         1,228             (1,660)
                                              ------             ------
   Net cash used in operating activities      (1,077)            (4,130)

CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures                            (478)           (87,715)
Myrtle Beach acquisition, net of cash acquired     -           (164,488)
Norfolk acquisition                                -            (96,557)
Purchase of marketable securities                  -            (23,612)
                                              ------            -------
   Net cash used in investing activities        (478)          (372,372)
                                              ------            -------
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings under credit facility                   -            150,000
Borrowings on notes payable                   13,344                  -
Proceeds from issuance of subordinated
  debt, net of discount                            -            291,000
Issuance of common stock                           -                  -
Capital contributions from Parent                  -             82,696
Payment of deferred transaction costs           (324)           (11,329)
Advances to related party, net                  (103)              (848)
Principal payments under capital
  lease obligations                                -               (207)
                                              ------             ------
   Net cash provided by financing activities   12,917            511,312

NET INCREASE IN CASH                           11,362            134,810

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD      -             11,362
                                              -------            -------
CASH AND CASH EQUIVALENTS, END OF PERIOD      $11,362            146,172
                                              =======            =======

    See accompanying notes to combined financial statements.


            TRITON PCS, INC. AND PREDECESSOR COMPANY
             NOTES TO COMBINED FINANCIAL STATEMENTS
   FOR THE PERIOD FROM MARCH 6, 1997 (INCEPTION) TO DECEMBER 31, 1998

(1)  DESCRIPTION OF BUSINESS

   Triton PCS, Inc. (formerly Triton PCS License Company, Inc.
   with its subsidiaries referred to as the Company) was formed
   on October 2, 1997 as a wholly-owned subsidiary of Triton PCS
   Holdings, Inc. (formerly Triton PCS, Inc. referred to as
   Holdings or Parent). The Company is the exclusive provider of
   wireless mobility services in the AT&T Corporation (together
   with affiliates AT&T) mid-Atlantic and southeast regions.
   The Company intends to become the leading provider of
   broadband PCS in Virginia, South Carolina, North Carolina,
   northern Georgia, and surrounding areas.  The Company is
   authorized to provide PCS Service in major population and
   business centers such as Charleston, SC, Columbia, SC,
   Greenville / Spartansburg, SC, Richmond, VA and Augusta, GA,
   as well as major resort destinations such as Myrtle Beach,
   SC, Hilton Head, SC, and Kiawah Island, SC. On June 30, 1998,
   the Company acquired an existing cellular system in Myrtle
   Beach, and on December 31, 1998, the Company extended its PCS
   Service into the Norfolk, Virginia BTA through the
   acquisition of licenses and assets from AT&T (see note 4).

(2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   BASIS OF PRESENTATION

   On March 6, 1997, Triton Communications L.L.C. (L.L.C.) was
   formed to explore various business opportunities in the
   wireless telecommunications industry, principally related to
   personal communications services (PCS) and cellular
   activities. During the period March 6, 1997 through October
   1, 1997, L.L.C.s activities consisted principally of hiring a
   management team, raising capital, and negotiating strategic
   business relationships, primarily related to PCS business
   opportunities. Subsequent to October 2, 1997, these
   activities continued but were conducted primarily through the
   Company. Consequently, for purposes of the accompanying
   financial statements, L.L.C. has been treated as a
   predecessor entity. As a result of certain financing
   relationships and the similar nature of the business
   activities conducted by each respective legal entity, L.L.C.
   and the Company are considered companies under common
   control.

   The  combined financial statements incorporate the PCS-related
   business  activities  of  L.L.C. and  the  activities  of  the
   Company.   The  consolidated accounts of the  Company  include
   Triton  PCS  Inc.; Triton PCS Holdings Company L.L.C.;  Triton
   Management Company, Inc.; Triton PCS Property Company  L.L.C.;
   Triton  PCS  Equipment  Company L.L.C.; Triton  PCS  Operating
   Company  L.L.C.;  and Triton PCS License  Company  L.L.C.  All
   significant  intercompany  accounts  or  balances  have   been
   eliminated in consolidation.

   USE OF 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 the reported amount of revenues and
   expenses during the reporting period.  Actual results could
   differ from those estimates.

   CASH AND CASH EQUIVALENTS

   Cash and cash equivalents includes cash on hand, demand
   deposits and short term investments with maturities of three
   months or less.

   MARKETABLE SECURITIES

   Marketable securities at December 31, 1998, consist of debt
   securities with maturities between three and ten months.  The
   Company has adopted the provisions of Statement of Financial
   Accounting Standards No. 115, Accounting for Certain
   Investments in Debt and Equity Securities (Statement No. 115)
   in fiscal 1998. Under Statement No. 115, the Company
   classifies all of its debt securities as available for sale
   and records them at fair value with unrealized holding gains
   and losses to be included as a separate component of other
   comprehensive income until realized. Realized gains and
   losses from the sale of available for sale securities are
   determined on the specific identification basis.

   INVENTORIES

   Inventories, consisting primarily of wireless handsets and
   accessories held for resale, are valued at lower of cost or
   market.  Cost is determined by the first-in, first-out
   method.

   PROPERTY AND EQUIPMENT

   Property and equipment is stated at original cost and
   includes primarily computer equipment, software, and office
   equipment.  Depreciation is calculated based on the straight-
   line method over the estimated useful lives of the respective
   assets.  In connection with the construction of the PCS
   network, the Company capitalizes expenditures related to the
   design, construction, and microwave relocation.  In addition,
   the Company capitalizes interest on expenditures related to
   the buildout of the network.  Expenditures for repairs and
   maintenance are charged to expense as incurred.

   CONSTRUCTION IN PROGRESS

   Construction in progress includes expenditures for the
   design, construction and testing of the Companys PCS network
   and also includes costs associated with developing
   information systems. The Company capitalizes interest on
   certain of its construction in progress activities. Interest
   capitalized for the year ended December 31, 1998 totaled $3.5
   million. When the assets are placed in service, the Company
   transfers the assets to the appropriate property and
   equipment category and depreciates these assets over their
   respective estimated useful lives.

   INVESTMENT IN PCS LICENSES

   Investments in PCS Licenses are recorded at their estimated
   fair value at the time of acquisition (See Notes 3 and 4).
   Licenses are amortized on a straight line basis over 40
   years.

   DEFERRED TRANSACTION COSTS

   Costs incurred in connection with the negotiation and
   documentation of the AT&T transaction, are deferred and
   included in the aggregate purchase price allocated to the net
   assets acquired upon completion of the transaction.

   Costs   incurred  in  connection  with  the  negotiation   and
   documentation of the bank financing and the Companys  issuance
   of   senior  subordinated  discount  notes  are  deferred  and
   amortized  over  the  terms of the bank  financing  and  notes
   using the effective interest rate method.

   LONG-LIVED ASSETS

   In accordance with SFAS No. 121, Accounting for the
   Impairment of Long- Lived Assets and for Long-Lived Assets to
   be Disposed Of, the Company periodically evaluates the
   carrying value of long-term assets when events and
   circumstances warrant such review. The carrying value of a
   long lived asset is considered impaired when the anticipated
   undiscounted cash flow from such asset is separately
   identifiable and is less than the carrying value. In that
   event a loss is recognized based on the amount by which the
   carrying value exceeds the fair market value of the long
   lived asset. Fair market value is determined by using the
   anticipated cash flows discounted at a rate commensurate with
   the risk involved. Measurement of the impairment, if any,
   will be based upon the difference between carrying value and
   the fair value of the asset. The Company has identified no
   such impairment losses.

   REVENUE RECOGNITION

   Revenues from operations primarily consist of charges to
   customers for monthly access, airtime, roaming charges, long-
   distance charges, and equipment sales. Revenues are
   recognized as services are rendered net of sales allowance.
   Unbilled revenues result from service provided from the
   billing cycle date to the end of the month and from other
   carriers customers using the Companys systems for the last
   half of each month. Equipment sales are recognized upon
   delivery to the customer and reflect charges to customers for
   wireless handset equipment purchases.

   INCOME TAXES

   The Company accounts for income taxes in accordance with
   Statement of Financial Accounting Standards (SFAS) No. 109,
   Accounting for Income Taxes. Under the asset and liability
   method of SFAS No. 109, deferred income tax assets and
   liabilities are recognized for the future tax consequences
   attributable to differences between the financial statement
   carrying amounts of existing assets and liabilities and their
   respective tax bases. Deferred income tax assets and
   liabilities are measured using statutory tax rates expected
   to apply to taxable income in the years in which those
   temporary differences are expected to be recovered or
   settled.

   FINANCIAL INSTRUMENTS

   The Company utilized derivative financial instruments to
   reduce its exposure resulting from fluctuations in interest
   rates.  Amounts to be paid or received under interest rate
   swap agreements are accrued as interest rates change and are
   recognized over the life of the swap agreements as an
   adjustment to interest expense.

   ADVERTISING COSTS

   The Company expenses advertising costs when the advertisement
   occurs. Total advertising expense amounted to $0 in 1997 and
   $643,000 in 1998.

   COMPREHENSIVE INCOME (LOSS)

   The Company adopted Statement of Financial Accounting
   Standard No. 130, Reporting Comprehensive Income (SFAS 130),
   effective January 1, 1998. SFAS 130 establishes standards for
   reporting and display of comprehensive income and its
   components in a full set of general-purpose financial
   statements. Comprehensive income is the change in equity of a
   business enterprise during a period from certain transactions
   and the events and circumstances from non-owner sources. For
   the periods presented in the accompanying combined statements
   of operations, comprehensive loss equals the amounts of net
   loss reported on the accompanying combined statements of
   operations.

   NEW ACCOUNTING PRONOUNCEMENTS

   In April 1998, the Accounting Standards Executive Committee
   (AcSEC) of the AICPA issued Statement of Position (SOP) 98-5,
   Reporting on the Costs of Start-up Activities (SOP 98-5).
   This statement requires that the costs of start-up
   activities, including organization costs, be expensed as
   incurred and is effective for fiscal years beginning after
   December 31, 1998.  The Company has elected early adoption of
   this statement as of January 1, 1998.  The initial
   application of the statement did not have a material effect
   on the Companys combined financial statements.

   In  June  1997, the FASB issued Statement No. 131,  Disclosure
   About  Segments of an Enterprise and Related Information (SFAS
   131).  This  statement  establishes additional  standards  for
   segment   reporting  in  the  financial  statements   and   is
   effective for fiscal years beginning after December 15,  1997.
   The Company adopted SFAS 131 and determined that there are  no
   separate reportable segments, as defined by the standards.

   In  June  1998, the FASB issued Statement No. 133,  Accounting
   for  Derivative Instruments and Hedging Activities (SFAS  133)
   which  establishes  accounting  and  reporting  standards  for
   derivative    instruments,   including   certain    derivative
   instruments  imbedded  in  other  contracts  and  for  hedging
   activities.  SFAS 133 is effective for fiscal years  beginning
   after  June  15,  1999.   The  initial  application  of   this
   statement  is  not expected to have a material effect  on  the
   Companys financial statements.

   (3)  AT&T TRANSACTION

   On October 8, 1997, Holdings entered into a Securities
   Purchase Agreement with AT&T Wireless PCS, Inc, a subsidiary
   of AT&T Corp.,and the other stockholders of Holdings, whereby
   the Company became the exclusive provider of wireless
   mobility services in the AT&T Southeast regions.

   On  February 4, 1998, Holdings executed the Closing  Agreement
   with  AT&T  and the other stockholders of Holdings, finalizing
   the  transactions  contemplated  in  the  Securities  Purchase
   Agreement. In accordance with the Closing Agreement,  Holdings
   and  AT&T  and  the  other stockholders of Holdings  consented
   that  one  or more of Holdings subsidiaries shall  enter  into
   certain  agreements  or  conduct  certain  operations  on  the
   condition that such subsidiaries shall at all times be  direct
   or   indirect   wholly-owned  subsidiaries  of  Holdings   and
   Holdings   shall  cause  such  subsidiaries  to  perform   the
   obligations  and  conduct  such  operations  required  to   be
   performed or conducted under those agreements.

   Under the Closing Agreement, Holdings issued equity to AT&T
   in exchange for 20 MHz A and B Block PCS licenses, which were
   contributed to the Company and certain other agreements
   covering certain areas in the southeastern United States. The
   fair value of the FCC licenses, as determined by an
   independent appraisal, was $92.8 million with an estimated
   useful life of 40 years.

   In  connection  with the closing of the AT&T transaction,  the
   Company  executed  or  was  a  party  to  certain  agreements,
   including the following:

   STOCKHOLDERS AGREEMENT

   Resale Agreement

   Pursuant  to  the  Stockholders  Agreement,  the  Company   is
   required  to enter into a Resale Agreement at the  request  of
   AT&T. Under this agreement, AT&T will be granted the right  to
   purchase  and  resell on a nonexclusive basis  access  to  and
   usage  of the Companys services in the Companys Licensed Area.
   The  Company  will retain the continuing right to  market  and
   sell  its  services  to customers and potential  customers  in
   competition with AT&T.

   The  Resale Agreement will have a term of ten years  and  will
   renew  automatically for successive one-year  periods  unless,
   after  the  eleventh anniversary thereof, either party  elects
   to  terminate  the  Resale Agreement.  Furthermore,  AT&T  may
   terminate  the Resale Agreement at any time for any reason  on
   180 days written notice.

   The  Company has agreed that the rates, terms, and  conditions
   of  service, taken as a whole, provided by the Company to AT&T
   pursuant  to  the  Resale Agreement,  shall  be  at  least  as
   favorable as (or if permitted by applicable law, superior  to)
   the  rates,  terms,  and conditions of  service,  taken  as  a
   whole,  provided by the Company to any other customer. Without
   limiting the foregoing, the rate plans offered by the  Company
   pursuant  to the Resale Agreement shall be designed to  result
   in  a  discounted average actual rate per minute paid by  AT&T
   for  service below the weighted average actual rate per minute
   billed  by the Company to its subscribers generally for access
   and air time.

   Neither  party may assign or transfer the Resale Agreement  or
   any  of  its rights thereunder without the other partys  prior
   written  consent,  which  will not be  unreasonably  withheld,
   except  (a)  to  an affiliate of that party  at  the  time  of
   execution of the Resale Agreement, (b) by the Company  to  any
   of its operating subsidiaries, and (c) to the transferee of  a
   partys  stock  or  substantially all of its  assets,  provided
   that   all  FCC  and  other  necessary  approvals  have   been
   received.

   The  Company  expects to enter into the Resale Agreement  upon
   commencement  of  its operations in the initial  configuration
   or shortly thereafter.

   Exclusivity

   Under  the  Stockholders Agreement, none of  the  Stockholders
   will  provide  or resell, or act as the agent for  any  person
   offering,    within    the    Territory    mobile     wireless
   telecommunications  services  initiated  or  terminated  using
   Time Division Multiple Access and frequencies licensed by  the
   FCC  (Company  Communications Services), except AT&T  and  its
   affiliates  may (i) resell or act as agent for the Company  in
   connection   with  the  provision  of  Company  Communications
   Services,  (ii)  provide or resell wireless telecommunications
   services  to  or  from certain specific locations,  and  (iii)
   resell  Company Communications Services for another person  in
   any  area  where  the  Company has not placed  a  system  into
   commercial  service, provided that AT&T PCS has  provided  the
   Company with prior written notice of AT&T PCS intention to  do
   so  and only dual band/dual mode phones are used in connection
   with  such  resale activities. Additionally, with  respect  to
   the  markets  listed  in the Roaming Agreement,  each  of  the
   Company  and AT&T agreed to cause their respective  affiliates
   in  their  home carrier capacities to program and  direct  the
   programming of customer equipment so that the other  party  in
   its  capacity as the serving carrier is the preferred provider
   in  such  markets,  and  refrain  from  inducing  any  of  its
   customers to change such programming.

   Build-out

   The  Company  is  required to conform to certain  requirements
   regarding the construction of the Companys PCS system. In  the
   event  that the Company breaches these requirements, AT&T  may
   terminate its exclusivity provisions.

   Disqualifying Transactions

   In  the  event  of a merger, asset sale, or consolidation,  as
   defined,  involving  AT&T  and  another  person  that  derives
   annual  revenues in excess of $5.0 billion, derives less  than
   one   third   of   its   aggregate  revenues   from   wireless
   telecommunications,  and  owns FCC licenses  to  offer  mobile
   wireless  telecommunication services to more than 25%  of  the
   population  within  the  Companys  territory,  AT&T  and   the
   Company   have   certain  rights.  AT&T  may   terminate   its
   exclusivity  in  the  territory  in  which  the  other   party
   overlaps  that of the Company. In the event that AT&T proposes
   to  sell,  transfer,  or  assign to a  non-affiliate  its  PCS
   system  owned  and  operated in Charlotte,  NC;  Atlanta,  GA;
   Baltimore,  MD;  and  Washington, DC,  BTAs,  then  AT&T  will
   provide the Company with the opportunity for a 180 day  period
   to  have  AT&T jointly market the Companys licenses  that  are
   included in the MTA that AT&T is requesting to sell.

   The  Stockholders  Agreement  expires  on  February  4,  2009.
   Certain provisions expire upon an initial public offering.

   LICENSE AGREEMENT

   Pursuant to a Network Membership License Agreement, dated
   February 4, 1998 (the License Agreement), between AT&T and
   the Company, AT&T granted to the Company a royalty-free,
   nontransferable, nonsublicensable, limited right, and license
   to use certain Licensed Marks solely in connection with
   certain licensed activities. The Licensed Marks include the
   logo containing the AT&T and globe design and the expression
   Member, AT&T Wireless Services Network. The Licensed
   Activities include (i) the provision to end-users and
   resellers, solely within the Territory, of Company
   Communications Services on frequencies licensed to the
   Company for Commercial Mobile Radio Services (CMRS) provided
   in accordance with the AT&T Agreement (collectively, the
   Licensed Services) and (ii) marketing and offering the
   Licensed Services within the Territory. The License Agreement
   also grants to the Company the right and license to use
   Licensed Marks on certain permitted mobile phones.

   The  License  Agreement  contains numerous  restrictions  with
   respect  to  the use and modification of any of  the  Licensed
   Marks.   Furthermore,  the  Company  is   obligated   to   use
   commercially   reasonable  efforts  to  cause   all   Licensed
   Services marketed and provided using the Licensed Marks to  be
   of  comparable quality to the Licensed Services  marketed  and
   provided  by  AT&T  and  its  affiliates  in  areas  that  are
   comparable  to the Territory taking into account, among  other
   things,  the relative stage of development of the  areas.  The
   License  Agreement also sets forth specific testing procedures
   to  determine compliance with these standards, and affords the
   Company  with a grace period to cure any instances of  alleged
   noncompliance therewith.

   The Company may not assign or sublicense any of its rights
   under the License Agreement; provided, however, that the
   License Agreement may be assigned to the Companys lenders
   under the Credit Facility (see note 9) and after the
   expiration of any applicable grace and cure periods under the
   Credit Facility, such lenders may enforce the Companys rights
   under the License Agreement and assign the License Agreement
   to any person with AT&Ts consent.

   The  term  of  the  License Agreement is for five  years  (the
   Initial  Term)  and renews for an additional five-year  period
   if   neither  party  terminates  the  Agreement.  The  License
   Agreement  may be terminated by AT&T at any time in the  event
   of   a  significant  breach  by  the  Company,  including  the
   Companys  misuse of any Licensed Marks, the Company  licensing
   or  assigning any of the rights in the License Agreement,  the
   Companys  failure to maintain AT&Ts quality  standards,  or  a
   change in control of the Company occurs.

   After  the  Initial Term, AT&T may also terminate the  License
   Agreement   upon   the  occurrence  of  certain   transactions
   described in the Stockholders Agreement.

   The License Agreement, along with the Exclusivity and Resale
   Agreements, have a fair value of $20.3 million, as determined
   by an independent appraisal, with an estimated useful life of
   10 years. Amortization commenced upon the effective date of
   the agreement.

   ROAMING AGREEMENT

   Pursuant to the Intercarrier Roamer Service Agreement, dated
   as of February 4, 1998 (as amended the Roaming Agreement),
   between AT&T Wireless Services, Inc. and the Company, each of
   AT&T and the Company agrees to provide (each in its capacity
   as serving provider, the Serving Provider) mobile wireless
   radiotelephone service for registered customers of the
   other   partys  (the  Home  Carrier)  customers   while   such
   customers are out of the Home Carriers geographic area and  in
   the  geographic  area  where the Serving  Carrier  (itself  or
   through affiliates) holds a license or permit to
   construct   and  operate  a  mobile  wireless  radio/telephone
   system  and station. Each Home Carrier whose customers receive
   service  from  a  Serving Carrier shall pay  to  such  Serving
   Carrier  100%  of  the Serving Carriers charges  for  wireless
   service and 100% of pass-through charges (i.e., toll or  other
   charges).  Except  with  respect  to  the  Norfolk  BTA,  each
   Service Carriers service charges per minute or partial  minute
   for  the first 3 years will be fixed at a declining rate,  and
   thereafter will be equal to an adjusted average home  rate  or
   such  lower rate as the parties negotiate from time  to  time;
   provided, however, that with respect to the Norfolk  BTA,  the
   service  rate is equal to the lesser of (a) $0.25  per  minute
   and  (b)  the applicable home rate of AT&T PCS, or such  other
   rate  as agreed to by the parties. Each Service Carriers  toll
   charges per minute of use for the first 3 years will be  fixed
   at  a  declining rate and thereafter, such other rates as  the
   parties negotiate from time to time.

   The Roaming Agreement has a term of 20 years, unless earlier
   terminated by a party due to the other partys uncured breach
   of any term of the Roaming Agreement, the other partys
   license or permit to provide CMRS.

   Neither party may assign or transfer the Roaming Agreement or
   any of its rights thereunder except to an assignee of all or
   part of its license or permit to provide CMRS, provided that
   such assignee expressly assumes all or the applicable part of
   the obligations of such party under the Roaming Agreement.

   The fair value of the Roaming Agreement, as determined by an
   independent appraisal, was $5.5 million, with an estimated
   useful life of 20 years. Amortization commenced upon the
   effective date of the agreement.

(4)  ACQUISITIONS

   Myrtle Beach Acquisition

   On June 30, 1998, the Company acquired an existing cellular
   system (the Myrtle Beach System) which serves the South
   Carolina 5--Georgetown Rural Service Area (the SC-5) for a
   purchase price of approximately $164.5 million from Vanguard
   Cellular Systems. The Company has integrated the Myrtle Beach
   System into its planned PCS Network. As a result of the
   acquisition, the Company is no longer considered a
   development stage enterprise under SFAS No. 7. The effects of
   the acquisition have been presented using the purchase method
   and, accordingly, the purchase price was allocated to the
   assets acquired and liabilities assumed based upon
   managements best estimate of their fair value.

   The  purchase  price was allocated to the net assets  acquired
   with  approximately $116 million allocated to Licenses with  a
   useful   life  of  40  years  and  approximately  $20  million
   allocated to Subscriber List with a useful of 5 years.

   Results  of operations after the acquisition date are included
   in  the  Statement  of  Operations from  July  1,  1998.   The
   following   unaudited pro forma information has been  prepared
   assuming  that this acquisition had taken place on January  1,
   1997.   The  pro  forma  information includes  adjustments  to
   interest expense that would have been incurred to finance  the
   purchase,  additional depreciation based on  the  fair  market
   value  of the property, plant and equipment acquired, and  the
   amortization of intangibles arising from the transaction.

                                   1997       1998
                                           unaudited

        Net revenues                $23,608   $31,116
        Net loss                    $47,336   $40,065


   Norfolk Acquisition

   On  December  31, 1998, the Company acquired  from  AT&T  (the
   Norfolk  Acquisition)  (i) an FCC  license  to  use  20MHz  of
   authorized  frequencies  to  provide  broadband  PCS  services
   throughout the entirety of the Norfolk, Virginia BTA and  (ii)
   certain  assets  of  AT&T used in the  operation  of  the  PCS
   system  in  such  BTA  for  an  aggregate  purchase  price  of
   approximately $111 million, including $14.6 million of  Series
   D   Preferred   Stock  of  Holdings,  which  was  subsequently
   contributed  to  the  Company. The  excess  of  the  aggregate
   purchase  price  over the fair market value  of  tangible  net
   assets  acquired of approximately $46.3 million is  attributed
   to  licenses and is being amortized over 40 years. The  build-
   out  of  the  network  relating to  the  Norfolk  Acquisition,
   including   the   installation   of   a   switch,   has   been
   substantially   completed.  The  Company  has  commenced   PCS
   service  in  the  Norfolk BTA in the first quarter  1999.  The
   purchase price allocation is preliminary at December 31,  1998
   and is expected to be finalized in the first quarter of 1999.


(5)  PROPERTY AND EQUIPMENT

                                               December 31,      Depreciable
                                              1997      1998       Lives
                                                  ($000s)

   Land                                          $-     $313
   Network infrastructure and equipment           -   34,147     10-12 years
   Office furniture and equipment               121   17,642      3-5 years
   Capital lease assets                           -    2,263
   Construction in progress                     357  145,667
                                              -----  -------
                                                478  200,032
Accumulated depreciation and amortization        (5)  (1,079)
                                              -----  -------
    Property, plant, and equipment, net        $473 $198,953
                                              =====  =======


The  depreciable life of capital lease assets is based  upon  the
life  of the underlying asset or the life of the lease, whichever
is shorter.

(6)  INTANGIBLE ASSETS

                                        December 31,      Amortizable
                                        1997       1998      Lives
                                             ($000s)
   AT&T License                           $-      $95,248     40 years
   AT&T Agreements                         -       26,026     10 - 20 years
   Myrtle Beach License                    -      116,252     40 years
   Norfolk License                         -       46,299     40 years
   Subscriber  Lists                       -       20,000      5 Years
   Bank Financing                       1,249      10,994      8.5 - 10 years
                                       ------     -------
                                        1,249     314,819
   Accumulated amortization               -        (6,552)
                                       ------     -------
   Other assets, net                    1,249     308,267
                                       ======     =======

Amortization charged to operations for the year ended December
31, 1998 totaled $5,589.

(7)  SHORT-TERM DEBT

   Convertible Notes

   At  various  dates  in 1997, certain private equity  investors
   provided  $1.6 million in financing to L.L.C. in the  form  of
   convertible  promissory  notes.  The  notes  originally   bore
   interest at 14% annually, payable at maturity. On January  15,
   1998,  L.L.C. assigned the notes to the Company. The  Company,
   in    conjunction   with   Holdings   and   the   noteholders,
   subsequently negotiated a revised arrangement under  which  no
   interest  would be paid on the notes, which became convertible
   into  approximately $3.2 million worth of  Holdings  Series  C
   preferred stock. The conversion of L.L.C. notes into  Holdings
   equity   occurred  on  February  4,  1998.  The  $1.6  million
   preferred  return  to the investors was  accounted  for  as  a
   financing cost during the period the notes were outstanding.

   Noninterest bearing loans

   During  1997,  Holdings Cash Equity Investors provided  short-
   term  financing  in  the  form of $11.8  million  noninterest-
   bearing  loans,  which were advanced to the Company.  Pursuant
   to  the Closing Agreement, such loans were converted to equity
   of  Holdings as a reduction of the requirements of the initial
   cash  contribution. Concurrently, Holdings  contributed  these
   funds  to  the Company, which has recorded the transaction  as
   additional paid in capital on the date of the contribution.

   (8)  LONG TERM DEBT

                                              December 31,
                                           1997      1998

    Bank credit facility                    $-      $150,000
    Senior subordinated debt                 -       313,648
                                          ----      --------
                                             -       463,648
    Current portion of long-term debt        -           -
                                          ----      --------
    Long-term debt                          $-      $463,648
                                          ====      ========

   The weighted average interest rate for total debt outstanding
   during December 31, 1998 was 10.33%. The average rate at
   December 31, 1998 was 10.16%.

   (9)  BANK CREDIT FACILITY

   On February 3, 1998, (the Credit Facility Effective Date),
   the Company entered into a Credit Agreement (as amended from
   time to time, the Credit Facility), with Holdings, The Chase
   Manhattan Bank, as Administrative Agent, and certain banks
   and other financial institutions party thereto. The Credit
   Facility provides for (i) a $175.0 million senior secured
   term loan (the Tranche A Term Loan) which may be drawn in
   installments at any time through the third anniversary of the
   Credit Facility Effective Date and matures on the date that
   is eight and one-half years from the credit Facility
   Effective Date, (ii) a $150.0 million senior secured term
   loan (the Tranche B Term Loan and, together with the Tranche
   A Term Loan, the Term Loans) which matures on the date that
   is nine and one-quarter years from the Credit Facility
   Effective Date, and (iii) a $100.0 million senior secured
   revolving credit facility (the Revolving Credit Facility and,
   together with the commitments to make the Term Loans, the
   Facilities) which matures on the date that is eight and one-
   half years from the Credit Facility Effective Date.

   The  commitment  to  make  loans under  the  Revolving  Credit
   Facility  (Revolving Credit Loans and, together with the  Term
   Loans,  the  Loans)  automatically  and  permanently  reduces,
   beginning  on the date that is six years and six months  after
   the   Credit  Facility  Effective  Date,  in  eight  quarterly
   reductions  (the  amount of each of the first two  reductions,
   $5.0  million,  the next four reductions, $10.0  million,  and
   the  last two reductions, $25.0 million). The Tranche  A  Term
   Loans  are  required to be repaid, beginning on the date  that
   is  four  years after the Credit Facility Effective  Date,  in
   eighteen  consecutive quarterly installments  (the  amount  of
   each  of  the  first four installments, $4,375,000,  the  next
   four  installments,  $6,562,500, the  next  four  installments
   $8,750,000, the next four installments, $10,937,500,  and  the
   last  two installments, $26,250,000). The Tranche B Term Loans
   are  required to be repaid beginning on the date that is  four
   years  after the Credit Facility Effective Date, in twenty-one
   consecutive  quarterly installments (the amount of  the  first
   sixteen  installments,  $375,000, the next  four  installments
   $7.5 million, and the last installment, $114.0 million).

   Interest  on all loans accrue, at the Companys option,  either
   at  (i)  (a)  a  LIBOR rate, a defined in the Credit  Facility
   plus  (b)  the  Applicable  Rate  (as  defined  below)  (Loans
   bearing  interest described in (i), Eurodollar Loans) or  (ii)
   (a)  the  higher of (1) the Administrative Agents  prime  rate
   and  (2) the Federal Funds Effective Rate (as defined  in  the
   Credit  Facility)  plus  0.5%, plus (b)  the  Applicable  Rate
   (Loans   bearing  interest  described  in  (ii),  ABR  Loans).
   Interest  on any overdue amounts will be at a rate  per  annum
   equal  to  2%  plus  the  rate otherwise  applicable  to  such
   amounts. The Applicable Rate means, with respect to Tranche  B
   Term  Loans, 1.75% per annum, in the case of an ABR Loan,  and
   3.00%  per annum, in the case of a Eurodollar Loan, and,  with
   respect to Tranche A Term Loans and Revolving Credit Loans,  a
   rate  between 0.0% to 1.25% per annum (depending on the  level
   of  the  Companys  ratio  of debt to  earnings  before  income
   taxes, depreciation, and amortization (EBITDA) in the case  of
   an  ABR  Loan,  and a rate between 1.00% and 2.25%  per  annum
   (depending  on  the level of the Companys  ratio  of  debt  to
   EBITDA), in the case of a Eurodollar Loan.

   The  Credit  Facility  requires an annual  commitment  fee  of
   between  0.375%  and  0.50% (depending on  the  level  of  the
   Companys  ratio  of debt to EBITDA) of the unused  portion  of
   the  Facilities  payable quarterly in arrears and  a  separate
   agents  fee  payable to the Administrative Agent.  The  Credit
   Facility  also  requires  the Company  to  fix  or  limit  the
   interest  cost  with respect to at least 60%  (as  amended  in
   July   1998)   of   the  total  amount  of   the   outstanding
   indebtedness  of the Company. The Company incurred  commitment
   fees   of  $2.0  million  in  1998.  At  December  31,   1998,
   approximately 84% of the Companys outstanding debt was fixed.

   The  Term  Loans  are required to be prepaid  and  commitments
   under  the  Revolving Credit Facility reduced in an  aggregate
   amount  equal  to (i) 50% of excess cash flow of  each  fiscal
   year  commencing  the fiscal year ending  December  31,  2001,
   (ii)  100% of the net proceeds of asset sales, in excess of  a
   yearly  threshold, outside the ordinary course of business  or
   unused  insurance  proceeds,  (iii)  100%  of  the  net   cash
   proceeds  in excess of the initial $150.0 million of issuances
   of  debt obligations and (iv) 50% of the net cash proceeds  of
   issuances of equity securities (other than in connection  with
   the  Equity  Commitments); provided, that the prepayments  and
   reductions set forth under clauses (iii) and (iv) will not  be
   required  if,  after giving effect to such issuance,  (a)  the
   Companys ratio of senior debt to EBITDA would be less  than  5
   to  1  and  (b)  the Company would be in pro forma  compliance
   with certain covenants in the Credit Facility.

   All  obligations  of  the  Company under  the  Facilities  are
   unconditionally and irrevocably guaranteed (the Bank  Facility
   Guarantees)  by  Holdings and each existing  and  subsequently
   acquired or organized domestic subsidiary of the Company.  The
   Facilities  and the Bank Facility Guarantees, and any  related
   hedging  contracts provided by the lenders  under  the  Credit
   Facility,  are secured by substantially all of the  assets  of
   the  Company  and each existing and subsequently  acquired  or
   organized  domestic  subsidiary of the  Company,  including  a
   first priority pledge of all of the capital stock held by  the
   Company  or any of its subsidiaries; provided that the  pledge
   of  shares  of foreign subsidiaries may be limited to  65%  of
   the  outstanding shares of such foreign subsidiaries. The  PCS
   Licenses   will  be  held  by  one  or  more  single   purpose
   subsidiaries of the Company and will not be pledged to  secure
   the  obligations  of  the Company under the  Credit  Facility,
   although  the  equity interests of such subsidiaries  will  be
   pledged  thereunder. Each single purpose subsidiary  will  not
   be  allowed  by  the  Company  to  incur  any  liabilities  or
   obligations other than the Bank Facility Guarantee  issued  by
   it,  the  security agreement entered into by it in  connection
   with  the  Credit  Facility, and, in the case  of  any  single
   purpose   subsidiary   established  to   hold   real   estate,
   liabilities  incurred in the ordinary course  of  business  of
   such  subsidiary  which are incident to being  the  lessee  of
   real  property of the purchaser, owner of lessee of  equipment
   and  taxes  and  other liabilities incurred  in  the  ordinary
   course in order to maintain its existence.

   The Credit Facility contains covenants customary for
   facilities and transactions similar to the Credit Facility,
   including covenants relating to the amounts of indebtedness
   that the Company may incur, limitations on dividends and
   distributions on, and redemptions and repurchases of, capital
   stock and other similar payments and various financial
   maintenance covenants. The Credit Facility also contains
   covenants relating to the population covered by the Companys
   network and number of customers and customary
   representations, warranties, indemnities, conditions
   precedent to borrowing, and events of default.

   Loans  under the Credit Facility are available to fund capital
   expenditures  related to the construction of the Companys  PCS
   network,  the  acquisition  of  related  businesses,   working
   capital needs of the Company, and customer acquisition  costs.
   All  indebtedness  under the Credit Facility  will  constitute
   Senior   Debt  under  the  Companys  11%  Senior  Subordinated
   Discount Notes.

   The  terms  of  the  Credit Facility  originally  allowed  the
   Company  to  incur only $150 million of indebtedness  pursuant
   to  the  issuance  of  Subordinated Debt (as  defined  in  the
   Credit  Facility).  In April 1998, the Company  negotiated  an
   amendment  to  the Credit Facility, which included  provisions
   that (i) permit certain acquisitions (note 4); (ii) permit  up
   to  a  total  of  $450 million in high yield debt;  and  (iii)
   exclude   the   equity  issuances  associated   with   certain
   acquisitions from the mandatory prepayment requirement.

   (10) SUBORDINATED DEBT

   On May 7, 1998, the Company completed an offering (the
   Offering) of $512 million of 11% Senior Subordinated Discount
   Notes (the Notes), pursuant to Rule 144A of the Securities
   Act of 1933, as amended. The net proceeds of the Offering
   (after deducting an Initial Purchasers Discount of $9
   million) were approximately $291 million. The Company has
   used and intends to use the net proceeds from the Offering,
   together with the Capital Contributions (note 15) and
   borrowings under the Credit Facility, to fund: (i) capital
   expenditures, including the build-out of its PCS network;
   (ii) the Myrtle Beach acquisition and the Norfolk acquisition
   (note 4); (iii) working capital as required; (iv) operating
   losses; (v) general corporate purposes, and (vi) potential
   acquisitions.

   Cash   interest  will  not  accrue  prior  to  May  1,   2003.
   Commencing on November 1, 2003, cash interest will be  payable
   semiannually.  Each  Note was offered  at  an  original  issue
   discount   (Initial   Purchasers  Discount).   Although   cash
   interest  will not be paid prior to May 1, 2003, the  original
   issue  discount  will accrue from the issue  date  to  May  1,
   2003.

   The  Notes are not redeemable prior to May 1, 2003, except  as
   set  forth below.  The Notes will be redeemable at the  option
   of  the Company, in whole or in part, at any time on or  after
   May  1, 2003 and prior to maturity at the following redemption
   prices  (expressed as percentages of principal  amount),  plus
   accrued  interest, if any, up to but excluding the  redemption
   date, if redeemed during the 12-month period beginning on  May
   1 of the years indicated:

                 YEAR                  PERCENTAGE

                 2003                    105.50%
                 2004                    103.67
                 2005                    101.84
                 2006 and thereafter     100.00

   In addition, on or prior to May 1, 2001, the Company may
   redeem up to 35% of the principal amount at maturity of Notes
   issued under the Indenture at a redemption price equal to
   111% of the accreted value at the redemption date with the
   net proceeds of one or more equity offerings of qualified
   stock of (a) the Company, (b) Holdings, or (c) a special
   purpose corporation formed to own qualified stock of the
   Company or Holdings, provided that at least 65% of the
   aggregate principal amount at maturity of Notes issued under
   the Indenture would remain outstanding immediately after
   giving effect to such redemption.

   Upon  a  change  in  control, each holder  of  the  Notes  may
   require  the  Company  to repurchase such  Holders  Notes,  in
   whole  or  in part, at a purchase price equal to 101%  of  the
   accreted  value thereof or the principal amount  at  maturity,
   as   applicable  plus  accrued  and  unpaid  interest  to  the
   purchase date.

   The  debt  principal begins to mature in  2003  and  is  fully
   repaid in 2008.

   (11) INCOME TAXES

   Income tax expense (benefit) consists of the following:

     Year ended December 31, 1998:      Current  Deferred    Total

                              Federal      $-   $(7,054)   $(7,054)
                                         ----   -------     ------
                              State        $-     $(482)     $(482)
                                         ----   -------     ------
                                           $-   $(7,536)   $(7,536)
                                         ====   =======     ======

The  income  tax  expense (benefit) differs from  those  computed
using  the  statutory U.S. Federal income tax rate as  set  forth
below.

                                                     1997    1998

    U.S. Federal statutory rate                     35.00%   35.00%
    State income taxes, net of federal benefit          -     0.80%
    Change in valuation allowance                  (35.00%) (16.56%)
    Other, net                                          -   ( 0.53%)
                                                   -------  -------
             Effective Tax Rate                       0.00%   18.71%
                                                   =======  =======

  The tax effects of significant temporary differences that give
  rise to significant portions of the deferred tax assets and
  deferred tax liabilities are as follows.

                                              1997    1998
    Deferred tax assets
    Non-deductible accrued liabilities         $491   $1,049
    Capitalized start up costs                1,093    2,736
    Net operating loss carryforward              -    16,022
                                             ------   ------
                                              1,584   19,807
    Valuation allowance                      (1,584)  (8,506)
                                             ------   ------
             Net deferred tax assets             -    11,301
                                                      ------
    Deferred tax liabilities
    Intangible assets                            -    21,438
    Capitalized interest                         -     1,150
    Others                                       -       376
                                            ------    ------
             Deferred tax liabilities            -    22,964
                                            ------    ------
    Net deferred tax liabilities                $-   $11,663
                                            ======    ======

   In assessing the realizability of deferred tax assets,
   management considers whether it is more likely than not that
   some portion or all of the deferred tax assets will not be
   realized. The ultimate realization of deferred tax assets is
   dependent upon the generation of future taxable income during
   the periods in which those temporary differences become
   deductible. Because the Company does not have an operating
   history, management has only considered the scheduled
   reversal of deferred tax liabilities and tax planning
   strategies in making this assessment. Based upon the
   assessment, management believes it is more likely than not
   the Company will realize the benefits of the deferred tax
   assets, net of the existing valuation allowance at December
   31, 1998. The Company recorded a Deferred tax liability of
   $17,771 in connection with the contribution of licenses
   pursuant to the AT&T Transaction (note 3).

   (12) FAIR VALUE OF FINANCIAL INSTRUMENTS

   Fair value estimates, assumptions, and methods used to
   estimate the fair value of the Companys financial instruments
   are made in accordance with the requirements of Statement of
   Financial Accounting Standards No. 107, Disclosures about
   Fair Value of Financial Instruments. The Company has used
   available market information to derive its estimates.
   However, because these estimates are made as of a specific
   point in time, they are not necessarily indicative of amounts
   the Company could realize currently. The use of different
   assumptions or estimating methods may have a material effect
   on the estimated fair value amounts.

                                                     December 31,
                                              1997                  1998
                                                       ($000s)
                                  Carrying  Estimated     Carrying  Estimated
                                   Amount   Fair Value     Amount  Fair Value

   Cash and cash equivalents    $11,362     $11,362       $146,172   $146,172
   Marketable securities              -           -         23,612     23,612
   Accounts and notes
    receivable                        -           -        3,102        3,102
   Accounts payable               1,581       1,581       25,256       25,256
   Accrued expenses               1,016       1,016        7,365        7,365
   Capital leases                     -           -        2,322        2,322
   Interest rate risk
    management agreements             -           -            -          623
   Long-term debt
    Subodinated debt                  -           -      313,648      239,355
    Bank term loan                    -           -      150,000      150,000


 CASH AND CASH EQUIVALENTS, ACCOUNTS RECEIVABLE, ACCOUNTS PAYABLE AND
   ACCRUED EXPENSES - The carrying amounts of these items are a
   reasonable estimate of their fair value due to the short-term
   nature of the instruments.

   MARKETABLE SECURITIES - The fair value of these securities
   are estimated based on quoted market prices. At December 31,
   1998, marketable securities consist of the following:

                                                                 Unrealized
                                                 Cost Fair  Value  Gain(Loss)

                                                  ($000s)  ($000s)   ($000s)
   Available for sale securities:
   Debt securities due in one year or less       $23,612   $23,612       $-


   LONG-TERM DEBT - Long-term debt is comprised of subordinated
   debt, bank term loan, and capital leases.  The fair value of
   subordinated debt is stated at quoted market value.  The
   carrying amount of the bank term loan is a reasonable
   estimate of its fair value.  Capital leases are recorded at
   their net present value, which approximates fair value.

   INTEREST RATE RISK MANAGEMENT AGREEMENTS - The Company enters
   into interest rate protection agreements to lock in interest
   rates on the variable portion of its debt. The Company does
   not use these agreements for trading or other speculative
   purposes, nor is it a party to any leveraged derivative
   instrument.  Although these agreements are subject to
   fluctuations in value, they are generally offset by
   fluctuations in the value of the underlying instrument or
   anticipated transaction.

   In  an interest rate swap, the Company agrees to exchange,  at
   specified   intervals,  the  difference  between  a   variable
   interest  rate (based on 3 month Libor) and either a fixed  or
   another variable interest rate calculated by reference  to  an
   agreed-upon  notional  principal amount.  The  resulting  rate
   differential  is  reflected  as  an  adjustment  to   interest
   expense  over  the  life  of the swap.  The  Company  did  not
   exercise  this  swap during 1998; at December  31,  1998,  the
   Company would receive $23,000 to settle these agreements.

   The  following table summarizes the Companys off-balance sheet
   interest rate swap agreements at December 31, 1998:

                              Notional  Fair             Pay Rate    Receive
                               Amount  Value   Maturity (Fixed) Rate(Variable)
                              ($000s) ($000s)           ($000s)    ($000s)

Pay fixed rate, receive
  floating rate
                              $35,000   $254     12/03    4.805%     5.156%
Pay fixed rate, receive
  floating rate
                              $40,000   $369     12/03    4.760%     5.156%

Payments under each agreement are quarterly, commencing March 1999 and
ending December 2003.

(13)  RELATED-PARTY TRANSACTIONS

   The Company is associated with Triton Cellular Partners L.P.
   (Triton Cellular) by virtue of certain management overlap and
   the sharing of leased facilities.  As part of this
   association certain costs are incurred on behalf of Triton
   Cellular and subsequently reimbursed to the Company.  Such
   costs totaled $482,000 during 1998.  In addition, under
   agreement between the Company and Triton Cellular,
   allocations for management services rendered are charged to
   Triton Cellular.  Such allocations totaled $469,000 during
   1998. The outstanding balance at December 31, 1998 was
   $951,000. The Company expects settlement of these outstanding
   charges during 1999.

(14)  COMMITMENTS & CONTINGENCIES

   Leases

   The  Company has entered into various leases for its  offices,
   land  for  cell sites, cell sites, and furniture and equipment
   under capital and operating leases expiring through 2010.  The
   Company    has   various   capital   lease   commitments    of
   approximately  $2.4 million as of December  31,  1998.  As  of
   December  31,  1998, the future minimum rental payments  under
   these lease agreements having an initial or remaining term  in
   excess of one year were as follows:

                                              Operating Capital
                                                     ($000)
    1999                                        6,484     474
    2000                                        6,305     614
    2001                                        5,962     600
    2002                                        5,849     578
    2003                                        4,397     434
    Thereafter                                  1,724       -
                                               ------   -----
    Total                                      30,721   2,700
    Interest expense                                      378
                                                       ------
    Net present value of future payments                2,322
    Current portion of capital lease obligation           281
                                                       ------
                                                        2,041
                                                       ======

Rent expense under operating leases was $3.0 million for the year
ended December 31, 1998 and $59,000 for the period from March 6,
1997 to December 31, 1997, respectively.

   Employment Agreements

   In   1998,  the  Company  entered  into  five-year  employment
   agreements   with  three  of  its  officers.  The   employment
   agreements  provide for minimum aggregate annual  compensation
   of  $795,000  for  the years 1999 through  2001,  as  well  as
   annual   bonuses   based  upon  performance.  The   employment
   agreements  also provide that in the event that  the  officers
   are  terminated, certain liabilities will be incurred  by  the
   Company.  Also, upon death or disability of the officers,  the
   Company will be required to make certain payments.

(15)   CAPITAL CONTRIBUTIONS

   On February 4, 1998, pursuant to the Securities Purchase
   Agreement, Holdings issued $140.0 million of equity to
   certain institutional investors and management stockholders.
   The Securities Purchase Agreement requires the institutional
   investors and management stockholders to fund their
   unconditional and irrevocable obligations in installments in
   accordance with the following schedule:

            DATE DUE                                           AMOUNT
                                                             ($MILLIONS)

Initial closing (funded on February 4, 1998)                     $45.0
First anniversary of initial closing (funded February 4, 1999)    35.0
Second anniversary of initial closing                             35.0
Third anniversary of initial closing                              25.0
                                                               -------
                                                                $140.0
                                                               =======

   Pursuant to the Securities Purchase Agreement, the initial
   cash contribution and the unfunded commitments are required
   to be made to Holdings.  Pursuant to the Closing Agreement,
   Holdings has directed that all cash contributions subsequent
   to the initial cash contribution be made directly to the
   Company.

   As  of  December 31, 1998, Holdings received $49.3 million  of
   additional  equity  contributions,  of  which  $35.0   million
   related  to  the acquisition of the Myrtle Beach  System  (see
   note  4), and $14.3 million related to the Norfolk Acquisition
   (see  note  4).  These funds were concurrently contributed  to
   the   Company.    As  of  December  31,  1998,  Holdings   had
   outstanding equity commitments of $2.2 million related to  the
   Norfolk Acquisition, which were received in January 1999.

   Common Stock

   On  October  2,  1997, the Company issued 100  shares  of  its
   common  stock to Holdings.  No additional shares  were  issued
   during 1998.

   L.L.C. Members Capital

   Members  capital  contributions are  recorded  when  received.
   Total committed capital at December 31, 1998 was $1.00.   Cash
   available  for  distribution will be  made  in  proportion  to
   their  capital accounts. Allocation of income, gains,  losses,
   and   deductions  will  be  in  proportion  to  their  capital
   accounts.

 (16)   401(K) SAVINGS PLAN

   The Company sponsors a 401(k) Savings Plan which permits
   employees to make contributions to the Savings plan on a pre-
   tax salary reduction basis in accordance with the Internal
   Revenue Code. Substantially all full-time employees are
   eligible to participate in the next quarterly open enrollment
   after 90 days of service. The Company matches a portion of
   the voluntary employee contributions. The cost of the Savings
   Plan charged to expense was $65,000 and in 1998.

(17)  SUPPLEMENTAL CASH FLOW INFORMATION
                                                          1997     1998
                                                             ($000s)

Cash paid during the year for interest,
  net of amounts capitalized                               $-    $8,150
Cash paid during the year for income taxes                  -         -

Noncash Investing and Financing Activities
Equipment acquired under capital lease obligations          -     2,529
Interest capitalized                                        -     3,538
Capital contribution from parent in connection
  with conversion of short term debt to equity              -     13,362
Capital contribution from parent related to
  Norfolk Acquisition                                       -     14,555
Capital contribution from parent related to
  AT&T transaction net of deferred taxes                    -    100,947
Capital expenditures included in accounts payable           -     21,027


(18)       FINANCIAL STATEMENT ADJUSTMENT

     The Companys combined financial statements as of and for the
     year ended December 31, 1998 as originally presented have
     been adjusted to reflect deferred compensation related to
     the issuance of 75,077 shares of common stock of Holdings to
     employees.  In February 1998 Holdings granted 16,876 shares
     of restricted stock to certain employees.  Deferred
     compensation for the stock granted to employees of $307,000,
     net of $30,671 for forfeited shares was recorded in 1998
     in connection with the adjustment based on the estimated
     fair value at the time of issuance. In June 1998 and December
     1998 additional shares of 32,261 and 25,940, respectively, were
     issued to certain employees as anti-dilutive protection related
     to capital contributions received by Holdings for the Myrtle
     Beach and Norfolk transactions.  Deferred compensation of
     $2,849,000 and $2,334,000, respectively, was recorded for stock
     granted to employees, net of forfeitures in connection with the
     adjustment.  Deferred compensation will amortize into income as
     it vests over five years, and $1,120,000 was amortized into
     income for the period ended December 31, 1998.  The following
     is a reconciliation of the adjusted amounts:


                                         As originally
                                           Presented   Adjustment  As Adjusted
                                            ($000s)
Balance Sheet at December 31, 1998:
   Additional paid in capital                $211,560    $5,490   $217,050
   Accumulated deficit                         35,581     1,120     36,701
   Deferred compensation                            -     4,370      4,370

1998 Statement of Operations:
   Non-cash compensation                            -    $1,120     $1,120
   Net loss                                   $31,620     1,120     32,740


ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS

    NONE

Part III

EXECUTIVE OFFICERS AND DIRECTORS

The  table  below  sets forth certain information  regarding  the
directors  of  Holdings  and  the executive  officers  of  Triton
License   Company  and  certain  executive  officers  of  Tritons
subsidiaries. Triton is a wholly-owned subsidiary of Holdings.

NAME                   AGE   POSITION
Michael Kalogris        50   Chairman of the Board of Directors and
                             Chief Executive Officer
Steven Skinner          57   President, Chief Operating Officer and
                             Director
Clyde  Smith            60   Executive Vice President and Chief Technical
                             Officer
David  Clark            34   Senior  Vice  President,  Chief  Financial
                             Officer and Secretary
Steven McNulty          46   President and General Manager of the Mid-
                             Atlantic Region
Michael  Mears          44   President and General Manager  of  the
                             South Carolina Region
Scott Anderson          40   Director
John Beletic            47   Director
Arnold Chavkin          48   Director
Mary Hawkins Key        48   Director
John Watkins            36   Director

MICHAEL KALOGRIS has been Chairman and Chief Executive Officer of
the  Company  since  its inception. Mr. Kalogris  was  previously
President  and Chief Executive Officer of Horizon Cellular  Group
which  he  joined October 1, 1991. Under Mr. Kalogris leadership,
Horizon became the fifth largest independent non-wireline company
in  the United States, specializing in suburban markets and small
cities encompassing approximately 3.2 million Pops, and was  sold
for  approximately $575.0 million. Prior to joining Horizon,  Mr.
Kalogris  served  as  President and Chief  Executive  Officer  of
Metrophone   of   Philadelphia,   a   non-wireline   carrier   in
Philadelphia. Metrophone was acquired by Comcast Corporation  for
over  $1.1  billion.  Prior to joining Metrophone,  Mr.  Kalogris
worked at IBM. Mr. Kalogris is a member of the Board of Directors
of General Magic, Inc.

STEVEN SKINNER has served as President, Chief Operating Officer
and a Director of the Company since its inception. Mr. Skinner
previously served as the Vice President of Operations and Chief
Operating Officer of Horizon beginning in May of 1993. From March
1992 to May 1993, Mr. Skinner served as Vice President of
Acquisitions for Horizon. From January 1991 to March 1992 he
served as a consultant in the area of cellular acquisitions to
Norwest Venture Capital Management, Inc. and others. From August
1987 to January 1991 he served as President and General Manager
of Houston Cellular Telephone Company. Prior to 1987 he served as
a General Manager of Cybertel, Inc., a non-wireline carrier
serving St. Louis. Mr. Skinner has also been active in the
National CellularOne Group, most recently acting as Chairman of
the Advisory Committee.

CLYDE  SMITH has served as the Executive Vice President and Chief
Technical  Officer of the Company since January 1998.  Mr.  Smith
previously  served as Vice President and Chief Technical  officer
of  ALLTEL Communications Inc. from January 1993 to January 1998,
where  he  oversaw the expansion and migration  of  its  wireless
network to include digital and wireless data technologies.  Prior
to  joining  ALLTEL,  Mr. Smith served as  Director  of  Wireless
Technologies  for  Bell  Atlantic Mobile Systems,  where  he  was
responsible for the evaluation of new technologies. Mr. Smith  is
active  in industry organizations, having served as the  Chairman
of  the  Cellular  Telecommunications Industry Association  Chief
Technical  Officers  Forum.  In addition,  Mr.  Smith  served  as
Secretary/Treasurer of the CDMA Development Group.

DAVID  CLARK has served as Senior Vice President, Chief Financial
Officer  and Secretary of the Company since its inception.  Prior
to  joining  Triton, he was a Managing Director  at  Furman  Selz
L.L.C. specializing in communications finance, which he joined in
March  1996.  Prior thereto, Mr. Clark spent over  ten  years  at
Citibank  N.A. and Citicorp Securities Inc. as a lending  officer
and a high yield finance specialist.

STEVEN MCNULTY has served as President and General Manager of the
Companys  Mid Atlantic region since July 1998. Prior  to  joining
Triton,  he  was  Vice President Central / West  Operations  with
United   States  Cellular  in  Chicago,  Illinois.  Mr.   McNulty
previously  served  as  Vice President of  Marketing  for  ALLTEL
Communications from January 1994 to June 1998.

MICHAEL MEARS has served as President and General Manager of  the
Companys  South  Carolina region since its inception.  Mr.  Mears
previously  served as the Vice President and General  Manager  of
American Telecommunications Inc. from June 1995 until April 1997.
Prior to that Mr. Mears was the Regional and Area General Manager
of  GTE Corp., serving in that capacity from 1992 October 1991 to
June  1995.  From 1986 to 1992 Mr. Mears served as  Regional  and
Area General Manager for Providence Journal Co.

SCOTT  ANDERSON has served as a member of the Board of  Directors
of  Holdings since February 1998. He is currently a member of the
Board   of   Directors   of  PriCellular  Corporation,   Wireless
Facilities, Inc., and Tegic Corp. and a principal of Cedar  Grove
Partners,  LLC. Mr. Anderson was previously Senior Vice President
for  Acquisitions and Development at AT&T Wireless Services, Inc.
(formerly  McCaw Cellular Communications, Inc.), which he  joined
in 1986, and a director of Horizon.

JOHN BELETIC has served as a member of the Board of Directors  of
Holdings  since  February 1998. Mr. Beletic currently  serves  as
Chairman  and Chief Executive Officer of Pagemart Wireless  Inc.,
which  he  joined in March 1992. He currently also  serves  as  a
director  of Pulsepoint Communications, Inc., PCIA and  President
of the Paging Leadership Association.

ARNOLD  CHAVKIN has served as a member of the Board of  Directors
of  Holdings since February 1998. Mr. Chavkin is also a member of
the  advisory  board  of Triton Cellular  Partners,  L.P.  and  a
director of American Radio Systems Corp., American Tower Systems,
Bell Sports Corporation, Patina Oil & Gas Corporation, R&B Falcon
Corporation, Wireless One, Inc. and U.S. Silica Company. He  also
serves  on  the Advisory Investment Boards of Richina Group,  the
Indian  Private  Equity Fund and the Southeast  Asian  Investment
Fund.  Mr.  Chavkin has been a General Partner of  Chase  Capital
Partners  since  January  1992. Prior to  joining  Chase  Capital
Partners,  he  was  a member of Chemical Banks  merchant  banking
group   and   a   generalist  in  its  corporate  finance   group
specializing  in mergers and acquisitions and private  placements
for the energy industry.

     MARY  HAWKINS  KEY has served as a member of  the  Board  of
Directors of Holdings since January 1999.  Ms. Hawkins Key is the
Senior Vice President of Partnership Operations for AT&T Wireless
Services.   Partnership operations include   AT&Ts  proportionate
interests  in active 850 MHz cellular markets (such as  Bay  Area
Cellular  Telephone), strategic alliances such as Rogers  Cantel,
and  AT&Ts  equity participation in affiliated new PCS businesses
which  are members of the AT&T Wireless Network. Ms. Hawkins  Key
leads   the  multi-disciplinary  team  which  provides  guidance,
consulting and assistance to partnership operations in  virtually
every  area of the business. Ms. Hawkins Key joined AT&T Wireless
Messaging  Division  in  1995,  and  subsequently  became   Chief
Operating Officer for the 1100 employee division. While  in  this
role,  Ms.  Hawkins  Key served as business leader  of  the  team
responsible for spinning off the Messaging business unit.

     JOHN  WATKINS  has  served  as a  member  of  the  Board  of
Directors of Holdings since February 1998. Mr. Watkins serves  as
a member of the advisory board of

FrontierVision  Partners L.P. and Triton Cellular  Partners  L.P.
Mr.  Watkins is also a Managing Director and an officer  of  J.P.
Morgan  Capital  Corporation.  Previously,  Mr.  Watkins  was   a
director  of  Horizon, Prism Radio Partners, L.P.  and  Inference
Corp.

                     EXECUTIVE COMPENSATION

     The   following   table   sets  forth  certain   information
concerning  the compensation paid by the Company  for  the  years
ended  December 31, 1997 and 1998 to the Chief Executive  Officer
of the Company and to each of the Companys other four most highly
compensated executive officers (the Named Executive Officers).

                   SUMMARY COMPENSATION TABLE

                            ANNUAL COMPENSATION        LONG TERM COMPENSATION
                                                       RESTRICTED
                                                         STOCK    ALL OTHER
 NAME           PRINCIPAL POSITION  YEAR  SALARY  BONUS  AWARD COMPENSATION(1)

Michael         Chairman of the
  Kalogris        Board of Directors
                  and Chief Executive
                  Officer           1998 $350,000 $350,000              -
                                    1997  228,619  350,000              -

Steven Skinner  President and Chief 1998  225,000  225,000              -
                  Operating Officer 1997  148,712  225,000          1,996

David Clark     Senior Vice
                  President,        1998  190,000  190,000              -
                  Chief Financial
                  Officer and
                  Secretary         1997 122,243   165,000         83,188

Clyde Smith     Executive Vice
                  President         1998 205,051   220,000              -
                  And Chief
                  Technical Officer 1997       -         -         25,842

David
  Standig (2)   Senior Vice President
                  of Marketing      1998 156,962    82,500              -
                                    1997       -         -              -


(1)  All  Other  Compensation  includes  relocation  and  related
expenses. (2)  Mr. Standig resigned from the Company on March  1,
1999 (effective March 26, 1999).

EMPLOYMENT AGREEMENTS

     On February 4, 1998, Triton Management Co. (Management Co.),
a  wholly-owned subsidiary of Triton, entered into an  employment
agreement  with  Michael  Kalogris,  Chairman  of  the  Board  of
Directors  and  Chief  Executive  Officer  of  the  Company.  The
Kalogris  employment agreement has a term of  five  years  unless
terminated  earlier  by  either Mr.  Kalogris  or  Holdings.  Mr.
Kalogris  may terminate his employment agreement (i) at any  time
at his sole discretion upon 30 days prior written notice and (ii)
immediately,  upon written notice, if (A) there is  a  Change  of
Control (as defined in the Kalogris employment agreement) or  (B)
Mr. Kalogris is demoted, removed or not re-elected as Chairman of
the  Board  of Directors of Holdings (as used in this  paragraph,
Good  Reason); provided, that following the IPO Date (as  defined
herein), so long as Mr. Kalogris remains a member of the Board of
Directors  and  Chief Executive Officer of Holdings,  it  is  not
considered  Good Reason if Mr. Kalogris is no longer Chairman  of
the  Board  of  Directors. Holdings may  terminate  the  Kalogris
employment agreement (i) at any time, upon written notice, at the
sole  discretion of Holdings (as used in this paragraph,  Without
Cause)  and  (ii)  for cause or the death or  disability  of  Mr.
Kalogris. Mr. Kalogris is entitled to receive from Holdings  upon
termination of the Kalogris employment agreement by Mr.  Kalogris
for  Good  Reason  or  by Holdings Without  Cause  the  following
severance  benefits: (A) $1.0 million, (B) up  to  an  additional
$500,000  if  Mr.  Kalogris is unable to secure employment  in  a
senior  executive capacity by the second anniversary date of  the
termination of the agreement, (C) if the termination occurs prior
to  February 4, 2001, 50% of all shares of common stock that  are
unvested  under  such employment agreement as of such  date  will
vest and, if the termination occurs between February 4, 2001  and
February  3,  2002, 25% will vest and, if the termination  occurs
after such period, none will vest and (D) Holdings will allow Mr.
Kalogris  to  participate in all health, dental,  disability  and
other  benefit plans maintained by Holdings for a period  of  two
years following the date of termination of the agreement. In  the
event  Mr.  Kalogris employment is terminated  on  or  after  the
initial  five year term of the Kalogris employment agreement,  or
due   to  Holdings  failure  to  renew  the  Kalogris  employment
agreement, Holdings will pay Mr. Kalogris a severance benefit  in
the  amount  of  his  base  salary at  such  time.  The  Kalogris
employment  agreement provides for an initial annual base  salary
of $350,000, subject to annual increases at the discretion of the
Compensation Committee of the Board of Directors, and  an  annual
bonus  in  an amount up to 100% of his base salary based  on  the
Companys  performance. Mr. Kalogris is also entitled  to  acquire
shares  of Holdings Series C preferred stock pursuant to a  stock
purchase   plan  to  be  created  by  Holdings  as  promptly   as
practicable  pursuant  to  the terms of the  Kalogris  employment
agreement and is required to invest toward the purchase  of  such
shares  30%  of any amounts he receives on account of  an  annual
bonus in excess of 50% of his base salary.

     On   February  4,  1998,  Management  Co.  entered  into  an
employment  agreement with Steven Skinner,  President  and  Chief
Operating   Officer  of  the  Company.  The  Skinner   employment
agreement  has a term of five years unless terminated earlier  by
either  Mr.  Skinner or Holdings. Mr. Skinner may  terminate  his
employment agreement (i) at any time at his sole discretion  upon
30  days  prior written notice and (ii) immediately, upon written
notice,  if (A) there is a Change of Control (as defined  in  the
Skinner  employment  agreement) or (B) Mr.  Skinner  is  demoted,
removed or, prior to the IPO Date, not re-elected to the Board of
Directors  of Holdings (as used in this paragraph, Good  Reason).
Holdings  may terminate the Skinner employment agreement  (i)  at
any time, upon written notice, at the sole discretion of Holdings
(as used in this paragraph, Without Cause) and (ii) for cause  or
the  death or disability of Mr. Skinner. Mr. Skinner is  entitled
to certain benefits from Holdings upon termination of the Skinner
employment  agreement  by  Mr. Skinner  for  Good  Reason  or  by
Holdings  Without Cause. Mr. Skinner is entitled to receive  from
Holdings upon termination of the Skinner employment agreement  by
Mr.  Skinner  for  Good Reason or by Holdings Without  Cause  the
following  severance  benefits:  (A)  $675,000,  (B)  up  to   an
additional $337,500 if Mr. Skinner is unable to secure employment
in  a senior executive capacity by the second anniversary date of
the  termination of the agreement, (C) if the termination  occurs
prior to February 4, 2001, 50% of all shares of Common Stock that
are unvested under such employment agreement as of such date will
vest and, if the termination occurs between February 4, 2001  and
February  3,  2002, 25% will vest and, if the termination  occurs
after such period, none will vest and (D) Holdings will allow Mr.
Skinner  to  participate  in all health, dental,  disability  and
other  benefit plans maintained by Holdings for a period  of  two
years following the date of termination of the agreement. In  the
event  Mr.  Skinners employment is terminated  on  or  after  the
initial  five  year term of the Skinner employment agreement,  or
due   to   Holdings  failure  to  renew  the  Skinner  Employment
agreement,  Holdings will pay Mr. Skinner a severance benefit  in
the  amount  of  his  base  salary  at  such  time.  The  Skinner
employment  agreement provides for an initial annual base  salary
of $225,000, subject to annual increases at the discretion of the
Compensation Committee of the Board of Directors, and  an  annual
bonus  in  an amount up to 100% of his base salary based  on  the
Companys  performance. Mr. Skinner is also  entitled  to  acquire
shares  of Holdings Series C preferred stock pursuant to a  stock
purchase  plan and is required to invest toward the  purchase  of
such  shares  30%  of any amounts he receives on  account  of  an
annual bonus in excess of 50% of his base salary.

     On   January  8,  1998,  Management  Co.  entered  into   an
employment  agreement with Clyde Smith, Executive Vice  President
and  Chief Technical Officer of the Company. The Smith employment
agreement  has a term of five years unless terminated earlier  by
either  Mr.  Smith or Management Co. Mr. Smith may terminate  his
employment agreement (i) at any time at his sole discretion  upon
60  days  prior  written notice and (ii)  upon  60  days  written
notice,  in the event that the employment by the Company of  each
of  Michael Kalogris and Steve Skinner has been terminated during
the  five  year period (as used in this paragraph, Good  Reason).
Management  Co. may terminate the Smith employment agreement  (i)
at  any time, upon 60 days written notice, at the sole discretion
of  Management Co. (as used in this paragraph, Without Cause) and
(ii) for cause (as defined in the Smith employment agreement)  or
at  the death, or due to a specified period of disability, of Mr.
Smith (as described in the Smith employment agreement). Mr. Smith
is   entitled  to  certain  benefits  from  Management  Co.  upon
termination  of  the  Smith employment  agreement  prior  to  the
termination  of  five years by Mr. Smith for Good  Reason  or  by
Management  Co. Without Cause. Mr. Smith is entitled to  received
from  Management  Co.  upon termination of the  Smith  employment
agreement prior to the termination of five years by Mr. Smith for
Good  Reason  or  by Management Co. Without Cause  the  following
severance  benefits: (A) an amount equal to 150%  of  Mr.  Smiths
then  annual base salary and (B) vesting of certain of Mr. Smiths
unvested shares as follows: (1) the percentage of unvested shares
that  would  have vested in the year following the  year  of  his
termination  and (2) a pro rata amount (based on  the  number  of
days  worked that year) of the shares that would have  vested  in
the   year  of  Mr.  Smiths  termination.  The  Smith  employment
agreement provides for an initial annual base salary of $220,000,
subject to annual increases at the discretion of the Compensation
Committee  of the Board of Directors, and an annual bonus  in  an
amount  up  to  100%  of his base salary based  on  the  Companys
performance.  After  the first calendar year  of  the  Employment
Period,  the  Company has agreed to pay Mr.  Smith  a  guaranteed
bonus  of  100%  of his base salary. Mr. Smith has also  received
3,762.01 shares of common stock, such shares to vest according to
the schedule set forth in a letter agreement dated as of February
4, 1998, as amended, between Management Company and Mr. Smith.

Item 12.  SECURITY OWNERSHIP

     The  following  table sets forth, as of December  31,  1998,
certain  information with respect to the beneficial  holdings  of
each  director,  each  of the Named Executive  Officers  and  all
executive officers and directors as a group, of Holdings, as well
as  the holding of each stockholder of Holdings who was known  to
the  Company to be the beneficial owner, as defined in Rule 13d-3
under  the Exchange Act, of more than 5% of the common stock  and
the  Series C preferred stock, based upon Company records. Shares
of  Series  C  preferred stock are convertible  immediately  into
shares  of  common stock on a one-for-one basis, and accordingly,
holders  of Series C preferred stock are deemed to own  the  same
number  of shares of common stock. On all matters to be submitted
to  the  stockholders of Holdings, the holders of  the  Series  C
preferred  stock have the right to vote on an as-converted  basis
as a single class with the holders of the common stock.

                        COMMON STOCK         PREFERRED STOCK       TOTAL
NAME(1)              NUMBER    PERCENTAGE  NUMBER PERCENTAGE NUMBER PERCENTAGE

Michael Kalogris     165,515.56(9)  61.7%   5,000     a%    170,515.56    6.4%
Steven Skinner        80,537.70(10) 30.0    2,500     a      83,037.70    3.1
Clyde Smith           4,295.34(11)   1.6       --    --       4,295.34      a
David Clark           8,053.77(12)   3.0       --    --       8,053.77      a
David Standig         4,026.89(13)   1.5       --    --       4,026.89      a
Scott Anderson         967.20          a       --    --         967.20      a
John Beletic           967.20          a       --    --         967.20      a
Arnold Chavkin(2)          --         --       --    --             --     --
William Hague              --         --       --    --             --     --
John Watkins(3)            --         --       --    --             --     --
CB Capital Investors,
  L.P.(4)                  --         -- 533,510.62 22.1    533,510.62   19.9
J.P. Morgan Investment
  Corporation(5)           --         -- 469,113.00 19.4    469,113.00   17.5
                                            (15)                 (15)
Desai Capital Management
  Incorporated(6)          --         -- 517,510.62 21.4    517,510.62   19.3
                                            (16)                 (16)
Toronto Dominion Capital
  (USA), Inc.(7)           --         -- 129,378.18  5.4    129,378.18    4.8
First Union Capital
  Partners, Inc            --         -- 177,385.94  7.3    177,385.94    6.6
DAG - Triton PCS, L.P.     --         --  80,788.15  3.3     80,788.15    3.0
AT&T Wireless PCS, Inc.(8) --         -- 500,944.49 17.3    500,944.49   18.7
                                              (17)              (17)
All directors and executive
  officers         268,459.01(14)  100.0   7,500.00    a    275,959.01   10.3

a  Represents less than 1%.

(1)  Unless otherwise indicated, the address of each person
     listed in this table is c/o Triton PCS, Inc., 375 Technology
     Drive, Malvern, PA 19355.
(2)  CB Capital Investment Inc. is the sole general partner of CB
     Capital Investors, L.P. Mr. Chavkin is a vice president of CB
     Capital Investments Inc. Mr. Chavkin disclaims beneficial
     ownership of any such shares.
(3)  Mr. Watkins is a managing director and an officer of J.P.
     Morgan Investment Corporation. Mr. Watkins disclaims beneficial
     ownership of any such shares.
(4)  The address of this person is 380 Madison Avenue, New York,
     NY 10017.
(5)  The address of this person is 101 California Street, San
     Francisco, CA 94111.
(6)  The address of this person is 540 Madison Avenue, New York,
     NY 10022.
(7)  The address of this person is 31 West 52nd Street, New York,
     NY 10019.
(8)  The address of this person is 5000 Carillon Point, Kirkland,
     WA 98033.
(9)  Includes 58,131.96 shares held by Mr. Kalogris as trustee
     under the Amended and Restated Common Stock Trust Agreement for
     Management Employees and Independent Directors, dated June 26,
     1998 (the Common Stock Trust Agreement), pursuant to which the
     Company will distribute Common Stock to management employees and
     independent directors. 96,645.24 of the 107,383.60 shares of
     common stock directly held by Mr. Kalogris are subject to
     forfeiture in accordance with the Kalogris employment agreement.
(10) 63,483.93 of the 80,537.70 shares of common stock are
     subject to forfeiture in accordance with the Skinner employment
     agreement.
(11) All 3,762.01 shares of common stock are subject to
     forfeiture in accordance with the Smith employment agreement.
(12) All 8,053.77 shares of common stock are subject to
     forfeiture in accordance with the letter agreement, dated as of
     February 4, 1998, between the Company and Mr. Clark.
(13) All 4,026.89 shares of common stock are subject to
     forfeiture in accordance with the letter agreement, dated as of
     February 4, 1998, between the Company and Mr. Standig. Mr.
     Standig resigned from the Company on March 1, 1999 (effective as
     of March 26, 1999). In connection with the termination of his
     employment, as of March 29, 1999, Mr. Standigs share ownership in
     Holdings was reduced to 805.36 fully vested shares. The remaining
     shares were sold back to the Company and will be eligible for
     distribution to management members and independent directors of
     Holdings pursuant to the Common Stock Trust Agreement.
(14) See footnotes (9)-(13). Also includes 2,684.59 shares of
     common stock held by a certain management employee, all of which
     are subject to forfeiture in accordance with the terms of a
     letter agreement with such employee, and 1,410.76 shares of
     Common Stock held by a certain former management employee, all of
     which are subject to forfeiture in accordance with the terms of a
     separation agreement with such former employee.
(15) Includes 23,907 shares of Series C Preferred Stock held by
     Sixty Wall Street SBIC Fund, L.P., an affiliate of J.P. Morgan
     Investment Corporation.
(16) Consists of 258,755.31 shares of Series C Preferred Stock
     held by Private Equity Investors III, L.P., and 258,755.31 shares
     of Series C preferred stock held by Equity Linked Investors II,
     each an affiliate of Desai Capital Management Incorporated.
(17) Consists of 500,944.49 shares of Series D Preferred Stock.
     Shares of Series D Preferred Stock are convertible into an
     equivalent number of shares of Series C Preferred Stock at any
     time. AT&T Wireless PCS, Inc. also owns 732,371 shares of Series
     A Preferred Stock.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


     The closing under the securities purchase agreement occurred
on  February 4, 1998. Certain terms under the securities purchase
agreement and the AT&T agreements were modified pursuant  to  the
closing agreement, dated as of February 4, 1998, by and among the
parties  to  the  securities purchase agreement.  The  securities
purchase  agreement and the AT&T agreements are summarized  below
as  modified by the closing agreement. The following  summary  of
the  material provisions of the securities purchase agreement and
the  AT&T  agreements  does not purport to  be  complete  and  is
qualified in its entirety by reference to such agreements.

THE SECURITIES PURCHASE AGREEMENT

     Pursuant to the securities purchase agreement, dated  as  of
October  8,  1997,  by  and  among  AT&T  PCS,  the  Cash  Equity
Investors,  Michael  Kalogris,  Steven  Skinner  (Steven  Skinner
together with Michael Kalogris, the Management Stockholders)  and
Holdings, AT&T transferred to Triton certain PCS licenses,  which
cover  20 MHz of authorized frequencies, and entered into certain
other  agreements,  in exchange for 732,371 shares  of  Series  A
preferred  stock and 366,131 shares of Series D preferred  stock,
such  shares  having  an aggregate value of  approximately  $79.0
million and $39.5 million, respectively.

AT&T has retained 10 MHz of spectrum within the Licensed Areas
for use as a non- mobility wireless provider.

     Chase  Capital Partners, J.P. Morgan Investment Corporation,
Desai  Capital Management Incorporated, Toronto Dominion  Capital
(USA),  Inc.,  First Union Capital Partners, Inc. and  DAG-Triton
PCS,   L.P.  have  severally  made  irrevocable  commitments   to
contribute   to  Holdings  approximately  $39.8  million,   $39.8
million,  $39.8  million  $9.9 million,  $5.0  million  and  $5.0
million,  respectively,  in  cash in exchange  for  approximately
398,000  shares, 398,000 shares, 398,000 shares,  99,000  shares,
50,000  shares  and  50,000  shares, respectively,  of  Series  C
preferred  stock,  and Michael Kalogris and Steven  Skinner  have
severally made irrevocable commitments to contribute to  Holdings
$500,000  and  $250,000, respectively, in cash  in  exchange  for
5,000  shares  and  2,500  shares,  respectively,  of  Series   C
preferred  stock.  The Cash Equity Investors, together  with  the
Management  Stockholders, have contributed an  aggregate  of  $80
million of their $140 million commitment as of December 31, 1998.
The  Cash  Equity  Investors and the Management Stockholders  are
required  to contribute the unfunded portion of their  respective
commitments under the securities purchase agreement (the Unfunded
Commitment  Amount)  to  Holdings  on  the  second,   and   third
anniversary dates of the securities purchase closing  Date.  Each
Cash Equity Investors obligation to make capital contributions to
Holdings after the securities purchase closing Date in respect of
its  unfunded  commitment  amount is  (i)  an  unconditional  and
irrevocable obligation, and is not subject to counterclaim,  set-
off,   deduction   or  defense,  or  to  abatement,   suspension,
deferment, diminution or reduction for any reason whatsoever  and
(ii)  secured  by  a pledge of all shares of Series  C  preferred
stock   issued  to  such  party  under  the  securities  purchase
agreement  pursuant  to a pledge agreement between  Holdings  and
such party.

THE MYRTLE EQUITY CONTRIBUTION

     Pursuant  to a preferred stock purchase agreement, dated  as
of   June   29,   1998,   Holdings  received  additional   equity
contributions of approximately $10.2 million, $10.0 million, $9.8
million,   $2.5   million,  $1.2  million   and   $1.2   million,
respectively, from Chase Capital Partners, J.P. Morgan Investment
Corporation,  Desai  Capital  Management  Incorporated,   Toronto
Dominion Capital (USA), Inc., First Union Capital Partners,  Inc.
and  Duff  Ackerman  Goodrich  &  Assoc.  L.P.  in  exchange  for
approximately  102,000  shares, 100,000  shares,  98,000  shares,
25,000 shares, 12,000 shares and 12,000 shares, respectively,  of
Series C preferred stock on terms substantially similar to  those
set  forth  in  the  1997  securities purchase  agreement.  These
contributions were concurrently contributed to Triton.

THE NORFOLK CONTRIBUTION

     Pursuant  to the terms of a Norfolk Preferred Stock Purchase
agreement  dated  as of December 31, 1998, Holdings  received  an
additional contribution of $16.5 million from certain of the Cash
Equity  Investors in order to fund a portion of the $111  million
purchase  price  for the Norfolk Acquisition.   In  consideration
therefor, at the closing of such acquisition, Holdings issued  to
such  Cash  Equity  Investors  an  additional  $16.5  million  of
Holdings  Series  C preferred stock which it contributed  to  the
Company.   At  closing,  Holdings also  issued  to  AT&T  PCS  an
additional  $14.6  million of Holdings Series D preferred  stock.
The  balance  of the purchase price was financed through  use  of
$96.6 million from the net proceeds of the Private Offering.

THE AT&T AGREEMENTS

The Stockholders Agreement

     General.   Pursuant to a stockholders agreement, dated as of
February  4,  1998,  by  and  among AT&T  PCS,  the  Cash  Equity
Investors, the Management Stockholders, David Clark, Clyde Smith,
Patricia Gallagher, David Standig and Michael Mears (collectively
the Other Management Stockholders) and Holdings, the stockholders
and  Holdings  have agreed to certain matters in connection  with
the  management  and  operations of the  Company  and  the  sale,
transfer or other disposition of the capital stock of Holdings.

     Board  of  Directors.   Holdings is governed by a  Board  of
Directors  consisting  of seven persons,  and,  unless  otherwise
required,   actions  of  the  Board  of  Directors  require   the
affirmative vote of a majority of the entire Board of  Directors.
The  stockholders  have agreed to vote for the seven  persons  as
follows: (i) two directors selected by a majority in interest  of
common stock and securities convertible into common stock held by
the  Cash  Equity  Investors in their sole discretion,  (ii)  two
directors selected by a majority in interest of common stock  and
securities convertible into common stock held by the Cash  Equity
Investors,  which  directors  shall  be  acceptable  to   Michael
Kalogris  and Steven Skinner, on the one hand, and AT&T  PCS,  on
the  other  hand,  each in their sole discretion,  (iii)  Michael
Kalogris  so  long as he is an officer of Holdings,  (iv)  Steven
Skinner  so  long as he is an officer of Holdings,  and  (v)  one
director  selected by AT&T PCS in its capacity as holder  of  the
Series A preferred stock so long as it has the right to elect one
director   in   accordance  with  the  Restated  Certificate   of
Incorporation (as defined herein). Representatives  of  AT&T  PCS
and  certain Cash Equity Investors also have the right to  attend
each  meeting  of  the Board of Directors as observers,  provided
that  certain  capital stock ownership thresholds  are  met.  Any
transactions between the Company and the stockholders (other than
the   AT&T   Agreements  and  other  arms-length  agreements   or
transactions entered into from time to time between  the  Company
and  AT&T)  must  be  approved  by a  majority  of  disinterested
directors.  Under the stockholders agreement, the  two  directors
selected  pursuant  to clause (ii) above of  this  paragraph  are
deemed not to have been designated by any of the stockholders. If
an  executive committee of the Board of Directors is  formed,  it
must  consist  of  at  least the Series A Director,  one  of  the
directors selected pursuant to clause (i) above of this paragraph
and  Michael Kalogris (so long as he is an officer of  Holdings).
The  Cash Equity Investors also have agreed to contribute all  or
part  of  the unfunded commitment amount at any time to  Holdings
upon 20 business days notice from the Board of Directors.

     Restrictions  on  Transfer.    The  stockholders   agreement
imposes  numerous restrictions with respect to the sale, transfer
or other disposition of the capital stock of Holdings. Generally,
prior  to  the date on which Holdings receives in excess  of  $20
million  in gross proceeds from the sale of common stock pursuant
to  a  registration statement under the Securities Act  (the  IPO
Date),  no Transfers are permitted except: (i) Series C preferred
stock,  Series  D  preferred  stock  and  common  stock  may   be
transferred (at any time) (A) to an affiliate of a person that is
a  transferee or a successor in interest to any or  all  of  such
persons capital stock of Holdings and that is required to  become
a  party  to  the stockholders agreement in accordance  with  the
terms thereof (an Affiliated Successor) or (B) in the case  of  a
transfer  by  a  Cash Equity Investor, to any  partners,  limited
partners   or  members  of  a  Cash  Equity  Investor  that   are
transferees of Series C preferred stock or common stock  pursuant
to  distributions in accordance with the partnership agreement or
operating  agreement  of  such Cash Equity  Investor  (an  Equity
Investor  Affiliate),  (ii) after the third  anniversary  of  the
securities  purchase closing date, the Cash Equity Investors  may
Transfer Series C preferred stock or common stock to another Cash
Equity  Investor,  and (iii) after the third anniversary  of  the
securities  purchase closing date, Series C preferred  stock  and
common  stock  may  be  transferred  to  any  person  (except   a
prohibited  transferee),  subject  to  certain  rights  of  first
refusal of the non-transferring stockholders (the Rights of First
Refusal). Additionally, prior to the IPO Date, (x) no Cash Equity
Investor nor AT&T PCS may Transfer less than all of its Series  C
preferred  stock  or  common  stock  to  any  person  except   an
Affiliated Successor or a Equity Investor Affiliate unless  after
giving effect to such Transfer, the transferor and the transferee
will  each own at least the lesser of (A) 5% of common stock  and
(B)  one-half  of  the common stock beneficially  owned  by  such
transferor  on  the  date  of Transfer,  and  (y)  no  Management
Stockholder  or  Other  Management  Stockholder  (together,   the
Employee Stockholders) may effect more that one Transfer  of  its
common stock during any 12-month period to any person other  than
an Affiliated Successor.

     On  and  after  the  IPO  Date, no  Transfers  of  Series  D
preferred  stock or common stock are generally permitted  except:
(i)  after  the  third  anniversary of  the  securities  purchase
closing  date,  the Cash Equity Investors may Transfer  Series  C
preferred  stock or common stock to another Cash Equity Investor,
(ii) Series D preferred stock and common stock may be transferred
(at  any  time) to an Affiliated Successor or an Equity  Investor
Affiliate  and  (iii)  common stock may  be  transferred  to  any
person, subject to certain rights of first refusal.

     AT&T  PCS  is  subject to all of the foregoing  restrictions
with  respect  to its Series C preferred stock and common  stock.
AT&T PCS may not Transfer any of its Series D preferred stock  at
any  time  other than to an Affiliated Successor.  Finally,  with
respect  to AT&T PCS Series A preferred stock, (a) prior  to  the
IPO  Date, no Transfers are permitted except (i) to an Affiliated
Successor  or  (ii)  to  any person after  first  complying  with
certain  provisions relating to the rights of first refusal,  and
(b) on or after IPO Date, no Transfer restrictions exist.

     In  addition  to  the foregoing transfer restrictions,  each
stockholder  has  agreed, subject to certain exceptions,  not  to
Transfer any Series A preferred stock, Series B preferred  stock,
Series  D  preferred  stock  or  common  stock  to  a  Prohibited
Transferee. A Prohibited Transferee is defined generally  as  one
of  the  three largest carriers (other than AT&T, or  any  person
that  derives  a material portion of its business  from  wireless
communications  systems  and  utilizes  TDMA  technology   in   a
substantial  majority  of  those systems)  of  telecommunications
services that currently constitute interexchange services.

     Registration  Rights.    The stockholders  agreement  grants
certain   demand  and  piggyback  registration  rights   to   the
Stockholders.  On or after the 91st day after the IPO  Date,  the
following   Stockholders   may  cause  an   underwritten   demand
registration, subject to customary pro rata cutback and  blackout
restrictions, so long as such registration is reasonably expected
to result in aggregate proceeds of at least $10 million: (a) AT&T
PCS, (b) a holder of shares of Series C preferred stock or common
stock  (if such registration is reasonably expected to result  in
aggregate gross proceeds of at least $25 million) or (c) Employee
Stockholders beneficially owning at least 50.1% of the shares  of
common   stock   then   beneficially  owned   by   the   Employee
Stockholders. In addition to such demand registration rights, any
Stockholder  may piggyback on a registration by Holdings  at  any
time  (other  than  registrations on Forms  S-4  or  S-8  of  the
Securities   Act),   subject  to  customary  pro   rata   cutback
restrictions.  The demand and piggyback registration  rights  and
obligations survive 20 years.

     Furthermore, if the IPO Date has not occurred by  the  fifth
anniversary of the securities purchase closing date, Holdings, at
the  request  of  (i)  any  holders beneficially  owning  in  the
aggregate greater than one-third of the Series C preferred  stock
and common stock then outstanding or (ii) AT&T PCS for so long as
it  beneficially  owns  greater than two-thirds  of  the  initial
issuance to AT&T PCS of Series A preferred stock, shall undertake
a registration of common stock that results in the IPO Date.

     Preemptive  Rights.    The  stockholders  agreement   grants
preemptive  rights in certain circumstances to the  Stockholders.
If,  on or prior to the IPO Date, Holdings proposes to issue  any
equity  security  (including in an initial public  offering,  but
excluding  pursuant  to  any stock option or  stock  appreciation
rights  plan), for cash, each Stockholder shall have a preemptive
right to purchase its pro rata portion of such securities.

     Exclusivity.    Holdings  and  the  stockholders  have  also
reached   several   agreements  regarding   operational   matters
pertaining  to  the Company. The Stockholders  have  agreed  that
during  the  term  of  the Stockholders Agreement,  none  of  the
Stockholders  nor  their respective affiliates  will  provide  or
resell,  or act as the agent for any person offering, within  the
Territory  (as  defined  in  the stockholders  agreement)  mobile
wireless  telecommunications  services  initiated  or  terminated
using   TDMA  and  frequencies  licensed  by  the  FCC   (Company
Communications Services), except AT&T PCS and its affiliates  may
(i) resell or act as agent for the Company in connection with the
provision  of  Company Communications Services, (ii)  provide  or
resell  wireless telecommunications services to or  from  certain
specific  locations,  and  (iii)  resell  Company  Communications
Services for another person in any area where the Company has not
yet  placed a system into commercial service; provided that  AT&T
PCS  has  provided the Company with prior written notice of  AT&T
PCS  intention to do so and only dual band/dual mode  phones  are
used  in  connection  with such resale activities.  Additionally,
with respect to the markets listed in the roaming agreement, each
of  the  Company  and AT&T PCS agrees to cause  their  respective
affiliates  in their home carrier capacities to (a)  program  and
direct  the programming of customer equipment so that  the  other
party  in  its  capacity as the serving carrier is the  preferred
provider  in such markets, and (b) refrain from inducing  any  of
its customers to change such programming.

     Build-Out.    The  Company is bound to  certain  operational
obligations, including meeting the construction requirements  set
forth   in   an  agreed-upon  minimum  build-out  plan,  ensuring
compatibility  of the Companys PCS systems with the  majority  of
systems   in  the  southeastern  region  of  the  United  States,
satisfying  the  FCC construction requirements in the  Territory,
offering  certain  core  service features  with  respect  to  its
systems,  causing the Companys systems to comply  with  AT&T  PCS
TDMA   quality  standards,  and  refraining  from  providing   or
reselling   interexchange  services  other   than   interexchange
services that constitute Company Communications Services or  that
are  procured from AT&T. In the event that the Company materially
breaches any of the foregoing operational obligations or  if,  in
the  event AT&T PCS decides to adopt in a majority of its markets
a  new technology standard and the Company declines to adopt such
new   technology,   AT&T  PCS  may  terminate   its   exclusivity
obligations.

     Certain Transactions.  In the event a merger, consolidation,
asset  acquisition  or disposition or other business  combination
involving  (i)  AT&T  and (ii) a person  that  (a)  derives  from
telecommunications businesses annual revenues  in  excess  of  $5
billion,  (b)  derives  less  than  one-third  of  its  aggregate
revenues  from  the provision of wireless telecommunications  and
(c)  owns  FCC licenses to offer (and does offer) mobile wireless
telecommunications services serving more than  25%  of  the  Pops
within  the Territory (such person, the Other Party), the Company
and  AT&T have certain rights, including the following: (i)  AT&T
may,  upon  written notice, terminate certain of its  obligations
described above under the caption --Exclusivity in the portion of
the  Territory  in which the Other Party owns an FCC  license  to
offer  CMRS;  provided, that, upon such termination, the  Company
has the right to cause AT&T PCS to exchange (A) certain shares of
its  Series A preferred stock into Series B preferred  stock  and
(B)  certain shares of its Series D preferred stock (or Series  C
preferred  stock  or  common  stock  into  which  such  Series  D
preferred  stock  has  been converted) into  Series  B  preferred
stock;  (ii) if AT&T PCS proposes to sell, transfer or assign  to
any  non-affiliate any PCS system owned and operated by AT&T  PCS
and  its  affiliates in any of the Charlotte,  NC,  Atlanta,  GA,
Baltimore/Washington,  D.C. or Richmond,  VA  BTAs  (the  Subject
Markets),  then  AT&T  PCS  will provide  the  Company  with  the
opportunity  for a 180-day period to have AT&T PCS  joint  market
with  the applicable Subject Markets the portion of the Territory
included in the MTA that includes such Subject Markets.

     Without the prior written consent of AT&T PCS, Holdings  and
its subsidiaries may not effect any sale of substantially all  of
the assets of Holdings or any of its subsidiaries or liquidation,
merger  or  consolidation of Holdings or any of its subsidiaries,
with certain limited exceptions.

     Acquisition of Licenses.   The Company may acquire  cellular
licenses   that  the  Board  of  Directors  has  determined   are
demonstrably superior alternatives to constructing a  PCS  system
in the applicable area within the Territory, provided that: (i) a
majority of the cellular Pops are within the Territory, (ii) AT&T
PCS and its affiliates do not own Commercial Mobile Radio Service
licenses in such area, and (iii) the Companys ownership  of  such
cellular license will not cause AT&T PCS or any affiliate  to  be
in breach of any law or contract.

     Equipment,  Discounts and Roaming.    If  requested  by  the
Company,  AT&T PCS has agreed to use all commercially  reasonable
efforts (i) to assist the Company in obtaining discounts from any
vendor  with whom the Company is negotiating for the purchase  of
any  infrastructure  equipment or billing services  and  (ii)  to
enable  the  Company to become a party to the roaming  agreements
between  AT&T  PCS  and  its affiliates and  operators  of  other
cellular and PCS systems.

     Resale  Agreements.   The Company, upon the request of  AT&T
PCS, will enter into resale agreements relating to the Territory.
The  rates,  terms  and  conditions of service  provided  by  the
Company  shall be at least as favorable to AT&T PCS, taken  as  a
whole, as the rates, terms and conditions provided by the Company
to other customers.

Subsidiaries.   All of Holdings subsidiaries must be direct or
indirect wholly-owned subsidiaries of Holdings.

     Amendments.    Amendments  to  the  stockholders   agreement
require the consent of holders of (i) a majority of the shares of
each  class of capital stock, including AT&T PCS, (ii) two-thirds
of  the  common  stock  beneficially owned  by  the  Cash  Equity
Investors, and (iii) 60.1% of the common stock beneficially owned
by the Employee Stockholders; provided however, that in the event
any  party thereto ceases to own any shares of Equity Securities,
such party ceases to be a party to the stockholders agreement and
the rights and obligations of such party thereunder terminates.

     Termination.    The stockholders agreement  terminates  upon
the  earliest to occur of (i) the written consent of  each  party
thereto, (ii) the eleventh anniversary of the securities purchase
closing  date,  and (iii) one Stockholder owning all  the  Common
Stock;  provided,  some provisions expire on  the  IPO  Date  and
certain  consent rights of AT&T PCS expire when it fails  to  own
the requisite amount of capital stock of Holdings.

License Agreement

     Pursuant to the Network Membership License Agreement,  dated
as  of  February  4, 1998, between AT&T Corp. and Operating  LLC,
AT&T  Corp.  has  granted  to the Company  a  royalty-free,  non-
transferable, non-sublicensable, non-exclusive, limited right and
license  to  use  the  Licensed Marks solely in  connection  with
Licensed   Activities.  The  Licensed  Marks  include  the   logo
containing  the AT&T and globe design and the expression  Member,
AT&T  Wireless Services Network. The Licensed Activities  include
(i)  the provision to end-users and resellers, solely within  the
Territory,  of  Company  Communications Services  on  frequencies
licensed  to  the  Company for Commercial  Mobile  Radio  Service
provided  in  accordance with the AT&T Agreements  (collectively,
the  Licensed  Services)  and  (ii) marketing  and  offering  the
Licensed  Services  within the Territory. The  License  Agreement
also  grants to the Company the right and license to use Licensed
Marks on certain permitted mobile phones.

     Except in certain instances, AT&T has agreed not to grant to
any  other person a right or license to provide or resell, or act
as agent for any person offering, Company Communications Services
within  the  Territory under the Licensed  Marks.  In  all  other
instances, AT&T reserves for itself the right to use the Licensed
Marks   in  the  providing  of  its  services  (subject  to   its
exclusivity  obligations  described  above),  whether  within  or
without the Territory.

     The  license  agreement contains numerous restrictions  with
respect to the use and modification of any of the Licensed Marks.
Furthermore,   the  Company  is  obligated  to  use  commercially
reasonable  efforts to cause all Licensed Services  marketed  and
provided using the Licensed Marks to be of comparable quality  to
the Licensed Services marketed and provided by AT&T in areas that
are  comparable to the Territory taking into account, among other
things,  the  relative stage of development  of  the  areas.  The
license agreement also sets forth specific testing procedures  to
determine  compliance  with  these  standards,  and  affords  the
Company  with  a  grace period to cure any instances  of  alleged
noncompliance therewith. Following the cure period,  the  Company
must cease using the Licensed Marks until the Company is back  in
compliance.

     The  Company may not assign or sublicense any of its  rights
under  the license agreement; provided, however, that the License
Agreement may be, and has been, assigned to the Companys  lenders
under  our  Credit  Facility  and after  the  expiration  of  any
applicable grace and cure periods under the Credit Facility, such
lenders  may  enforce  the  Companys  rights  under  the  license
agreement  and  assign the License Agreement to any  person  with
AT&Ts consent.

     The  term  of the license agreement is for five  years  (the
Initial  Term) and renews for an additional five-year  period  if
neither party terminates the Agreement. The license agreement may
be  terminated by AT&T at any time in the event of a  significant
breach  by  the  Company, including the Companys  misuse  of  any
Licensed  Marks, the Company licensing or assigning  any  of  the
rights in the license agreement, the Companys failure to maintain
AT&Ts  quality  standards or a change in control of  the  Company
occurs.  After the Initial Term, in the event AT&T  converts  any
shares  of  Series  A  preferred  stock  into  common  stock   in
connection with a transaction described above under the caption -
- -  Stockholders Agreement-- the license agreement  terminates  on
the  later of (i) two years from the date of such conversion  and
(ii)  the then existing expiration date of the license agreement.
After  the  Initial  Term, AT&T may also  terminate  the  license
agreement  upon the occurrence of certain transactions  described
above under the caption --Stockholders Agreement--.

Roaming Agreement

     Pursuant to the Intercarrier Roamer Service Agreement, dated
as  of February 4, 1998, between AT&T Wireless Service, Inc.  (on
behalf  of  its affiliates) and Operating LLC (on behalf  of  the
Company), each of AT&T and the Company agrees to provide (each in
its  capacity  as serving provider, the Serving Provider)  mobile
wireless radiotelephone service for registered customers  of  the
other  partys  (the Home Carrier) customers while such  customers
are  out  of  the  Home  Carriers  geographic  area  and  in  the
geographic  area  where the Serving Carrier  (itself  or  through
affiliates) holds a license or permit to construct and operate  a
mobile  wireless  radiotelephone system and  station.  Each  Home
Carrier  whose  customers receive service from a Serving  Carrier
shall  pay  to such Serving Carrier 100% of the Serving  Carriers
charges  for  wireless  service and 100% of pass-through  charges
(i.e.,  toll  or  other charges). Each Service  Carriers  service
charges per minute or partial minute for the use for the first  3
years  will be fixed at a declining rate, and thereafter will  be
equal to an adjusted average home rate or such lower rate as  the
parties negotiate from time to time; provided, however, that with
respect  to  the Norfolk BTA, the service rate is  equal  to  the
lesser  of (a) $0.25 per minute and (b) the applicable home  rate
of AT&T PCS, or such other rate as agreed to by the parties. Each
Serving  Carriers toll charges per minute of use for the first  3
years  will  be  fixed at a declining rate, and  thereafter  such
other rates as the parties negotiate from time to time.

     The roaming agreement has a term of 20 years, unless earlier
terminated by a party due to the other partys uncured  breach  of
any  term  of  the roaming agreement, the other partys  voluntary
liquidation or dissolution or the FCC revoking or denying renewal
of the other partys license or permit to provide CMRS.

     Neither  party may assign or transfer the roaming  agreement
or  any of its rights thereunder except to an assignee of all  or
part  of its license or permit to provide Commercial Mobile Radio
Service, provided that such assignee expressly assumes all or the
applicable  part  of  the obligations of  such  party  under  the
Roaming Agreement.

Resale Agreement

     Pursuant  to  the terms of the stockholders  agreement,  the
Company   is   required  to  enter  into  a   Resale   Agreement,
substantially in the form of Exhibit C to the securities purchase
agreement (together with the stockholders agreement, the  license
agreement and the roaming agreement, the AT&T Agreements), at the
request of AT&T. Pursuant to the resale agreement, AT&T PCS  will
be  granted  the  right to purchase and resell on a  nonexclusive
basis  access  to  and  usage of the  Companys  services  in  the
Territory.  AT&T  PCS  will  pay  to  the  Company  the  charges,
including  usage  and roaming charges, associated  with  services
requested  by  AT&T PCS under the Resale Agreement.  The  Company
will  retain the continuing right to market and sell its services
to customers and potential customers.

     The  resale agreement will have a term of ten years and will
renew automatically for successive one-year periods unless either
party  elects  to terminate the resale agreement.  Following  the
eleventh  anniversary of the Resale Agreement, either  party  may
terminate on 90 days prior written notice. Furthermore, AT&T  PCS
may terminate the resale agreement at any time for any reason  on
180 days written notice.

     Pursuant to the stockholders agreement, Holdings has  agreed
that  the  rates,  terms and conditions of service,  taken  as  a
whole, provided by the Company to AT&T PCS pursuant to the resale
agreement  shall be at least as favorable as (or if permitted  by
applicable  law, superior to) the rates, terms and conditions  of
service,  taken as a whole, provided by the Company to any  other
customer. Without limiting the foregoing, the rate plans  offered
by  the Company pursuant to the resale agreement will be designed
to  result in a discounted average actual rate per minute paid by
AT&T  PCS for service below the weighted average actual rate  per
minute  billed  by  the  Company to its customers  generally  for
access and air time.

     Neither party may assign or transfer the resale agreement or
any  of  its  rights  thereunder without the other  partys  prior
written consent, which will not be unreasonably withheld,  except
(a) to an affiliate of that party at the time of execution of the
Resale  Agreement,  (b) by the Company to any  of  its  operating
subsidiaries,  and  (c) to the transferee of a  partys  stock  or
substantially all of its assets, provided that all FCC and  other
necessary approvals have been received.

OTHER RELATED PARTY TRANSACTIONS

     The Company is associated with Triton Cellular Partners L.P.
by virtue of certain management overlap and the sharing of leased
facilities.  As  part  of  this association,  certain  costs  are
incurred on behalf of Triton Cellular and subsequently reimbursed
to  the  Company.  Such costs totaled $482,000  during  1998.  In
addition,   under  agreement  between  the  Company  and   Triton
Cellular,  allocations  for  management  services  rendered   are
charged  to  Triton Cellular. Such allocations  totaled  $469,000
during  1998.  The outstanding balance at December 31,  1998  was
$951,000.  The  Company expects settlement of  these  outstanding
charges during 1999.

     Over  the  course  of  fiscal year 1997,  Triton  L.L.C.,  a
predecessor of Triton License Company, incurred certain costs  on
behalf  of Triton Cellular. Such costs totaled $148,100 and  will
be  reimbursed  by  Triton Cellular in  1998.  In  addition,  the
Company  purchased  $22,800 of equipment  from  Horizon  Cellular
Telephone  Company, L.P. , an entity affiliated with the  Company
by  virtue  of  management  overlap and  the  sharing  of  leased
facilities.

     On  February  3, 1998, the Company entered into  the  credit
facility.  Certain  affiliates of each of J.P. Morgan  Investment
Corporation,  a  holder of approximately 17% of  the  issued  and
outstanding  capital  stock  of  the  Company,  and  CB   Capital
Investors,  a  holder  of approximately 20%  of  the  issued  and
outstanding  capital stock of the Company,  serve  as  agent  and
lenders  under the credit facility. Each of the agent and lenders
under  the  credit  facility have received and will  continue  to
receive  customary  fees  and expenses  in  connection  with  the
execution  of  the credit facility. To date, affiliates  of  J.P.
Morgan  Investment  Corporation and CB  Capital  Investors,  have
received  approximately  $98  and $106,  respectively,  in  their
capacity as agent and lender under such facility.

     On February 4, 1998, Holdings entered into letter agreements
with  Messrs.  Clark,  Standig and Mears, and  Ms.  Gallagher  in
connection  with  their  employment.  Pursuant  to  such   letter
agreements they were issued shares of common stock which vest  at
20  percent  per  year  over a five year period.  Messrs.  Clark,
Standig,  and  Mears received 7,053.77, 3,526.89,  and  2,351.26,
respectively, and Ms. Gallagher received 3,526.89.  See  Security
Ownership.

     On  March 7, 1997, each of Chase Venture Capital Associates,
L.P.,  an  affiliate of Chase Capital Partners, and J.P.,  Morgan
Investment  Corporation provided $550,000 in  financing,  and  on
July 3, 1997, each of Chase Venture Capital Associates, L.P.  and
J.P.   Morgan  Investment  Corporation  provided  an   additional
$250,000  in  financing,  to  Triton  L.L.C.  in  the   form   of
convertible  promissory  notes in order to  fund  Triton  L.L.C.s
start-up  costs.  The  $1.6  million  in  notes  originally  bore
interest  at  14% annually, payable at maturity. On  January  15,
1998, Triton L.L.C. assigned the notes to the Company. Triton, in
conjunction  with  Holdings  and  the  noteholders,  subsequently
negotiated a revised arrangement under which no interest would be
paid  on the notes and, in lieu of repaying the promissory  notes
in  cash,  the amount owed under such notes would be  convertible
into  approximately  $3.2  million worth  of  Holdings  Series  C
preferred  stock. The conversion of the Triton L.L.C. notes  into
16,000  shares  each  of  Series C preferred  stock  occurred  on
February  4,  1998.  The  $1.6 million preferred  return  to  the
investors  has been accounted for as a financing cost during  the
period  the notes were outstanding. Accordingly, the Company  has
accrued  $1.2  million in financing costs  on  the  notes  as  of
December  31,  1997. The remaining $0.4 million  financing  costs
were recognized in the first quarter of calendar 1998.

     On  January 19, 1998, Operating LLC entered into the  Master
Services  Agreement with Wireless Facilities Inc. (WFI)  pursuant
to  which  WFI  will  provide radio frequency design  and  system
optimization support services to the Company. The Master Services
Agreement could result in payments by the Company to WFI of up to
$6.0 million. Mr. Scott Anderson, a director of Holdings, is also
a director of WFI.

     On May 4, 1998, the Company consummated the private offering
pursuant   to   which  the  Company  raised   net   proceeds   of
approximately $291 million. J.P. Morgan Securities Inc. and Chase
Securities  Inc., each an affiliate of entities that own  in  the
aggregate  approximately  52.4%  of  the  outstanding  Series   C
preferred  stock, acted as initial purchasers in connection  with
the private offering and received a placement fee of $6.3 million
in connection therewith.


            TRITON PCS, INC. AND PREDECESSOR COMPANY

                VALUATION AND QUALIFYING ACCOUNTS
                             ($000S)

                                      Additions   Deductions     Add
                        Balance at   charged to  credited to   Myrtle Balance
                         Beginning    cost and    costs and     Beach    at
                          of year     expenses    expenses acquisitions year

Year ended December 31, 1997

Allowance for
  doubtful accounts            -           -          -           -         -

Year ended December 31, 1998

Allowance for
  doubtful accounts            -        $636       $480        $915    $1,071


                           SIGNATURES

     Pursuant to the requirements of the Securities Act of  1934,
as  amended,  the  Registrant has duly caused  this  Registration
Statement  to  be  signed  on  its  behalf  by  the  undersigned,
thereunto  duly  authorized, in the City  of  Malvern,  State  of
Pennsylvania on March 31, 1999.

                         Triton PCS, Inc

                             By:     /s/ Michael Kalogris
                                Sole Director and Chief Executive Officer

                             Triton Management Company, Inc.

                             By:     /s/ Michael Kalogris
                                Sole Director and Chief Executive Officer

                             Triton PCS Holdings Company L.L.C.

                             By:Triton Management Company, Inc., its manager

                             By:     /s/ Michael Kalogris
                                Sole Director and Chief Executive Officer

                             Triton PCS Property Company L.L.C., Inc.


                             By:Triton Management Company, Inc., its manager

                             By:     /s/ Michael Kalogris
                               Sole Director and Chief Executive Officer

                             Triton PCS Equipment Company L.L.C.

                             By:Triton Management Company, Inc., its manager

                             BY:     /s/ Michael Kalogris
                                Sole Director and Chief Executive Officer

                             Triton PCS Operating Company L.L.C.

                             By:Triton Management Company, Inc., its manager

                             By:     /s/ Michael Kalogris
                                Sole Director and Chief Executive Officer

                             Triton PCS License Company L.L.C

                             By:Triton Management Company, Inc., its manager

                             By:     /s/ Michael Kalogris
                               Sole Director and Chief Executive Officer

                             By:     /s/ David Clark
                                Senior Vice President, Chief Financial
                                    Officer, and Secretary





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission