TELECORP PCS INC
424B3, 1999-10-15
RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT
Previous: FT 375, 487, 1999-10-15
Next: EAST COAST POWER LLC, S-4/A, 1999-10-15



<PAGE>
                                                Filed Pursuant to Rule 424(b)(3)
                                             Registation Statement No. 333-81313
                                          Registation Statement No. 333-81313-01

PROSPECTUS


                              TELECORP PCS, INC.



                            Exchange Offer For Our
              11 5/8% Senior Subordinated Discount Notes Due 2009


     We offer to exchange all of our outstanding and unregistered 11 5/8% Senior
Subordinated Discount Notes due 2009 for our registered 11 5/8% Senior
Subordinated Discount Notes due 2009.


     You should carefully review the Risk Factors beginning on page 9 of this
prospectus.

     Our offer to exchange the outstanding notes for exchange notes will be open
until 5:00 p.m., New York City time, on November 15, 1999, unless we extend
the offer.


     Neither the SEC nor any state securities commission has approved or
disapproved of the notes, or determined that this prospectus is truthful or
complete. Any representation to the contrary is a criminal offense.



                            October 13, 1999
<PAGE>

                              PROSPECTUS SUMMARY

     The following summary highlights information contained elsewhere in this
prospectus. We effected a 100-to-1 stock split of all of our common stock,
capital stock, senior common stock and series F preferred stock on August 31,
1999. We have restated all share and per share amounts in this prospectus to
reflect the stock split.


                                   TeleCorp

     We intend to become a leading provider of wireless communications services
in targeted markets in the south-central and northeast United States and in
Puerto Rico. We were founded in 1996 to acquire licenses for radio airwaves on
which to transmit wireless communications in populated areas. PCS licenses,
which are the licenses we own, refer to licenses to use a portion of the
airwaves to carry voice and data communications, and PCS is a type of wireless
communications service. In 1998, we entered into a venture with AT&T and its
direct and indirect wholly owned subsidiaries in which AT&T contributed wireless
communications licenses to us in exchange for ownership in our company.

     Our licenses cover a population of approximately 16.0 million, including
those in major population centers. Our markets have attractive economic and
demographic characteristics and are experiencing strong growth in use of
wireless services.

     We have successfully launched our services in 16 markets, including all of
our major markets. We have 33 company-owned stores and more than 500 retail
outlets where customers can buy our services. We have committed capital of
approximately $1.3 billion.

                         Strategic Alliance with AT&T

     To rapidly develop some of its wireless communications markets, AT&T has
focused on constructing its own network in selected cities and has entered into
agreements with independent wireless operators, such as us and other affiliates,
to construct and operate wireless networks in other markets.  Our strategic
alliance with AT&T provides us with many business, operational and marketing
advantages, including:

          .         Brand. We market our wireless services to our customers
               giving equal emphasis to our regional SunCom brand and the AT&T
               brand names and logos.

          .         Exclusivity. We are AT&T's exclusive provider of PCS in our
               covered markets, subject to AT&T's right to resell services on
               our network.

          .         Roaming. We are the preferred carrier for AT&T's PCS
               customers who use their phones in our covered markets. PCS
               customers use phones that can call using the PCS portion of the
               airwaves. We receive preferred long distance rates from AT&T.

          .         Products and Services. We receive preferred terms on
               selected products and services, including handsets,
               infrastructure equipment and back office support from companies
               who provide these products and services to AT&T.

          .         Marketing. We benefit from AT&T's nationwide marketing and
               advertising campaigns, including the success of AT&T's Digital
               One Rate plans, in the marketing of our own national SunRate
               plans. In addition, we are working with AT&T's national sales
               representatives to jointly market our wireless services to AT&T
               corporate customers located in our markets.

                                      -1-
<PAGE>

                               Business Strategy


     Our formula for success is to focus on providing our customers with:

          .    superior network coverage;

          .    superior scope and quality of coverage;

          .    enhanced value at low cost;

          .    quality customer care; and

          .    superior network clarity.

     Our principal executive offices are at 1010 N. Glebe Road, Suite 800,
Arlington, Virginia 22201. The telephone number at our executive offices is
(703) 236-1100. We maintain a website at http://www.suncom1.com.

                                      -2-
<PAGE>

                              THE EXCHANGE OFFER


The Exchange Offer..................  We are offering to exchange $1,000
                                      principal amount of exchange notes for
                                      each $1,000 principal amount of
                                      outstanding notes.

Expiration Date.....................  The exchange offer will expire at 5:00
                                      p.m., New York City time, November 15,
                                      1999, or the later date and time to which
                                      we extend it.

Withdrawal..........................  You may withdraw tendered outstanding
                                      notes at any time prior to the expiration
                                      of the exchange offer. We will return any
                                      outstanding notes that we do not accept
                                      for exchange for any reason without
                                      expense to you as soon as practicable
                                      after the exchange offer expires or
                                      terminates.

Accrued Interest on the Exchange
Notes and the Outstanding Notes.....  Interest on the exchange notes will accrue
                                      from April 23, 1999 until April 15, 2004,
                                      at which time they will have an aggregate
                                      principal amount of $575,000,000. At that
                                      time, cash interest on the notes will
                                      become payable on April 15 and October 15
                                      of each year, beginning on October 15,
                                      2004. We will pay no interest on the
                                      outstanding notes tendered and accepted
                                      for exchange.

Conditions to the Exchange Offer....  The exchange offer is subject to customary
                                      conditions, some of which we may waive.
                                      See "The Exchange Offer-Conditions to the
                                      Exchange Offer" beginning on page 64.

Resale Without Further Registration.  We believe that the exchange notes may be
                                      offered for resale and resold and
                                      otherwise transferred by you without
                                      compliance with the registration and
                                      prospectus delivery provisions of the
                                      Securities Act so long as the following
                                      statements are true:

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

                                      .      you are not our affiliate, as
                                          defined under the Securities Act, of
                                          ours; and

                                      .      you are not participating, and do
                                          not intend to participate, and have no
                                          arrangement or understanding with any
                                          person to participate, in the
                                          distribution of the exchange notes
                                          issued to you in the exchange offer.


                                      By tendering your outstanding notes as
                                      described below, you will be making
                                      representations to this effect.


Transfer Restrictions on the
Exchange Notes......................  You may incur liability under the
                                      Securities Act if:


                                      (1) any of the representations listed
                                          above are not accurate; and

                                      (2) you transfer any exchange notes issued
                                          to you in the exchange offer without:


                                          .       delivering a prospectus
                                             meeting the requirements of the
                                             Securities Act; or

                                      -3-
<PAGE>

                                          .       qualifying for an exemption
                                              from the Securities Act's
                                              requirement to register your
                                              exchange notes.

                                     We do not assume or indemnify you against
                                     such liability. Each broker-dealer that is
                                     issued exchange notes for its own account
                                     in exchange for outstanding notes that were
                                     acquired as a result of market-making or
                                     other trading activities must acknowledge
                                     that it will deliver a prospectus meeting
                                     the requirements of the Securities Act in
                                     connection with the resale of the exchange
                                     notes. A broker-dealer may use this
                                     prospectus for an offer to resell, a resale
                                     or other retransfer of the exchange notes
                                     issued to it in the exchange offer.


Procedures for Tendering Outstanding
Notes............................... If you wish to accept the exchange offer,
                                     you must:


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

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


                                     You must mail or otherwise deliver such
                                     documentation on our outstanding notes to
                                     the exchange agent, at the address
                                     described in "The Exchange Offer--Exchange
                                     Agent."


                                     The exchange notes issued in the exchange
                                     offer will be delivered promptly following
                                     the expiration of the exchange offer.


Special Procedures for
Beneficial Owners................... Any beneficial owner whose outstanding
                                     notes are registered in the name of a
                                     broker, dealer, commercial bank, trust
                                     company or other nominee and who wishes to
                                     tender the outstanding notes in the
                                     exchange offer should contact the
                                     registered holder promptly and instruct the
                                     registered holder to tender on its behalf.
                                     If the beneficial owner wishes to tender on
                                     its own behalf, it must, prior to
                                     completing and executing a letter of
                                     transmittal and delivering its outstanding
                                     notes, either make appropriate arrangements
                                     to register ownership of the outstanding
                                     notes in its name or obtain a properly
                                     completed bond power from the registered
                                     holder. The transfer of registered
                                     ownership may take considerable time and
                                     may not be able to be completed prior to
                                     the expiration of the exchange offer. See
                                     "The Exchange Offer--Procedures for
                                     Tendering."


Guaranteed Delivery Procedures...... You may comply with the procedures
                                     described in this prospectus under the
                                     heading "The Exchange Offer--Guaranteed
                                     Delivery Procedures" if you wish to tender
                                     your outstanding notes and:


                                     .        time will not permit your required
                                         documents to reach the exchange agent
                                         by the expiration of the exchange
                                         offer;

                                     .        you cannot complete the procedure
                                         for book-entry transfer on time; or

                                     .        your outstanding notes are not
                                         immediately available.

                                      -4-
<PAGE>

Exchange Agent......................  Bankers Trust Company is serving as
                                      exchange agent in connection with the
                                      exchange offer.


U.S. Federal Tax Considerations.....  The exchange of the outstanding notes for
                                      the exchange notes in the exchange offer
                                      should not constitute a sale or an
                                      exchange for U.S. federal income tax
                                      purposes. See "U.S. Federal Tax
                                      Considerations--Exchange Offer" beginning
                                      on page 153.


Effect of Not Tendering.............  Outstanding notes that are not tendered or
                                      that are tendered but not accepted will,
                                      following the completion of the exchange
                                      offer, continue to be subject to the
                                      existing restrictions upon transfer. Under
                                      some circumstances, we may register the
                                      outstanding notes under a shelf
                                      registration statement.

Use of Proceeds.....................  We will not receive any cash from the
                                      exchange of the outstanding notes in the
                                      exchange offer.

                                      -5-
<PAGE>

                                    THE NOTES


Issuer..................... TeleCorp PCS, Inc.


Securities................. $575,000,000 aggregate principal amount at
                            maturity of 11 5/8% Senior Subordinated
                            Discount Notes due 2009.


Maturity Date.............. April 15, 2009.


Interest and Accretion..... The notes will accrete in value until April
                            15, 2004, compounded semi-annually. At that
                            time, cash interest on the notes will accrue
                            and become payable on April 15 and October 15
                            of each year, beginning on October 15, 2004.
                            The yield to maturity of the notes is 11 5/8%
                            computed on a semi-annual bond-equivalent
                            basis calculated from April 23, 1999.


Original Issue Discount.... We issued the notes with original issue
                            discount for U.S. federal income tax
                            purposes. When computing gross income for
                            U.S. federal income tax purposes, a holder of
                            the notes will be required to include in
                            gross income a portion of the original issue
                            discount for each day during each taxable
                            year in which any notes are held, even though
                            no cash interest payments on the notes will
                            be made prior to October 15, 2004. The
                            original issue discount will be equal to the
                            difference between the sum of all cash
                            payments, whether denominated as interest or
                            principal, to be made on the notes and the
                            issue price of the notes. See "U.S. Federal
                            Tax Considerations--Tax Consequences to U.S.
                            Holders."


Optional Redemption........ On or after April 15, 2004, we may redeem
                            some or all of the notes at the redemption
                            prices described under "Description of the
                            Notes--Optional Redemption," together with
                            accrued and unpaid interest, if any, to the
                            date of redemption.

                            Before April 15, 2002, we may redeem up to
                            35% of the aggregate principal amount at
                            maturity of the notes with the net cash
                            proceeds of equity offerings at a redemption
                            price equal to 111 5/8% of the accreted value
                            of the notes as of the date of redemption,
                            provided that at least 65% of the aggregate
                            principal amount at maturity of the notes
                            remains outstanding immediately after the
                            redemption. See "Description of the Notes--
                            Optional Redemption."


Change of Control.......... If we experience a change of control, you
                            will have the right to require us to
                            repurchase your notes at a price equal to
                            101% of either the accreted value or the
                            principal amount at maturity of the notes, as
                            applicable, together with accrued and unpaid
                            interest, if any, to the date of repurchase.
                            See "Description of the Notes--Change of
                            Control."


Subsidiary Guarantees...... The notes are fully and unconditionally
                            guaranteed on an unsecured, senior
                            subordinated basis by TeleCorp
                            Communications. Some of our future
                            subsidiaries that incur debt will fully and
                            unconditionally guarantee the notes on an
                            unsecured, senior subordinated basis. If we
                            fail to make payments on the notes, our
                            guarantor subsidiaries must make them
                            instead. Each of our guarantor subsidiaries
                            also guarantees our senior credit facilities
                            and are jointly and severally liable on a
                            senior basis with us for all obligations
                            under them. Not all of our subsidiaries
                            guarantee payments on the notes. All
                            obligations under our senior credit
                            facilities are secured by pledges of all the


                                      -6-
<PAGE>

                            capital stock of all our subsidiaries and security
                            interests in, or liens on, substantially all of our
                            other tangible and intangible assets and the
                            tangible and intangible assets of our subsidiaries.
                            See "Description of the Notes--Subsidiary
                            Guarantees," "--Important Covenants" and "Our
                            Indebtedness--Senior Credit Facilities."

Ranking...................  The notes and the subsidiary guarantees are
                            unsecured and:

                            .       subordinate in right of payment to all of
                              our and our guarantor subsidiaries' existing and
                              future senior debt, including our and our
                              guarantor subsidiaries' obligations under our
                              senior credit facilities;

                            .       equal in right of payment with any of our
                              and our guarantor subsidiaries' future senior
                              subordinated debt; and

                            .       senior in right of payment to all of our and
                              our guarantor subsidiaries' subordinated debt.


                            As of June 30, 1999:

                            .       our outstanding senior debt was
                              approximately $225.0 million, excluding unused
                              commitments under our senior credit facilities and
                              additional senior indebtedness of our
                              subsidiaries;

                            .       we had no senior subordinated debt other
                              than the notes; and

                            .       our outstanding subordinated debt was
                              approximately $40.5 million, including $0.5
                              million of interest that was paid-in-kind, plus
                              $0.3 million of additional accrued interest.

                            In addition:

                            .       the outstanding senior debt of our guarantor
                              subsidiary was approximately $225.0 million,
                              consisting entirely of a guarantee of our
                              borrowings under our senior credit facilities;

                            .       our subsidiary guarantor had no senior
                              subordinated debt other than the guarantee of the
                              notes; and

                            .       our subsidiary guarantor had no subordinated
                              debt.

                            Our subsidiaries who do not guarantee the notes had
                            a total of approximately $242.5 million of senior
                            debt, consisting of approximately $20.7 million of
                            debt owed to the U.S. government related to our
                            licenses and approximately $225.0 million consisting
                            of guarantees of our borrowing under our senior
                            credit facilities. These subsidiaries had no senior
                            subordinated debt or subordinated debt. The total
                            liabilities of these subsidiaries was approximately
                            $320.8 million, consisting of:

                            .       debt owed to the U.S. government related to
                              our licenses in the approximate amount of $20.7
                              million;

                            .       trade payables in the approximate amount of
                              $24.8 million;

                            .       accrued and other expenses in the
                              approximate amount of $4.1 million; and

                                      -7-
<PAGE>

                            .       intercompany amounts payable in the
                              approximate amount $274.4 million.

                            The U.S. government debt is shown on our balance
                            sheet net of discounts of $3.2 million reflecting
                            the below market interest rates on the debt. See
                            "Description of Notes--Ranking."

Restrictive Covenants...... We issued the outstanding notes, and will issue the
                            exchange notes, under an indenture with Bankers
                            Trust Company, as trustee. The indenture restricts,
                            among other things, our ability and the ability of
                            some of our subsidiaries to:

                            .       incur debt;

                            .       create levels of debt that are senior to the
                              notes but junior to our senior debt;

                            .       pay dividends on or redeem capital stock;

                            .       make some investments or redeem other
                              subordinated debt;

                            .       make particular dispositions of assets ;

                            .       engage in transactions with affiliates;

                            .       engage in particular business activities;
                              and

                            .       engage in mergers, consolidations and
                              particular sales of assets.

                            The indenture also limits our ability to permit
                            restrictions on the ability of some of our
                            subsidiaries to pay dividends or make other
                            distributions.

                            For more details, see "Description of the Notes--
                            Important Covenants" and "--Merger, Consolidation
                            and Sales of Assets."

                                 Risk Factors

  You should consider carefully all of the information described in this
prospectus and, in particular, you should evaluate the specific factors under
"Risk Factors" beginning on the next page before exchanging the notes.

                                      -8-
<PAGE>

                                 RISK FACTORS

We may not be able to manage the construction of our network or the growth of
our business successfully.

     Our financial performance will depend on our ability to manage the
construction of our network and the successful growth of our business. Our
management may not be able to direct our development effectively, including
implementing adequate systems and controls in a timely manner or retaining
qualified employees. This inability could slow our growth and our ability to
compete in the telecommunications service industry and could result in a payment
default on our existing debt, including a default on our obligation to repay the
notes. See "Business--Network Development."

We do not currently generate cash flows from which to make payments on the notes
and may never generate significant cash flow.

     We may never establish an adequate revenue base to produce an operating
profit or generate adequate cash flows to provide future capital expenditures
and repayment of debt. Our plan to develop our business and expand our network
contributes to our negative cash flow, since our business has required and will
continue to require substantial capital expenditures. We will continue to have
negative cash flow and operating losses until we begin to realize adequate
revenues. We incurred cumulative operating losses through June 30, 1999 of
approximately $152.8 million. Consequently, we do not currently generate cash
flows from which we can make payments on the notes. In addition, we will have to
dedicate a substantial portion of any cash flow from operations to pay interest
on, and principal of, our debt, which will reduce funds available for other
purposes. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations."

We have substantial existing debt, and may incur substantial additional debt,
that we may be unable to service, including the notes.

     We have a substantial amount of debt, and may not have sufficient funds to
pay interest on, and principal of, our debt, including the notes. As of June 30,
1999, our outstanding debt was approximately $618.7 million. In addition, Lucent
has committed to purchase up to an additional $80.0 million of junior
subordinated notes in connection with our development of new markets.

     We may incur additional debt in the future and it may be senior debt. We
may not have sufficient funds to pay interest on, and principal of, any future
debt. Our senior credit facilities provide for total borrowings in the amount of
up to $525.0 million and for additional potential borrowings in the amount of up
to $75.0 million. In addition, the vendor financing provided by Lucent provided
for us to issue up to an additional $15.0 million aggregate principal amount of
notes based upon our current markets and an additional $65.0 million if we
develop new markets.

     Our failure to earn enough to pay our debts could, among other things,
lower the market value of the notes. See "Management's Discussion and Analysis
of Financial Condition and Results of Operations--Liquidity and Capital
Resources," "Our Indebtedness" and "Description of the Notes."

If we do not pay debt owed to the U.S. government when due, the FCC may impose
financial penalties on us or modify our licenses.

     If we do not pay any debt that we or our subsidiaries owe to the U.S.
government when it is due, the FCC may:

          .    impose substantial financial penalties;

          .    reclaim and reauction the licenses for which we incurred the
             debt, and impose a significant financial penalty in respect of each
             license that is reclaimed and reauctioned;

          .    not renew of any other licenses; and

                                      -9-
<PAGE>

          .    pursue other enforcement measures.

     Any of these FCC actions would slow our growth and our ability to compete
in the wireless telecommunications industry, and could result in a payment
default on our existing debt and on our obligation to repay you. See "Our
Indebtedness--Government Debt."

Our assets and the assets of our subsidiaries, secure our debt that is senior to
the notes, and if we do not pay that debt, we could lose these assets and we may
be unable to pay the notes.

     We pledged the capital stock of our subsidiaries, and have granted liens on
most of our other assets and the assets of our subsidiaries, to secure our debt
under our senior credit facilities. If we do not pay our senior debt, our
creditors may take this stock and assets, regardless of any default with respect
to the notes. These assets would first be used to repay in full all amounts
outstanding under our senior credit facilities and there may not be sufficient
funds to repay the notes. The need to obtain FCC approval and comply with
applicable governmental regulations could reduce the value our senior creditors
obtain for these assets, and decrease the excess funds, if any, returned to us
to pay the notes. If we lose our stock and assets, we lose our ability to
operate and generate revenue.

     Our debt under our senior credit facilities matures before the notes
mature. Any payment of our senior debt, or collection against our held stock or
assets for our senior debt, may lessen funds available to pay the notes. See
"Our Indebtedness."

If we need additional financing to complete our network and fund operating
losses, we may not be able to repay the notes or our other existing debt.

     We will make significant capital expenditures to finish the building,
testing and deployment of our network. The actual expenditures necessary to
achieve these goals may differ significantly from our estimates. We cannot
predict whether any additional financing we may need will be available, the
terms on which any additional financing would be available or whether our
existing debt agreements will allow additional financing. We may incur variable
rate debt, which would make us more vulnerable to interest rate increases. If we
cannot obtain additional financing when needed, we will have to delay, modify or
abandon some of our plans to construct the remainder of our network, which could
slow our growth and our ability to compete in the wireless telecommunications
industry, and could result in a payment default on our existing debt, including
on the notes.

     We would have to obtain additional financing if:

          .         any of our sources of capital are unavailable or
               insufficient;

          .         we significantly depart from our business plan;

          .         we experience unexpected delays or cost overruns in the
               construction of our network;

          .         we have increases in operating costs;

          .         changes in technology or governmental regulations create
               unanticipated costs; or

          .         we acquire additional licenses.

We depend on our agreements with AT&T for our success, and we would have
difficulty operating without them, or without rights under them.

     We have entered into a number of agreements with AT&T, including:

          .    a license agreement;

                                     -10-
<PAGE>

          .    stockholders' agreement;

          .    an intercarrier roamer services agreement;

          .    a roaming administration service agreement; and

          .    a long distance agreement.

     In limited situations, AT&T may withdraw from these agreements with us. If
any of the agreements we have entered into with AT&T were not renewed or were
terminated, we would have difficulty operating.

     The agreements we have entered into with AT&T contain requirements
regarding the construction of our network, which, in many instances, are more
stringent than those imposed by the FCC. If we fail to meet AT&T's requirements,
AT&T could terminate the exclusivity of our relationship. Other providers could
then enter into agreements with AT&T and we could lose access to customers. The
construction of the remainder of our network involves risks of unanticipated
costs and delays. We will need to timely complete the construction of additional
phases of our network to meet AT&T's development requirements. See "Business -
Network Development" and "Certain Relationships and Related Transactions - AT&T
Agreements."

     We rely on our relationship with AT&T for equipment discounts. Any
disruption in our relationship with AT&T could hinder our ability to obtain the
infrastructure equipment that we use in our network or on our relationship with
our vendors.

If we fail to maintain certain quality standards, AT&T could terminate its
exclusivity obligations with us and our rights to the AT&T brand.

     If we fail to meet specified customer care, reception quality and network
reliability standards set forth under the stockholders' agreement, AT&T may
terminate its exclusivity obligations with us and our rights to the AT&T brand.
If AT&T terminates its exclusivity obligations, other providers could then enter
into agreements with AT&T, exposing us to increased competition, and we could
lose access to customers. If we lose our rights to use the AT&T brand, we would
lose the advantages associated with AT&T's marketing efforts. If we lose the
rights to use this brand, customers may not recognize our brand readily. We may
have to spend significantly more money on advertising to create a brand
recognition. See "Certain Relationships and Related Transactions--AT&T
Agreements."

If AT&T enters into business combinations with entities meeting specified
criteria, it may terminate some of its exclusivity obligations with us.

     If AT&T combines with entities meeting specified criteria about their
revenues and operations, then AT&T may terminate its exclusivity obligations
with us in markets that overlap with those of these entities. Other providers
could then enter into agreements with AT&T, exposing us to increased
competition, and we could lose access to customers, in those markets. See
"Certain Relationships and Related Transactions--AT&T Agreements."

We rely on the use of the AT&T brand name and logo to market our services, and
loss of use of this brand and logo, or a decrease in the market value of this
brand and logo, would hinder our marketability.

     The AT&T brand and logo is highly recognizable and AT&T supports its brand
and logo by its marketing. If we lose our rights to use the AT&T brand and logo
under our license agreement, we would lose the advantages associated with AT&T's
marketing efforts. If we lose the rights to use this brand and logo, customers
may not recognize our brand readily. We may have to spend significantly more
money on advertising to create a brand recognition. See "Business--Marketing
Strategy," "--Intellectual Property" and "Certain Relationships and Related
Transactions -- AT&T Agreements."

                                     -11-
<PAGE>

     We depend on AT&T's success as a wireless communications provider and the
value of its brand and logo because many of our operations are tied to AT&T's
network. If AT&T is not successful in obtaining customers, developing a high
quality network or operating at a profit, we may not be successful in developing
our business. We may have to invest heavily in obtaining other operating
agreements and in marketing our brand to develop our business, though we may not
have funds to do so.

Our association with the other SunCom Companies may harm our reputation if
consumers react unfavorably to them.

     We use the SunCom brand name to market our products and services in
conjunction with two other affiliates of AT&T, Triton PCS and Tritel
Communications, in order to broaden our marketing exposure and share the costs
of advertising. It is possible that our reputation for quality products and
services under the SunCom brand name will be associated with the reputation of
Triton PCS and Tritel Communications, and any unfavorable consumer reaction to
our wireless partners using the SunCom brand name could adversely affect our own
reputation.

We may not be able to acquire the sites necessary to complete our network.

     We must lease or otherwise acquire rights to use sites for the location of
network equipment and obtain zoning variances and other governmental approvals
to complete the construction of our network and to provide wireless
communications services to customers in our licensed areas. If we encounter
significant difficulties in leasing or otherwise acquiring rights to sites for
the location of network equipment, we may need to alter the design of our
network. Changes in our development plan could slow the construction of our
network, which would make it harder to compete in the wireless
telecommunications industry or cause us not to meet development requirements.
Local zoning ordinances restrict our ability to construct antennas, and such
ordinances may prevent us from successfully completing our network.

Difficulties in obtaining infrastructure equipment may affect our ability to
construct our network, meet our development requirements and compete in the
wireless telecommunications industry.

     There is high demand for the equipment that we require to construct our
network and manufacturers of this equipment could have substantial backlogs of
orders. Accordingly, the lead time for the delivery of this equipment may be
long. Some of our competitors purchase large quantities of communications
equipment and may have established relationships with the manufacturers of this
equipment. Consequently, they may receive priority in the delivery of this
equipment. Lucent may fail to deliver equipment to us in a timely manner. If we
do not receive the equipment in a timely manner, we may be unable to provide
wireless communications services comparable to those of our competitors. In
addition, we may be unable to satisfy our development requirements. If we fail
to construct our network in a timely manner, we may not be able to compete
effectively, we could lose our licenses or we could breach our agreements with
AT&T. Any of these outcomes could lessen our revenue which could make us unable
to repay you. See "Business--Network Development" and "Certain Relationships and
Related Transactions--AT&T Agreements."

Potential acquisitions may require us to incur additional debt and integrate new
technologies, operations and services, which may be costly and time consuming.

If we acquire new licenses or facilities, we may encounter difficulties that may
be costly and time-consuming and that may slow our growth, which could hinder
effective competition in the wireless telecommunications industry, cause us to
miss development requirements and lessen our revenue which could make us unable
to repay you. Examples of such difficulties are that we may have to:

          .    incur additional debt to finance the acquisitions;

          .    assume U.S. government debt related to the licenses;

                                     -12-
<PAGE>

          .    integrate new technologies with our technology;

          .    integrate new operations with our operations;

          .    integrate new services with our offering of services; or

          .    divert the attention of our management from other business
               concerns.

Our substantial amount of debt makes us especially susceptible to competition
and market fluctuations, which may affect our ability to grow our business or
pay our debt.

     Our substantial amount of debt limits our ability to adjust to changing
market conditions. We may not be able to maintain attractive pricing packages,
because when we discount our prices, we need more customers to balance the loss
in revenues. We may have difficulty keeping our prices similar to AT&T's prices
because of our debt burdens. If our business does not grow, we may not have
funds to pay our debt. We need to realize a significant amount of revenue to pay
our debt.

We may not be able to effectively compete with carriers who entered the wireless
communications market before us.

     Competitors who entered the wireless communications services market before
us may have a significant time-to-market advantage over us. As a new entrant in
the market, we may have to significantly discount our prices over a long period
of time to attract customers, which would make it more difficult for us to
achieve positive cash flow to pay the notes. See "Business-Competition."

We have many competitors in our markets that have substantial coverage of the
areas, which makes it difficult for us to acquire and maintain a strong
competitive position and to earn profits.

     We may have to significantly discount our prices over a long period of time
to attract customers, which would put downward pressure on our prices and make
it more difficult for us to achieve positive cash flow to pay the notes. We
compete in our markets with virtually every major U.S. wireless communications
services company, such as:

          .    Bell Atlantic;

          .    BellSouth;

          .    GTE;

          .    SBC Communications; and

          .    Sprint PCS.

In some markets, we compete with as many as six major competitors. Many of these
competitors have greater financial, marketing and sales and distribution
resources than we do. In addition, some of these competitors have achieved
substantial coverage in portions of our licensed areas. Some of our competitors
have more extensive coverage within our licensed areas than we provide and also
have broader regional coverage. See "Business--Competition."

Some competitors may have different or better technology than us, and may
attract more customers.

We compete with companies that use other communications technologies, including
paging and digital two-way paging, which is a type of wireless communication
technology, enhanced specialized mobile radio, a digital technology system that
reuses radio airwaves, and domestic and global mobile satellite service. These
technologies
                                     -13-
<PAGE>

may have advantages over our technology, and may attract our customers. See
"Business--The Wireless Communications Industry."

Competitors who offer more services than us may attract more customers.

     Some of our competitors market other services, such as traditional
telephone service, cable television access and access to the Internet, together
with their wireless communications services, which makes their services more
attractive to customers. They may attract customers away from us, or prevent our
attracting customers. In addition, we expect that, in the future, providers of
wireless communications services will compete more directly with providers of
traditional telephone services, energy companies, utility companies and cable
operators who expand their services to offer communications services. See
"Business--Competition."

If we do not operate our network seamlessly at high levels of quality, customers
will leave us.

     There is high customer turnover in the wireless communications industry.
Customers choose carriers based on network coverage, cost of service, customer
care and network clarity. If we do not perform well in any of these areas, our
customers may switch to our competitors for their wireless communications
service.

We depend upon consultants and contractors for our network services, and if any
of them fail to perform their obligations to us, we may not timely complete our
network development.

     We have retained Lucent, AT&T and other consultants and contractors to help
us to design, construct and support our network. See "Business--Network
Development." The failure by any of these consultants or contractors to fulfill
its contractual obligations could slow the construction of our network in a
timely manner, which could slow our growth and our ability to compete in the
wireless telecommunications industry, and could result in a payment default on
our existing debt, including the notes.

If the management agreement with TeleCorp Management is terminated, we may not
be able to comply with applicable FCC rules, or effectively run our business.

     Under our management agreement with TeleCorp Management, TeleCorp
Management provides management services to us regarding the design, development
and operation of our network, as well as compliance with FCC rules. If the
management agreement is terminated, we may have limited success and less ability
to comply with the rules regarding our licenses. We do not carry life insurance
on either Mr. Vento or Mr. Sullivan. See "Business--Government Regulation" and
"Management--Management Agreement."

If we cannot retain senior management, we may not be able to effectively run our
business.

     We depend on Julie Dobson for management services. If she ends her
employment with us, we may not be successful in running our business. We do not
carry life insurance on Ms. Dobson. See "Management."

Members of our management own interests in companies that may compete with us
for new licenses, may acquire interests in companies that compete in our
markets, and may spend more time managing these companies than managing us.

     Members of our management, including Mr. Vento and Mr. Sullivan, own
interests in companies that hold licenses to provide wireless communications
services in areas outside of our licensed areas and may acquire interests in
companies that hold licenses to provide wireless communications services in the
future. Mr. Vento or Mr. Sullivan may allocate more time to managing these
companies than to managing us. They may assist these companies in obtaining
licenses that we may desire. They may obtain interests in companies that may
compete with us in our markets. Our interests may conflict with the interests of
these companies and any conflicts may not be resolved in our favor.

                                     -14-
<PAGE>

Government regulation, changes in our licenses or other governmental action
could affect how we do business.

  Congress, the FCC, the Federal Aviation Administration, state and local
regulatory authorities or the courts may adopt new regulations, amend existing
regulations, alter the administration of existing regulations or take other
actions that might cause us to incur significant costs in making changes to our
network, and such costs might affect our cash flows and our ability to repay
you.


  As the FCC continues to implement changes to promote competition under the
Communication Act of 1934, as amended by the Telecommunication Act of 1996, it
may change how it regulates how our network connects with other carriers'
networks.  The FCC may require us to provide lower cost services to other
carriers, which may lessen our revenues and ability to repay you.


  Our licenses to provide wireless communications services, which are our
principal assets, have terms of ten years. The FCC may revoke all of our
licenses at any time for cause, which includes our failure to comply with the
terms of the licenses, our failure to remain qualified under applicable FCC
rules to hold the licenses, violations of FCC regulations and malfeasance and
other misconduct.  The FCC may not renew our licenses upon expiration of their
terms. Further, the FCC could modify our licenses in a way that decreases the
value or use to us.  The nonrenewal or loss of any of our licenses would slow
our growth and our ability to compete in the wireless telecommunications
industry, and could result in a payment default on our existing debt and on our
obligation to repay you.  Additionally, the threat of nonrenewal or loss of any
of our licenses could decrease the market value of the notes. See "Business--
Government Regulation."

We could lose our PCS licenses or incur financial penalties if the FCC
determines we are not a very small business or if we do not meet the FCC's
minimum construction requirements.


  The FCC could impose penalties on us related to our very small business status
and its requirements regarding minimum construction of our network that could
slow our growth and our ability to compete in the wireless telecommunications
industry or limit cash available to pay our debt, including the notes.


  TeleCorp Holding and we acquired PCS licenses as a very small business, and
TeleCorp Holding and we must remain a very small business for at least five
years to comply with applicable rules of the FCC. We acquired additional PCS
licenses in connection with our Louisiana acquisitions, which are subject to the
same regulations.  The FCC or another party may challenge our capital or
ownership structure as a very small business in the future.  Our capital
structure or ownership structure, our relationship with AT&T, our financial
affiliations with other entities or the loans from Lucent may be found to
violate the very small business rules.  If the FCC determines that we violated
these rules or failed to meet its minimum construction requirements, it could
impose substantial penalties upon us or TeleCorp Holding, such as:

     .    fine us;

     .    revoke our licenses;

     .    accelerate our installment payment obligations; or

     .    cause us to lose bidding credits retroactively.

See "Business--Government Regulation."

The technologies that we use may become obsolete, which would limit our ability
to compete effectively.

  If our technologies become obsolete, we may need to purchase and install
equipment necessary to allow us to convert to new technologies or change our
choice of technology to compete in the marketplace.  We use the TDMA, or time
division multiple access, technology standard in our network.  This digital
technology allocates a discrete amount of radio airwaves to each user to permit
many simultaneous conversations of one radio airwave channel.

                                     -15-
<PAGE>

Other digital technologies, such as CDMA, or code division multiple access, and
GSM, or global system for mobile communications, may have significant advantages
over TDMA. CDMA codes and sends scrambled speech using very few information bits
on a network. GSM encompasses uniform standards in Europe and Japan. Our
agreements with AT&T require us to upgrade our technology to match the
technology of AT&T. We may not be able to purchase and install successfully the
equipment necessary to allow us to convert to a new or different technology or
to adopt a new or different technology at an acceptable cost, if at all. In
addition, the technologies that we choose to invest in may not lead to
successful implementation of our business plan. See "Business--The Wireless
Communications Industry" and "Certain Relationships and Related Transactions --
AT&T Agreements."


We expect to incur operating costs due to fraud.

  Based upon the experiences of other providers of wireless communications
services, we expect to incur costs as a result of the unauthorized use of our
network and to lose revenues.  If we are not able to control the unauthorized
use of our network, or if we experience unanticipated types of fraud, we will
not collect revenues owing to us and will incur costs.  These costs include the
capital and administrative costs associated with detecting, monitoring and
reducing the incidence of fraud and the costs associated with payments to other
providers of wireless communications services for unbillable fraudulent roaming
on their networks.

If hand-held phones pose health and safety risks, we may be subject to new
regulations and there may be a decrease in demand for our services.

  Media reports have suggested that some radio airwave emissions from wireless
handsets may be linked to health concerns.  These reports could discourage the
use of wireless handsets, which would decrease demand for our services.  Recent
studies suggest that hand-held phones may interfere with medical devices.
Subsequent studies that demonstrate significant interference or raise public
concern could decrease demand for our services. Governmental authorities may
create new regulations concerning hand-held phones.  Our handsets may not comply
with rules adopted in the future.  Noncompliance would decrease demand for our
services.  Some state and local legislatures are considering restrictions on
wireless phone use for drivers.  The passage or proliferation of this or future
legislation could decrease demand for our services.  See "Business--Government
Regulation."

Because your right to payment on the notes is junior to others and is unsecured,
the notes may not be repaid if we become insolvent or until and unless we pay
others.

  The right to payment on the notes is subordinate to all of our existing and
future senior debt.  As of June 30, 1999, our outstanding senior debt was
approximately $225.0 million.  Our senior credit facilities provide for total
borrowings in the amount of up to $525.0 million and for additional potential
borrowings in the amount of up to $75.0 million.  Similarly, each subsidiary
guarantee is subordinate to all existing and future senior debt of the
applicable guarantor.  As of June 30, 1999, the outstanding senior debt of our
guarantor subsidiary was approximately $225.0 million, consisting entirely of a
guarantee of our borrowings under our senior credit facilities.  In the event of
a bankruptcy, liquidation, dissolution, reorganization or similar proceeding
with respect to us or any guarantor, our assets or the assets of the guarantor
will be available to pay obligations on the notes or the applicable guarantee
only after all outstanding senior debt of the party has been paid in full. There
may not be sufficient assets remaining to make payments on amounts due on any or
all of the notes then outstanding or any subsidiary guarantee.

If we default on some of our senior debt, neither we nor the guarantors of the
notes may pay the notes or the guarantees.

  An event of a default in the payment of some of our senior debt may prohibit
us and the guarantors of the notes from paying the notes or the guarantees.  See
"Our Indebtedness" and "Description of the Notes."

Not all of our subsidiaries will guarantee the notes, which limits your recourse
if we do not pay the notes.

  Some of our subsidiaries will not guarantee the notes. In the event of a
bankruptcy, liquidation, dissolution, reorganization or similar proceeding with
respect to any of these subsidiaries, the assets of these subsidiaries will be

                                     -16-
<PAGE>

available to pay obligations on the notes only after all outstanding liabilities
of these subsidiaries have been paid in full.  See "Description of the Notes."

We depend upon our subsidiaries for funds necessary to make payments on the
notes.

  We conduct almost all of our operations through our subsidiaries. As a result,
we depend upon dividends from our subsidiaries for the funds necessary to make
payments on the notes.  Our senior credit facilities restrict the ability of our
subsidiaries to pay dividends or make other distributions.  In addition, any
dividends or distributions may not be adequate to allow us to repay the notes.

Our debt instruments could restrict our business plans.

  The restrictions contained in the indenture, in our senior credit facilities
and in the vendor financing provided by Lucent may limit our ability to:

     .         implement our business plan;

     .         finance future operations;

     .         respond to changing business and economic conditions;

     .         secure additional financing, if needed; and

     .         engage in some transactions.

  These restrictions may cause us to forego potentially profitable opportunities
that would generate revenues with which to pay the notes.

  Our senior credit facilities require us to maintain ratios, including leverage
ratios, an interest coverage ratio and a fixed charges ratio, and to satisfy
specified tests, including tests relating to minimum covered populations,
minimum number of subscribers to our services and minimum aggregate service
revenue per subscriber. The vendor financing provided by Lucent also restricts
our ability and the ability of our subsidiaries to do the following:

     .         create liens;

     .         make payments, including payments of dividends and distributions
          in respect of capital stock;

     .         consolidate, merge and sell assets;

     .         engage in some transactions with affiliates; and

     .         fundamentally change our business.

  The failure to satisfy any of the financial ratios and tests could result in a
default under our senior credit facilities. Following a default under our senior
credit facilities, the lenders could declare all amounts outstanding to be
immediately due and payable. If we could not repay these amounts, the lenders
could foreclose on the collateral granted to them to secure this indebtedness.
See "--Because your right to payment on the notes is junior to others and is
unsecured, the notes may not be repaid if we become insolvent and unless we pay
others."  If the lenders accelerated the indebtedness outstanding under our
senior credit facilities, we may not be able to repay this indebtedness, and we
may not be able to pay amounts due in respect of our other indebtedness with our
remaining assets, including the notes.  See "Our Indebtedness" and "Description
of the Notes--Ranking."

                                     -17-
<PAGE>

You may be liable for taxes with respect to the notes before interest on the
notes is paid to you.

  We issued the notes at a substantial discount from their principal amount at
maturity. Original issue discount, the difference between the stated redemption
price at maturity of the notes and the issue price of the notes, accrued from
April 23, 1999 and will be included in your gross income for federal income tax
purposes before you receive the cash payment of this interest. See "U.S. Federal
Tax Considerations--Tax Consequences to U.S. Holders."

We may not be able to take full advantage of tax deductions related to the notes
or net operating loss carryforwards.

  U.S. federal income tax law may postpone or limit our deduction of interest or
original issue discount. See "U.S. Federal Tax Considerations--Applicable High
Yield Discount Obligations."  U.S. federal income tax law limits the use of
corporate net operating loss carryforwards following particular ownership
changes in a corporation.  This may limit our ability to use the net operating
loss carryforwards we have experienced or acquired to date to reduce future tax
liabilities.


If we become bankrupt, you may be limited in the amount you can claim, and you
may recognize taxable gain for any amounts you do collect.


  If a bankruptcy case were commenced by or against us under the U.S. Bankruptcy
Code, your claim with respect to the principal amount of the notes may be
limited to the amount you paid for your notes and that portion of the accreted
original issue discount that is not deemed to constitute unmatured interest for
purposes of the U.S. Bankruptcy Code.  This may be less than the accreted value
or the principal amount at maturity of your notes.  Specifically, any original
issue discount that had not amortized as of the date of the bankruptcy filing
could constitute unmatured interest for purposes of the U.S. Bankruptcy Code. To
the extent that the U.S. Bankruptcy Code differs from the Internal Revenue Code
of 1986 in determining the method of amortization of original issue discount,
the amount you collect in a bankruptcy proceeding could be different than the
amount of original issue discount you have already recorded as taxable income
and you may recognize taxable gain or loss upon payment of your claim.

We may not be able to satisfy our obligations owed to you upon a change of
control.

  In the event of a change of control, we may not have sufficient assets to
satisfy all obligations under our senior credit facilities and the indenture.
Any debt we incur in the future may also prohibit events or transactions that
would constitute a change of control under the indenture.  Our senior credit
facilities effectively prevent our repurchase of the notes in the event of our
change of control unless we repay all amounts outstanding under our senior
credit facilities in full. Our failure to repurchase the notes would be a
default under the indenture, which would be a default under our senior credit
facilities. The inability to repay all indebtedness outstanding under our senior
credit facilities upon acceleration would also be a default under the indenture.
Any default under our senior credit facilities or the indenture would strain our
finances as well as hurt the market price of the notes.  See "Our Indebtedness--
Senior Credit Facilities" and "Description of the Notes--Change of Control."


This prospectus contains statements that are not statements of fact, and these
statements may be incorrect, which may mean we need more capital than we
anticipate.

  All statements in this prospectus that are not statements of historical facts
are forward-looking statements. Forward-looking statements are inherently
speculative, and they may be incorrect.


  We base forward-looking statements in this prospectus upon the following
assumptions, among others, and they may be incorrect.

                                     -18-
<PAGE>























     .         We will not incur any unanticipated costs in the construction of
          our network.


     .         We will be able to compete successfully in each of our
          markets.


     .         Demand for our services will meet wireless communications
          industry projections.


     .         Our network will satisfy the requirements described in our
          agreements with AT&T and support the services we expect to
          provide.


     .         We will be successful in working with AT&T and the other SunCom
          companies, as well as with other providers of wireless communications
          services and roaming partners, to ensure effective marketing of our
          network and the services we intend to offer.


     .         There will be no change in any governmental regulation or the
          administration of existing governmental regulations that requires a
          material change in the operation of our business.


  If one or more of these assumptions is incorrect, our actual business,
operations and financial results may differ materially from the expectations,
expressed or implied, in the forward-looking statements.  Do not place undue
reliance on any forward-looking statements.

If holders fail to exchange the outstanding notes for the exchange notes, it may
weaken the market for the exchange notes, and there may be no market for the
remaining outstanding notes.


  To the extent remaining outstanding notes are tendered and accepted in the
exchange offer, the trading market for tendered but unaccepted outstanding notes
could be adversely affected due to the limited amount of outstanding notes that
are expected to remain outstanding following the exchange offer.  Generally, a
lower outstanding or trading amount of a security could result in less demand to
purchase the security and could result in lower prices for the security.  For
the same reasons, to the extent that a large amount of the outstanding notes are
not tendered or are tendered and not accepted in the exchange offer, the trading
market for the exchange notes could be adversely affected.  See "The Exchange
Offer."

                                     -19-
<PAGE>

There is no public market for the notes and there are restrictions on the resale
of the notes.

  The exchange notes are new securities with no established trading market, and
we do not intend to list the exchange notes on any securities exchange.  The
exchange notes may trade at a discount from their initial offering price,
depending upon prevailing interest rates, the market for similar securities, our
performance and other factors.  Chase Securities Inc., one of the initial
purchasers of the outstanding notes, is not obligated to make a market in the
notes, and may discontinue any market-making activities at any time without
notice.  In addition, Chase Securities Inc. may limit any market-making
activities during the exchange offer and the pendency of the shelf registration
statement. A liquid market for the notes may not develop.  See "Plan of
Distribution."

                                     -20-
<PAGE>

                                USE OF PROCEEDS

     We will not receive any proceeds from the exchange offer. The net proceeds
from the offering of the outstanding notes, after deducting the initial
purchasers' discounts and estimated fees and expenses payable by us, were
approximately $317.0 million. We intend to use:

          .    approximately $317.0 million of remaining net proceeds from the
             offering of the outstanding notes;

          .    approximately $205.3 million of proceeds from sales of our equity
               securities;

          .    approximately $487.6 million of borrowings under our senior
               credit facilities;

          .    approximately $55.0 million of vendor financing provided by
               Lucent; and

          .    internally generated cash, to fund:

          .    approximately $555.2 million of capital expenditures;

          .    acquisitions of PCS licenses for approximately $123.0 million;
               and

          .    operating losses and other working capital requirements,
             including debt service and acquisition and financing closing costs,
             of approximately $386.7 million.

     We also received approximately $148.0 million of PCS licenses and
agreements in exchange for our common and preferred stock. See "Business--
Network Development" and "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Liquidity and Capital Resources."

     The vendor financing that we repaid with the proceeds from the sale of the
outstanding notes consisted of series B junior subordinated notes due 2012 with
an interest rate of 10%, increasing by 1.5% per year starting on January 1,
2001. We were required to redeem the Lucent series B notes following a change of
control and with any proceeds from offerings of high yield debt in excess of $80
million. See "Our Indebtedness--Vendor Financing."

                                     -21-
<PAGE>

                                CAPITALIZATION

     The following table sets forth as of June 30, 1999,

     (1)  our historical capitalization and

     (2)  our capitalization giving pro forma effect to the Viper Wireless, Inc.
          transaction,

derived from our unaudited pro forma balance sheet included elsewhere in this
prospectus. This table should be read together with "Selected Historical and Pro
Forma Consolidated Financial Information," "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and our Consolidated Financial
Statements and the notes to our financial statements included elsewhere in this
prospectus.

<TABLE>
<CAPTION>
                                                                                            As of June 30, 1999
                                                                                     ----------------------------------
                                                                                         Actual             Pro Forma
                                                                                     --------------      --------------
                                                                                           (dollars in millions)
<S>                                                                                  <C>                 <C>
Cash and cash equivalents..........................................................      $ 151.4             $ 136.6
                                                                                         =======             =======
Debt:
   Government license obligations (a)..............................................      $  17.2             $  17.2
   Senior credit facilities (b)....................................................        225.0               225.0
   Senior subordinated notes (c)...................................................        334.8               334.8
   Vendor financing (d)............................................................         41.7                41.7
                                                                                         -------             -------

       Total debt..................................................................        618.7               618.7
                                                                                         -------             -------

Mandatorily redeemable preferred stock (e).........................................        342.4               368.2
   Preferred stock subscriptions receivable and other items (f)....................       (103.2)             (129.0)
                                                                                         -------             -------

       Mandatorily redeemable preferred stock, net.................................        239.2               239.2
Stockholders' deficit (g)..........................................................       (152.6)             (152.6)
                                                                                         -------             -------

Total capitalization...............................................................      $ 705.3             $ 705.3
                                                                                         =======             =======
</TABLE>

________________
(a)  This debt is shown on our balance sheet net of discounts of $3.5 million
     reflecting the below market interest rate on the debt.

(b)  Our senior credit facilities provide up to $525.0 million of term loan and
     revolving credit financing. As of June 30, 1999, we had drawn $225.0
     million under our senior credit facilities. See "Our Indebtedness--Senior
     Credit Facilities."

(c)  Represents the gross proceeds of $327.6 million from the sale of 11 5/8%
     Senior Subordinated Discount Notes due 2009 on April 23, 1999, plus accrued
     interest of $7.2 million added to the principal of the senior subordinated
     notes through June 30, 1999.

(d)  As of June 30, 1999, the total amount of series A notes outstanding was
     $41.7 million, including $1.4 million of interest paid-in-kind, plus $0.3
     million of additional accrued interest. In connection with the acquisition
     of licenses and related assets from AT&T in Puerto Rico, Lucent has
     committed to purchase $15.0 million of additional junior subordinated
     notes. Lucent has also committed to purchase up to an additional $65.0
     million of the notes in connection with our development of new markets. See
     "Our Indebtedness--Vendor Financing."

(e)  Represents mandatorily redeemable preferred stock issued or to be issued to
     AT&T, Chase Capital Partners, Desai Capital Management Incorporated, Hoak
     Capital Corporation, J.H. Whitney III, L.P., M/C Partners, Entergy
     Corporation, Northwood Ventures, LLC, One Liberty Ventures, LLC, Toronto
     Dominion Capital (USA), Wireless 2000, Digital PCS and

                                     -22-
<PAGE>

     stockholders of TeleCorp Holding.

(f)  Preferred stock subscriptions receivable and other items is comprised of
     the following:

<TABLE>
<CAPTION>
                                                                                                 As of June 30, 1999
                                                                                       --------------------------------------
                                                                                             Actual              Pro Forma
                                                                                       -----------------     ----------------
<S>                                                                                    <C>                   <C>
Deferred Compensation................................................................      $    (283,827)       $    (283,827)
Preferred stock subscriptions receivable.............................................       (103,000,531)        (128,763,413)
                                                                                       -----------------     ----------------
                                                                                           $(103,284,358)       $(129,047,240)
                                                                                       =================     ================
</TABLE>

(g)  Stockholders' deficit is comprised of the following:

<TABLE>
<CAPTION>
                                                                                                   As of June 30, 1999
                                                                                       -------------------------------------
                                                                                             Actual              Pro Forma
                                                                                       ----------------      ---------------
<S>                                                                                    <C>                   <C>
Series F preferred stock.............................................................   $           443       $          482
Common stock.........................................................................             2,206                2,425
Additional paid-in capital...........................................................           347,432              413,091
Deferred compensation................................................................           (13,133)             (13,133)
Common stock subscriptions receivable................................................          (190,990)            (256,908)
Accumulated deficit..................................................................      (152,775,947)        (152,775,947)
                                                                                       ----------------      ---------------
                                                                                        $  (152,629,989)      $ (152,635,804)
                                                                                       =================     ===============
</TABLE>

                                     -23-
<PAGE>

     SELECTED HISTORICAL AND PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

     The selected historical consolidated financial information presented below
as of December 31, 1997, and 1998 and as of June 30, 1999, for the period from
inception on July 29, 1996 to December 31, 1996, for the years ended December
31, 1997 and 1998, and for the six months ended June 30, 1998 and 1999, has been
derived from our consolidated financial statements and the related notes
included elsewhere in this prospectus. The balance sheet data as of December 31,
1996 has been derived from our audited consolidated financial statements not
included in this prospectus. The unaudited pro forma balance sheet data as of
June 30, 1999, are derived from the unaudited pro forma financial data included
elsewhere in this prospectus, and give effect to our Viper Wireless, Inc.
transaction, as if it had occurred on June 30, 1999. The selected historical and
pro forma data below should be read in conjunction with "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and our audited
and unaudited consolidated financial statements and notes to the statements and
our unaudited pro forma balance sheet and notes to the balance sheet included
elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                                    For the period
                                                     July 29, 1996    For the year ended                      For the six month
                                                    (inception) to       December 31,     For the year ended     period ended
                                                  December 31, 1996          1997            December 31,       June 30, 1998
                                                     (Predecessor)      (Predecessor)            1998            (unaudited)
                                                  ------------------  ------------------  ------------------  -----------------
<S>                                               <C>                 <C>                 <C>                 <C>
Statements of Operations Data:
 Service revenue..............................      $           -       $              -     $             -     $            -
 Equipment revenue............................                  -                      -                   -                  -
 Roaming revenue..............................                  -                      -              29,231                  -
                                                  ----------------    ------------------  ------------------  -----------------
 Total revenue................................                  -                      -              29,231                  -
                                                  ----------------    ------------------  ------------------  -----------------

 Operating expense:
  Cost of revenue.............................                  -                      -                   -                  -
  Operations and development..................                  -                      -           9,772,485          1,214,372
  Selling and marketing.......................               9,747               304,062           6,324,666          1,095,361
  General and administrative..................             515,146             2,637,035          26,239,119          6,873,306
  Depreciation and amortization...............                  75                10,625           1,583,864             96,145
                                                  ----------------    ------------------  ------------------  -----------------

     Total operating expense..................             524,968             2,951,722          43,920,134          9,279,184
                                                  ----------------    ------------------  ------------------  -----------------

     Operating loss...........................            (524,968)           (2,951,722)        (43,890,903)        (9,279,184)

 Other (income) expense:
  Interest expense............................                   -               396,362          11,934,263            445,204
  Interest income.............................                   -               (12,914)         (4,697,233)          (140,338)
  Other expense...............................                   -                     -              27,347              3,818
                                                  ----------------    ------------------  ------------------  -----------------

     Net loss.................................            (524,968)           (3,335,170)        (51,155,280)        (9,587,868)
     Accretion of mandatorily redeemable
      preferred stock.........................            (288,959)             (725,557)         (8,566,922)          (207,217)
                                                  ----------------    ------------------  ------------------  -----------------
     Net loss attributable to common equity...      $     (813,927)     $     (4,060,727)    $   (59,722,202)    $   (9,795,085)
                                                  ================    ==================  ==================  =================
Other Data:
 Deficiency of earnings to fixed charges (a)..      $     (524,968)     $     (3,466,567)    $   (53,210,323)    $   (9,966,808)
<CAPTION>
                                                  For the six month
                                                    period ended
                                                   June 30, 1999
                                                    (unaudited)
                                                  -----------------
<S>                                               <C>
Statements of Operations Data:
 Service revenue..............................      $     6,232,355
 Equipment revenue............................            5,648,966
 Roaming revenue..............................            9,486,916
                                                  -----------------
 Total revenue................................           21,368,237
                                                  -----------------

 Operating expense:
  Cost of revenue.............................           10,106,968
  Operations and development..................           15,498,104
  Selling and marketing.......................           20,924,712
  General and administrative..................           22,440,887
  Depreciation and amortization...............           16,491,374
                                                  -----------------

     Total operating expense..................           85,462,045
                                                  -----------------

     Operating loss...........................          (64,093,808)

 Other (income) expense:
  Interest expense............................           17,107,514
  Interest income.............................           (3,064,606)
  Other expense...............................              146,675
                                                  -----------------

     Net loss.................................          (78,283,391)
     Accretion of mandatorily redeemable
      preferred stock.........................           (9,895,700)
                                                  -----------------
     Net loss attributable to common equity...      $   (88,179,091)
                                                  =================
Other Data:
 Deficiency of earnings to fixed charges (a)..      $   (82,704,453)
</TABLE>

<TABLE>
<CAPTION>
                                                               As of December  As of December
                                                                  31, 1996        31, 1997     As of December
                                                                (Predecessor)   (Predecessor)     31, 1998
                                                               --------------  --------------  --------------
<S>                                                            <C>             <C>             <C>
Balance Sheet Data:
  Cash and cash equivalents.................................    $     51,646    $  2,566,685    $ 111,732,841
  Property and equipment, net...............................             829       3,609,274      197,468,622
  Personal communications services licenses and microwave                  -      10,018,375      118,107,256
      relocation costs......................................
  Intangible assets -AT&T Agreements, net...................               -               -       26,285,612
  Total assets..............................................       7,574,352      16,294,475      466,644,032
  Total debt................................................         498,750      12,608,395      243,385,066
  Mandatorily redeemable preferred stock....................       7,788,959       4,144,340      240,408,879
  Mandatorily redeemable preferred stock, net (b)(c)(d).....       7,788,959       4,144,340      164,490,706
  Total stockholders' deficit...............................    $   (811,927)   $ (4,873,798)   $ (64,499,968)
<CAPTION>
                                                                        As of June 30, 1999
                                                                ------------------------------------
                                                                    Actual              Pro Forma
                                                                --------------       ---------------
<S>                                                             <C>                  <C>
Balance Sheet Data:
  Cash and cash equivalents.................................    $  151,437,828       $  136,621,656
  Property and equipment, net...............................       320,604,414          320,604,414
  Personal communications services licenses and microwave          201,817,136          234,103,136
      relocation costs......................................
  Intangible assets -AT&T Agreements, net...................        42,819,132           42,819,132
  Total assets..............................................       777,474,589          777,474,589
  Total debt................................................       618,687,300          618,687,300
  Mandatorily redeemable preferred stock....................       342,435,903          368,198,785
  Mandatorily redeemable preferred stock, net (b)(c)(d).....       239,151,545          239,151,545
  Total stockholders' deficit...............................    $ (152,629,989)      $ (152,629,989)
</TABLE>

________________________
(a)  The ratio of earnings to fixed charges is computed by dividing fixed
     charges into income before taxes plus fixed charges plus amortization of
     interest capitalized less interest capitalized. Fixed charges includes
     interest expense, interest capitalized, amortization of debt expense and
     one-third of rental expense attributable to the interest factor. On this
     basis, earnings before fixed charges for the period ended December 31,
     1996, for the years ended December 31, 1997 and 1998 and for the six

                                     -24-
<PAGE>

    months ended June 30, 1998 and 1999 were not adequate to cover fixed
    charges. In view of the Company's limited operating history and future
    additional interest and amortization charges due to the new debt issued, the
    deficiencies of earnings to cover fixed charges should not be considered
    indicative of future deficiency of earnings.

(b) Net of treasury stock, deferred compensation and preferred stock
    subscription receivable of $8, $4,111, and $75,914,054 respectively, as of
    December 31, 1998.

(c) Net of deferred compensation and preferred stock subscription receivable of
    $283,827 and $103,000,531, respectively, as of June 30, 1999.

(d) Net of deferred compensation and preferred stock subscription receivable of
    $283,827 and $128,763,413, respectively, as of June 30, 1999 on a pro forma
    basis.

                                     -25-
<PAGE>

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

Overview

History

     TeleCorp Holding was incorporated on July 29, 1996 to participate in the
FCC's auction of PCS licenses in April 1997 as a designated entity and very
small business, as defined by the FCC. TeleCorp Holding obtained PCS licenses in
the New Orleans, Memphis, Beaumont and Little Rock basic trading areas, as well
as other licenses that were subsequently transferred to unrelated entities. The
FCC has divided the country into major trading areas which are each further
subdivided into basic trading areas for the purposes of PCS licensing.

     We were incorporated on November 14, 1997 by the controlling stockholders
of TeleCorp Holding. In January 1998, we entered into a venture with AT&T under
which AT&T contributed PCS licenses to us in exchange for an equity interest in
us and sold additional PCS licenses to us for $21.0 million. In July 1998, we
received final FCC approval for the venture and, in connection with the
completion of the venture, we entered into exclusivity, licensing, roaming and
long distance agreements. We are AT&T's exclusive provider of PCS in our
licensed markets, subject to AT&T's right to resell services on our network. We
use the AT&T brand name and logo together with the SunCom name and logo, giving
equal emphasis to each. In addition, TeleCorp Holding became our wholly owned
subsidiary.

     In the first quarter of 1999, we commenced commercial operations in each of
our major mainland U.S. markets, after having launched our New Orleans market
for roaming services in late December 1998. We launched our service in our
Puerto Rico markets on June 30, 1999. Accordingly, for periods prior to 1999 we
were a development stage company.

     We acquired licenses covering the Baton Rouge, Houma, Hammond and
Lafayette, Louisiana basic trading areas from Digital PCS, for $2.3 million of
our common and preferred stock and the assumption of $4.1 million of debt owed
to the U.S. government related to these licenses. This debt is shown on our
balance sheet net of a discount of $1.1 million reflecting the below market
interest rate on the debt. We also acquired a license and related assets
covering the San Juan major trading area from AT&T. On May 24, 1999, we sold to
AT&T $40.0 million of our preferred stock. On May 25, 1999, we purchased the
license and related assets from AT&T for $96.0 million in cash. In addition, we
reimbursed AT&T $3.2 million for microwave relocation and $0.5 million for other
expenses it incurred in connection with such acquisition. Microwave relocation
entails transferring business and public safety agencies from radio airwaves
that overlap with the portion of the airwaves covered by our licenses to other
portions of the airwaves. In addition, we acquired licenses covering the
Alexandria, Lake Charles and Monroe, Louisiana basic trading areas from Wireless
2000, for approximately $0.4 million of common and preferred stock, the
assumption of $7.4 million of debt owed to the U.S. government related to these
licenses, $0.2 million in cash in connection with microwave relocation and $0.4
million in reimbursement of interest paid on government debt related to the
license. The U.S. government debt is shown on our balance sheet net of a
discount of $1.3 million reflecting the below market interest rate on the debt.

     We participated in the FCC's reauction of licenses for additional access to
selected airwaves through Viper Wireless. On April 20, 1999, the FCC announced
that Viper Wireless was the high bidder for additional licenses in New Orleans,
Houma and Alexandria, Louisiana, San Juan, Puerto Rico, Jackson, Tennessee and
Beaumont, Texas. The FCC has granted Viper Wireless all of these licenses. At
present, TeleCorp Holding owns 85% of Viper Wireless, and Mr. Vento and Mr.
Sullivan together own the remaining 15%. Mr. Vento and Mr. Sullivan together
have voting control over Viper Wireless. AT&T and some of our cash equity
investors have committed an aggregate of up to $32.3 million in exchange for
additional shares of our preferred and common stock in connection with the Viper
Wireless transaction.

     From time to time, we may enter into discussions regarding the acquisition
of other licenses, including swapping

                                     -26-
<PAGE>

our licenses for those of other license holders.

Pricing trends

     It appears that the wireless industry is experiencing a general trend
towards offering rate plans containing larger buckets of minutes and lower
handset pricing. This is expected to result in decreases in gross average
revenue per user and gross revenue per minute.

     We have autonomy in determining our pricing plans. We have developed our
pricing plans to be competitive and to emphasize the advantages of our
offerings. We may discount our pricing in order to obtain customers or in
response to downward pricing in the market for wireless communications services.

Revenue

     We derive our revenue from:

          .         Service. We sell wireless PCS. The various types of service
               revenue associated with wireless communications service for our
               subscribers include monthly recurring charges and monthly non-
               recurring airtime charges for local, long distance and roaming
               airtime used in excess of pre-subscribed usage. Our customers'
               roaming charges are rate plan dependent, based on the number of
               pooled minutes included in their plans. Service revenue also
               includes monthly non-recurring airtime usage associated with our
               prepaid subscribers and non-recurring activation and de-
               activation service charges.

          .         Equipment. We sell wireless personal communications handsets
               and accessories that are used by our customers in connection with
               our wireless services.

          .         Roaming. We charge monthly non-recurring fees to other
               wireless companies whose customers use our network facilities to
               place and receive wireless services.

     It is expected that as our customer base grows, there will be a significant
change in our gross revenue mix. As a result, service revenue is expected to
increase while roaming revenues and equipment sales are expected to decrease, as
a percent of gross revenue. Roaming minutes on our network are expected to
increase as AT&T and other carriers increase the number of subscribers on their
networks. It is expected that reciprocal roaming rates charged between us and
other carriers will decrease.

Cost of Revenue

     Equipment. We purchase personal communications handsets and accessories
from third party vendors to resell to our customers for use in connection with
our services. Equipment cost of revenue for phone handsets will continue to
approximate equipment revenue. The cost of handsets is inherently higher than
the resale price to the customer. We record the excess cost as a sales and
marketing operational expense. We do not manufacture any of this equipment.

     Roaming Fees. We pay fees to other wireless communications companies based
on airtime usage of our customers on other communications networks. It is
expected that reciprocal roaming rates charged between us and other carriers
will decrease. We do not have any significant minimum purchase requirements.

     Clearinghouse Fees. We pay fees to an independent clearinghouse for
processing our call data records and performing monthly inter-carrier financial
settlements for all charges that we pay to other wireless companies when our
customers use their network, and that other wireless companies pay to us when
their customers use our network. We do not have any significant minimum purchase
requirements. These fees are based on the number of transactions processed in a
month.

     Variable Interconnect. We pay monthly non-recurring charges associated with
the connection of our network

                                     -27-
<PAGE>

with other carriers' networks. These fees are based on minutes of use by our
customers. This is known as interconnection. We do not have any significant
minimum purchase requirements.

     Variable Long Distance. We pay monthly non-recurring usage charges to other
communications companies for long distance service provided to our customers.
These variable charges are based on our subscribers' usage, applied at pre-
negotiated rates with the other carriers. We do not have any significant minimum
purchase requirements.

Operating Expense

     Operations and development. Our operations and development expense includes
all employee-based charges, including engineering operations and support, field
technicians, network implementation support, product development, and
engineering management. This expense also includes monthly recurring charges
directly associated with the maintenance of network facilities and equipment.
Operations and development expense is expected to increase as we expand our
coverage and add subscribers. In future periods, we expect that this expense
will decrease as a percentage of gross revenues.

     Selling and marketing. Our selling and marketing expense includes all
employee based charges, including brand management, external communications,
retail distribution, sales training, direct, indirect, third party and
telemarketing support. In addition to employee based charges, we also record the
excess cost of handsets over the resale price as a cost of selling and
marketing. We distribute our products and services through direct and indirect
sales efforts, agents and telemarketing. Our direct sales and marketing efforts
focus on attracting and retaining small, medium and large business customers in
our target markets. We sell through company owned retail stores, indirect sales
partners, third party agents and parties that purchase and resell PCS from
carriers to the public in an effort to efficiently increase our consumer based
subscribers. Selling and marketing expense is expected to increase as we expand
our coverage and add subscribers. In future periods, we expect that this expense
will decrease as a percentage of gross revenues.

     General and administrative. Our general and administrative expense includes
all employee based charges, including customer support, billing, information
technology, finance, accounting and legal services. Functions such as customer
support, billing, finance, accounting and legal services are likely to remain
centralized in order to achieve economies of scale. Although we expect general
and administrative expense to increase slightly, in future periods, we expect
this expense will decrease significantly as a percentage of gross revenues.

     Depreciation and amortization. Depreciation of property and equipment is
computed using the straight-line method, generally over three to ten years,
based upon estimated useful lives. Leasehold improvements are amortized over the
lesser of the useful lives of the assets or the term of the lease. Network
development costs incurred to ready our network for use are capitalized.
Amortization of network development costs begins when the network equipment is
ready for its intended use and will be amortized over its estimated useful life
ranging from five to ten years. We began amortizing the cost of the PCS
licenses, microwave relocation costs, and capitalized interest in March 1999,
when PCS services commenced in certain basic trading areas. Amortization is
calculated using the straight-line method over 40 years. The AT&T agreements are
amortized on a straight-line basis over the related contractual terms, which
range from three to ten years. Amortization on the AT&T exclusivity agreement,
long distance agreement and the intercarrier roamer services agreement began
once wireless services were available to its customers. Amortization of the
network membership license agreement began on July 17, 1998, the date of the
finalization of the AT&T transaction.

     Capital expenditures. Our principal capital requirements for deployment of
our wireless network include installation of equipment and, to a lesser extent,
site development work.

     Interest Income (Expense). Interest income is earned primarily on our cash
and cash equivalents. Interest expense through June 30, 1999 consists of
interest due on our senior credit facilities, vendor financing, and debt owed to
the U.S. government related to our licenses. Interest payable on the Lucent
series A notes and the Lucent series B notes on or prior to May 11, 2004 shall
be payable in additional series A and series B notes. Thereafter, interest shall
be paid in arrears in cash on each six month and yearly anniversary of the
series A and series B closing date or, if cash

                                     -28-
<PAGE>


interest payments are prohibited under the senior credit facilities or a
qualifying high yield debt offering, in additional series A and series B notes.
The U.S. government financing receives quarterly interest payments, which
commenced in July 1998 and continued for one year thereafter, then quarterly
principal and interest payments for the remaining 9 years.

Results of Operations

Six Months ended June 30, 1999 Compared to Six Months ended June 30, 1998

     For the six months ended June 30, 1999, service revenue was approximately
$6.2 million, equipment revenue totaled approximately $5.6 million and roaming
revenue was approximately $9.5 million. We began offering wireless services in
each of our major markets in the first quarter of 1999 and a large portion of
our revenue resulted from servicing AT&T's roaming customers in these markets.
We generated no revenue for the six months ended June 30, 1998.

     Cost of revenue, consisting mainly of cost of equipment and fees paid to
other wireless companies when our customers use their networks, for the six
months ended June 30, 1999 was approximately $10.1 million. We did not generate
any cost for the six months ended June 30, 1998.

     Operations and development expense for the six months ended June 30, 1999
was approximately $15.5 million, as compared to approximately $1.2 million for
the six months ended June 30, 1998. This expense was primarily related to the
engineering and operating staff required to implement and operate our network.
The increase in operations and development expense is mainly due to the
commercial launch of our networks during the first half of 1999, primarily for
expenses related to engineering and operating staff.

     Selling and marketing expense for the six months ended June 30, 1999 was
approximately $20.9 million, as compared to approximately $1.1 million for the
six months ended June 30, 1998. This increase was due to salary and benefits for
sales and marketing staff, as well as market research. The increase in sales and
marketing expense is mainly due to beginning services in our domestic markets
during the six months ended June 30, 1999.

     General and administrative expense for the six months ended June 30, 1999
was approximately $22.4 million, as compared to approximately $6.9 million for
the six months ended June 30, 1998. The increase 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 markets during the six months ended June 30, 1999.

     Depreciation and amortization expense for the six months ended June 30,
1999 was approximately $16.5 million, as compared to approximately $96,000 for
the six months ended June 30, 1998. This increase was due to our commencing our
wireless network resulting in the depreciation of our fixed assets, as well as
the initiation of amortization on PCS licenses and AT&T agreements.

     Interest expense, net of interest income, for the six months ended June 30,
1999 was approximately $14.0 million, as compared to approximately $305,000 for
the six months ended June 30, 1998. This increase in interest expenses was
related to borrowings under our senior credit facilities of $225.0 million and
the issuance of $60.0 million aggregate principal amount of notes under the
vendor financing provided by Lucent.

Year ended December 31, 1998 Compared to Year ended December 31, 1997

     Revenue for the year ended December 31, 1998 was $29,231. This revenue
resulted from servicing AT&T's roaming customers in our Louisiana markets. We
began offering wireless services in each of our major markets in the first
quarter of 1999. We generated no revenue for the year ended 1997.

     Operations and development expense for the year ended December 31, 1998 was
approximately $9.8 million.  This expense was primarily related to an increase
in engineering and operating staff devoted to the implementation of

                                     -29-
<PAGE>

future operations of our network. There was no operations and development
expense for the year ended December 31, 1997.

     Selling and marketing expenses for the year ended December 31, 1998 was
approximately $6.3 million, as compared to approximately $0.3 million for the
year ended December 31, 1997. This increase was due to salary and benefits for
sales and marketing staff as well as market research. The year-over-year
increase was due to the increase in corporate and regional sales and marketing
staff in order to prepare for domestic market launches in the first quarter of
1999.

     General and administrative expense for the year ended December 31, 1998 was
approximately $26.2 million, as compared to approximately $2.6 million for the
year ended December 31, 1997. The year-over-year increase was due to the
development and growth of infrastructure and staffing related to information
technology, customer care and other administrative functions incurred in the
preparation for commercial launch of our markets in the first quarter of 1999.

     Depreciation and amortization expense for the year ended December 31, 1998
was approximately $1.6 million, as compared to approximately $11,000 for the
year ended December 31, 1997. This expense was related to depreciation of
furniture, fixtures and office equipment, as well as the initiation of
amortization on AT&T agreements.

     Interest expense, net of interest income, for the year ended December 31,
1998 was approximately $7.2 million, as compared to approximately $0.4 million
for the year ended December 31, 1997. This interest expense was related to notes
payable to shareholders and affiliates. This increase in interest expense was
related to borrowings under the senior credit facilities of $225.0 million and
the issuance of $10.0 million aggregate principal amount of notes under the
vendor financing provided by Lucent.

From July 29, 1996 (inception) to December 31, 1996

     Selling and marketing expense and general and administrative expense for
the period from July 29, 1996 (inception) to December 31, 1996 was approximately
$0.5 million, which were associated with salary, benefits and expenses of
administrative personnel, as well as legal and other costs associated with our
formation.

Liquidity and Capital Resources

     Since inception, our activities have consisted principally of:

          .         hiring a management team;

          .         raising capital;

          .         negotiating strategic business relationships;

          .         planning and participating in the PCS auction;

          .         initiating research and development;

          .         conducting market research; and

          .         developing our wireless services offering and network.


We have been relying on the proceeds from borrowings and issuances of capital
stock, rather than revenues, for our primary sources of cash flow.  We began
commercial operations in December 1998 and began earning recurring revenues by
the end of the first quarter of 1999.

     Cash and cash equivalents totaled $151.4 million at June 30, 1999, as
compared to $111.7 million at December

                                     -30-
<PAGE>

31, 1998. This increase was the result of incoming cash provided by financing
activities of $407.6 million, offset by $49.5 million of cash used in operating
activities and $318.4 million of cash used in network development and investing
activities.

     During the six months ended June 30,1999, we increased long-term debt, net
of accrued interest, by $357.6 million and received $64.2 million of preferred
stock proceeds and receipt of preferred stock subscriptions receivable. Cash
outlays for capital expenditures required to develop and construct our network
totaled $203.2 million and we were required to deposit $28.9 million with the
FCC for PCS licenses during the six months ended June 30, 1999. Cash used in
operating activities of $49.5 million for the six months ended June 30, 1999
resulted from a net loss of $78.3 million that was partially offset by non-cash
charges of $26.1 million and changes in assets and liabilities of $2.7 million.

     From inception through June 1998, our primary source of financing was notes
issued to our stockholders. In July 1996, we issued $0.5 million of subordinated
promissory notes to our stockholders. We converted these notes into 50 shares of
our series A preferred stock in April 1997. In December 1997, we issued various
promissory notes totalling $2.8 million to our stockholders. We converted these
notes into mandatorily redeemable preferred stock in July 1998. From January 1
to June 30, 1998, we borrowed approximately $22.5 million in the form of
promissory notes to existing and prospective stockholders to satisfy working
capital needs. We converted these notes into our equity in July 1998 in
connection with the completion of the venture with AT&T.

     From inception through July 1999 we have issued 97,473 shares of series A
preferred stock, 198,080 shares of series C preferred stock, 47,175 shares of
series D preferred stock, 24,906 shares of series E preferred stock, 4,601,985
shares of series F preferred stock, 22,627,095 shares of class A common stock,
91,846 shares of class C common stock, 275,539 shares of class D common stock;
and 10 shares of voting preference stock. The issuances have been in connection
with capital infusions as well as with acquisition of licenses and other assets
by the company, as described below. The primary recipients of these shares were
CB Capital Investors, L.P.; Equity-Linked Investors -II; Hoak Communications
Partners, L.P; Whitney Equity Partners. L.P; Media/Communications Partners; AT&T
Wireless PCS, Inc; TWR Cellular, Inc; as well as Gerald Vento and Thomas
Sullivan and other management. See "Securities Ownership of Beneficial Owners
and Management."

     Our preferred stock is convertible into shares of our common stock at
various times and following various events as follows:

          .         our series A preferred stock is convertible into shares of
             our class A common stock after July 17, 2006;

          .         our series C and series E preferred stock are convertible
             into shares of our class A common stock upon an initial public
             offering of our capital stock;

          .         our series D preferred stock automatically converts into
             shares of our class A common stock upon an initial public offering
             of our capital stock into shares of our senior common stock which
             in turn is convertible into shares of our class A or class B common
             stock; and

          .         our series F preferred stock is convertible at any time into
             shares of our class A common stock.

     We may redeem:

          .         shares of our series A preferred stock after the tenth
             anniversary of its issuance; and

          .         shares of our series B, series C and series D preferred
             stock at any time;

at the liquidation preference for the shares being redeemed.

                                     -31-
<PAGE>


     The holders of our series A, series B, series C, series D and series E
preferred stock have the right to require us to redeem their shares after the
twentieth anniversary of their issuance time at the liquidation preference for
the shares being redeemed.

     The classes and series of our capital stock also have varied voting rights,
rankings, dividend rights and liquidation preferences which are fully described
under "Description of Capital Stock."

     In connection with completion of the venture with AT&T, we received
unconditional and irrevocable equity commitments from our stockholders in the
aggregate amount of $128.0 million in return for the issuance of preferred and
common stock. As of June 30, 1999, approximately $55.5 million of the equity
commitments had been funded. The remaining equity commitments will be funded in
an installment of $36.3 million in July 2000 and $36.2 million in July 2001.

     We received additional irrevocable equity commitments from our stockholders
in the aggregate amount of $5.0 million in return for the issuance of preferred
and common stock in connection with the Digital PCS acquisition. Our
stockholders funded $2.2 million of these equity commitments on April 30, 1999,
and will fund $1.4 million in each of July 2000 and July 2001.

     We have received additional irrevocable equity commitments from our
stockholders in the aggregate amount of approximately $40.0 million in return
for the issuance of preferred and common stock in connection with the Puerto
Rico acquisition. We received $12.0 million of these commitments on May 24,
1999, and $6.0 million will be funded in December 1999 and $11.0 million will be
funded on each of May 24, 2000 and May 24, 2001.

     We also received irrevocable equity commitments from our stockholders in
the amount of approximately $32.3 million in connection with Viper Wireless'
participation in the FCC's reauction of PCS licenses. We received approximately
$6.5 million of these equity commitments on May 14, 1999, approximately $11.0
million on July 15, 1999, and approximately $14.8 million on September 29, 1999.
In the aggregate, we have obtained $205.3 million of equity commitments.

     In July 1998, we entered into senior credit facilities with a group of
lenders for an aggregate amount of $525.0 million. Our senior credit facilities
provide for:

            .    a $150.0 million senior secured term loan that matures in
               January 2007,

            .    a $225.0 million senior secured term loan that matures in
               January 2008,

            .    a $150.0 million senior secured revolving credit facility that
               matures in January 2007, and

            .    an uncommitted $75.0 million senior secured term loan in the
               form of an expansion facility.

     We must repay the term loans in quarterly installments, beginning in
September 2002, and the commitments to make loans under the revolving credit
facility are automatically and permanently reduced beginning in April 2005. As
of June 30, 1999, $225.0 million had been drawn under the senior credit
facilities. See "Our Indebtedness--Senior Credit Facilities."

     In May 1998, we entered into a vendor procurement contract with Lucent,
under which we agreed to purchase up to $285.0 million of radio call connecting
and related equipment and services for the development of our network. Lucent
agreed to provide us with $80.0 million of junior subordinated vendor financing.
This $80.0 million consisted of $40.0 million aggregate principal amount of
increasing rate Lucent series A notes due 2012 and $40.0 million aggregate
principal amount of increasing rate Lucent series B notes due 2012. Through June
30, 1999, we have purchased approximately $130.9 million of equipment and
services from Lucent.

     As of June 30, 1999, we had outstanding approximately $41.7 million of the
Lucent series A notes, including $1.6 million of Lucent series A notes issued as
payment in kind, plus $0.1 million of additional accrued interest. The $41.7

                                     -32-
<PAGE>

million principal amount of Lucent series A notes is subject to mandatory
prepayment on a dollar for dollar basis out of the proceeds of future equity
offerings in excess of $130.0 million.

     Lucent has agreed to make available up to an additional $80.0 million of
junior subordinated vendor financing in amounts of up to 30% of the value of
equipment, software and services provided by Lucent in connection with any
additional markets we acquire. Any notes purchased under this facility would be
divided equally between Lucent series A and series B notes. As a result of the
markets acquired in connection with the Puerto Rico acquisition, we have $15.0
million of availability under this facility, consisting of $7.5 million of
Lucent series A notes and $7.5 million of Lucent series B notes. The terms of
these Lucent series A and series B notes are identical to the terms of the
original Lucent series A and series B notes, with the exception of their
maturities. These notes will mature 6 months after the maturity of the notes. In
the event we acquire any new markets, we would have up to an additional $65.0
million available to us under this facility. See "Our Indebtedness--Vendor
Financing."

     Below is a table of capital commitments to us:

<TABLE>
<CAPTION>
          -------------------------------------------------------------
          Capital commitments                          Amount
          -------------------------------------------------------------
                                                   (in millions)
          -------------------------------------------------------------
          <S>                                      <C>
          Senior credit facility                      $   525.0
          -------------------------------------------------------------
          Senior subordinated discount notes              327.6
          -------------------------------------------------------------
          Cash equity                                     205.3
          -------------------------------------------------------------
          Non-cash equity                                 148.0
          -------------------------------------------------------------
          Vendor financing                                 80.0
          -------------------------------------------------------------
                                                      $ 1,285.9
          -------------------------------------------------------------
</TABLE>


     The notes represent a large portion of our capital resources that do not
have required scheduled payments of principal or interest for five years from
their issue date. Accordingly, they represent a significant source of our
liquidity without creating a capital requirement in the near term.

     As of June 30, 1999, we have approximately $20.7 million of debt owed to
the U.S. government related to some of our licenses. This debt is shown on our
balance sheet at $17.2 million net of discounts of $3.5 million reflecting the
below market interest rates on the debt. As of June 30, 1999, we owe the U.S.
government $9.2 million less a discount of $1.1 million, for the acquisition of
PCS licenses in New Orleans, Memphis, Beaumont and Little Rock obtained during
the 1997 auction. The terms of the notes include: an interest rate of 6.25%,
quarter interest payments which commenced in July 1998 and continue for the one
year thereafter, then quarterly principal and interest payments for the
remaining 9 years. The promissory notes are collateralized by the underlying PCS
licenses. As of June 30, 1999, we have approximately $8.2 million of liabilities
for microwave relocation obligations. Approximately $5.7 million will be paid
within the next year, and the remaining $2.5 million will be paid in the
following year. We do not expect to incur significant additional microwave
relocation costs for our existing markets.

     During the six months ended June 30, 1999, we completed the acquisition of
additional PCS licenses from Digital PCS, Inc. and Wireless 2000, Inc.  As part
of these acquisitions, we assumed additional U.S. government financing with the
FCC amounting to $11.5 million, less a discount of $2.4 million.  The terms of
the notes include an interest rate of 6.125% for notes assumed from Digital PCS,
Inc. and 7.00% for notes assumed from Wireless 2000, Inc., quarterly interest
payments for a two-year period and then quarterly principal and interest
payments for the remaining eight years.



     We have operating leases primarily related to retail store locations,
distribution outlets, office space and rent for

                                     -33-
<PAGE>


our network development. The terms of some of the leases include a reduction of
rental payments and scheduled rent increases at specified intervals during the
term of the leases. We are recognizing rent expense on a straight-line basis
over the life of the lease, which establishes deferred rent on the balance
sheet. As of December 31, 1998, the aggregate minimum rental commitments under
non-cancelable operating leases are as follows:

<TABLE>
               <S>                                       <C>
               1999                                      $ 10,755,694
               2000                                        10,752,666
               2001                                        10,507,474
               2002                                        10,369,758
               2003                                         8,520,560
               Thereafter                                  23,139,323
                                                         ------------
                              Total                      $ 74,045,475
                                                         ============
</TABLE>

     Rental expense, which is recorded ratably over the lease terms, was
approximately $2,000, $157,000, and $3.2 million for the period ended December
31, 1996 and for the years ended December 31, 1997 and 1998, respectively.

     We have entered into a series of agreements for software licenses,
consulting, transition support and maintenance with various vendors. The total
future commitments under the agreements is approximately $6.0 million as of
December 31, 1998.

     We own more than 150 communications towers situated on leased sites in all
of our markets. We are considering entering into sale/leaseback transactions to
access additional capital on attractive terms.

     We have entered into letters of credit to facilitate local business
activities. We are liable under the letters of credit for nonperformance of
certain criteria under the individual contracts. The total amount of outstanding
letters of credit was $1.4 million at December 31, 1998. The outstanding letters
of credit reduce the amount available to be drawn under our senior credit
facility.

     From inception through December 31, 1998, cash outlays for capital
expenditures were approximately $108.7 million. The continued construction of
our network and the marketing and distribution of wireless communications
products and services will require substantial additional capital. We will incur
significant amounts of debt to implement our business plan and will be highly
leveraged. We estimate that our total capital requirements from our inception
until December 31, 2002 will be approximately $1.2 billion. These 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.

Capital expenditures from inception to June 30, 1999 were approximately $311.9
million.  We estimate that capital expenditures will total approximately $285.0
million for the year ended December 31, 1999.

     Our continuing network development will concentrate on launching service in
additional markets within our licensed areas, filling in gaps in areas within
our existing markets and expanding the coverage of our existing markets to
outlying areas. Our development plan is geared to meet or exceed the
requirements imposed by the FCC rules governing our licenses and our agreements
with AT&T. The FCC requirements focus on percentage of population covered by a
license, while the AT&T requirements also impose requirements to cover specific
markets by set dates. The AT&T requirements mandated that by July 17, 1999, we
covered at least 20% of our licensed population in the mainland United States
and had coverage in the core urban and suburban areas of Memphis and New Orleans
and specified surrounding areas. We exceeded this requirement. By May 25, 2000,
we must cover 30% of our licensed population in Puerto Rico and the U.S. Virgin
Islands and have launched in the core urban and suburban cities of the San Juan
metropolitan area. By July 17, 2000, we are required to cover 40% of our
licensed population in the mainland United States, to have launched in New
England, Little Rock and Missouri and enhanced our coverage in other markets. By
May 25, 2001, we must cover 40% of our licensed

                                     -34-
<PAGE>


population in Puerto Rico and the U.S. Virgin Islands, to have launched in the
secondary cities throughout Puerto Rico and enhanced our coverage in other
markets. To date, we comply with all these requirements. The additional
development requirements concentrate on expanding coverage to additional
secondary cities and connecting highways and filling in gaps in our core urban
and suburban coverage and expanding capacity. We are required to cover at least
55% of our licensed population in the mainland United States by July 17, 2001,
70% by July 17, 2002 and 75% by July 17, 2003. We must cover at least 55% of our
licensed population in Puerto Rico and the U.S. Virgin Islands by May 25, 2002,
70% by May 25, 2003 and 75% by May 25, 2004. In the event that we are unable to
meet the construction and development deadline, AT&T would have the right to
terminate the exclusivity provisions under the stockholders' agreement. The
construction of the remainder of our network involves risks of unanticipated
costs and delays. We will need to timely complete the construction of additional
phases of our network to meet AT&T's and the FCC's development requirements. See
"Business--Network Development," "--Government Regulation" and "Certain
Relationships and Related Transactions--AT&T Agreements" for a discussion of the
FCC and AT&T requirements.

     We believe that the capital raised to date, which includes proceeds from
the offering of the outstanding notes and the funding of the irrevocable equity
commitments from our stockholders will be sufficient to meet our projected
capital requirements through December 31, 2002. The network development
requirements imposed by our agreements with AT&T create significant capital
requirements much of which will be covered by indebtedness we incur. We believe
that the capital we have raised to date as well as the other capital resources
currently available to us under our senior credit facilities and our committed
cash equity will be sufficient to meet our projected capital requirements
through December 31, 2002. Our ability to meet our capital requirements is
subject to our ability to construct our network and obtain customers in
accordance with our plans and assumptions and a number of other risks and
uncertainties including those discussed under the heading "Risk Factors." There
can be no assurance that the development of our network will be completed as
projected or that we will be able to generate positive cash flow. If any of our
projections are incorrect, we may not be able to meet our projected capital
requirements.




Quantitative and Qualitative Disclosure About Market Risk

     We are not exposed to fluctuations in currency exchange rates since all of
our services are invoiced in U.S. dollars. We are exposed to the impact of
interest rate changes on our short-term cash investments, consisting of U.S.
Treasury obligations and other investments in respect of institutions with the
highest credit ratings, all of which have maturities of three months or less.
These short term investments carry a degree of interest rate risk. We believe
that the impact of a 10% increase or decline in interest rates would not be
material to our investment income.

     We use interest rate swaps to hedge the effects of fluctuations in interest
rates on our senior credit facilities. These transactions meet the requirements
for hedge accounting, including designation and correlation. These interest rate
swaps are managed in accordance with our policies and procedures. We do not
enter into these transactions for trading purposes. The resulting gains or
losses, measured by quoted market prices, are accounted for as part of the
transactions being hedged, except that losses not expected to be recovered upon
the completion of hedged transactions are expensed. Gains or losses associated
with interest rate swaps are computed as the difference between the interest
expense per the amount hedged using the fixed rate compared to a floating rate
over the term of the swap agreement. As of June 30, 1999, we have entered into
six interest rate swap agreements totaling $225.0 million to convert our
variable rate debt to fixed rate debt. The interest rate swaps had no material
impact on our consolidated financial

                                     -35-
<PAGE>

statements as of and for the year ended December 31, 1998 or the six month
period ended June 30, 1999.

Year 2000

     The year-2000 issue is the result of computer programs being written using
two digits, rather than four digits, to define the applicable year. Programs
that have time-sensitive software may recognize a date using "00" as the year
1900 rather than the year 2000. This could result in a major system failure or
miscalculations, including an inability to process transactions, send invoices
or engage in similar normal business activities. Because we rely on computer
hardware and software, telecommunications and related service industries are
highly susceptible to the year-2000 issue.

     Over the past two years, as we purchased the various components that
comprise our internal information technology systems, we received
representations from our vendors that these components were year-2000 compliant.
We have begun the process of evaluating our information technology systems to
verify the accuracy of the representations made by our vendors. Our costs to
date have been immaterial, and we anticipate that our total costs in evaluating
our information technology system will not exceed $5.0 million, including costs
to build the necessary redundancy into our systems. We expect to complete this
evaluation by the end of October 1999.

     Our non-information technology systems may also be susceptible to the year-
2000 issues. In particular, our network equipment that connects calls contains
embedded components that are date sensitive. We have received assurances from
Lucent that all of our network hardware purchased from them is year-2000
compliant.

     We also depend upon the ability of AT&T, AT&T's roaming partners and
Electronic Data Systems to ensure that their software and equipment are year-
2000 compliant. We rely on AT&T to provide our customers with over-the-air
activation and roaming. We rely on Electronic Data Systems to provide
clearinghouse services.

  Although our systems will be year-2000 compliant on a timely basis, there can
be no guarantee that the systems of third parties will be year-2000 compliant on
a timely basis or that their systems will be compatible with our systems.  The
greatest risk to our ability to provide communications services is the failure
of our third party service providers to be year-2000 compliant, especially those
third party service providers that provide local access and some of the billing
systems upon which our long distance communications service relies.  In the
event one of our third parties is not year-2000 compliant and their
noncompliance affects us, we believe that this effect will cause only a
temporary disruption, if at all, of our service.  Thus, although we cannot
estimate the material lost revenue due to this worst case scenario, we do not
believe that such losses, if any, will be significant.

                                     -36-
<PAGE>

                                   BUSINESS

     We intend to become a leading provider of wireless communications services
in targeted markets in the south-central and northeast United States and in
Puerto Rico. We are the exclusive provider of PCS for AT&T in our markets. We
were founded in 1996 by Gerald T. Vento, Thomas H. Sullivan and private equity
investors to acquire strategic PCS licenses. In 1998, we entered into a venture
with AT&T in which AT&T contributed PCS licenses to us in exchange for an equity
interest in our company. In addition, we have the right to use the AT&T brand
name and logo together with our own brand name and logo, giving equal emphasis
to each. We are AT&T's preferred roaming partner in our markets and receive
preferred long distance rates from AT&T.

     Our PCS licenses cover a population of approximately 16.0 million,
including those in the major population centers of:

          .    New Orleans and Baton Rouge, Louisiana;

          .    Memphis, Tennessee;

          .    Little Rock, Arkansas;

          .    Manchester, Concord and Nashua, New Hampshire;

          .    Worcester, Massachusetts, and San Juan, Puerto Rico; and

          .    vacation destinations such as Puerto Rico, the U.S. Virgin
            Islands, Cape Cod and Martha's Vineyard.

As of September 22, 1999, we had over 71,000 subscribers. Our markets have
attractive economic and demographic characteristics and are experiencing strong
growth in use of wireless services. These markets, which attract over 24 million
visitors per year, are major roaming markets for AT&T's customers.

     We have successfully launched our services in 16 markets, including all of
our major markets. In December 1998, we began servicing roaming customers in our
Louisiana markets and we carried more than 4.2 million minutes in the first 60
days of operation in those markets. We have a strong distribution presence in
our launched markets with 33 company-owned stores and more than 500 retail
outlets where customers can buy our services. Additionally, we market our
services through business-to-business representatives, telemarketing and the
Internet.

     Our goal is to provide our customers with:

          .    simple, easy-to-use wireless services with coverage across the
            nation;

          .    superior call quality;

          .    personalized customer care; and

          .    competitive pricing

in the markets we serve. We believe that, as an AT&T affiliate, we will attract
customers through the national brand and coast-to-coast roaming provided by AT&T
and its roaming partners. We have also entered into an agreement with Triton PCS
and Tritel Communications, two other companies similarly affiliated with AT&T,
to adopt SunCom as a common regional brand that is co-branded with AT&T, giving
equal emphasis to each. We and the other SunCom companies are establishing the
SunCom brand as a basis for building a strong regional presence with a service
area covering a population of approximately 43.0 million.

     Substantially all of our operations are conducted through TeleCorp
Communications and its subsidiaries.  Mr.

                                     -37-
<PAGE>

Vento and Mr. Sullivan provide supervisory managerial services under a
management agreement between TeleCorp Management and us.

Recent Developments

     On April 20, 1999, we completed the acquisition of PCS licenses covering
the Baton Rouge, Houma, Hammond and Lafayette, Louisiana basic trading areas
from Digital PCS. As consideration for these licenses, we issued to Digital PCS
$2.3 million of our common and preferred stock, paid Digital PCS approximately
$0.3 million in reimbursement of interest paid on U.S. government debt related
to the licenses and assumed $4.1 million of debt owed to the U.S. government
related to these licenses. This debt is shown on our balance sheet net of a
discount of $0.7 million reflecting the below market interest rate on the debt.
These licenses cover a population of approximately 1.6 million, including a
population of 1.2 million in Baton Rouge and Lafayette covered by licenses we
already owned. These licenses also cover areas contiguous to our existing
licensed area, including travel corridors, which provide us with opportunities
to expand our covered area.

     On May 25, 1999, we completed the acquisition of a PCS license and related
assets covering the San Juan major trading area from AT&T. On May 24, 1999, we
sold to AT&T $40.0 million of our preferred stock. On May 25, 1999, we purchased
the license and related assets from AT&T for $95.0 million in cash. In addition,
we reimbursed AT&T $3.2 million for microwave relocation and $1.5 million for
other expenses it incurred in connection with the acquisition. This license
covers a population of approximately 4.0 million in Puerto Rico and the U.S.
Virgin Islands.

     On June 2, 1999, we completed the acquisition of PCS licenses covering the
Alexandria, Lake Charles and Monroe, Louisiana basic trading areas from Wireless
2000. As consideration for these licenses, we issued to Wireless 2000
approximately $0.4 million of common and preferred stock, paid Wireless 2000
$0.2 million for its costs for microwave relocation related to the Monroe
license, $0.4 million in reimbursement of interest paid on government debt
related to the license and assumed $7.4 million of debt owed to the U.S.
government related to these licenses. This debt is shown on our balance sheet
net of a discount of $1.3 million reflecting the below market interest rate on
the debt. These licenses cover a population of approximately 0.8 million. These
licenses also cover areas contiguous to our existing licensed area, including
travel corridors, which provide us with opportunities to expand our covered
area. We have no present intention to develop the markets covered by the
Alexandria and Monroe licenses.

     Our agreements with AT&T were extended to cover these markets, except for a
portion of the Monroe basic trading area, upon the closing of the Louisiana and
Puerto Rico acquisitions.

     From time to time, we may enter into discussions regarding the acquisition
of other PCS licenses, including swapping our licenses for those of other PCS
license holders.

     We participated in the FCC's reauction of PCS licenses for additional
licenses through Viper Wireless. On April 20, 1999, the FCC announced that the
reauction ended, and Viper Wireless was the high bidder for additional airwaves
in New Orleans, Houma and Alexandria, Louisiana, San Juan, Puerto Rico, Jackson,
Tennessee and Beaumont, Texas. The FCC granted us all of these licenses. At
present, TeleCorp Holding owns 85% of Viper Wireless, and Mr. Vento and Mr.
Sullivan together own the remaining 15%. Mr. Vento and Mr. Sullivan together
have voting control over Viper Wireless. On September 30, 1999, we solicited the
approval of the FCC for the transfer of the shares of Viper Wireless we do not
yet own to TeleCorp Holding. AT&T and our cash equity investors have committed
an aggregate of up to $32.3 million in exchange for additional shares of our
preferred and common stock.

The Wireless Communications Industry

     Wireless communications systems use a variety of radio airwaves to transmit
voice and data. The wireless communications industry includes one-way radio
applications, such as paging or beeper services, and two-way radio applications,
such as PCS, cellular telephone and other technologies. Each application is
licensed and operates in a distinct radio airwave block.

                                     -38-
<PAGE>

     Since the introduction of commercial cellular in 1983, the wireless
communications industry has experienced dramatic growth. The number of wireless
subscribers has increased from an estimated 340,213 at the end of 1985 to over
69 million as of December 31, 1998, according to the Cellular Telecommunications
Industry Association, an international association for the wireless industry.
Paul Kagan Associates, an independent media and telecommunications association,
estimates that the number of wireless users will increase to 142 million by
2003, with PCS users representing nearly 34% of total users, a significant
increase over the approximately 11% of total users represented by PCS today. The
following chart illustrates the annual growth in U.S. wireless communications
customers, who use cellular, PCS or other two-way wireless services through
December 31, 1998:

<TABLE>
<CAPTION>
                                                                                          Year Ended December 31,
                                                                     --------------------------------------------------------------
                                                                        1992     1993     1994     1995     1996     1997     1998
                                                                        ----     ----     ----     ----     ----     ----     ----
<S>                                                                  <C>         <C>      <C>      <C>      <C>      <C>      <C>
Wireless Industry Statistics/1/
Total service revenues (in billions).................................  $  7.8   $ 10.9   $ 14.2   $ 19.0   $ 23.6   $ 27.5   $ 33.1
Wireless subscribers at end of period (in millions)..................    11.0     16.0     24.1     33.8     44.0     55.3     69.2
Subscriber growth....................................................    46.0%    45.1%    50.8%    40.0%    30.4%    25.6%    25.1%
Average monthly wireless bill........................................  $68.68   $61.48   $56.21   $51.00   $47.70   $42.78   $39.43
Ending penetration...................................................     4.4%     6.2%     9.4     13.0%    16.3%    20.2%    25.0%
Digital subscribers (in millions)....................................      --       --       --       --       --       --     18.3
</TABLE>

- ------------------
Sources: Cellular Telecommunications Industry Association and Paul Kagan
         Associates.

/(1)/Reflects domestic commercially operational cellular, enhanced special
     mobile radio and PCS and enhanced specialized mobile radio technology
     providers.

     In the wireless communications industry, there are two principal services
licensed by the FCC for transmitting voice and data signals: PCS and
cellular.Personal communications services, or PCS, is a term commonly used in
the United States to refer to service carried over the 1850 MHz to 1990 MHz
portion of the radio airwaves. Megahertz, or MHz, is a method of measuring radio
airwaves. Cellular is a term commonly used in the United States to refer to
service carried over the 824 MHz to 893 MHz portion of the radio airwaves.
Cellular service is the predominant form of wireless voice communications
service available. Cellular systems were originally analog-based systems,
although digital technology has been introduced in some markets. PCS systems use
digital technology. Analog technology currently has several limitations,
including lack of privacy and limited capacity. Digital systems convert voice or
data signals into a stream of digits that is compressed before transmission,
enabling a single radio channel to carry multiple simultaneous signal
transmissions. This enhanced capacity, along with improvements in digital
signaling, allows digital-based wireless technologies to offer new and enhanced
services, such as greater call privacy and robust data transmission features,
including mobile office applications like facsimile, e-mail and wireless
connections to computer/data networks and including the Internet. See "--
Government Regulation" for a discussion of the FCC auction process and
allocation of wireless licenses.

Operation of Wireless Communications Systems

     Wireless communications system service areas, whether PCS, cellular or
other technologies, are divided into multiple units. Each unit contains a
transmitter, a receiver and signaling equipment to transmit wireless signals to
individual phones. This equipment is connected by telephone lines or microwave
signals to call connection equipment that uses computers to control the
operation of the communications system for the entire service area. The call
connection equipment controls the connection of calls and the connection of the
wireless network to local telephone systems and long distance carriers. The
system controls the transfer of calls from equipment site to equipment site as a
subscriber's handset travels, coordinates calls to and from handsets, allocates
calls among the network equipment sites within the system and connects calls to
the local telephone system or to a long distance telephone carrier. Wireless
communications providers must establish agreements with local and long distance
carriers that allow them to pass calls, or interconnect, thereby integrating
their system with the existing communications system.

     Because the signal strength of a transmission between a handset and a
network equipment site declines as the handset moves away from the network
equipment site, the wireless network monitors the signal strength of calls in
progress. When the signal strength of a call declines to a predetermined level,
the call connection equipment may

                                     -39-
<PAGE>

transfer the call to another network equipment site where the signal strength is
stronger. If a handset leaves the service area of a PCS or cellular system, the
call is disconnected unless there is a technical connection with the adjacent
system. If there is a technical connection with the adjacent system, the
customer may roam onto the adjacent system.

     Analog handsets that use the cellular portion of the airwaves are
functionally compatible with cellular systems in all markets in the United
States. As a result, these handsets may be used wherever a subscriber is
located, as long as a cellular system is operational in the area and either the
service provider's system covers such area or a roaming arrangement exists with
a provider covering the area.

     Although PCS and cellular systems use similar technologies and hardware,
they operate on different portions of the airwaves and use different technical
and network standards. Use of advanced handsets makes it possible for users of
one type of system to roam on a different type of system outside of their
service area, and to transfer calls from one type of system to another if the
appropriate agreements are in place.

     Currently, PCS systems operate under one of three principal digital signal
transmission technological standards that various operators and vendors have
proposed for use in PCS systems: TDMA, CDMA or GSM. TDMA and GSM are both time
division-based standards but are incompatible with each other and with CDMA.
Accordingly, a subscriber of a system that utilizes TDMA technology is unable to
use a TDMA handset when travelling in an area not served by TDMA-based PCS
operators, unless the subscriber carries a special handset that permits the
subscriber to use the analog or digital system on the cellular portion of the
airwaves in that area and the appropriate agreements are in place.

     With an advanced handset, a user can place or receive calls using:

          .    a PCS system using the technological standard with which the
               handset is compatible;

          .    a digital system on the cellular portion of the airwaves using
             the corresponding technological standard; or

          .    an analog system on the cellular portion of the airwaves.

     If a PCS system operated by the service provider or covered by a roaming
agreement is operating in the area, the call will be placed via this system. If
there is no PCS system providing coverage, the call will be placed through a
digital system on the cellular portion of the airwaves operating in the area and
providing coverage to the user, and if no digital system on the cellular portion
of the airwaves is providing coverage, the call will be connected over an analog
system that uses the cellular portion of the airwaves providing coverage. These
handsets allow for a call in progress to be handed off to an adjacent system,
whether the same mode or band or otherwise, without interruption if the
appropriate agreements are in place. Prior generations of handsets would cut off
the call when the handset left the coverage of one system and would require the
customer to place the call again using the adjacent system.

                                     -40-
<PAGE>

Market Overview

     We hold or will acquire basic trading area licenses within the following
eight major trading areas:

<TABLE>
<CAPTION>
Markets                                                                                   1998 Populations          Airwaves
- -------                                                                                 --------------------- ----------------------
<S>                                                                                     <C>                   <C>
                                                                                             (in thousands)         (in MHz)
New Orleans, Louisiana
 New Orleans                                                                                   1,402                    35
 Baton Rouge......................................................................               676                    20
 Lafayette........................................................................               531                    20
 Lake Charles.....................................................................               279                    15
 Houma............................................................................               272                    25
 Hammond..........................................................................               107                    10
                                                                                        ---------------------
     Total........................................................................             3,267
Memphis, Tennessee
 Memphis..........................................................................             1,493                    30
 Jackson..........................................................................               276                    35
 Dyersburg........................................................................               116                    20
 Blytheville, AR..................................................................                70                    20
                                                                                        ---------------------
     Total........................................................................             1,955
Little Rock, Arkansas
 Little Rock......................................................................               926                    30
 Fort Smith.......................................................................               312                    20
 Fayetteville.....................................................................               291                    20
 Jonesboro........................................................................               174                    20
 Pine Bluff.......................................................................               148                    20
 Hot Springs......................................................................               133                    20
 El Dorado........................................................................               103                    20
 Russellville.....................................................................                95                    20
 Harrison.........................................................................                88                    20
                                                                                        ---------------------
     Total........................................................................             2,270
Boston, Massachusetts
 Worcester, MA....................................................................               727                    20
 Manchester, NH...................................................................               584                    20
 Boston, MA (a)...................................................................               383                    20
 Hyannis, MA......................................................................               231                    20
                                                                                        ---------------------
     Total........................................................................             1,925
San Juan, Puerto Rico
 Puerto Rico/San Juan.............................................................             2,719                    35
 Mayaguez Aguadilla...............................................................             1,089                    20
 Virgin Islands...................................................................               106                    20
                                                                                        ---------------------
     Total........................................................................             3,914
St. Louis, Missouri
 Springfield (b)..................................................................               283                    20
 Carbondale, IL...................................................................               216                    20
 Columbia.........................................................................               209                    20
 Cape Giradeau....................................................................               189                    20
 Quincy...........................................................................               181                    20
 Jefferson City...................................................................               156                    20
 Poplar Bluff.....................................................................               155                    20
 Mt. Vernon, IL...................................................................               121                    20
 Rolla............................................................................                98                    20
 West Plains......................................................................                76                    20
 Kirksville.......................................................................                56                    20
                                                                                        ---------------------
     Total........................................................................             1,740
Houston, Texas
 Beaumont.........................................................................               459                    40
                                                                                        ---------------------
     Total........................................................................               459
Louisville, Kentucky
 Evansville, Indiana..............................................................               518                    20
                                                                                        ---------------------
     Total........................................................................               518
                                                                                        =====================
     Total Populations............................................................            16,048
</TABLE>

- -------------------
Source: The 1998 PCS Atlas & Databook, Paul Kagan Associates, Inc. 1990 U.S.
        Census.
(a)  Rockingham and Stafford counties only.
(b)  Camden, Cedar, Dallas, Douglas, Hickory, Laclede, Polk, Stone, Taney,
     Texas, Webster and Wright counties only.

                                     -41-
<PAGE>

In addition, we hold or will hold licenses for the following basic trading
areas:

     .         Alexandria, Louisiana, which has a population of 209,000;

     .         Monroe, Louisiana, which has a population of 335,000; and

     .         Paducah, Kentucky, which has a population of 231,000.

We do not presently intend to develop markets covered by these additional
licenses.

     The average population density of our markets is approximately 38% greater
than the national average.

Services and Features

     We provide an array of wireless communications services and features
through our network.

     Wireless Calling. Our primary service is wireless calling, featuring
advanced handsets, enhanced voice clarity, improved protection from
eavesdropping and a broad feature set. Our basic wireless service offering
includes caller ID, three-way conference calling, call waiting, voicemail,
paging and short-messaging.

     Feature-Rich Handsets. As part of our basic service offering, we provide
easy-to-use, interactive menu-driven handsets that can be activated over the
air. These handsets primarily feature word prompts and easy-to-use menus rather
than numeric codes to operate handset functions. These handsets allow mobile
access to Internet services and will have the ability to interact with personal
computers.

     Advanced Handsets. Through the use of handsets that are compatible with
wireless communications systems that operate using digital service on the PCS
portion of the airwaves, as well as digital and analog service on the cellular
portion of the airwaves, we offer customers coast-to-coast roaming across a
variety of wireless networks. These handsets incorporate a roaming database,
which can be updated over the air, that controls roaming preferences, typically
completing calls using the best available system from both quality and cost
perspectives. We offer our customers use of technologically advanced Nokia and
Ericsson handsets.

     Extended Battery Life. Our advanced handsets offer significantly extended
battery life over earlier technologies, providing up to 14 days of stand-by
battery life. Handsets operating on a digital system are capable of "sleep-mode"
while turned on but not in use, thus improving efficiency and extending battery
life. We expect that this feature will increase usage, especially for incoming
calls, as users will be able to leave the phone on for significantly longer
periods. The use of these handsets further extends battery life by using a
digital system for roaming when in areas covered by digital systems.

     Improved Voice Quality. We believe the version of TDMA we are using offers
significantly improved voice quality, more powerful error correction, less
susceptibility to call fading and enhanced interference rejection, which results
in fewer dropped calls, compared to earlier versions of TDMA.

     Voice Privacy and Call Security. Digital technology is inherently more
secure than analog technologies. This security provides increased voice privacy
for our customer and enhanced fraud protection.

     Paging and Short-Messaging. Our network has the capability to send and
receive pages and short text messages. These services allow customers to use
less expensive forms of wireless communications when conversation is not
necessary. We offer short-messaging as a bundled service on select packages and
as an extra feature available to all customers.

     Pre-Paid Services. We offer our customers the option to subscribe for a
pre-paid service which enables them to better monitor and control their usage.
Pre-pay customers are able to use services within our licensed areas and to
access all of AT&T's wireless network as well as those of its participating
roaming partners who have compatible

                                     -42-
<PAGE>

equipment. We provide an expansive feature set to our pre-pay customers,
including caller ID and call waiting, and we market the pre-paid services to a
broad segment of customers.

     Wireless Services Inside Buildings. As the use of wireless devices becomes
more widespread, consumers increasingly are demanding wireless services which
extend into office buildings, subways, airports, shopping centers and private
homes. We use large numbers of small network equipment sites to offer corporate
users full coverage inside buildings of outside calls and intra-office wireless
communications with dialing of office extensions without the need to dial the
complete telephone number. In addition, we are working with a number of hardware
and software suppliers to develop next generation wireless office services
including the use of small network equipment sites within a building that
circumvents the local carrier.

     Data and Internet Services. Because of the quality of digital signal
transmission, wireless communications systems are suitable for the transmission
of wireless data services such as weather reports, sports summaries, fax
services, access to stock quote services, monitoring of alarm systems and remote
Internet access.

Marketing Strategy

     Our marketing strategy has been developed on the basis of extensive market
research in each of our markets. This research indicates that limited coverage
of existing wireless systems, relatively high cost, inconsistent performance and
overall confusion about wireless services drive subscriber dissatisfaction and
reduce the attractiveness of wireless services for potential new subscribers. We
believe that our affiliation with the AT&T brand name and the distinctive
advantages of our TDMA network, combined with simplified, attractive pricing
plans, will allow us to capture significant market share from existing analog
providers using the cellular portion of the airwaves in our markets and to
attract new wireless users. We are focusing our marketing efforts on four
primary market segments:

     .         corporate accounts;

     .         current cellular users;

     .         individuals with the intent to purchase a wireless product within
               six months; and

     .         pre-paid subscribers.

For each segment, we are creating a specific marketing program including a
service package, pricing plan and promotional strategy. Management believes that
targeted service offerings will increase customer loyalty and satisfaction,
reducing customer turnover.

Brand

     We have formed Affiliate License Co. with Triton PCS and Tritel
Communications, other companies similarly affiliated with AT&T, to adopt a
common regional brand, SunCom. Each of the SunCom companies owns one-third of
Affiliate License Co., which owns the SunCom name. We and the other SunCom
companies license the SunCom name from Affiliate License Co. for use in each of
the company's licensed territories. We market our wireless services as "SunCom,
Member of the AT&T Wireless Network" and use the globally recognized AT&T brand
name and logo in equal size and prominence with the SunCom brand name and logo.
The use of the AT&T brand reinforces an association with reliability and
quality.

     We and the other SunCom companies are establishing the SunCom brand as a
strong local presence with a service area covering a population of approximately
43.0 million. We enjoy preferred pricing on equipment, handset packaging and
distribution by virtue of our affiliation with AT&T and the other SunCom
companies. We hope to achieve additional production and packaging economies of
scale by working with the other SunCom companies.

     Our agreements with Affiliate License Co. and Triton and Tritel provide for
the payment of $325,000 by each of the SunCom companies for the rights to use
the SunCom name, and the payment to Triton of those amounts which

                                     -43-
<PAGE>

Triton used to settle certain claims and acquire certain rights to the SunCom
name. Triton transferred all rights to the SunCom name to Affiliate License Co.
The agreement also provides that the licensees will use the SunCom name only as
allowed under their agreements with AT&T and subject to the quality standards in
those agreements. The parties agreed to cooperate in enforcing the rights to use
the SunCom name. See "Relationships and Related Transactions--AT&T Agreements"
and "--Other Related Party Transactions."

Pricing

     Our pricing plans are competitive and straightforward, offering large
buckets of minutes, large local calling areas and usage enhancing features. We
offer distinctive pricing plans tailored for each of our market segments. One
way we differentiate ourselves from existing wireless competitors is through our
pricing policies. We offer pricing plans designed to encourage customers to
enter into long term service contract plans. We also offer shared minute pools,
which are available for businesses and families who have multiple wireless users
who want to share the bucket of minutes.

     In May 1998, AT&T introduced "Digital One Rate," a suite of rate plans that
has caused a redefinition of the concept of local service area in the U.S.
wireless marketplace. These rate plans allow a customer to purchase a large
bucket of minutes per month for a low, fixed price, which can be used locally,
or practically anywhere in the United States, on AT&T's wireless network and
through AT&T's extensive network of roaming agreements. These plans also bundle
long distance and roaming charges. Subscribers can make calls to or from most
locations in the United States and pay no additional roaming fees or long
distance charges. The Digital One Rate and other flat rate plans are also
causing a shift in calling patterns in the wireless industry. Although these
plans are too new to predict the long-range effect on consumer behavior, it
appears that usage, and in particular long distance usage, has risen since the
introduction of these plans.

     We offer our customers our national SunRate plans, which allow them to make
calls practically anywhere in the United States without paying additional
roaming or long distance charges. By contrast, competing flat rate plans
generally restrict flat rate usage to the competitors' owned networks. By virtue
of our roaming arrangements with AT&T and its roaming partners, we believe we
can offer a competitive national rate plan.

     We believe the pre-paid subscriber segment represents a large market
opportunity, and we offer pricing plans that will drive growth in this category.
Pre-pay plans provide an opportunity for individuals whose credit profiles would
not otherwise allow them access to wireless communications to take advantage of
our services. In addition, our pre-pay plans provide an attractive alternative
for families and business users to control the usage of family members or
employees. We offer our pre-paid subscribers the same digital services and
features available to other customer segments. Typical pre-pay plans of
competitors, by contrast, provide low quality handsets and limited services and
features.

Bundling and Affinity Marketing

     We may bundle our wireless communications services with other
communications services, including discounted long distance services, through
strategic alliances and resale agreements with AT&T and others. We also may
offer service options in partnership with local business and affinity marketing
groups. Examples of these arrangements include offering wireless services with:

     .    utility services;

     .    banking services;

     .    cable television;

     .    Internet access; or

     .    alarm monitoring services

                                     -44-
<PAGE>

in conjunction with local information services or AT&T's Personal Network
program. These offerings provide the customer access to information, such as
account status, weather and traffic reports, stock quotes, sports scores and
text messages from any location.

Customer Care

     We are committed to building strong customer relationships by providing
customers with service that exceeds expectations. We serve our customers from
our state-of-the-art facility in Memphis, Tennessee, which houses our customer
service, collections and anti-fraud personnel. Convergys, a leading provider of
outsourced call center services, provides backup call center support and
bilingual customer service from two facilities in Florida. We have implemented a
one call resolution approach to customer service through the use of customer
support tools, including access to online reference information. In addition, we
emphasize proactive and timely customer service, including welcome packages and
anniversary calls. Our Internet site provides our customers with access to new
service information, giving us an additional source of contact with our
customers. We support our customer service initiatives through employee
compensation plans based on subscriber quotas and retention. We use innovative
service features to improve customer satisfaction and reduce the cost of service
delivery. For example, pre-paid users hear a "whispered" announcement of time
remaining in their account before each call, which allows them to control usage
and reduces balance inquiries to customer service. We intend to expand our web-
based services to include online account specific information that allows
customers to check billing, modify service or otherwise manage their accounts.

     We are developing a state-of-the-art data warehouse to provide timely
access to critical business information that can be used to provide customers
with desired services, such as real-time billing and automated notification of
remaining account balances. We also intend to use the data warehouse to cross-
link billing, marketing and customer care systems to collect customer profile
and usage information. This information provides the tools necessary to increase
revenue by analyzing channel and product profitability and reduces customer
acquisition costs by more effectively implementing marketing strategies.

Advertising

     We believe that the most successful marketing strategy is to establish a
strong local presence in each of our markets. We are directing our media and
promotional efforts at the community level with advertisements in local
publications and sponsorship of local and regional events. We combine our local
efforts with mass market strategies and tactics to build the SunCom and AT&T
brands locally. Our media efforts include television, radio, newspaper,
magazine, outdoor and Internet advertisements to promote our brand. In addition,
we use newspaper and radio advertising and our web page to promote specific
product offerings and direct marketing programs for targeted audiences.

Sales and Distribution

     We use a mix of sales and distribution channels, including a network of
company stores, nationally recognized retailers, a direct sales force for
corporate accounts and direct marketing channels such as telesales, neighborhood
sales and online sales. We work with AT&T's sales channels to cooperatively
exchange leads and develop new business.

     We are taking advantage of over-the-air activation features intrinsic to
digital technology to separate activation of service from the sale of the phone.
By separating activation and sale, we are able to ensure that knowledgeable
staff is communicating with customers. This allows for better informed customers
at the point of activation, with basic training in the use of their handsets and
appropriate expectations for their wireless service provider. We believe that
having better informed customers will lead to reduced customer turnover. In
addition, the separation of activation and sale of handsets reduces the overall
cost of the retail sales channel, because retailers have less involvement and,
as a result, lower sales commissions.

                                     -45-
<PAGE>

Company Stores

     We make extensive use of company stores for the distribution and sale of
our handsets and services. Management believes that company stores offer a
considerable competitive advantage by providing a strong local presence, which
is required to achieve high penetration in suburban and rural areas. We also
believe that company stores offer one of the lowest customer acquisition costs
among our different distribution channels. Sales representatives in company
stores receive in-depth training to allow them to explain wireless
communications services simply and clearly. Company stores have three different
formats:

          .         flagship stores located in the principal retail district in
               each market;

          .         express stores, a smaller retail format located in secondary
               markets; and

          .         kiosks, deployed to maximize our retail presence in each
               market and to take advantage of high traffic areas, such as
               shopping malls and airports.

We have opened 33 company-owned stores.

Retail Outlets

     We have negotiated distribution agreements with national and regional mass
merchandisers and consumer electronics retailers, including Circuit City,
Cellular Warehouse, Metrocall, Office Depot, Staples, Best Buy and Office Max.
In Puerto Rico, we have relationships with Farmacia El Amal, Let's Talk
Wireless, Beeper Connections and Radio Shack. We currently have over 500 retail
outlet locations where customers can purchase our services. We choose these
distributors based upon their ability to reach our target customers in our
service area. By separating activation and sale of handsets we reduce retailer
involvement, which, in conjunction with the desirability of the AT&T name, we
believe, attracts retailers to our handsets. In some of these retail store
locations, we are implementing a store-within-a-store concept, which uses visual
merchandising to leverage the brand awareness created by both SunCom and AT&T
advertising. The ease of distribution of shrink-wrapped handsets appeals to mass
merchandisers who have altered their in-store merchandising to reflect the
changing wireless marketplace. We support their dedication of valuable floor
space to wireless communications products through a local team of retail
merchandisers, attention-grabbing point of sale materials and consumer appeal.


Direct Sales

     We focus our direct sales distribution channel on high-revenue, high-
profitability corporate users. Our direct corporate sales force consists of
dedicated professionals targeting the wireless decision maker within large
corporations. We also benefit from AT&T's national corporate accounts sales
force. AT&T, in conjunction with us, supports marketing of our services to
AT&T's large national accounts located in our service areas. We have formed
regional advisory groups as an additional way to interface with corporate
customers in our markets. These advisory groups are comprised of local business
leaders, who are also wireless users or prospective users, and are designed to
provide timely feedback regarding our proposed wireless offerings and establish
a customer base prior to launch. See "--Marketing Strategy."

Direct Marketing

     We use direct marketing efforts such as direct mail and telemarketing.
These efforts are used to generate leads and stimulate prospects for our
telemarketing department. Telesales allow us to maintain low selling costs and
to "up sell" additional features or customized services.

Website

  Our web page provides current information about us, our markets and our
product offerings. We are also establishing an online store on our website. The
web page conveys our marketing message and we expect it will

                                     -46-
<PAGE>

generate customers through online purchasing. We deliver all information that is
required to make a purchasing decision at our website. Customers are able to
choose rate plans, features, handsets and accessories. The online store will
provide a secure environment for transactions, and customers purchasing through
the online store will experience a similar business process to that of customers
purchasing service through other channels.

Network Development

     We began commercial operations in December 1998 and have launched our
services in each of our major markets. Consistent with our strategy, we launched
in markets which have attractive characteristics for a high volume of wireless
communications usage, including metropolitan "downtown" areas, the surrounding
suburbs, well-utilized commuting and travel corridors, and popular leisure and
vacation destinations. Immediately upon launch, subscribers had access to
coast-to-coast coverage through roaming arrangements with AT&T and its roaming
partners, both inside and outside our licensed areas. Within each market,
geographic coverage will be based upon changes in wireless communications usage
patterns, demographic changes within our licensed areas and our experiences in
those markets. We currently provide coverage to approximately 68% of the
population of our licensed area. We define coverage to include an entire basic
trading area if we have a significantly developed system in that basic trading
area.

     We are committed to making the capital investment required to develop a
superior network. We intend to invest approximately $50 per covered person for
the construction of our network, which we believe will ensure consistent quality
performance and result in a high level of customer satisfaction. Our capital
investment is designed to provide a highly reliable network as measured by
performance factors such as percentage of call completion and number of dropped
calls.

     We intend to continue to meet our network development plan by using the
expertise of vendors recognized in the industry for providing high quality
services. Lucent is providing the necessary radio, call connecting and related
equipment for construction of our network. In addition, a number of other
experienced wireless vendors are assisting us in deploying our network.

     Our continuing network development will concentrate on launching service in
additional markets within our licensed areas, filling in gaps in areas within
our existing markets and expanding the coverage of our existing markets to
outlying areas. Our development plan is geared to meet or exceed the
requirements imposed by the FCC rules governing our licenses and our agreements
with AT&T. The FCC requirements focus on percentage of population covered by a
license, while the AT&T requirements also impose requirements to cover specific
markets by set dates. The AT&T requirements mandated that by July 17, 1999, we
covered at least 20% of our licensed population in the mainland United States
and had coverage in the core urban and suburban areas of Memphis and New Orleans
and specified surrounding areas. We exceeded this requirement. By May 25, 2000,
we must cover 30% of our licensed population in Puerto Rico and the U.S. Virgin
Islands and have launched in the core urban and suburban cities of the San Juan
metropolitan area. By July 17, 2000, we are required to cover 40% of our
licensed population in the mainland United States, to have launched in New
England, Little Rock and Missouri and enhanced our coverage in other markets. By
May 25, 2001, we must cover 40% of our licensed population in Puerto Rico and
the U.S. Virgin Islands, to have launched in the secondary cities throughout
Puerto Rico and enhanced our coverage in other markets. To date, we comply with
all these requirements. The additional development requirements concentrate on
expanding coverage to additional secondary cities and connecting highways and
filling in gaps in our core urban and suburban coverage and expanding capacity.
We are required to cover at least 55% of our licensed population in the mainland
United States by July 17, 2001, 70% by July 17, 2002 and 75% by July 17, 2003.
We must cover at least 55% of our licensed population in Puerto Rico and the
U.S. Virgin Islands by May 25, 2002, 70% by May 25, 2003 and 75% by May 25,
2004. See "--Government Regulation" and "Certain Relationships and Related
Transactions-AT&T Agreements" for a discussion of the FCC and AT&T requirements.

     The network development requirements imposed by our agreements with AT&T
create significant capital requirements much of which will be covered by
indebtedness we incur. We believe that the capital we have raised to date as
well as the other capital resources currently available to us under our senior
credit facilities and our committed cash equity will be sufficient to meet our
projected capital requirements through December 31, 2002.

                                     -47-
<PAGE>

  We have entered into an agreement with Lucent to purchase up to $285 million
of equipment, software and services for the development of our network.  We pay
Lucent for equipment and software at Lucent's list prices less a discount based
on the return of the items purchased.  Lucent has agreed to provide specified
technical support at no cost, and to provide us with incentive discount bonuses
upon our completing markets.  The agreement provides for cooperative marketing
of our services.  Lucent has agreed that the prices we pay and payment terms for
equipment, software and services will be no less favorable than those offered by
Lucent to any other affiliate of AT&T purchasing similar volumes.  We have the
right to terminate the agreement at any time subject to paying for materials
already shipped.  Lucent may terminate the agreement sixty days following our
material breach.  The agreement contains indemnities and limitations on
liabilities for specific damages.  Lucent provides us with warranties on
products they produce for specified periods of between 12 and 60 months.  Lucent
has agreed to provide us with vendor financing.  See "Our Indebtedness - Vendor
Financing."

Handsets

  We purchase our handsets from Nokia and Ericsson at preferred prices through
our affiliation with AT&T and the other SunCom companies.  Under a letter dated
April 6, 1999, Nokia has agreed to give us the same prices and marketing and
technical support as it gives AT&T because of our affiliation with AT&T.  We
also have entered into an arrangement with Brightpoint, a leading distributor
for the wireless industry, for the packaging and distribution of our handsets.

Network Construction

  We have leased over 640 network equipment sites, including 149 that will be
developed in later phases of construction of our network, and we operate five
sites containing call connection equipment in four locations. We designed our
network to allow us to use existing sites, which minimizes the construction of
new towers and significantly reduces our need to obtain zoning approvals.  Under
an agreement dated February 27, 1998, as amended, we have contracted Entel to
help us analyze some of our potential cell and tower sites and manage their
construction, with respect to zoning and other regulations.

Network Operations

  We maintain a state-of-the-art network operations center and, to ensure
continuous monitoring and maintenance of our network, we have a disaster
recovery plan.  The effective operation of our network requires:

       .      connection agreements and agreements to transmit signals from
          network equipment sites to call connection equipment with other
          communications providers;

       .      long distance connection;

       .      the implementation of roaming arrangements;

       .      the development of network monitoring systems; and

       .      the implementation of information technology systems.

Connection

  Our network is connected to the public telephone network that connects calls
to facilitate the origination and termination of traffic between our network and
both the local and long distance carriers. We have signed agreements with
numerous carriers, including, among others:

       .      BellSouth in New Orleans;

       .      Time Warner Telecom in Memphis;

                                     -48-
<PAGE>

       .      SBC Communications in Little Rock;

       .      Bell Atlantic in New England; and

       .      Puerto Rico Telephone in Puerto Rico.

  These agreements are standard agreements that all parties enter into with all
qualifying carriers on generally the same terms.  Each party pays the other for
the carrying or completion of calls on the other's network.

Long Distance

  We have executed a wholesale long distance agreement with AT&T providing for
preferred rates for long distance services.  See "Certain Relationships and
Related Transactions - AT&T Agreements."

Roaming

  Through our arrangements with AT&T and via the use of advanced handsets, our
customers have roaming capabilities on AT&T's wireless network. Further, we have
the benefit of AT&T's roaming agreements with third party carriers at AT&T's
preferred pricing.  These agreements, together with AT&T's wireless network,
cover approximately 98% of the U.S. population, including in-region roaming
agreements covering all of our launched service areas.  AT&T has recently
experienced significant growth in roaming traffic in our markets.

Network Monitoring Systems

  Our network operations center provides around-the-clock monitoring and
maintenance of our entire network. The network operations center is equipped
with sophisticated electronics that constantly monitor the status of all network
equipment sites and call connection equipment and record network traffic.  The
network operations center provides continuous monitoring of system quality for
blocked or dropped calls, call clarity and evidence of tampering, cloning or
fraud.  We designed our network operations center to oversee the interface
between customer usage, data collected by call connection equipment and our
billing systems.  Usage reports, feature activation and related billing items
are managed on a timely and accurate basis.  Our network operations center is
located in the Memphis site containing call connection equipment, and we also
have back-up network operations center capabilities in our Arlington, Virginia
data center.

Information Technology

  We operate management information systems to handle customer care, billing,
network management and financial and administrative services. The systems focus
on three primary areas:

       .      network management, including service activation, pre-pay systems,
          traffic and usage monitoring, trouble management and operational
          support systems;

       .      customer care, including billing systems and customer service and
          support systems; and

       .      business systems, including financial, purchasing, human resources
          and other administrative systems.

  We have incorporated sophisticated network management and operations support
systems to facilitate network fault detection, correction and management,
performance and usage monitoring and security. System capabilities have been
developed to allow over-the-air activation of handsets and implement fraud
protection measures. We maintain stringent controls for both voluntary and
involuntary deactivations. Subscriber disconnections initiated by us are
minimized by:

       .      preactivation screening to identify any prior fraudulent or bad
          debt activity;

                                     -49-
<PAGE>


       .      credit review; and

       .      call pattern profiling to identify where activation and
          termination policy adjustments are needed.

  We entered into a long-term software license, development and implementation
agreement with LHS Communications Systems and CAP Gemini America to provide our
billing system, and we have engaged a variety of industry leaders such as Lucent
and Lightbridge to provide activation, fraud management and support systems.

TDMA Digital Technology

  We have chosen digital TDMA technology for our network. TDMA technology allows
for:

       .      the use of advanced handsets which allow for roaming across the
          PCS and cellular portion of the airwaves, including both analog and
          digital technologies;

       .      enhanced services and features, such as short-messaging, extended
          battery life, added call security and improved voice quality; and

       .      network equipment sites that are smaller and that will improve
          network coverage with lower incremental investment.

This will enable us to offer customized billing options and to track billing
information per individual site, which is practical for advanced wireless
applications, such as systems using local transmission of voice messages between
a customer's phone and the network equipment and wireless office applications.
In addition, TDMA technology allows for three times the capacity of analog
systems.

Competition

  We believe subscribers choose a wireless communications service provider
principally based upon network coverage, pricing, quality of service and
customer care.  We believe that we enjoy advantages over our competitors:

       .      we offer our customers coverage where they live, work and play and
          coast-to-coast coverage immediately upon launch through our
          relationship with AT&T and its roaming partners;

       .     our pricing plans are competitive and straightforward, offering
          large buckets minutes, large local calling areas with in-region
          roaming capabilities to supplement our network and usage-enhancing
          features;

       .      we believe that our TDMA digital technology provides better
          quality services and more enhanced features than analog wireless
          technology;

       .      our digital network provides users with improved sound quality,
          enhanced security, prolonged battery life and increased data transfer
          capability over analog networks, and we believe that customers
          increasingly will choose digital service over analog service;

       .      we operate a state-of-the-art customer care facility designed to
          provide proactive customer service;

       .      our marketing plan includes at least four customer contacts
          annually, including welcome calls, first bill calls and anniversary
          calls, and we follow a "one call resolution" approach to customer
          concerns;

       .      we market our wireless services to our customers giving equal
          emphasis to the SunCom

                                     -50-
<PAGE>


          and AT&T brand names and logos; and

       .      our market research indicates that association with the AT&T brand
          name reinforces reliability and quality and significantly increases
          the likelihood that potential customers will purchase our wireless
          communications services.

  We compete directly with at least two cellular providers and other PCS
providers in each of our markets and against enhanced special mobile radio
operations in some of our markets. We compete with at least one analog, one CDMA
and one GSM operator in each of our markets other than Puerto Rico where there
is no GSM system is currently in operation.  Most of the existing cellular
providers in our markets have an infrastructure in place and have been
operational for a number of years, with some of these competitors having greater
financial and technical resources than we do.  These cellular operators may
upgrade their networks to provide services comparable to those offered by us.
We also compete with other PCS license holders in each of our markets:

       .      in New Orleans, we compete primarily against Radiofone and
          BellSouth for cellular services, Sprint PCS and PrimeCo Personal
          Communications for PCS, and Nextel for enhanced special mobile
          radio;

       .      in Memphis, we compete with GTE, SBC Communications and BellSouth
          for cellular services, Powertel and Sprint PCS for PCS and Nextel for
          enhanced special mobile radio;

       .      in Little Rock, we compete against ALLTEL and SBC Communications
          for cellular services and Sprint PCS for PCS;

       .      in New England, we compete against SBC Communications, Bell
          Atlantic and U.S. Cellular for cellular services and Sprint PCS and
          Omnipoint Technologies for PCS;

       .      in Puerto Rico, we compete principally against Puerto Rico
          Telephone Company and Cellular One for cellular services and
          Centennial Cellular for PCS.

  We also compete with numerous resellers of wireless communications services in
each of our markets.  Resellers purchase large volumes of services on a wireless
operator's network, usually at a discount, and resells the services to end users
under the reseller's own brand name.  While the network operator receives some
revenue from the sale of services to the reseller, the operator is competing
with its own customer for sales to the end users.  The principal resellers in
our markets include MCI in New England and Motorola in Puerto Rico.  We have
agreed to resell services to AT&T in each of our markets should AT&T desire to
do so.  We have not yet entered into any such arrangements with AT&T or any
other party.  The FCC informally limits the amount of our minutes AT&T can
resell to less than a majority.  If we would allow AT&T to resell more than a
majority of our minutes, the FCC may question our viability as a PCS provider.

  As the most recent entrant into the market for wireless communications
services, we do not believe that we have obtained a significant share of the
market in any of our areas of operation.  In fact, as a recent entrant, we face
significant competition from operators who have already established strong
market positions and have signed up many customers. Most of the existing
cellular operators have developed systems that have larger local and regional
coverage than we currently have or anticipate developing.  We seek to compete by
offering a competitive product with attractive pricing plans and through our
extensive access to roaming, including in-region roaming, which gives us an
effective coverage area competitive with that of our principal competitors.  We
have developed our pricing plans to be competitive and to emphasize the
advantages of our offerings.  We may discount our pricing in order to obtain
customers or in response to downward pricing in the market for wireless
communications services.

  We do not believe that we are at a significant competitive disadvantage to
competitors that can market wireless communications services together with other
services, such as traditional telephone service, cable television access or
Internet access.  We may face such disadvantages in the future as a result of
modified offerings by our competitors or changes in consumer expectations if
such bundled offerings become common.  If we were to become disadvantaged,

                                     -51-
<PAGE>

we would be forced to respond by modifying our pricing or seeking to offer
competitive bundled services. We may not be able to do so on profitable terms.

  Our ability to compete successfully will depend, in part, upon our ability to
anticipate and respond to various competitive factors affecting the industry,
including the introduction of new services, changes in consumer preferences,
demographic trends, economic conditions and competitors' discount pricing
strategies, all of which could adversely affect our operating margins.

Government Regulation

  We are subject to substantial regulation by the FCC, state public utility
commissions and, in some cases, local authorities. Our principal operations are
classified as commercial mobile radio service by the FCC, subject to regulation
under Title II of the Communications Act of 1934, as amended by the
Telecommunications Act of 1996, as a common carrier and subject to regulation
under Title III of the Communications Act as a radio licensee. The states are
preempted from regulating our entry into and rates for commercial mobile radio
service offerings, but remain free to regulate other terms and conditions of our
commercial mobile radio service services and to regulate other intrastate
offerings by us. Congress and the states regularly enact legislation, and the
FCC, state commissions and local authorities regularly conduct rulemaking and
adjudicatory proceedings that could have a material adverse effect on us and
other similarly situated carriers. In addition, our nature as a regulated entity
may adversely affect our ability to engage in, or rapidly complete, transactions
and may require us to expend additional resources in due diligence and filings
related to FCC and other requirements, as compared to unregulated entities.

FCC Common Carrier Regulation Under Title II

  Under Title II of the Communications Act, we are:

       .      required to offer service upon reasonable request;

       .      prohibited from imposing unjust or unreasonable rates, terms or
          conditions of service;

       .      proscribed from unjustly or unreasonably discriminating among
          customers;

       .      required to reserve communications capacity for law enforcement
          surveillance operations and to make technical network changes to
          facilitate this surveillance;

       .      required to make our services and products accessible to, and
          usable by, Americans with disabilities, if readily achievable; and

       .      required to comply with limitations on our use of customer
          proprietary network information.

  Under the Telecommunications Act, we are entitled to benefits when negotiating
interconnection arrangements with other communications carriers, such as resale
rights, our customers being able to keep their old numbers when switching to us
and compensation equal to that of the carriers, but we are subject to those same
requirements when other carriers seek to interconnect with our network.  The FCC
is still in the process of implementing some of these benefits.  While the rates
of common carriers are subject to the FCC's jurisdiction, the FCC forbears from
requiring commercial mobile radio service carriers to file tariffs for their
services.  Common carriers, including commercial mobile radio service providers,
are also prohibited under the Communications Act from unreasonably restricting
the resale of their services and are required to offer unrestricted resale.
There can be no assurance that the FCC will not choose to regulate common
carriers more comprehensively to promote competition under the
Telecommunications Act, which could have an adverse effect on our operations.

                                     -52-
<PAGE>

FCC Radio License Regulation Under Title III

  Among other things, Title III of the Communications Act:

       .      does not permit licenses to be granted or held by entities that
          have been subject to the denial of federal benefits;

       .      requires us to seek prior approval from the FCC to transfer
          control of us or to assign our radio authorizations, including
          subdividing our radio airwaves or partitioning geographic license
          areas, except in very limited circumstances; and

       .      limits foreign ownership in radio licensees, including PCS
          providers.

  While we believe that we comply with Title III, any future violation of these
limitations could result in license revocation, forfeiture or the forced
restructuring of our ownership to comply with the rules, any of which could have
a material adverse effect on us. The Title III restrictions could also
materially adversely affect our ability to attract additional equity financing.

FCC Commercial Mobile Radio Service Regulation

  The FCC rules and policies impose substantial regulations on commercial mobile
radio service providers. Among other regulations, commercial mobile radio
service providers such as us:

       .      incur costs as a result of required contributions to federal
          programs;

       .      are prohibited from acquiring or holding an attributable interest
          in more than 45 MHz of combined PCS, cellular or analog specialized
          mobile radio, used for taxi and truck dispatch, airwaves in the same
          geographic area;

       .      are required to provide manual roaming service to enable a
          customer of one provider to obtain service while roaming in another
          carrier's service area;

       .      are required to route emergency calls to public safety centers and
          provide the public safety centers with information regarding the
          originating number and the location of the caller; and

       .      will be required to allow subscribers to retain their telephone
          numbers when changing service providers after March 31, 2000, in some
          circumstances.

  Any violation of the commercial mobile radio service regulations could result
in a revocation or forfeiture of our licenses that would have a material adverse
effect on us. In addition, there can be no assurance that the FCC will not
choose to regulate commercial mobile radio service providers more
comprehensively, which could have an adverse effect on our operations.

FCC Personal Communications Services Regulation

  We are subject to service-specific regulations under the FCC's rules. Among
other things, these regulations provide that PCS licensees, such as us, are
granted licenses for a 10-year term, subject to renewal. Under these policies,
we will be granted a renewal expectancy that would preclude the FCC from
considering competing applications if we have:

       .      provided "substantial" performance, that is "sound, favorable and
          substantially above a level of mediocre service just minimally
          justifying renewal;" and

       .      substantially complied with FCC rules and policies and the
          Communications Act.

                                     -53-
<PAGE>

  While we intend to structure our operations to secure a renewal expectancy,
there can be no assurance that a renewal expectancy will be granted and, if the
renewal expectancy is not granted, that our licenses will be renewed. Our
failure to obtain renewal of our licenses would have a material adverse effect
on our operations.

  These regulations also govern the transmission characteristics of PCS handsets
and network equipment sites and other technical requirements. PCS licensees are
required to comply with limits intended to ensure that these operations do not
interfere with radio services in other markets or in other portions of the
airwaves and to ensure emissions from mobile transmitters do not cause adverse
health effects. We are also subject to minimum construction requirements that
will require us to deploy facilities with service coverage of a particular
amount of the population of our licensed area within specified time periods.
While we intend to comply with all PCS regulations in effect, any violation of
the PCS regulations could result in a revocation or forfeiture that would have a
material adverse effect on us. In addition, there can be no assurance that the
FCC will not choose to regulate PCS licensees more comprehensively, which could
have an adverse effect on our operations.

Relocation of Fixed Microwave Licensees

  Because PCS carriers use airwaves occupied by existing microwave licensees,
the FCC has adopted special regulations governing the relocation of incumbent
systems and cost-sharing among licensees that pay to relocate microwave
incumbents.  Relocation usually requires a PCS operator to compensate an
incumbent for the costs of system modifications and new equipment required to
move the incumbent to new portions of the airwaves, including possible premium
costs for early relocation to alternate portions of the airwaves.  The
transition plan allows most microwave users to operate in the PCS portion of the
airwaves for a one-year voluntary negotiation and an additional one-year
mandatory negotiation period following the issuance of the PCS license.  These
periods are longer for public safety entities.  We have entered into all
necessary agreements for microwave relocation.  Relocated licensees may exercise
their rights to move back to their original sites in the event the new sites are
inadequate.  Any delay in the relocation of microwave users to other portions of
the airwaves also may affect adversely our ability to operate our network.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."

FCC and Federal Aviation Administration Facilities Regulation

  Because we will acquire antenna sites for use in our network, we will become
subject to FCC and Federal Aviation Administration regulations governing
registration of towers, the marking and lighting of structures and regulations
governing compliance with the National Environmental Policy Act of 1969, which
requires carriers to assess the impact of their operations on the environment,
including the health effects of radio airwave radiation on humans.

FCC Designated Entity and Small Business Regulation

  TeleCorp Holding was the winning bidder for four licenses in the auction of
PCS licenses. With respect to those licenses, and additional licenses acquired
through later auctions and transactions, we:

       (1) believe we qualify as a very small business and as entrepreneurs, and

       (2) intend to diligently pursue and maintain our qualification as a very
           small business and as an entrepreneur in a manner intended to ensure
           compliance with the applicable FCC rules.

  We rely on representations of our investors to determine our compliance with
the FCC's rules applicable to PCS licenses.  There can be no assurance, however,
that our investors or we will continue to satisfy these requirements during the
term of any PCS license granted to TeleCorp Holding or TeleCorp PCS, LLC, our
wholly owned subsidiary, or that we will be able successfully to implement
divestiture or other mechanisms included in our corporate charter that are
designed to ensure compliance with FCC rules.  Any non-compliance with the FCC
very small business and entrepreneurs rules could subject us to penalties,
including a fine, revocation of our PCS licenses, acceleration of installment
payment obligations or retroactive loss of bidding credits.

                                     -54-
<PAGE>

  Entrepreneurs.  In order to hold a some of our PCS licenses, the qualifying
entity, an entrepreneur, and its affiliates must have had less than $125 million
in average gross revenues in the last two years and less than $500 million in
total assets at the time it filed its application to acquire the licenses. In
calculating revenues and assets for these purposes, the FCC includes the gross
revenues and total assets of our affiliates, those entities that hold
attributable interests in us and the affiliates of the entities.  However, the
revenues and assets of affiliates are not attributable to the licensee if the
licensee maintains an organizational structure that satisfies control group
requirements.  For at least five years after the initial licensing of a these
licenses, a licensee must continue to meet the control group requirements to
continue to qualify for the installment payment program and must continue to
meet the very small business requirements to continue to qualify for the bidding
credits received in the auction.

  Very Small Business.  We are also structured under the FCC's rules to qualify
as a very small business. A very small business is an entity that, together with
its affiliates and entities that hold interests in the applicant and their
affiliates, has average annual gross revenues of not more than $15 million for
the previous three calendar years. As a result of our classification as a very
small business, we were eligible for both a 25% bidding credit and for a
preferential installment payment program.  In the more recent reauction, Viper
Wireless qualified as a very small business, eligible for the same bidding
credit, but the FCC ceased to provide installment payment financing.

  Control Group Requirements.  To avoid attribution of the revenues and assets
of some of our investors, we are required to maintain a conforming control group
and to limit the amount of equity held by these entities on a fully-diluted
basis. These requirements mandate that the control group, among other things,
have and maintain both actual and legal control of the licensee. Under these
control group requirements:

       .      an established group of investors meeting the financial
          qualifications must own at least three-fifths of the control group's
          equity, or 15% of the licensee's overall equity, on a fully-diluted
          basis and at least 50.1% of the voting power, in the licensee entity;
          and

       .      additional members of the control group must hold, on a fully-
          diluted basis, the remaining 10% equity interest in the licensee
          entity.

  Additional members may be non-controlling institutional investors, including
most venture capital firms.  A licensee must have met the requirements at the
time it filed its application to acquire these licenses and must continue to
meet the requirements for five years following the date that a license is
granted. Beginning the fourth year of the license term, the FCC rules:

       .      eliminate the requirement that additional members hold the 10%
          equity interest; and

       .      allow the qualifying investors to reduce the minimum required
          equity interest from 15% to 10%.

  If the FCC were to determine that we did not comply with the regulations, we
would be required to attribute the revenues of additional stockholders, which
would likely cause the loss of our status both as an entrepreneur and a very
small business. Loss of this status would have a materially adverse effect on
us.

  FCC Transfer Restrictions.  During the first five years of their license
terms, some of our PCS licensees may only transfer or assign their license, in
whole or in part, to other qualified entrepreneurs.  The acquiring entities
would take over the license, or any portion of the license, subject to
separately established installment payment obligations. After five years,
licenses are transferable to entrepreneurs and non-entrepreneurs alike, subject
to unjust enrichment penalties. If transfer occurs during years six through ten
of the initial license term to a company that does not qualify for the same
level of auction preferences as the transferor, the sale would be subject to
immediate payment of the outstanding balance of the government installment
payment debt and payment of any unjust enrichment assessments as a condition of
transfer. The FCC has also initiated transfer disclosure regulations that
require licensees who transfer control of or assign a PCS license within the
first three years to file associated contracts for sale, option agreements,
management agreements or other documents disclosing the total consideration that
the applicant would receive in return for the transfer or assignment of its
license.  If the FCC determines that a transferor or assignor is being

                                     -55-
<PAGE>

unjustly enriched by a proposed sale or transfer of a license, it may condition
its approval of the transaction on payment of money to the U.S. Treasury,
accelerate installment payments or require repayment of bidding credits.

State and Local Regulation

  The FCC permits the states to:

     .    regulate terms and conditions of our commercial mobile radio service
       services other than rates and entry and may regulate all aspects of
       our intrastate toll services;

     .    regulate the intrastate portion of services offered by local telephone
       carriers, and therefore the rates we must pay to acquire critical
       facilities from other common carriers;

     .    administer numbering resources, subject to federal oversight; and

     .    have other responsibilities that impact the nature and profitability
       of our operations, including the ability to specify cost-recovery
       mechanisms for network modifications to support emergency public
       safety services.

States and localities also regulate construction of new antenna site facilities
and are responsible for zoning and developmental regulations that can materially
impact our timely acquisition of sites critical to our radio network. The states
and localities regularly conduct legislative, rulemaking and adjudicatory
proceedings on matters within their jurisdiction that could have a material
adverse effect on us and other similarly situated carriers. States may petition
the FCC to expand their jurisdiction over commercial mobile radio service rates
and entry.  There can be no assurance that a state in which we operate will not
attempt to engage in more comprehensive regulation of our operations, which
could increase the costs of providing service and materially affect our ability
to operate in that state.

Emission and Hands-Free Regulation

  Media reports have suggested that some radio airwave emissions from wireless
handsets may be linked to health concerns, including the incidence of cancer.
Data gathered in studies performed by manufacturers of wireless communications
equipment dispute these media reports. Further, a major industry trade
association and governmental agencies have stated publicly that the use of
wireless handsets does not pose any undue health risks. Nevertheless, concerns
regarding radio airwave emissions could have the effect of discouraging the use
of wireless handsets, which would decrease demand for our services.

  The FCC recently revised the rules specifying the methods to be used in
evaluating radio airwave emissions from radio equipment, including wireless
handsets. The hand-held digital telephones that we offer to our customers comply
with the standards adopted under the new rules. These handsets may not comply
with any rules adopted by the FCC in the future. The failure of these handsets
to remain in compliance with applicable FCC rules and standards would decrease
demand for our services.

  Recent studies have shown that hand-held digital telephones interfere with
medical devices, including hearing aids and pacemakers. The University of
Oklahoma Center for the Study of Wireless Electromagnetic Compatibility,
together with industry trade associations and other interested parties, are
currently studying the extent of, and possible solutions to, this interference.
If these studies demonstrate significant interference or create public concern
about interference, the results of these studies could decrease demand for our
services.

  Measures that would:

     .    require hands free use of cellular phones while operating motor
       vehicles;

     .    ban cellular phone use while driving;

                                     -56-
<PAGE>

     .    limit the length of calls while driving; or

     .    require people to pull to the side of the road to use cellular phones
       while driving,

have been proposed or are being considered in 12 state legislatures.  We cannot
predict the success of the proposed laws concerning car phone use or the effect
on the use of cellular phones as a result of the publicity surrounding or
passage of these laws.  In addition, more restrictive measures or measures aimed
at wireless services companies as opposed to users may be proposed or passed in
state legislatures in the future.  The passage or proliferation of this
legislation could decrease demand for our services.

Intellectual Property

  The AT&T and globe design logo is a service mark registered with the U.S.
Patent and Trademark Office. AT&T owns the service mark.  We use the AT&T and
globe design logo, on a royalty free basis, with equal emphasis on our SunCom
brand and logo, solely within our licensed area in connection with marketing,
offering and providing licensed services to end-users and resellers of our
services.  Our license agreement with AT&T grants us the right and license to
use licensed marks on permitted mobile phones.  This license agreement contains
numerous restrictions with respect to the use and modification of licensed
marks.  See "Relationships and Related Transactions--AT&T Agreements."

  We, Triton PCS and Tritel Communications have adopted a common brand, SunCom,
that is co-branded with equal emphasis with the AT&T brand name and logo.  Each
of the SunCom companies owns one-third of Affiliate License Co., which owns the
SunCom name.  We and the other SunCom companies license the SunCom name from
Affiliate License Co.  We use the brand to market, offer and provide services to
end-users and resellers of our PCS.  See "--Marketing Strategy," "Certain
Relationships and Related Transactions--Other Related Party Transactions."

  Triton PCS recently paid $975,000 to settle a potential dispute regarding
prior use of a version of the SunCom brand.  In connection with this settlement,
Triton PCS transferred the SunCom trademark to Affiliate License Co. for
$650,000.  Each of the other SunCom companies agreed to pay $325,000 as a
royalty fee to license the trademark from Affiliate License Co.

Employees


  As of August 30, 1999, we employed approximately 756 people. None of our
employees currently are represented by a union. We believe that our relations
with our employees are good.

Properties

  We lease space for our call connection equipment in New Orleans, Boston and
Puerto Rico and for our network operators center, our call connection equipment
and our customer care and data center in Memphis. Further, we lease space for
our network equipment sites, and we lease office space for our headquarters and
regional offices.

Legal Proceedings

  We are not a party to any lawsuit or proceeding which is likely, in the
opinion of management, to have a material adverse effect on our financial
position, results of operations and cash flows. We are a party to routine
filings and customary regulatory proceedings with the FCC relating to our
operations.

                                     -57-
<PAGE>

                              THE EXCHANGE OFFER

Purpose and Effects

  The outstanding notes were originally issued and sold on April 23, 1999 in the
principal amount at maturity of $575.0 million in a transaction exempt from the
registration requirements of the Securities Act.  The outstanding notes may not
be reoffered, resold or transferred except under a registration statement filed
with the SEC or unless an exemption from the registration requirements of the
Securities Act is available.

  The exchange offer is designed to provide to holders of outstanding notes an
opportunity to acquire exchange notes which, unlike outstanding notes, generally
will be freely transferable at all times, provided that the holder is not our
affiliate and not a broker-dealer or participating in a distribution of the
exchange notes.  We believe that a holder may offer, sell or transfer the
exchange notes if the holder:

     .    acquired the exchange notes in the ordinary course of business;
       and

     .    has no intention of participating in a distribution of exchange notes.

  Based on no-action letters issued by the staff of the SEC to third parties in
other transactions, we believe that a holder of outstanding notes, but not a
holder who is our affiliate within the meaning of the Securities Act, who
exchanges outstanding notes for exchange notes in the exchange offer, generally
may offer the exchange notes for resale, sell the exchange notes and otherwise
transfer the exchange notes without further registration under the Securities
Act and without delivery of a prospectus that satisfies the disclosure
requirements of the Securities Act.  This does not apply, however, to a holder
who is our affiliate within the meaning under the Securities Act.  We also
believe that a holder may offer, sell or transfer the exchange notes only if the
holder acquires the exchange notes in the ordinary course of its business and is
not participating, does not intend to participate and has no arrangement or
understanding with any person to participate in a distribution of the exchange
notes.

  Any holder of outstanding notes using the exchange offer to participate in a
distribution of exchange notes cannot rely on the no-action letters referred to
above.  This includes a broker-dealer that acquired the outstanding notes
directly from us, but not as a result of market-making activities or other
trading activities.  Consequently, the holder must comply with the registration
and prospectus delivery requirements of the Securities Act in the absence of an
exemption from such requirements.  See "Plan of Distribution."

  Each broker-dealer that receives exchange notes for its own account in
exchange for outstanding notes, where the outstanding notes were acquired by the
broker-dealer as a result of market-making activities or other trading
activities may be a statutory underwriter and must acknowledge that it will
deliver a prospectus meeting the requirements of the Securities Act in
connection with the resale of the exchange notes received in exchange for the
outstanding notes.  The letter of transmittal which accompanies this prospectus
states that by so acknowledging and by delivering a prospectus, a participating
broker-dealer will not be deemed to admit that it is an underwriter within the
meaning of the Securities Act.  A participating broker-dealer may use this
prospectus, as it may be amended from time to time, in connection with the
resales of the exchange notes it receives in exchange for the outstanding notes
in the exchange offer.  We will make this prospectus available to any
participating broker-dealer in connection with any resale of this kind for a
period of 90 days after the expiration date of the exchange offer.  See "Plan of
Distribution."

  Each holder of outstanding notes who wishes to exchange outstanding notes for
exchange notes in the exchange offer will be required to represent and
acknowledge, for the holder and for each beneficial owner of such outstanding
notes, whether or not the beneficial owner is the holder, in the letter of
transmittal that:

     .    the exchange notes to be acquired by the holder and each beneficial
       owner, if any, are being acquired in the ordinary course of business;

     .    neither the holder nor any beneficial owner is our or any of our
       subsidiaries' affiliate;

                                     -58-
<PAGE>

     .         any person participating in the exchange offer with the intention
          or purpose of distributing exchange notes received in exchange for the
          outstanding notes, including a broker-dealer that acquired the
          outstanding notes directly from us, but not as a result of market-
          making activities or other trading activities cannot rely on the no-
          action letters referenced above and must comply with the registration
          and prospectus delivery requirements of the Securities Act, in
          connection with a secondary resale of the exchange notes acquired by
          such person;

     .         if the holder is not a broker-dealer, the holder and each
          beneficial owner, if any, are not participating, do not intend to
          participate and have no arrangement or understanding with any person
          to participate in any distribution of the exchange notes received in
          exchange for outstanding notes; and

     .         if the holder is a broker-dealer that will receive exchange notes
          for the holder's own account in exchange for the outstanding notes,
          the outstanding notes to be so exchanged were acquired by the holder
          as a result of market-making or other trading activities and the
          holder will deliver a prospectus meeting the requirements of the
          Securities Act in connection with any resale of such exchange notes
          received in the exchange offer. However, by so representing and
          acknowledging and by delivering a prospectus, the holder will not be
          deemed to admit that it is an underwriter within the meaning of the
          Securities Act.

Terms of the Exchange Offer

  We will offer exchange notes in exchange for surrender of outstanding notes.
We will keep the exchange offer open for at least 30 days, or longer if required
by applicable law, after the date of notice of the exchange offer is mailed to
the holders of the outstanding notes.

  Upon the terms contained in this prospectus and in the letter of transmittal
which accompanies this prospectus, we will accept any and all outstanding notes
validly tendered and not withdrawn before 5:00 p.m., New York City time, on the
expiration date of the exchange offer.  We will issue an equal principal amount
of exchange notes in exchange for the principal amount of the outstanding notes
accepted in the exchange offer.  Holders may tender some or all of their
outstanding notes under the exchange offer.  Outstanding notes may be tendered
only in principal amounts at maturity of $1,000 and integral multiples of
$1,000.

  The form and terms of the exchange notes will be the same as the form and
terms of the outstanding notes except that:

     .         the exchange notes will have been registered under the Securities
          Act and therefore will not bear legends restricting their transfer;
          and

     .         the exchange notes will not contain specific terms providing for
          registration rights or an increase in the interest rate on the
          outstanding notes under specific circumstances which are described in
          the exchange and registration rights agreement.

  The exchange notes will evidence the same debt as the outstanding notes and
will be entitled to the benefits of the indenture.

  In connection with the exchange offer, holders of the outstanding notes do not
have any appraisal or dissenters' rights under law or the indenture.  We intend
to conduct the exchange offer in accordance with the applicable requirements of
the Exchange Act and the rules and regulations of the SEC related to these
offers.

  We shall be deemed to have accepted validly tendered outstanding notes when,
as and if we have given oral or written notice of acceptance to Bankers Trust
Company, exchange agent for the exchange offer.  The exchange agent will act as
agent for the tendering holders for the purpose of receiving exchange notes from
us.

                                     -59-
<PAGE>

  If any tendered outstanding notes are not accepted for exchange because of an
invalid tender, the occurrence of other events specified in this prospectus or
if the outstanding notes are submitted for a greater principal amount than the
holder desires to exchange, the certificates for the unaccepted outstanding
notes will be returned without expense to the tendering holder.  If outstanding
notes were tendered by book-entry transfer in the exchange agent account at The
Depository Trust Company in accordance with the book-entry transfer procedures
described below, these non-exchanged outstanding notes will be credited to an
account maintained with The Depository Trust Company as promptly as practicable
after the expiration date of the exchange offer.

  Each of the following is a registration default:

     (1)  neither the registration statement of which this prospectus is a part
          nor a shelf registration statement with respect to the outstanding
          notes is filed on or prior to June 22, 1999;

     (2)  neither of the registration statements is declared effective by the
          SEC on or prior to October 19, 1999, the effectiveness target date, or
          within 45 days after the publication of a change in applicable law or
          interpretation of law by the SEC's staff that would require us to file
          a shelf registration statement;

     (3)  we fail to complete the exchange offer on or prior to November 19,
          1999; or

     (4)  the shelf registration statement is declared effective but thereafter
          ceases to be effective or usable in connection with resales of the
          outstanding notes during the period specified in the exchange and
          registration rights agreement.

In the event of a registration default, we must pay liquidated damages to each
holder of outstanding notes, during the period of one or more such registration
defaults, in an amount equal to $0.192 per week per $1,000 of accreted value of
the outstanding notes, which value would be the initial offering price plus any
amortization, held by such holder until the cure of all registration defaults.
Such interest will be payable on the next scheduled interest payment date.

We may file a shelf registration if:

     .         a change in law or SEC interpretations precludes our exchange
          offer;

     .         we do not exchange validly tendered outstanding notes for
          exchange notes by November 19, 1999;

     .         any initial purchaser of the outstanding notes who were not
          eligible to exchange their outstanding notes in the exchange offer and
          still hold their outstanding notes so request;

     .         any law or SEC interpretations preclude a holder from
          participating in the exchange offer;

     .         a holder receives exchange notes which are not freely
          transferable; or

     .         we so elect.

  Tendering holders of the outstanding notes will not be required to pay
brokerage commissions or fees or, subject to the instructions in the letter of
transmittal, transfer taxes with respect to the exchange of outstanding notes in
the exchange offer.  We will pay all charges and expenses, other than transfer
taxes which may be imposed, in connection with the exchange offer.  See
 "--Transfer Taxes" below.

Expiration Date; Extensions; Amendment

  The expiration date of the exchange offer is 5:00 p.m., New York City time,
on November 15, 1999, unless we, in our reasonable discretion, extend the
exchange offer, in which case the expiration date shall be the latest date and
time

                                     -60-
<PAGE>

to which the exchange offer is extended.

  In order to extend the exchange offer, we will notify the exchange agent of
any extension by oral or written notice and will make a public announcement of
the extension before 9:00 a.m., New York City time, on the next business day
after the previously scheduled expiration date.

  We reserve the right, in our reasonable discretion:

     .         to delay accepting any outstanding notes, to extend the exchange
          offer or to terminate the exchange offer if, in our reasonable
          judgment, any of the conditions described below under "--Conditions to
          the Exchange Offer" shall not have been satisfied, by giving oral or
          written notice of the delay, extension or termination to the exchange
          agent; or

     .         to amend the terms of the exchange offer in any manner.

  We will give oral or written notice of any extension, amendment, non-
acceptance or termination to the holders of outstanding notes as promptly as
practicable.  In the case of any extension, we will issue such notice as a press
release or other public announcement no later than 9:00 a.m., New York City
time, on the next business day after the previously scheduled expiration date.

Procedures for Tendering

  To tender in the exchange offer, a holder must do the following:

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

     .         have the signatures guaranteed if required by the instructions to
          the letter of transmittal; and

     .         except as discussed in "--Guaranteed Delivery Procedures," mail
          or otherwise deliver the letter of transmittal, or facsimile, together
          with the outstanding notes and any other required documents, to the
          exchange agent prior to 5:00 p.m., New York City time, on the
          expiration date of the exchange offer.

  The exchange agent must receive the outstanding notes, a completed letter of
transmittal and all other required documents at the address listed below under
"--Exchange Agent" before 5:00 p.m., New York City time, on the expiration date
for the tender to be effective.  You may deliver your outstanding notes by using
the book-entry transfer procedures described below, as long as the exchange
agent receives confirmation of the book-entry transfer before the expiration
date.

  The Depository Trust Company has authorized its participants that hold
outstanding notes on behalf of beneficial owners of outstanding notes through
The Depository Trust Company to tender their outstanding notes as if they were
holders.  To effect a tender of outstanding notes, The Depository Trust Company
participants should either:

     .         complete and sign the letter of transmittal, or a manually signed
          facsimile of the letter, have the signature guaranteed if required by
          the instructions to the letter of transmittal, and mail or deliver the
          letter of transmittal to the exchange agent according to the procedure
          described in "--Procedures for Tendering"; or

     .         transmit their acceptance to The Depository Trust Company through
          its automated tender offer program for which the transaction will be
          eligible and follow the procedure for book-entry transfer described in
          "--Book-Entry Transfer."

  By tendering, each holder will make the representations contained under the
heading "--Terms of the Exchange

                                     -61-
<PAGE>

Offer." Each participating broker-dealer must acknowledge that it will deliver a
prospectus in connection with any resale of exchange notes.

  The tender of a holder and our acceptance of the tender will constitute a
binding agreement between the holder and us described in this prospectus and in
the letter of transmittal.

  The method of delivery of outstanding notes, the letter of transmittal and all
other required documents to the exchange agent is at the election and sole risk
of the holder of the outstanding notes.  If such delivery is by mail, it is
recommended that registered mail, properly insured, with return receipt
requested, be used.  In all cases, sufficient time should be allowed to assure
timely delivery.  No letters of transmittal or outstanding notes should be sent
to us.

  Any beneficial owner whose outstanding notes are registered in the name of a
broker-dealer, commercial bank, trust company or other nominee and who wishes to
tender should contact the registered holder promptly and instruct it to tender
on the beneficial owner's behalf.  If the beneficial owner wishes to tender on
its own behalf, the owner must, prior to completing and executing the letter of
transmittal and delivering outstanding notes, either:

     .         make appropriate arrangements to register ownership of the
          outstanding notes in the owner's name; or

     .         obtain a properly completed bond power from the registered
          holder.

  If a letter of transmittal is signed by a person other than the registered
holder of any outstanding notes listed in the letter of transmittal, the
outstanding notes must be endorsed or accompanied by a properly completed bond
power and signed by the registered holder as the registered holder's name
appears on the outstanding notes. The transfer of a registered ownership may
take considerable time.

  Signatures on a letter of transmittal or a notice of withdrawal must be
guaranteed by an eligible guarantor institution unless the outstanding notes are
tendered as follows:

     .         by a registered holder who has not completed the box entitled "--
          Special Issuance Instructions" or "--Special Delivery Instructions" on
          the letter of transmittal; or

     .         for the account of an eligible guarantor institution.

  An eligible guarantor institution is a transfer agent, registered by the
Securities and Exchange Commission to issue guarantees. If signatures on a
letter of transmittal or a notice of withdrawal are required to be guaranteed,
the guarantee must be by a member firm of a registered national securities
exchange or of the National Association of Securities Dealers, a commercial bank
or trust company having an office or correspondent in the United States or an
eligible guarantor institution.

  If a letter of transmittal or any outstanding notes or bond are signed by
trustees, executors, administrators, guardians, attorneys-in-fact, officers of
corporations or others acting in a fiduciary or representative capacity, these
persons should so indicate when signing, and unless waived by us, evidence
satisfactory to us of their authority to so act must be submitted with the
letter of transmittal.

  Promptly after the date of this prospectus, the exchange agent will establish
a new account or use an existing account with respect to the outstanding notes
at the book-entry facility, The Depository Trust Company, to facilitate the
exchange offer.  Subject to establishing the accounts, any financial institution
that is a participant in the book-entry transfer facility's system may make
book-entry delivery of outstanding notes by causing the book-entry transfer
facility to transfer the outstanding notes into the exchange agent's account in
accordance with that facility's procedures.  Although delivery of the
outstanding notes may be effected through book-entry transfer into the

                                     -62-
<PAGE>

exchange agent's account at the book-entry transfer facility, the exchange agent
must receive:

     .         an appropriate letter of transmittal properly completed and duly
          executed; or

     .         an agent's message with any required signature guarantee; and

     .         all other required documents

before the expiration date of the exchange offer or within the time period
provided under guaranteed delivery procedures. Delivery of documents to the
book-entry transfer facility does not constitute delivery to the exchange agent.

  The term agent's message means a message transmitted by The Depositary Trust
Company to the exchange agent, which states that The Depository Trust Company
has received an express acknowledgment from the participant in The Depository
Trust Company tendering the outstanding notes stating:

     .         the aggregate principal amount of outstanding notes which have
          been tendered by such participant;

     .         that the participant has received and agrees to be bound by the
          term of the letter of transmittal; and

     .         that we may enforce such agreement against the participant.

  We will determine in our reasonable discretion all questions as to the
validity, form, eligibility, time of receipt, acceptance of tendered outstanding
notes and withdrawal of tendered outstanding notes, which determination will be
final and binding.  We reserve the absolute right to reject any and all
outstanding notes not properly tendered or any outstanding notes our acceptance
of which would, in the opinion of our counsel, be unlawful.  We also reserve the
right to waive any defects, irregularities or conditions of tender as to
particular outstanding notes.  Our interpretation of the terms and conditions of
the exchange offer, including the instructions in the letter of transmittal,
will be final and binding on all parties.  Unless waived, any defects or
irregularities in connection with tenders of outstanding notes must be cured
within a period of time that we shall determine.

  Neither us, the exchange agent nor any other person shall incur any liability
for failure to give notice of any defect or irregularity with respect to any
tender of outstanding notes.  Tenders of outstanding notes will not be deemed to
have been made until such defects or irregularities mentioned above have been
cured or waived.  Any outstanding notes received by the exchange agent that are
not properly tendered and as to which the defects or irregularities have not
been cured or waived will be returned by the exchange agent to the tendering
holders, unless otherwise provided in the letter of transmittal, as soon as
practicable following the expiration date of the exchange offer.

Acceptance of Outstanding Notes for Exchange; Delivery of Exchange Notes

  We will deliver exchange notes in exchange for outstanding notes promptly
following acceptance of the outstanding notes.

  For purposes of the exchange offer, we shall be deemed to have accepted
validly tendered outstanding notes when, as and if we have given oral or written
notice to the exchange agent.  The exchange agent will act as agent for the
tendering holders of outstanding notes for the purposes of receiving exchange
notes.  Under no circumstances will we or the exchange agent pay interest
because of any delay in making the payment or delivery.

  If any tendered outstanding notes are not accepted for exchange because of an
invalid tender, the occurrence of other events or otherwise, we will return any
unaccepted outstanding notes, at our expense, to the tendering holders as
promptly as practicable after the expiration or termination of the exchange
offer.

                                     -63-
<PAGE>

Guaranteed Delivery Procedures

  A holder who wishes to tender its outstanding notes and:

     .         whose outstanding notes are not immediately available;

     .         who cannot deliver outstanding notes, the letter of transmittal
          or any other required documents to the exchange agent prior to the
          expiration date; or

     .         who cannot complete the procedures for book-entry transfer,
          before the expiration date;

  may effect a tender if:

     .         the tender is made through an eligible guarantor institution;

     .         before the expiration date, the exchange agent receives from the
          eligible guarantor institution a properly completed and duly executed
          notice of guaranteed delivery by facsimile transmission, mail or hand
          delivery, the name and address of the holder, the certificate numbers
          of outstanding notes and the principal amount of outstanding notes
          tendered, stating that the tender is being made and guaranteeing that,
          within three New York Stock Exchange trading days after the expiration
          date, the letter of transmittal together with the certificate
          representing the outstanding notes, or a confirmation of book-entry
          transfer of the outstanding notes into the exchange agent's account at
          the book-entry transfer facility, and any other documents required by
          the letter of transmittal will be deposited by the eligible guarantor
          institution with the exchange agent, and

     .         the exchange agent receives, within three New York Stock Exchange
          trading days after the expiration date, a properly completed and
          executed letter of transmittal or facsimile, as well as the
          certificate representing all tendered outstanding notes in proper form
          for transfer or a confirmation of book-entry transfer of such
          outstanding notes into the exchange agent's account at the book-entry
          transfer facility, and all other documents required by the letter of
          transmittal.

Withdrawal of Tenders

  Tenders of outstanding notes may be withdrawn at any time prior to 5:00 p.m.,
New York City time, on the expiration date of the exchange offer.

  To withdraw a tender of outstanding notes in the exchange offer, a letter or
facsimile transmission notice of withdrawal must be received by the exchange
agent at its address described below prior to 5:00 p.m., New York City time, on
the expiration date.  Any notice of withdrawal must:

     .         specify the name of the person having deposited the outstanding
          notes to be withdrawn;

     .         identify the outstanding notes to be withdrawn including the
          certificate numbers and principal amount of those outstanding notes
          or, in the case of outstanding notes transferred by book-entry
          transfer, the name and number of the account at the book-entry
          transfer facility to be credited and otherwise comply with the
          procedures of the transfer agent;

     .         be signed by the holder in the same manner as the original
          signature on the letter of transmittal by which the outstanding notes
          were tendered, including any required signature guarantees, or be
          accompanied by documents of transfer sufficient to have the trustee
          under the indenture governing the outstanding notes register the
          transfer of the outstanding notes into the name of the person
          withdrawing the tender; and

     .         specify the name in which any such outstanding notes are to be
          registered, if different from that

                                     -64-
<PAGE>

          of the person who deposited the outstanding notes.

  If certificates for outstanding notes have been delivered or otherwise
identified to the exchange agent, then, before the release of this certificate,
the withdrawing holder must also submit the serial numbers of the particular
certificates to be withdrawn and a signed notice of withdrawal with signatures
guaranteed by an eligible guarantor institution unless the holder is an eligible
guarantor institution.

  We will determine all questions as to the validity, form and eligibility,
including time of receipt, of such notices, in our reasonable discretion, and
our determination shall be final and binding on all parties.  Any outstanding
notes so withdrawn will be deemed not to have been validly tendered for purposes
of the exchange offer, and no exchange notes will be issued, unless the
withdrawn outstanding notes are validly retendered.  Any outstanding notes which
have been tendered but which are not accepted for exchange will be returned to
the holder of the notes without cost to the holder as soon as practicable after
withdrawal, rejection of tender or termination of the exchange offer.  Properly
withdrawn outstanding notes may be retendered by following one of the procedures
described above under "--Procedures for Tendering" at any time before the
expiration date.

Conditions to the Exchange Offer

  Despite any other provision of the exchange offer, we will not be required to
accept for exchange, or to issue exchange notes in exchange for, any outstanding
notes, and may terminate or amend the exchange offer, if at any time before the
expiration date, any of the following events shall occur:

     .         the acceptance or issuance would violate applicable law or any
          applicable interpretation of the staff of the SEC;

     .         any action or proceeding by or before any court or governmental
          agency with respect to the exchange offer shall be instituted or
          pending which, in our reasonable judgment, might impair our ability to
          proceed with the exchange offer; or

     .         any law, statute, rule or regulation shall have been proposed,
          adopted or enacted which, in our reasonable judgment, might materially
          impair our ability to proceed with the exchange offer.

  The above conditions are for our sole benefit and we may assert them
regardless of the circumstances giving rise to any condition or we may waive
them in whole or in part at any time and from time to time in our reasonable
discretion.  Our failure at any time to exercise any of our rights shall not be
deemed a waiver of any right and each right shall be deemed an ongoing right
which we may assert at any time and from time to time.

  If we determine in our reasonable discretion that any of the conditions are
not satisfied, we may:

     .         refuse to accept any outstanding notes and return all tendered
          outstanding notes to the tendering holders;

     .         extend the exchange offer and retain all outstanding notes
          tendered before the expiration of the exchange offer, subject to the
          rights of holders to withdraw these outstanding notes; or

     .         waive unsatisfied conditions and accept all properly tendered
          outstanding notes that the holders did not withdraw. If this waiver
          constitutes a material change to the exchange offer, we will promptly
          disclose the waiver by a prospectus supplement that we will distribute
          to the registered holders. We will also extend the exchange offer for
          five to ten business days, depending upon the significance of the
          waiver, if the exchange offer would otherwise have expired.

  In addition, we will not accept for exchange any outstanding notes tendered,
and no exchange notes will be issued in exchange for any outstanding notes, if
at the time any stop order shall be threatened or in effect with respect to the
registration statement of which this prospectus is a part or the qualification
of the indenture under the Trust Indenture

                                     -65-
<PAGE>

Act of 1939.

Exchange Agent

  Bankers Trust Company has been appointed as the exchange agent for the
exchange offer.  All executed letters of transmittal should be directed to the
exchange agent at the addresses described below.  Questions and requests for
assistance, requests for additional copies of the prospectus or the letter of
transmittal and requests for notices of guaranteed delivery should be directed
to the exchange agent, addressed as follows:

                                     -66-
<PAGE>

                             BANKERS TRUST COMPANY


           By Facsimile:

          (615) 835-3701

Attention: Reorganization Unit


   Confirm by Telephone to: (615)835-3572


              By Hand

         Bankers Trust Company
             Corporate Trust
                   &
           Agency Services
  Attn:  Reorganization Department
      Receipt & Deliver Window
  123 Washington Street, 1/st/ Floor
         New York, NY  10006


            Information:


           (800) 735-7777


            By Mail:


   BT Services Tennessee, Inc.
       Reorganization Unit
         P.O.Box 292737
    Nashville, TN  37229-2737


  By Overnight Mail or Courier:


   BT Services Tennessee, Inc.
Corporate Trust & Agency Services
       Reorganization Unit
     648 Grassmere Park Road
       Nashville, TN  37211

     Delivery of this instrument to an address other than as described above or
transmission of instructions via fax transmission other than as described above
does not constitute a valid delivery.

                                     -67-


















<PAGE>

Fees and Expenses

  We will not make any payment to brokers, dealers, or others soliciting
acceptances of the exchange offer.

  We will pay other expenses to be incurred in connection with the exchange
offer, including the fees and expenses of the exchange agent, accounting and
legal fees.

Transfer Taxes

  Holders who tender their outstanding notes for exchange will not be obligated
to pay any transfer taxes in connection with the exchange, except that if a
holder of outstanding notes instructs us to register exchange notes in the name
of, or requests that outstanding notes not tendered or not accepted in the
exchange offer be returned to, a person other than the registered tendering
holder, or if a transfer tax is imposed for any reason other than the exchange
of outstanding notes in the exchange offer, the amount of any transfer taxes,
whether imposed on the registered holder of outstanding notes or any other
person, will be the responsibility of the registered tendering holder.

Consequences of Failure to Exchange

  The outstanding notes of holders who do not exchange their outstanding notes
for exchange notes in the exchange offer will continue to have restrictions on
transfer because we issued the outstanding notes under exemptions from, or in
transactions not subject to, the registration requirements of the Securities Act
and applicable state securities laws.  In general, outstanding notes may not be
offered or sold, unless registered under the Securities Act, except under an
exemption from, or in a transaction not subject to, the Securities Act and
applicable state securities laws.

  We do not currently anticipate that we will register the outstanding notes
under the Securities Act.  To the extent that outstanding notes are tendered in
connection with the exchange offer, any trading market for the outstanding notes
not tendered in connection with the exchange offer could be adversely affected.
The tender of outstanding notes in the exchange offer may have an adverse effect
upon, and increase the volatility of, the market prices of the outstanding notes
due to a reduction in liquidity.

Accounting Treatment

  The exchange notes will be recorded at the same carrying value as the
outstanding notes, as reflected in our accounting records on the date of the
exchange.  Accordingly, no gain or loss for accounting purposes will be
recognized.  The expenses of the exchange offer will be expensed over the term
of the exchange notes.

                                     -68-
<PAGE>

                                  MANAGEMENT

Executive Officers and Directors

  The table below describes information regarding our directors and executive
officers.


<TABLE>
<CAPTION>
Name                                                 Age    Position
- ----                                                 ---    --------
<S>                                                  <C>    <C>
Gerald T. Vento....................................   52    Chief Executive Officer and Chairman
Thomas H. Sullivan.................................   37    Executive Vice President, Chief Financial Officer and Director
Julie Dobson.......................................   42    Vice President and Chief Operating Officer
Michael R. Hannon..................................   39    Director
Scott Anderson.....................................   40    Director
Rohit M. Desai.....................................   60    Director
Gary Fuqua.........................................   48    Director
James M. Hoak......................................   55    Director
Mary Hawkins Key...................................   48    Director
William Kussell....................................   40    Director
William Laverack, Jr...............................   42    Director
Joseph O' Donnell..................................   57    Director
Michael Schwartz...................................   34    Director
James F. Wade......................................   43    Director
</TABLE>

  Gerald T. Vento is our co-founder and the co-founder of our predecessor
company and has been Chief Executive Officer and a director since our inception.
He has been Chairman of our board since June 1999.  From 1993 to 1995, Mr. Vento
was Vice Chairman and Chief Executive Officer of Sprint Spectrum(TM)/American
PCS.  Under Mr. Vento's leadership, that partnership developed the first PCS
network in the United States.  Mr. Vento also served as managing partner in a
joint venture with the Washington Post Company to build and operate the
company's systems in the United Kingdom prior to its sale in 1993 to TCI/US West
Communications.  Mr. Vento has spent over twenty years in cable, telephone and
wireless businesses. Mr. Vento was the founder and Managing General Partner for
several communications companies, which he developed from inception, including
wireless and cable television properties throughout the United States and Puerto
Rico.

  Thomas H. Sullivan has been Executive Vice President and one of our directors
since our inception, and Chief Financial Officer since March 1999. Mr. Sullivan
served as President of TeleCorp Holding from 1996 to 1998 and has served as a
senior executive and founder of several wireless and wireline companies for the
past five years. From 1992 to 1998, Mr. Sullivan was a partner at McDermott,
Will & Emery, where he served as co-head of its telecommunications practice and
co-chairman of its corporate finance practice. In 11 years at McDermott, Will &
Emery, he counseled several of the country's largest cellular and PCS operators
including Sprint Spectrum(TM)/American PCS, L.P., Aerial Communications,
NorthCoast Communications and Bell Atlantic Mobile in both financial and
operational matters. Mr. Sullivan has served in varying capacities as consultant
and/or senior advisor to several telecommunications start-ups. Mr. Sullivan is a
director of Affiliate License Co.

  Julie Dobson has served as our Chief Operating Officer since July 1998. Prior
to joining us, Ms. Dobson was President of Bell Atlantic Corporation Mobile
Systems(TM) New York/New Jersey Metro Region. She was responsible for sales,
marketing, customer service and the continued expansion of that company's
wireless communications network in the region. She also oversaw more than 1,500
employees and an extensive retail store network in 22 counties in New York and
northern and central New Jersey. Ms. Dobson had been with Bell Atlantic since
1980, when she began her career as an account executive in sales at Bell
Atlantic-Pennsylvania, and has served in a variety of positions in sales, sales
management and marketing over two decades.

  Michael R. Hannon has been one of our directors since July 1998. Mr. Hannon is
a General Partner of Chase Capital Partners, a general partnership with
approximately $7.0 billion under management and one of our equity investors.
Chase Capital Partners invests in a wide variety of domestic and international
private equity opportunities including management buyouts, growth equity and
venture capital situations. Chase Capital Partners' sole limited

                                     -69-
<PAGE>

partner is The Chase Manhattan Corporation, one of the largest bank holding
companies in the United States with assets totaling over $300.0 billion. Mr.
Hannon is currently a director of Formus Communications, Entertainment
Communications and Financial Equity Partners.

  Scott Anderson has served as one of our directors since July 1998. Since 1997,
Mr. Anderson has served as Principal in Cedar Grove Partners, an investment and
consulting/advisory partnership, and since 1998, as Principal in Cedar Grove
Investments, a small "angel" capital investment fund. Mr. Anderson was an
independent board member of PriCellular Corp from March 1997 through June 1998,
when the company went private. He is a board member and advisory board member of
Tegic, a wireless technology licensing company, a board member of Tritel
Communications, a board member of Triton PCS and a board member of Xypoint, a
private emergency safety service company. He was employed by McCaw Cellular
Communications and AT&T from 1986 until 1997, where he last served as Senior
Vice President of the Acquisitions and Development group.

  Rohit M. Desai has served as one of our directors since January 1998. He has
been the Chairman, President and Chief Investment Officer of Desai Capital
Management Incorporated, an equity investment firm with approximately $1 billion
under management, since 1984. Desai Capital Management is the investment advisor
to Equity-Linked Investors II and Private Equity Investors III, L.P., of which
Mr. Desai is the managing general partner. Desai Capital Management invests in a
variety of industries, including the media and telecommunications sectors. Mr.
Desai currently sits on the board of The Rouse Company, a developer and owner of
regional shopping centers and urban specialty retailing properties; Sunglass Hut
International, a specialty retailer of sunglasses and watch stations in over
2,000 locations in the United States, United Kingdom, Australia and various
other countries; Finlay Fine Jewelry Holdings, a retailer of fine jewelry in
approximately 1,000 department stores in the United States, United Kingdom and
France; and Independence Community Bankcorp, with headquarters in Brooklyn, New
York. He is also a director of various other private companies including
American Horizon and Penn National.

  Gary Fuqua has served as one of our directors since July 1998. Mr. Fuqua has
managed corporate development activities at Entergy since 1998. In addition, Mr.
Fuqua oversees Entergy's non-regulated domestic retail businesses, including
District Energy, Entergy Security and Entergy's various telecommunications
businesses. Before he joined Entergy, Mr. Fuqua served as a Vice President with
Enron Ventures Corporation in London. He also founded and managed his own
company prior to joining Enron in 1988. He is a member of Entergy Enterprises'
board, and President of Entergy Technology Holdings. Mr. Fuqua is also a member
of the board of Tritel Communications.

  James M. Hoak, Jr., has served as one of our directors since July 1998.  Mr.
Hoak has served as Chairman and a Principal of Hoak Capital Corporation, a
private equity investment firm, since September 1991.  He has also served as
Chairman of HBW Holdings, an investment bank, since July 1996.  He served as
Chairman of Heritage Media Corporation, a broadcasting and marketing services
firm, from its inception in August 1987 to its sale in August 1997.  From
February 1991 to January 1995, he served as Chairman and Chief Executive Officer
of Crown Media, a cable television company.  From 1971 to 1987, he served as
President and Chief Executive Officer of Heritage Communications, a diversified
communications company, and as its Chairman and Chief Executive Officer from
August 1987 to December 1990.  He is also a director of PanAmSat Corporation;
Pier 1 Imports; and Texas Industries.

  Mary Hawkins Key has served as one of our directors since March 1999. She is
Senior Vice President of Partnership Operations for AT&T. Partnership operations
include AT&T's proportionate interests in active 850 MHz cellular markets such
as Bay Area Cellular Telephone, strategic alliances such as Rogers Cantel, and
AT&T's equity participation in affiliated new PCS businesses which are members
of the AT&T Wireless Network. Ms. Hawkins Key heads 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's 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. Ms.
Hawkins Key is on the board of Triton PCS and is a partner committee member for
CMT Partners, the partnership which owns the Bay Area Cellular Telephone and
Kansas City Cellular Telephone companies.

                                     -70-
<PAGE>

  William Kussell has served as one of our directors since July 1998. Mr.
Kussell has served as President of Dunkin' Donuts marketing office since 1996,
as well as Retail Concept Officer for Allied Domecq Retailing USA since 1997. In
this role, Mr. Kussell leads the overall strategy for Dunkin' Donuts as well as
oversees the development of the Baskin Robbins Brand. Mr. Kussell has over 13
years of brand building marketing experience within several industries, ranging
from food to photography. He was Vice President of worldwide marketing for
Reebok where he helped build Reebok's worldwide brand image and led the entry
into the home fitness video and programming business.

  William Laverack, Jr. has served as one of our directors since January 1998.
He has been a General Partner of J.H. Whitney, an investment firm focused on
private equity and mezzanine capital investments, since May 1993. J.H. Whitney
manages approximately $1 billion of capital and invests in several industry
areas including communications. Prior to J.H. Whitney, he was with Gleacher &
Co., Morgan Stanley, and J.P. Morgan. He is currently a director of Steel
Dynamics, and several private companies including NBX, PRAECIS Pharmaceuticals,
NeuroMetrix, Ariat International, and Qualitech Steel. Mr. Laverack is a
graduate of Harvard College, B.A., and Harvard Business School, M.B.A.

  Joseph O'Donnell has served as one of our directors since July 1998. He is the
former Chairman and Chief Executive Officer of two major advertising agencies:
J. Walter Thompson Company Worldwide and Campbell-Mithum-Esty Advertising. In
his twenty-five year career in the advertising business, he has had experience
with the automotive, financial services, telecommunications and retail
industries. Since leaving the agency business in 1991, Mr. O'Donnell has founded
several marketing and/or communication related businesses, principally Osgood,
O'Donnell & Walsh LLC, a communications consulting company serving companies
such as Equitable Insurance, Chase Manhattan Bank, PricewaterhouseCoopers LLP,
Ford and Teligent. Mr. O'Donnell also sits on the board of Unique Casual
Restaurants.

  Michael Schwartz has served as one of our directors since November 1998. Mr.
Schwartz joined AT&T in September of 1996. He is currently a Vice President in
AT&T's Acquisitions and Development group. From September 1996 through September
1998, Mr. Schwartz was Vice President and Chief Counsel of AT&T's Messaging
Division. Prior to joining AT&T, Mr. Schwartz was in private practice in the
Seattle office of Graham & James. Mr. Schwartz holds a B.A., magna cum laude, in
physics and a J.D., magna cum laude, from Harvard University.

  James F. Wade has served as one of our directors since July 1998. He is
currently the Managing Partner of M/C Venture Partners, a $250 million private
equity fund and has been a General Partner in a series of predecessor funds
since 1987. M/C Venture Partners invests solely in the telecommunications and
information technology sectors. Mr. Wade's investments have included several
wireless telephony commitments throughout North America. Mr. Wade has been
responsible for developing the firm's involvement in the telecommunications
sectors, including cellular telephones, PCS and other technologies,
telecommunications service providers that compete with the incumbent local
telephone service provider, domestic and international paging, and local
multipoint distribution service that are wireless competitors to local telephone
service. Mr. Wade has been working with our management and the management of
TeleCorp Holding since 1995 and is on the board of six other private companies.
Mr. Wade graduated from the University of Notre Dame in 1978 with a B.B.A. in
Finance and received an M.B.A. from Harvard Business School in 1982.

Selection of Directors

  Our board currently consists of 13 directors.  Our directors are elected to
serve until they resign or are removed or are otherwise disqualified to serve or
until their successors are elected and qualified.  Our directors are elected at
the annual meeting of stockholders.

  The stockholders' agreement provides that any action of our board be approved
by the affirmative vote of a majority of our entire board, except in
circumstances where voting by particular classes of directors is required, and
that our board shall initially consist of 13 directors.  The stockholders'
agreement also provides that the members of

                                     -71-
<PAGE>

our board will initially be comprised of the following:

          .         three individuals selected by the cash equity investors who
            own a majority of the class A common stock - currently Mr. Desai,
            Mr. Hoak and Mr. Laverack serve in this capacity;

          .         each of Mr. Vento and Mr. Sullivan, so long as each remains
            an officer and the management agreement with TeleCorp Management
            remains in effect;

          .         two individuals selected by AT&T Wireless PCS in its
            capacity as holder of the series A preferred stock, so long as AT&T
            Wireless PCS and TWR Cellular together own at least two-thirds of
            the number of shares of series A preferred stock authorized on May
            14, 1999 by our restated certificate of incorporation - currently
            Ms. Hawkins Key and Mr. Schwartz serve in this capacity;

          .         three individuals selected by the holders of the voting
            preference stock, which three individuals are reasonably acceptable
            to the cash equity investors who own a majority of the class A
            common stock - currently Mr. Fuqua, Mr. Hannon and Mr. Wade serve in
            this capacity; and

          .         three individuals selected by the holders of the voting
            preference stock, which three individuals are reasonably acceptable
            to the holders of a majority of the class A common stock
            beneficially owned by the cash equity investors and AT&T Wireless
            PCS - currently Mr. Anderson, Mr. Kussell and Mr. O'Donnell serve in
            this capacity.

  The stockholders' agreement provides that our board will be reduced in size to
be comprised of 7 directors upon the later to occur of the following:

          .         the date that the holders of shares of our voting preference
            stock votes as a class with the holders of our class A voting common
            stock; and

          .         the date on which:

            .          the class A voting common stock is registered pursuant to
               an effective registration statement under the Securities Act;

            .          the aggregate gross proceeds received by us in connection
               with such registration statement equals or exceeds $20 million;
               and

            .          the class A voting common stock is listed for trading on
               the New York Stock Exchange or the American Stock Exchanged or
               authorized for trading on NASDAQ.

If our board is to be reduced to 7 directors, the parties to the stockholders'
agreement agreed to vote all of the shares of class A voting common stock and
voting preference stock to cause the election of the following 7 individuals to
our board:

          .         two individuals selected by holders of a majority in
            interest of the common stock beneficially owned by the cash equity
            investors;

          .         two additional individuals selected by holders of a majority
            in interest of the common stock beneficially owned by the cash
            equity investors which are acceptable to Mr. Vento and Mr. Sullivan,
            so long as they remain officers, and AT&T Wireless PCS;

          .         two individuals employed by us and selected by Mr. Sullivan
            and Mr. Vento, so long as they remain officers, one of whom shall be
            acceptable to the holders of a majority in interest of the class A
            voting common stock beneficially owned by the cash equity investors
            and AT&T Wireless PCS; and

                                     -72-
<PAGE>

          .         one individual elected by AT&T Wireless PCS in its capacity
            as the holder of series A preferred stock so long as it has the
            right to nominate one director in accordance with our restated
            certificate of incorporation.

Compensation of Directors

  It is not anticipated that the representatives of the cash equity investors
who serve on our board or any committee of our board, such as Mr. Hannon, Mr.
Anderson, Mr. Desai, Mr. Fuqua, Mr. Hoak, Mr. Laverack and Mr. Wade, will
receive cash compensation for their service on our board. Other non-employee
members of our board or its committees receive a quarterly stipend of $1,875,
$1,000 for attending each board or committee meeting and $500 for participating
in each teleconference. It is anticipated that these directors may also receive
stock options. All members of our board or any committee of our board, including
members who are our employees, will be reimbursed for out-of-pocket expenses in
connection with attendance at meetings.

Committees of the Board of Directors

  Our bylaws provide that our board may establish committees to exercise powers
delegated by our board. Under that authority, our board has established an
executive committee, an audit committee and a compensation committee.

  The stockholders' agreement provides that the executive committee be comprised
of 5 individuals as follows:

          .         one of the directors elected by AT&T Wireless PCS in its
            capacity as holder of our series A preferred stock - currently there
            is a vacancy;

          .         one of the directors selected by the cash equity investors -
            currently Mr. Desai serves in this capacity;

          .         Mr. Vento, who is our Chief Executive Officer, so long as he
            is an officer of us;

          .         one of the directors selected by the holders of our voting
            preference stock who was reasonably acceptable to the holders of a
            majority in interest of our class A voting common stock beneficially
            owned by the cash equity investors - currently Mr. Hannon serves in
            this capacity; and

          .         one of the directors selected by the holders of our voting
            preference stock who was reasonably acceptable to the holders of a
            majority in interest of the class A voting common stock owned by the
            cash equity investors and AT&T Wireless PCS - currently Mr.
            O'Donnell serves in this capacity.

     The audit committee is comprised of:

          .         Mr. Anderson;

          .         Mr. Fuqua;

          .         Mr. Laverack; and

          .         Mr. Wade.

     The compensation committee is comprised of:

          .         Mr. Anderson;

          .         Mr. Desai;

                                     -73-
<PAGE>

          .         Mr. Hoak;

          .         Mr. Kussell; and

          .         Mr. Schwartz.

Executive Compensation

     The following table contains information about the cash and other
compensation that we paid in the 1998 fiscal year to Mr. Vento, our Chief
Executive Officer, and the four other most highly paid executive officers. Our
employees are eligible for annual cash bonuses. These bonuses are generally
earned in the year prior to which they are paid based upon achievement of
corporate and individual performance objectives; however some bonuses are
specified in employment agreements. The bonuses earned in 1997 were paid in 1998
and are not included in this table. The bonuses in the table were earned in 1998
and were paid in 1999. Other annual compensation consists of amounts reimbursed
for relocation expenses and any taxes that we paid on behalf of the executive
for the reimbursement.

                          Summary Compensation Table

<TABLE>
<CAPTION>
                                                                                                Long-Term Compensation
                                                  Annual Compensation                                   Awards
                                           -------------------------------------------------- -------------------------
                                                                           Other Annual             Restricted Stock
Name and Principal Position                 Salary($)       Bonus($)      Compensation ($)              Awards($)
- -----------------------------------------------------------------------------------------------------------------------
<S>                                        <C>             <C>            <C>                 <C>
Gerald T. Vento                            $213,461(a)     $157,500(b)     $  5,994(c)               $      0
 Chief Executive Officer and
 Chairman

Thomas H. Sullivan                          206,931(d)      125,000(e)      106,637(f)                      0
 Executive Vice President and Chief
 Financial Officer

Julie Dobson                                114,423(g)      155,000          66,134(h)                127,238(i)
 Vice President and Chief Operating
 Officer

Robert Dowski(j)                            181,196(k)      101,251(l)        5,514(m)                 40,640(n)
 Chief Financial Officer

Steven Chandler                             118,808(o)       45,000(p)      114,475(q)                 14,541(r)
 General Manager
</TABLE>

  ______________________________

  (a)  This amount consists of $111,538 that TeleCorp Management paid to Mr.
       Vento out of amounts we paid to TeleCorp Management under the management
       agreement and $101,923 that TeleCorp Holding paid to Mr. Vento.

  (b)  This amount does not include $62,500 in bonus that TeleCorp Holding paid
       to Mr. Vento in 1998 earned in 1997.

  (c)  This amount consists of $5,994 that we paid on behalf of Mr. Vento into
       our 401(k) plan.

  (d)  This amount consists of $92,947 that TeleCorp Management paid to Mr.
       Sullivan out of amounts we paid to TeleCorp Management under the
       management agreement and $113,984 that TeleCorp Holding paid to Mr.
       Sullivan.

  (e)  This amount does not include $51,500 that TeleCorp Holding paid to Mr.
       Sullivan in 1998 earned in 1997.

  (f)  This amount consists of $103,637 in relocation expenses that TeleCorp
       Management paid to Mr. Sullivan out of amounts that we paid to TeleCorp
       Management under the management agreement and $3,000 that we paid on
       behalf of Mr. Sullivan in our 401(k) plan.

                                     -74-
<PAGE>

  (g)  This amount consists of $114,423 that TeleCorp Communications paid to Ms.
       Dobson.

  (h)  This amount consists of $66,134 in relocation expenses that TeleCorp
       Communications paid to Ms. Dobson.

  (i)  Consists of 2,287 shares of series E preferred stock, valued at $52 per
       share, and 345,945 shares of class A common stock, valued at $0.02 per
       share, issued under our restricted stock grant plan on July 16, 1998.

  (j)  Mr. Dowski ceased to be employed with us as of March 8, 1999, except for
       transition support.

  (k)  This amount consists of $72,692 that TeleCorp Holding paid to Mr. Dowski
       and $108,504 that TeleCorp Communications paid to Mr. Dowski.

  (l)  This amount does not include $9,803 that TeleCorp Holding paid to Mr.
       Dowski in 1998 earned in 1997.

  (m)  This amount consists of $5,514 that we paid on behalf of Mr. Dowski into
       our 401(k) plan.

  (n)  Consists of 714.340 shares of series E preferred stock, valued at $52 per
       share, and 145,591 shares of class A common stock, valued at $2.40 per
       share, issued under our restricted stock grant plan on July 16, 1998. On
       March 8, 1999, we repurchased 577 of Mr. Dowski's shares of series E
       preferred stock and 131,646 of Mr. Dowski's shares of class A common
       stock for a total of approximately $19, which is not reflected in the
       table.

  (o)  This amount consists of $54,519 that TeleCorp Holding paid to Mr.
       Chandler and $64,288 that TeleCorp Communications paid to Mr. Chandler.

  (p)  This amount does not include $7,228 that TeleCorp Holding paid to Mr.
       Chandler in 1998 earned in 1997 or $6,000 that TeleCorp Communications
       paid to Mr. Chandler in 1998 earned in 1997.

  (q)  This amount consists of $111,995 in relocation expenses that TeleCorp
       Communications paid to Mr. Chandler and $2,480 that we paid on behalf of
       Mr. Chandler into our 401(k) plan.

  (r)  Consists of 255 shares of series E preferred stock and 52,092 shares of
       class A common stock issued under our restricted stock grant plan on July
       16, 1998.

Restricted Stock Grant Plan

  We established the TeleCorp PCS, Inc. 1998 Restricted Stock Plan to award key
employees shares of our series E preferred stock and class A common stock. Each
award is subject to a five- or six-year vesting schedule that depends on the
employee's date of hire, with unvested shares being redeemed by us for $0.01 per
share upon termination of employment. The shares granted are subject to the same
transfer restrictions and repurchase rights as our shares held by AT&T and other
investors. See "Description of Capital Stock." As of July 1, 1999, 6,687 shares
of series E preferred stock and 1,229,719 shares of class A common stock are
outstanding under this plan. We repurchased an additional 1,155 shares of series
E preferred stock and 263,337 shares of class A common stock from our
stockholders, which we had granted under this plan, and we have regranted some
of these repurchased shares under this plan.

1999 Stock Option Plan

  On July 22, 1999, we implemented the 1999 Stock Option Plan to award employees
and members of our board options to acquire shares of our class B common stock.
The options will be exercisable over a 10 year period.  They will vest ratably
over a three to four year period.  The exercise prices will be equal to the
estimated fair value of the underlying shares of class B common stock.  The plan
restricts option holders from exercising their options until:

          .         an initial public offering of our class A common stock
            occurs that raises aggregate proceeds of at least $20.0 million;

          .         we sell all or substantially all of our assets; or

                                     -75-
<PAGE>

          .         we sell all or substantially all of our outstanding capital
            stock is sold.

We have reserved 587,159 shares of our class B common stock for issuance under
this plan.

  On July 22, 1999, our board approved the grant of options to purchase 189,520
shares of class B common stock under our plan at an exercise price of $0.02 per
share. The options were issued with an exercise price equal to the fair market
value of the underlying stock at the date of grant. We effected these grants on
August 31, 1999.

Management Agreement

  Under the management agreement, TeleCorp Management, under our oversight,
review and ultimate control and approval, assists us with:

          .         administrative services, such as accounting, payment of all
            bills and collection;

          .         operational services, such as engineering, maintenance and
            construction;

          .         marketing services, such as sales, advertising and
            promotion;

          .         regulatory services, such as tax compliance, FCC
            applications and regulatory filings; and

          .         general business services, such as supervising employees,
            budgeting and negotiating contracts.

Mr. Vento and Mr. Sullivan own TeleCorp Management.

  TeleCorp Management has agreed to provide the services of Mr. Vento and Mr.
Sullivan in connection with the performance of TeleCorp Management's obligations
under the management agreement. Mr. Vento and Mr. Sullivan have agreed to devote
their entire business time and attention to providing these services, provided
that they may devote reasonable periods of time to other enumerated activities.

  We reimburse TeleCorp Management for all out of pocket expenses it incurs for
the retention of third parties on our behalf. We pay TeleCorp Management fees of
$550,000 per year, payable in monthly installments.  TeleCorp Management is also
entitled to a potential annual bonus equal to up to 50% of the management fee
based upon the achievement of objectives established by the compensation
committee of our board for a particular calendar year.  In 1998, we paid bonuses
totaling approximately $285,000 to TeleCorp Management.

  The management agreement has a five-year term. We may terminate the management
agreement immediately in some circumstances including:

          .         indictment of Mr. Vento or Mr. Sullivan for a felony;

          .         a material breach which remains uncured after 30 days
            written notice;

          .         the failure of TeleCorp Management to provide to us the
            services of Mr. Vento and Mr. Sullivan;

          .         an event of default on any of our credit agreements for
            borrowings of $25.0 million or more as a result of our failure to
            comply with their terms; or

          .         acceleration of any of our indebtedness over $25.0 million.


TeleCorp Management may terminate the agreement voluntarily upon 30 days written
notice to us. TeleCorp Management may also terminate the agreement if:

                                     -76-
<PAGE>

          .         Mr. Vento and Mr. Sullivan are removed as directors or are
            demoted or removed from their respective offices or there is a
            material diminishment of Mr. Vento's and Mr. Sullivan's
            responsibilities, duties or status, which diminishment is not
            rescinded within 30 days after the date of receipt by our board from
            Mr. Vento and Mr. Sullivan of their respective written notice
            referring to the management agreement and describing the
            diminishment; or

          .         we relocate our principal offices without TeleCorp
            Management's consent to a location more than 50 miles from our
            principal offices in Arlington, Virginia.

  If TeleCorp Management terminates the agreement for reasons other than its
right to terminate upon 30 days written notice, or if we terminate the agreement
because of a breach by TeleCorp Management or we fail to comply with any of our
credit agreements for borrowed money in the amount of $25.0 million or more,
TeleCorp Management will be entitled to their management fee and annual bonus.
Their annual bonus will be determined as follows:

          .         if the date of termination is on or prior to June 30 or any
            applicable calendar year, the annual bonus will be equal to a pro
            rata portion of the annual bonus in respect of that year, as
            determined based upon our achievement of the objectives for that
            year;

          .         if the date of termination is after June 30 of any
            applicable calendar year, the annual bonus will be equal to the
            annual bonus payable in respect of that year, as determined based
            upon our achievement of the objectives for that year,

in either instance payable upon the later to occur of 30 days after
certification of our financial statements for that year and the last day of the
month after which a new management service provider is retained by us, and
TeleCorp Management has nominated a successor person or persons, who are
acceptable to our board, and:

          .         who would not cause a significant detrimental effect on our
            eligibility to hold our PCS licenses and to realize the benefits, if
            any, that we derive from TeleCorp Management's status as a very
            small business;

          .         to whom our voting preference common stock and class C
            common stock shall be transferred by Mr. Vento and Mr. Sullivan.

The management agreement protects us if TeleCorp Management does not nominate an
acceptable person or persons to provide to us management services to us.

  The shares of class A common stock and series E preferred stock that Mr. Vento
and Mr. Sullivan received under the securities purchase agreement vest in
accordance with the following schedule, which is contained in the management
agreement:

<TABLE>
<CAPTION>
                    Vesting Date             Percent of Shares
                    ------------             -----------------
                    <S>                      <C>
                    July 17, 1998                    20%
                    July 17, 2000                    15%
                    July 17, 2001                    15%
                    July 17, 2002                    15%
                    July 17, 2003                    15%
</TABLE>

  The remaining shares vest according to the completion of  different steps in
our minimum construction plan and the closing of our transactions for additional
licenses.

  We are obligated to repurchase from Mr. Vento and Mr. Sullivan, and they are
required to sell to us, their shares of our series E preferred stock or our
class A common stock, following the termination of the management agreement for
any reason, in the amounts and upon the following conditions:

                                     -77-
<PAGE>


          .         466,400 shares of our class A common stock if the
            termination occurs prior to an extraordinary event, which is a
            merger between us and another entity after giving effect to which
            our cash equity investors would beneficially own less than 33% of
            the equity interests in the surviving entity, the sale of
            substantially all of our assets, or the date of an initial public
            offering of our capital stock;

          .         the shares of our class A common stock that have not already
            vested if the termination occurs after an extraordinary event; and

          .         the amount of our class A common stock, up to 1,865,600
            shares, and our series E preferred stock, up to 18,219 shares, that
            have not yet vested.

  Upon the occurrence of an extraordinary event, we are obligated to repurchase
from Mr. Vento and Mr. Sullivan, and they are required to sell to us, a
percentage of their 466,400 shares of our class A common stock. The percentage
of shares to be repurchased is determined by the internal rate of return
realized by our cash equity investors. The percentage of Mr. Vento's and Mr.
Sullivan's 466,400 shares of our class A common stock to be repurchased is
determined as follows:

          .         if the internal rate of return realized by our cash equity
            investors is less than 30%, we must repurchase a total of 466,400
            shares of our class A common stock from Mr. Vento and Mr.
            Sullivan;

          .         if the internal rate of return realized by our cash equity
            investors is 30% or more but less than 35%, we must repurchase a
            total of 233,200 shares of our class A common stock from Mr.
            Vento and Mr. Sullivan; and

          .         if the internal rate of return realized by our cash equity
            investors is more than 35%, we do not repurchase any shares of our
            class A common stock.

  During the term of the management agreement, and under limited circumstances
for a period following termination, TeleCorp Management, Mr. Vento and Mr.
Sullivan are prohibited from assisting or becoming associated with any person or
entity, other than as a holder of up to 5% of the outstanding voting shares of
any publicly traded company, that is actively engaged in the business of
providing mobile wireless communications services in our territory, and from
employing any person who was employed by us unless that person was not employed
by us for a period of at least six months.

Employee Agreements

  On July 17, 1998, we entered into an employee agreement with Ms. Dobson, under
which she serves as our Chief Operating Officer at a base annual salary of
$250,000.  Ms. Dobson is eligible under the employee agreement, at our board's
discretion, to receive an annual bonus in an amount up to 50% of her base annual
salary.

  On July 17, 1998, we entered into an employee agreement with Mr. Chandler,
under which he serves as our General Manager at a base annual salary of
$145,000.  Mr. Chandler is eligible under the employee agreement, at our board's
discretion, to receive an annual bonus in an amount up to 30% of his base annual
salary.

  Both Ms. Dobson's and Mr. Chandler's employee agreements provide that they are
employees-at-will.  We will reimburse the reasonable expenses that the
executives incur while performing their services under the employee agreements
and the executives may participate in our employee benefit plans available to
employees of comparable status and position.

  If an executive should die, we will pay any amounts that we owe the executive
under the employee agreements accrued prior to the death to the executive's
estate, heirs and beneficiaries.  All family medical benefits under the employee
agreements for the benefit of the executive will continue for six months after
death.  Termination for cause

                                     -78-

<PAGE>

is:

          .         engaging in misconduct which has caused demonstrable and
            serious injury, financial or otherwise, to us or our reputation;

          .         being convicted of a felony or misdemeanor as evidenced by a
            judgment, order or decree of a court of competent jurisdiction;

          .         failing to comply with our board's directions, or neglecting
            or refusing to perform the executive's duties or responsibilities,
            unless changed significantly without the executive's consent; or

          .         violating the employee agreement or restricted stock grant
            plan.

If we terminate an executive for cause, or an executive voluntarily quits, we
will pay the executive any amounts that we owe the executive accrued prior to
the cessation of employment.  If we terminate an executive other than for cause,
we will pay the executive an amount equal to such executive's then annual base
salary, at normal payroll intervals, as well as continue to cover the executive
under our employee benefit plans for 12 months.

  Under the employee agreements, the executives are subject to confidentiality
provisions, and have agreed, for one year after cessation of employment with us,
to non-competition and non-solicitation provisions and to limit public
statements concerning us.

Separation Agreement

  On March 8, 1999, we entered into a separation agreement with Mr. Dowski.
Under such separation agreement, we agreed to pay Mr. Dowski:

          .         $17,500 per month for 12 months;

          .         a lump sum of $105,000, representing a 1998 bonus;

          .         a lump sum equal to earned but unpaid or unused vacation;

          .         $4,300 as reimbursement for relocation expenses, including
            taxes payable by Mr. Dowski on the sum; and

          .         a lump sum equal to outstanding travel and expense
            reimbursement.

We also agreed to continue covering Mr. Dowski under our employee benefit plans
for 12 months.  We will continue to pay a duplicate housing relocation benefit
to Mr. Dowski through July 1999.

  In addition, we repurchased 577 shares of Mr. Dowski's series E preferred
stock and 131,646 of Mr. Dowski's shares of class A common stock for
approximately $19 in accordance with his share grant agreement concerning such
restricted stock.

  The separation agreement contained mutual releases by Mr. Dowski and us of the
other.  In addition, in the separation agreement, Mr. Dowski confirmed his
confidentiality agreements with us, and his one-year non-competition, non-
solicitation and limitation on public speaking agreements.

                                     -79-
<PAGE>

           SECURITIES OWNERSHIP OF BENEFICIAL OWNERS AND MANAGEMENT

  The following table describes, as of September 29, 1999, the number of shares
of each class of our voting stock beneficially owned by:

          .         each of our directors;

          .         key executive officers;

          .         each person known by us to beneficially own more than 5% of
            the outstanding shares of any class of our voting capital stock at
            such date; and

          .         all of our directors and executive officers, as a group, 14
            persons.

  As of September 29, 1999, the following shares were outstanding:

          .         97,473 shares of series A preferred stock;

          .         210,608 shares of series C preferred stock;

          .         49,417 shares of series D preferred stock;

          .         24,906 shares of series E preferred stock;

          .         4,826,141 shares of series F preferred stock;

          .         23,879,899 shares of class A common stock;

          .         91,846 shares of class C common stock;

          .         275,539 shares of class D common stock; and

          .         1,000 shares of voting preference stock.

See "Description of Capital Stock." Except as otherwise indicated, the address
for each stockholder is c/o TeleCorp, 1010 N. Glebe Road, Suite 800, Arlington,
Virginia 22201.

  In accordance with the beneficial ownership provisions of the Securities
Exchange Act of 1934 for purposes of this table, a person is deemed to be the
beneficial owner of any shares of common stock if the person has or shares
voting power or investment power with respect to the common stock, or has the
right to acquire beneficial ownership at any time within 60 days of the date of
the table. As used here, voting power is the power to vote or direct the voting
of shares and investment power is the power to dispose or direct the disposition
of shares.

  Under the terms of our restated certificate of incorporation, until the
occurrence of defined events, and subject to specific rights granted to holders
of other classes of our capital stock, the holders of voting preference common
stock possess 50.1% of the voting power of all shares of our capital stock, and
the holders of class A common stock possess 49.9% of the voting power of all
shares of our capital stock. If, under circumstances described under
"Description of Capital Stock," we receive FCC approval for the class A common
stock and voting preference common stock to vote as a single class, the class A
common stock and the voting preference common stock will vote as a single class
on all matters and be granted one vote per outstanding share.  Holders of some
of our other classes of our capital stock have been granted voting rights
regarding matters specifically affecting those classes. Finally, so long as AT&T
continues

                                     -80-
<PAGE>

to own not less than two-thirds of the shares of series A preferred stock it
owned on July 16, 1998, it will have the right to nominate two members of our
board, or one member following other events. See "Description of Capital Stock".

<TABLE>
<CAPTION>
                                                                   Class A                      Voting Preference
                                                                 Common Stock                     Common Stock
                                                       ---------------------------------  ------------------------------
                                                         Number of         Percentage         Number        Percentage
Stockholder                                               Shares            of Class        of Shares        of Class
- -----------                                            --------------  -----------------  --------------  --------------
<S>                                                    <C>             <C>                <C>             <C>
CB Capital Investors, L.P...........................   4,899,238(a)           20.52%            0               0%

Equity-Linked Investors -II.........................   4,650,492(b)           19.47             0               0

Hoak Communications Partners, L.P...................   3,487,793(c)           14.61             0               0

Whitney Equity Partners. L.P........................   2,906,428(d)           12.17             0               0

Media/Communications Partners.......................   1,868,453(e)            7.82             0               0
AT&T Wireless PCS, Inc..............................   5,118,936(f)           17.83             0               0

TWR Cellular, Inc...................................   5,118,936(f)           17.83             0               0

Gerald T. Vento.....................................   1,609,854(g)            6.74           500              50
Thomas H. Sullivan..................................   1,042,380(h)            4.37           500              50
Michael R. Hannon...................................   4,899,238(i)           20.52             0               0

Rohit M. Desai......................................   4,650,492(j)           19.47             0               0

James M. Hoak.......................................   3,487,793(k)           14.61             0               0

William Laverack, Jr................................   2,906,428(l)           12.17             0               0

Gary Fuqua..........................................           0                  0             0               0
James F. Wade.......................................   1,868,453(m)            7.82             0               0
Scott Anderson......................................       2,500(n)             *               0               0
William Kussell.....................................       2,500(o)             *               0               0
Joseph O' Donnell...................................       2,500(p)             *               0               0
Michael Schwartz....................................   5,118,936(f)           17.83             0               0

Mary Hawkins Key....................................   5,118,936(f)           17.83             0               0

Julie Dobson........................................     518,213(q)            2.17             0               0
Robert Dowski.......................................      13,945(r)             *               0               0
Steven Chandler.....................................      57,342(s)             *               0               0

All directors and executive officers, as a group, 14
persons.............................................  26,109,287(t)           90.93
</TABLE>

________________
*    Less than one percent.

(a)  Includes shares held by TeleCorp Investment Corp., LLC. Does not include
     9,082 shares of class C common stock or 65,793 shares of class D common
     stock held by these stockholders. These shares under some circumstances are
     convertible into

                                     -81-

<PAGE>

    shares of class A common stock. Does not include 50,571 shares of series C
    preferred stock held by these stockholders. These shares are convertible
    under some circumstances into shares of class A common stock or class B
    common stock, which is convertible into class A common stock. See
    "Description of Capital Stock." These shares may also be deemed to be
    beneficially owned by Mr. Hannon. Mr. Hannon disclaims beneficial ownership
    of all of these shares. The address of the stockholders is 380 Madison
    Avenue, 12/th/ Floor, New York, New York 10017.

(b) Includes shares held by Private Equity Investors III, L.P. Does not include
    8,710 shares of class C common stock or 62,876 shares of class D common
    stock held by these stockholders.  These shares, under some circumstances,
    are convertible into shares of class A common stock. Does not include 48,038
    shares of series C preferred stock held by these stockholders.  These shares
    are convertible under some circumstances into shares of class A common stock
    or class B common stock, which is convertible into class A common stock.
    See "Description of Capital Stock."  These shares may also be deemed to be
    beneficially owned by Mr. Desai. Mr. Desai disclaims beneficial ownership of
    all these shares.  The address of the stockholders is 540 Madison Avenue,
    36/th/ Floor, New York, New York 10022.

(c) Includes shares held by HCP Capital Fund, L.P. Does not include 6,532 shares
    of class C common stock or 47,159 shares of class D common stock held by
    these stockholders.  These shares, under some circumstances, are convertible
    into shares of class A common stock. Does not include 36,028 shares of
    series C preferred stock held by these stockholders.  These shares are
    convertible under some circumstances into shares of class A common stock or
    class B common stock, which is convertible into class A common stock.  See
    "Description of Capital Stock."  These shares may also be deemed to be
    beneficially owned by Mr. Hoak. The address of the stockholders is One
    Galleria Tower, 13355 Noel Road, Suite 1050, Dallas, Texas 75240.

(d) Includes shares held by J.H. Whitney III, L.P. and Whitney Strategic
    Partners III, L.P. Does not include 5,444 shares of class C common stock or
    39,300 shares of class D common stock held by these stockholders.  These
    shares, under some circumstances, are convertible into shares of class A
    common stock. Does not include 30,023 shares of series C preferred stock
    held by these stockholders.  These shares are convertible under some
    circumstances into shares of class A common stock or class B common stock,
    which is convertible into class A common stock.  See "Description of Capital
    Stock."  These shares may also be deemed to be beneficially owned by Mr.
    Laverack. The address of the stockholders is 177 Broad Street, 15/th/ Floor,
    Stamford, Connecticut 06901.

(e) Consists of shares held by Media/Communications Partners III Limited
    Partnership and Media/Communications Investors Limited Partnership. Does not
    include 3,452 shares of class C common stock or 25,038 shares of class D
    common stock held by these stockholders.  These shares, under some
    circumstances, are convertible into shares of class A common stock. Does not
    include 19,282 shares of series C preferred stock held by these
    stockholders.  These shares are convertible under some circumstances into
    shares of class A common stock or class B common stock, which is convertible
    into class A common stock.  See "Description of Capital Stock."  These
    shares may also be deemed to be beneficially owned by Mr. Wade. The address
    of the stockholders is 75 State Street, Suite 2500, Boston, Massachusetts
    02109.

(f) Consists of 2,532,495 shares of series F preferred stock held by AT&T
    Wireless PCS, 1,803,646 shares of series F preferred stock held by TWR
    Cellular and 490,000 shares of series F preferred stock issuable to AT&T
    Wireless PCS in connection with the Viper Wireless transaction.  Does not
    include 6,764 shares of class D common stock held by AT&T Wireless PCS.
    These shares may also be deemed to be held by Mr. Schwartz, Ms. Hawkins Key
    and various AT&T affiliates. Mr. Schwartz and Ms. Hawkins Key disclaim
    beneficial ownership of all of these shares. Does not include 97,473 shares
    of series A preferred stock or 49,417 shares of series D preferred stock
    held by this stockholder.  Series A preferred stock is convertible into
    shares of class A common stock only after July 17, 2006.  Series D preferred
    stock is convertible under some circumstances into shares of senior common
    stock, which is convertible into class A common stock.  See "Description of
    Capital Stock."  The address of the stockholders is c/o AT&T Wireless PCS,
    Inc., 7277 164th Avenue, N.E., Redmond, Washington 98052.

(g) Includes 159,244 shares held by TeleCorp Investment Corp. II, L.L.C.  Mr.
    Vento serves as a manager and is a stockholder of this entity.  Does not
    include 34,124 shares of class C common stock or 1,015 shares of class D
    common stock held by this stockholder or 3,678 shares of class D common
    stock held by TeleCorp Investment Corp. II, L.L.C.  These shares, under some
    circumstances, are convertible into shares of class A common stock.  Does
    not include 490 shares of series C preferred stock or 11,235 shares of
    series E preferred stock held by this stockholder or 1,670 shares of series
    C preferred stock owned by TeleCorp Investment Corp. II, L.L.C.  These
    shares are convertible under some circumstances into shares of class A
    common stock or class B common stock, which is convertible into class A
    common stock.  See "Description of Capital Stock."

                                     -82-
<PAGE>

(h) Includes 159,244 shares held by TeleCorp Investment Corp. II, L.L.C.  Mr.
    Sullivan serves as a manger and is a stockholder of this entity.  Does not
    include 21,156 shares of class C common stock or 226 shares of class D
    common stock held by this stockholder or 3,678 shares of class D common
    stock held by TeleCorp Investment Corp. II, L.L.C.  These shares, under some
    circumstances, are convertible into shares of class A common stock.  Does
    not include 109 shares of series C preferred stock or 6,984 shares of series
    E preferred stock held by this stockholder or 1,670 shares of series C
    preferred stock owned by TeleCorp Investment Corp. II, L.L.C.  These shares
    are convertible under some circumstances into shares of class A common stock
    or class B common stock, which is convertible into class A common stock.
    See "Description of Capital Stock."

(i) Includes shares of our capital stock owned by CB Capital Investors, L.P. and
    TeleCorp Investment Corp., LLC. Mr. Hannon serves as Vice President of CB
    Capital Investors, L.P. Does not include 9,082 shares of class C common
    stock and 65,793 shares of class D common stock held by the stockholders.
    These shares, under some circumstances, are convertible into shares of class
    A common stock. Does not include 50,571 shares of series C preferred stock
    held by these stockholders. These shares are convertible under some
    circumstances into shares of class A common stock or class B common stock,
    which is convertible into class A common stock. See "Description of Capital
    Stock." Mr. Hannon disclaims beneficial ownership of all of these shares.
    The address of the stockholder is c/o CB Capital Investors, L.P., 380
    Madison Avenue, 12/th/ Floor, New York, New York 10017.

(j) Consists of shares owned by Equity-Linked Investors-II and Private Equity
    Investors III, L.P. Mr. Desai serves as managing general partner of each of
    these stockholders. Does not include 8,710 shares of class C common stock or
    62,876 shares of class D common stock held by these stockholders.  These
    shares, under some circumstances, are convertible into shares of class A
    common stock. Does not include 48,038 shares of series C preferred stock
    held by these stockholders.  These shares are convertible under some
    circumstances into shares of class A common stock or class B common stock,
    which is convertible into class A common stock.  See "Description of Capital
    Stock." Mr. Desai disclaims beneficial ownership of all of these shares.
    The address of this stockholder is 540 Madison Avenue, 36th Floor, New York,
    New York 10022.

(k) Consists of shares owned by Hoak Communications Partners, L.P. and HCP
    Capital Fund, L.P. Mr. Hoak serves as Principal and Chairman of the manager
    of these stockholders, shareholder of the manager and General Partner of
    Hoak Communications Partners, L.P. and limited partner and shareholder of
    the General Partner of HCP Capital Fund, L.P. Does not include 6,532 shares
    of class C common stock or 47,159 shares of class D common stock held by
    these stockholders.  These shares, under some circumstances, are convertible
    into shares of class A common stock. Does not include 36,028 shares of
    series C preferred stock held by these stockholders.  These shares are
    convertible under some circumstances into shares of class A common stock or
    class B common stock, which is convertible into class A common stock.  See
    "Description of Capital Stock." The address of these stockholders is c/o
    Hoak Communications Partners, L.P., One Galleria Tower, 13355 Noel Road,
    Suite 1050, Dallas, Texas 75240.

(l) Consists of shares owned by Whitney Equity Partners, L.P., J.H. Whitney III,
    L.P. and Whitney Strategic Partners III, L.P. Mr. Laverack serves as
    Managing Member of J.H. Whitney Equity Partners, L.L.C., which is a General
    Partner in Whitney Equity Partners, L.P., Managing Member of J.H. Whitney
    Equity Partners III, L.L.C. which is a General Partner in J.H. Whitney III,
    L.P. and Whitney Strategic Partners III, L.P. Does not include 5,444 shares
    of class C common stock or 39,300 shares of class D common stock held by
    these stockholders.  These shares, under some circumstances, are convertible
    into shares of class A common stock. Does not include 30,023 shares of
    series C preferred stock held by these stockholders.  These shares are
    convertible under some circumstances into shares of class A common stock or
    class B common stock, which is convertible into class A common stock.  See
    "Description of Capital Stock."  The address of these stockholders is c/o
    Whitney Equity Partners, L.P., 177 Broad Street, 15th Floor, Stamford,
    Connecticut 06901.

(m) Consists of shares owned by Media/Communications Investors Limited
    Partnership and Media/Communications Partners III Limited Partnership. Mr.
    Wade serves as President of M/C Investor General Partner-J, Inc., which is a
    General Partner in Media Communications Investors Limited Partnerships and
    Manager of M/C III, L.L.C., which is a General Partner in Media
    Communications Partners III Limited Partnership. Does not include 3,452
    shares of class C common stock or 25,038 shares of class D common stock held
    by these stockholders.  These shares, under some circumstances, are
    convertible into shares of class A common stock. Does not include 19,282
    shares of series C preferred stock held by these stockholders.  These shares
    are convertible under some circumstances into shares of class A common stock
    or class B common stock, which is convertible into class A common stock.
    See "Description of Capital Stock."  The address of these stockholders is
    c/o Media/Communications Partners, 75 State Street, Suite 2500, Boston,
    Massachusetts 02109.

(n) Does not include 159,244 shares of class A common stock and 3,678 shares of
    class D common stock owned by TeleCorp Investment Corp. II, L.L.C., of which
    Cedar Grove Partners, LLC owns 4.49%.  Mr. Anderson is a principal of Cedar
    Grove

                                     -83-
<PAGE>

    Partners, LLC. Includes vested options to purchase 2,500 shares of class B
    common stock but does not include unvested options to purchase 7,500 shares
    of class B common stock.

(o) Does not include 159,244 shares of class A common stock and 3,678 shares of
    class D common stock owned by TeleCorp Investment Corp. II, L.L.C., of which
    Mr. Kussell owns 2.99%.  Includes vested options to purchase 2,500 shares of
    class B common stock but does not include unvested options to purchase 7,500
    shares of class B common stock.

(p) Does not include 159,244 shares of class A common stock and 3,678 shares of
    class D common stock owned by TeleCorp Investment Corp. II, L.L.C., of which
    Mr. O'Donnell owns 2.39%.  Includes vested options to purchase 2,500 shares
    of class B common stock but does not include unvested options to purchase
    7,500 shares of class B common stock.

(q) Does not include 159,244 shares of class A common stock and 3,678 shares of
    class D common stock owned by TeleCorp Investment Corp. II, L.L.C., of which
    Ms. Dobson owns 5.99%.  Does not include 3,120 shares of series E preferred
    stock held by this stockholder.  These shares are convertible under some
    circumstances into shares of class A common stock or class B common stock,
    which is convertible into class A common stock.

(r) Does not include 137 shares of series E preferred stock held by this
    stockholder.  These shares are convertible under some circumstances into
    shares of class A common stock or class B common stock, which is convertible
    into class A common stock.  See "Description of Capital Stock."

(s) Does not include 159,244 shares of class A common stock and 3,678 shares of
    class D common stock owned by TeleCorp Investment Corp. II, L.L.C., of which
    Mr. Chandler owns 5.99%.  Includes vested options to purchase 250 shares of
    class B common stock but does not include unvested options to purchase 750
    shares of class B common stock.

(t) Includes shares held by members of management and our cash equity investors
    that may be deemed to be beneficially owned by members of our board. These
    members of our board disclaim beneficial ownership. Our 3 key executive
    officers hold approximately 13.3% of our common stock. Does not include
    shares held by Mr. Dowski, whom we no longer employ. Does not include
    options that have been approved but not granted under our 1999 Stock Option
    Plan.

                                     -84-
<PAGE>

                CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

AT&T Agreements

  On January 23, 1998, we and AT&T announced the formation of a venture under
which we are financing, constructing and operating a wireless communications
network using the AT&T and SunCom brand names and logos together, giving equal
emphasis to both.  AT&T contributed licenses to us in exchange for an equity
interest in us. The venture provides the basis for an alliance between us and
AT&T to provide wireless communications services in particular markets.  These
agreements are unique and were heavily negotiated by the parties.  The parties
entered into these agreements as a whole, and, taken as a whole, the terms of
these agreements were no more favorable to any of the parties than could have
been obtained from third parties negotiated at arms' length.  AT&T, as a result
of these agreements, owns shares of our capital stock.  The terms of the venture
and the alliance are described in a number of agreements, and we summarize these
agreements.  These summaries are qualified by reference to the agreements.
Copies of the agreements are attached as exhibits to the registration
statement.

Securities Purchase Agreement

Under a securities purchase agreement, dated as of January 23, 1998, as amended,
among:

     .    our cash equity investors which include:

     .    AT&T Wireless PCS Inc.;

     .    TWR Cellular, Inc.;

     .    CB Capital Investors, L.P.;

     .    Desai Associates;

     .    Hoak Capital Corporation;

     .    J. H. Whitney & Co.;

     .    Entergy Technology Holding Company, who has since transferred all of
          our capital stock that it owned;

     .    M/C Partners;

     .    One Liberty Fund III, L.P.;

     .    Toronto Dominion Investments, Inc.;

     .    Northwood Capital Partners;

     .    and:

     .    the former stockholders of TeleCorp Holding;

     .    Mr. Vento and Mr. Sullivan; and

     .    us,

we received PCS licenses from AT&T Wireless PCS and TWR Cellular in exchange for
shares of our series A preferred stock, series D preferred stock and series F
preferred stock.  Under the securities purchase agreement, the

                                     -85-
<PAGE>

cash equity investors agreed to contribute $128.0 million to us in exchange for
shares of our series C preferred stock, class A voting common stock, class C
common stock, and class D common stock. In addition, the securities purchase
agreement provides that, upon the closing by us of an acquisition of PCS
licenses covering populations of one million or more people, the cash equity
investors will contribute an additional $5.0 million to us in exchange for
additional shares of our series C preferred stock and class A common stock.
Approximately $39.0 million of the contributions to be made by the cash equity
investors were made upon the closing of the transactions contemplated by the
securities purchase agreement, which occurred on July 17, 1998, and the
remainder of the contributions will be made over a three-year period. The
obligations of each of the cash equity investors to make its remaining
contributions are:

     .    irrevocable and unconditional, and not subject to counterclaim, set-
       off, deduction or defense, or to abatement, suspension, deferment,
       diminution or reduction for any reason whatsoever; and

     .    under a pledge agreement between the cash equity investors and us,
       secured by a pledge of all shares of our capital stock issued to the cash
       equity investor under the securities purchase agreement.

See "Management Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources."

  Under the securities purchase agreement, Mr. Vento and Mr. Sullivan exchanged
their shares of stock in TeleCorp Holding for shares of our series E preferred
stock, class A common stock, class C common stock and class D common stock.  Mr.
Vento and Mr. Sullivan also each received five shares of our voting preference
stock in exchange for shares of stock we previously issued to them.  The other
former stockholders of TeleCorp Holding exchanged their shares of stock in
TeleCorp Holding for shares of our series C preferred stock, class A common
stock, class C common stock and class D common stock.  The table below indicates
the contribution made by each of the parties to the securities purchase
agreement, their contribution and the consideration received:
<TABLE>
<CAPTION>
              Stockholder                                Contribution                           Consideration Received
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                                             <C>
 .  AT&T Wireless PCS Inc.                 .  PCS licenses covering some of the            .    30,650 shares of our series A
                                             basic trading areas or other areas within         preferred stock
                                             the St. Louis major trading area, the        .    15,741 shares of our series D
                                             Louisville-Lexington-Evansville major             preferred stock
                                             trading area, and the Boston-Providence      .    1,532,495 shares of our series
                                             major trading area                                F preferred stock
- ------------------------------------------------------------------------------------------------------------------------------------
 .  TWR Cellular, Inc.                     .  PCS licenses covering the Little Rock,       .    36,073 shares of our series A
                                             Arkansas major trading area and covering          preferred stock
                                             some of the basic trading areas or other     .    18,526 shares of our series D
                                             areas within the Memphis-Jackson major            preferred stock
                                             trading area                                 .    1,803,646 shares of our series
                                                                                               F preferred stock
 --------------------------------------------------------------------------------------------------------------------------------
 .  CB Capital Investors, L.P.             .  $27,782,014                                  .    28,942 shares of our series C
                                          .  363 class A shares of TeleCorp Holding            preferred stock
                                          .  2,296 class C shares of TeleCorp             .    2,751,127 shares of our class
                                             Holding                                           A common stock
                                          .  58 series A preferred shares of              .    8,896 shares of our class C common
                                             TeleCorp Holding                                  stock
                                                                                          .    58,401 shares of our class D
                                                                                               common stock
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                     -86-
<PAGE>

<TABLE>
<CAPTION>
              Stockholder                                Contribution                           Consideration Received
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                                             <C>
 .  Desai Associates                       .  $27,782,014                                  .    27,782 shares of our series C
                                                                                               preferred stock
                                                                                          .    2,636,902 shares of our
                                                                                               class A Common stock
                                                                                          .    8,710 shares of our class C common
                                                                                               stock
                                                                                          .    57,178 shares of our class D
                                                                                               common stock
- -----------------------------------------------------------------------------------------------------------------------------------
 .  Hoak Capital Corporation               .  $19,172,794                                  .    20,837 shares of our series C
                                                                                               preferred stock
                                                                                          .    1,977,677 shares of our class A
                                                                                               common stock
                                                                                          .    6,532 shares of our class C common
                                                                                               stock
                                                                                          .    42,884 shares of our class D
                                                                                               common stock
- -----------------------------------------------------------------------------------------------------------------------------------
 .  J.H. Whitney & Co.                     .  $17,363,760                                  .    17,364 shares of our series C
                                                                                               preferred stock
                                                                                          .    1,648,064 shares of our class A
                                                                                               common stock
                                                                                          .    5,444 shares of our class C common
                                                                                               stock
                                                                                          .    35,737 shares of our class D
                                                                                               stock
- -----------------------------------------------------------------------------------------------------------------------------------
 .  Entergy Technology Holding Company     .  $13,891,009                                  .    15,051 shares of our series C
                                          .  1,974 class B shares of TeleCorp                  preferred stock
                                             Holding                                      .    1,432,676 shares of our
                                          .  685 class C shares of TeleCorp Holding            class A Common stock
                                          .  58 series A preferred shares of              .    34,353 shares of our class D
                                             TeleCorp Holding                                  common stock
- -----------------------------------------------------------------------------------------------------------------------------------
 .  M/C Partners and M/C Investors         .  $10,418,256                                  .    11,578 shares of our series C
                                          .  363 class A shares of TeleCorp Holding            preferred stock
                                          .  2,296 class C shares of TeleCorp             .    1,103,062 shares of our class
                                             Holding                                           A common stock
                                          .  58 series A preferred shares of              .    3,452 shares of our class C common
                                             TeleCorp Holding                                  stock
                                                                                          .    22,665 shares of our class D
                                                                                               common stock
- -----------------------------------------------------------------------------------------------------------------------------------
 .  One Liberty Fund III, L.P.             .  $3,472,754                                   .    5,004 shares of our series C
                                          .  837 class A shares of TeleCorp Holding            preferred stock
                                          .  2,273 class C shares of TeleCorp             .    463,256 shares of our class A
                                             Holding                                           common stock
                                          .  77 series A preferred shares of              .    1,307 shares of our class C common
                                             TeleCorp Holding                                  stock
                                                                                          .    8,578 shares of our class D common
                                                                                               stock
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                     -87-
<PAGE>

<TABLE>
<CAPTION>
              Stockholder                                Contribution                           Consideration Received
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                                             <C>
 .  Toronto Dominion Investments, Inc.     .  $3,472,754                                   .    3,473 shares of our series C
                                                                                               preferred stock
                                                                                          .    329,613 shares of our class A
                                                                                               common stock
                                                                                          .    1,089 shares of our class C common
                                                                                               stock
                                                                                          .    71 7,147 shares of our class D common
                                                                                               stock
- -----------------------------------------------------------------------------------------------------------------------------------
 .  Northwood Capital Partners and         .  $2,430,928                                   .    3,591 shares of our series C
   Northwood Ventures                     .  363 class A shares of TeleCorp Holding            preferred stock
                                          .  2,296 class C shares of TeleCorp             .    344,954 shares of our class A
                                             Holding                                           common stock
                                          .  58 series A preferred shares of              .    948 shares of our class C common
                                             TeleCorp Holding                                  stock
                                                                                          .    6,227 shares of our class D common
                                                                                               stock
- -----------------------------------------------------------------------------------------------------------------------------------
 .  Gilde Investment Fund B.V.             .  8 class A shares of TeleCorp Holding         .    15 shares of our series C preferred
                                          .  23 class C shares of TeleCorp Holding             stock
                                          .  1 series A preferred share of TeleCorp       .    1,349 shares of our class A common
                                             Holding                                           stock
                                                                                          .    2 shares of our class C common stock
                                                                                          .    14 shares of our class D common stock
- ------------------------------------------------------------------------------------------------------------------------------------
 .  TeleCorp Investment Corp., L.L.C.      .  2,659 class C shares of TeleCorp             .    114,225 shares of our class A
                                             Holding                                           common stock
                                          .  58 series A preferred shares of              .    189 shares of our class C common
                                             TeleCorp Holding                                  stock
                                                                                          .    1,223 shares of our class D common
                                                                                               stock
                                                                                          .    1,160 shares of our series C
                                                                                               preferred stock
- --------------------------------------------------------------------------------------------------------------------------------
 .  Gerald T. Vento                        .  $450,000                                     .    5 shares of our voting preferred
                                          .  1,788 class A shares of TeleCorp                  common stock
                                             Holding                                      .    450 shares of our series C preferred
                                                                                               stock
                                                                                          .    8,729 shares of our series E
                                                                                               preferred stock
                                                                                          .    1,120,623 shares of our class A
                                                                                               common stock
                                                                                          .    34,124 shares of our class C
                                                                                               common stock
                                                                                          .    926 shares of our class D common
                                                                                               stock
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                     -88-
<PAGE>

<TABLE>
<CAPTION>
              Stockholder                                Contribution                           Consideration Received
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                                             <C>
 .  Thomas H. Sullivan                     .  $100,000                                     .    5 shares of our voting preferred
                                          .  1,112 class A shares of TeleCorp                  common stock
                                             Holding                                      .    100 shares of our series C preferred
                                                                                               stock
                                                                                          .    5,426 shares of our series E
                                                                                               preferred stock
                                                                                          .    679,588 shares of our class A
                                                                                               common stock
                                                                                          .    21,156 shares of our class C
                                                                                               common stock
                                                                                          .    206 shares of our class D common
                                                                                               stock
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

  Our cash equity investors also committed in the securities purchase agreement
to make additional irrevocable equity contributions in the aggregate amount of
$5.0 million in return for the issuance of preferred and common stock in
connection with the Digital PCS acquisition.  In addition, upon the closing of
the transactions contemplated by the securities purchase agreement, we also
issued to other members of management shares of our series E preferred stock and
class A common stock. Up to 35.71% of the class A common stock issued to members
of management are under our restricted stock plan. Shares issued under the
restricted stock plan are subject to forfeiture according to a schedule if
employment of the stockholder with us is terminated within six years after the
closing of the securities purchase agreement.

Stockholders' Agreement

  General.   The stockholders' agreement, dated as of July 17, 1998, among AT&T
Wireless PCS, TWR Cellular, the cash equity investors, Mr. Vento, Mr. Sullivan
and us sets guidelines for our management and operations and restricts the sale,
transfer or other disposition of our capital stock.

  Board of Directors.  The stockholders' agreement provides that any action of
our board be approved by the affirmative vote of a majority of our entire board,
except in circumstances where voting by particular classes of directors is
required.  The stockholders' agreement also provides that our board shall
initially consist of 13 directors, comprised of the following:

     .    three individuals selected by the cash equity investors who own a
       majority of the class A common stock;

     .    each of Mr. Vento and Mr. Sullivan, so long as each remains one of our
       officers and the management agreement between us and TeleCorp Management
       remains in effect;

     .    two individuals selected by AT&T Wireless PCS in its capacity as
       holder of the series A preferred stock, so long as AT&T Wireless PCS and
       TWR Cellular together own at least two-thirds of the number of shares of
       series A preferred stock authorized on May 14, 1999 in our restated
       certificate of incorporation;

     .    three individuals selected by the holders of the voting preference
       stock, which three individuals are reasonably acceptable to the cash
       equity investors who own a majority of the class A common stock; and

     .    three individuals selected by the holders of the voting preference
       stock, which three individuals are reasonably acceptable to the holders
       of a majority of the class A common stock beneficially owned by the cash
       equity investors and AT&T Wireless PCS.

                                     -89-
<PAGE>


  The stockholders' agreement provides that our board will be reduced to 7
directors upon the later to occur of the following:

     .         the date that the holders of shares of our voting preference
          stock vote as a class with the holders of our class A voting common
          stock; and

     .         the date on which:

          .         the class A voting common stock is registered pursuant to an
               effective registration statement under the Securities Act;

          .         the aggregate gross proceeds received by us in connection
               with such registration statement equals or exceeds $20 million;
               and

          .         the class A voting common stock is listed for trading on the
               New York Stock Exchange or the American Stock Exchange or
               authorized for trading on NASDAQ.

If our board is reduced to 7 directors, the parties to the stockholders'
agreement agreed to vote all of the shares of class A voting common stock and
voting preference stock to cause the election of the following 7 individuals to
our board:

     .         two individuals selected by holders of a majority in interest of
          the common stock beneficially owned by the cash equity investors;

     .         two additional individuals selected by holders of a majority in
          interest of the common stock beneficially owned by the cash equity
          investors, which two individuals are acceptable, in each of their
          discretion, to Mr. Vento and Mr. Sullivan, so long as they remain our
          officers, and AT&T Wireless PCS;

     .         two individuals employed by us and selected by Mr. Sullivan and
          Mr. Vento, so long as they remain our officers, one of whom shall be
          acceptable, in each of their reasonable discretion, to the holders of
          a majority in interest of the class A voting common stock beneficially
          owned by the cash equity investors and AT&T Wireless PCS; and

     .         one individual elected by AT&T Wireless PCS in its capacity as
          the holder of series A preferred stock so long as it has the right to
          nominate one director in accordance with our restated certificate of
          incorporation.

The stockholders' agreement also addresses the composition of our board
committees. See "Management."

     Exclusivity.   The parties to the stockholders' agreement have agreed that,
during the term of the stockholders' agreement, neither they nor any of their
respective affiliates will provide or resell, or act as the agent for any person
offering, within the areas covered by our licenses, wireless communications
services initiated or terminated using TDMA and portions of the airwaves
licensed by the FCC, except that AT&T and its affiliates may:

     .         resell or act as agent for us in connection with wireless
          communications services initiated or terminated using TDMA and
          portions of the airwaves licensed by the FCC;

     .         provide or resell wireless communications services to or from
          specific locations, provided that any equipment sold in connection
          with the service must be capable of providing wireless communications
          services initiated or terminated using TDMA and portions of the
          airwaves licensed by the FCC; and

                                     -90-
<PAGE>

     .         resell wireless communications services initiated or terminated
          using TDMA and portions of the airwaves licensed by the FCC for
          another person in any area where we have not placed a system into
          commercial service.

  Additionally, with respect to some markets identified in the intercarrier
roamer services agreement with AT&T Wireless Services, each of us and AT&T
Wireless PCS has agreed to cause our 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 these markets; and

     .         refrain from inducing any of its customers to change such
          programming.

  AT&T Wireless PCS has retained certain PCS licenses within the areas covered
by our licenses for which we have a right of negotiation in the event of a
proposed transfer.

  If we materially breach any of our obligations, including if:

     .         AT&T Wireless PCS and its affiliates decide to adopt a new
          technology standard other than TDMA in a majority of its markets, and
          we decline to adopt the new technology; or


     .         we fail to meet specified customer care, reception quality and
          network reliability standards, which take account of dropped calls and
          call completion statistics;

AT&T Wireless PCS may terminate its exclusivity obligations under the
stockholders' agreement after the applicable cure periods, and may terminate our
rights to the AT&T brand and logo under the license agreement. The stockholders'
agreement refers to technical standard manuals that AT&T has produced regarding
voice quality and performance of network and call completion equipment. Each
portion of our network must, within one year after being placed into service,
perform on a level, as measured by these standards manuals, that meets or
exceeds the levels achieved by the average of all comparable wireless
communications networks owned and operated by AT&T. Additionally, we are subject
to specific percentages that our entire network, measured as a single system,
must meet, including as to percentage of calls completed, percentage of
established calls that are dropped, percentages of calls that are not
successfully transferred from one network equipment site to another as a handset
moves, as well as technical standards regarding the functioning of network and
call connection equipment. In all of our launched markets, we currently meet all
of the standards that we are required to meet by the first anniversary of
launch.

  We and the other parties amended the stockholders' agreement to terminate the
exclusivity provisions with regard to populations of approximately 100,000 that
overlapped with the coverage area of licenses AT&T purchased from Vanguard
Cellular in Strafford, New Hampshire. We have agreed with AT&T to exchange our
licenses covering these populations for licenses covering other populations.
These exchanged populations will be covered under the scope of our agreements
with AT&T.

  Construction.   The stockholders' agreement requires us to construct a PCS
system in the areas covered by our licenses according to a minimum construction
plan, which requires us to construct a system in areas covering:


     .         20% of the total 1990 population of the area covered by our
          licenses in the mainland United States by July 17, 1999, focusing on
          designated areas of Memphis and New Orleans;


     .         30% of the total 1990 population of the area covered by our
          licenses in Puerto Rico and the U.S. Virgin Islands by May 25, 2000,
          focusing on core urban and suburban areas of the San Juan metropolitan
          area;


     .         40% of the total 1990 population of the area covered by our
          licenses in the mainland United States by July 17, 2000, focusing on
          designated areas of New England, Little Rock and Missouri and
          enhancing coverage in all markets;

                                     -91-
<PAGE>


     .         40% of the total 1990 population of the area covered by our
          licenses in Puerto Rico and the U.S. Virgin Islands by May 25, 2001,
          focusing on secondary cities throughout Puerto Rico and enhancing
          coverage in other markets;

     .         55% of the total 1990 population of the area covered by our
          licenses in the mainland United States by July 17, 2001, focusing on
          secondary cities and the important associated connecting highways;

     .         55% of the total 1990 population of the area covered by our
          licenses in Puerto Rico and the U.S. Virgin Islands by May 25, 2002,
          continuing to expand the secondary cities of Puerto Rico and key
          cities to the U.S. Virgin Islands and the important associated
          connected highways;


     .         70% of the total 1990 population of the area covered by our
          licenses in the mainland United States by July 17, 2002, continuing to
          expand the secondary cities and enhancing coverage of the core
          areas;


     .         70% of the total 1990 population of the area covered by our
          licenses in Puerto Rico and the U.S. Virgin Islands by May 25, 2003,
          continuing to expand secondary cities and enhancing coverage and
          capacity of core areas;

     .         75% of the total 1990 population of the area covered by our
          licenses in the mainland United States by July 17, 2003, focusing on
          adding capacity sites and filling in the remaining suburban areas;
          and


     .         75% of the total 1990 population of the area covered by our
          licenses in Puerto Rico and the U.S. Virgin Islands by May 25, 2004,
          focusing on adding capacity sites and filling in the remaining
          suburban areas.

In addition to the minimum construction plan, we are bound to do the
following:

     .    arrange for all necessary microwave relocation for our licenses and
          AT&T's retained licenses;

     .    ensure compatibility of our systems with the majority of systems in
          Louisiana, Oklahoma, Minnesota, Illinois and Texas, excluding Houston;

     .    satisfy the FCC construction requirements in the areas covered by our
          licenses and AT&T's retained licenses;

     .    offer service features such as call forwarding, call waiting and
          voicemail with respect to our systems, causing our systems to comply
          with AT&T's network, audio and system performance quality standards;
          and

     .         refrain from providing or reselling services other than long
          distance services that constitute mobile wireless communications
          services initiated or terminated using TDMA and portions of the
          airwaves licensed by the FCC or that are procured from AT&T.

  Disqualifying Transaction.  If AT&T and an entity that:

     .         derives annual revenues from communications businesses in excess
          of $5 billion;

     .         derives less than one-third of its aggregate revenues from
          wireless communications;

                                     -92-
<PAGE>


     .         owns FCC licenses to offer, and does offer, mobile wireless
          communications services serving more than 25% of the residents, as
          determined by Equifax Marketing Decision Systems Inc., within the
          areas covered by our licenses; and

     .         merge, consolidate, acquire or dispose of assets to each other,
          or otherwise combine,

then AT&T, upon written notice to us, may terminate its exclusivity obligations
where the territory covered by our licenses overlaps with commercial mobile
radio service licenses of the business combination partner. Upon the
termination, we have the right to cause AT&T, TWR Cellular, or any transferee
that acquired any shares of series A preferred stock, series D preferred stock
or series F preferred stock owned by AT&T Wireless PCS on July 17, 1998, and any
shares of our common stock into which any of these shares are converted, to
exchange their shares into shares of series B preferred stock. The share
exchange will be proportionate to the overlap of residents in the overlapping
territory.

  Once so converted, we may redeem the shares of series B preferred stock at any
time in accordance with our restated certificate of incorporation. Currently,
only Sprint, SBC Communications, Bell Atlantic and BellSouth satisfy the
criteria for a business combination partner.

  Under some circumstances, if AT&T proposes to sell, transfer or assign to any
person that is not an affiliate of AT&T, any PCS system owned and operated by
AT&T Wireless PCS and its affiliates in any of the St. Louis, Missouri,
Louisville, Kentucky, or Boston, Massachusetts basic trading areas, then AT&T
must provide us with the opportunity to offer for sale jointly with AT&T, for a
90-day period, wireless communications services in the applicable subject
markets and the portion of the areas covered by our licenses that are included
in the major trading area that includes these basic trading areas.

  Acquisition of Licenses.   The stockholders' agreement provides that we may
acquire any cellular license that our board has determined is a demonstrably
superior alternative to constructing a PCS system within the corresponding areas
covered by our licenses, if:

     .         a majority of the population covered by the license is within the
          areas covered by our licenses;

     .         AT&T Wireless PCS and its affiliates do not own commercial mobile
          radio service licenses in the area covered by the license; and

     .         our ownership of the license will not cause AT&T Wireless PCS or
          any affiliate to be in breach of any law or contract.

  Vendor Discounts; Roaming Agreements.  AT&T Wireless PCS has agreed in the
stockholders' agreement that, if we so request, it will use all commercially
reasonable efforts:

     .         to assist us in obtaining discounts from any AT&T Wireless PCS
          vendor with whom we are negotiating for the purchase of any
          infrastructure equipment or billing services; and

     .         to enable us to become a party to the roaming agreements between
          AT&T Wireless PCS and its affiliates and operators of other cellular
          and PCS systems.

  Resale Agreements.  Under the stockholders' agreement, we, upon the request of
AT&T Wireless PCS, will enter into resale agreements relating to the areas
covered by our licenses under which AT&T will resell our services.  The rates,
terms and conditions of service that we provide are to be at least as favorable,
and to the extent permitted by applicable law, more favorable, to AT&T Wireless
PCS, taken as a whole, as the rates, terms and conditions that we provide to
other customers.

                                     -93-
<PAGE>

  Subsidiaries.   The stockholders' agreement provides that all of our
subsidiaries must be direct or indirect wholly owned subsidiaries. The
stockholders' agreement also provides that, without the prior written consent
of, or right of first offer to, AT&T Wireless PCS, we and our subsidiaries may
not:

     .         sell or dispose of a substantial portion of our assets or the
          assets of any of our subsidiaries; or

     .         liquidate, merge or consolidate until we meet minimum
          construction requirements.

  Restrictions on Transfer.   The stockholders' agreement restricts the sale,
transfer or other disposition of our capital stock, such as by giving rights of
first offer, drag along and tag along rights, and providing demand and piggyback
registration rights.

  If one of our stockholders desires to transfer any or all of its shares of
preferred or common stock, other than voting preference stock and class C common
stock, the selling stockholder must first give written notice to us and:

     .         if the selling stockholders is a cash equity investor or any
          other type of stockholder, to AT&T Wireless PCS; and

     .         if the selling stockholder is AT&T Wireless PCS or TWR Cellular,
          to each cash equity investor.

   The stockholders who receive notice from the selling stockholders may acquire
all, but not less than all, of the shares offered to be sold at the price
offered by the selling stockholder.  If none of the existing stockholders opt to
purchase the shares of the selling stockholder, the selling stockholder can sell
its shares to any other person on the same terms and conditions as originally
offered to the existing stockholders.  The right of first offer does not apply
to our repurchase of any shares of our class A voting common stock or class E
preferred stock from one of our employees in connection with the termination of
the employee's employment with us.

  A stockholder may not transfer 25% or more of any of the following shares of
our capital stock, whether alone or with other stockholders or whether in one
transaction or a series of transactions:

     .    series A preferred stock;

     .    series C preferred stock;

     .    series D preferred stock;

     .    series E preferred stock;

     .    series F preferred stock;

     .    senior common stock;

     .    voting preference stock;

     .    class A voting common stock;

     .    class B non-voting common stock;

     .    class C common stock; or

     .    class D common stock,

                                     -94-
<PAGE>

unless the proposed transfer includes an offer to AT&T Wireless PCS, the cash
equity investors and Mr. Vento and Mr. Sullivan to join in the transfer.  Class
C common stock and class D common stock shall count as one class of stock for
purposes of the 25% test.  If a selling stockholder receives an offer from a
bona fide purchaser to transfer a selling stockholder's shares, the selling
stockholder must follow procedures included in the stockholders' agreement to
include the other stockholders in the proposed transfer.

  Our stockholders also have demand and piggyback registration rights.  In some
circumstances and after the passing of a period of time after our stock is
listed on the New York Stock Exchange, American Stock Exchange or NASDAQ,
stockholders may demand that we register some or all of their securities with
the SEC under the Securities Act.  Also, if we propose to register any shares of
our class A voting common stock or securities convertible into or exchangeable
for class A voting common stock with the SEC under the Securities Act, we must
notify all stockholders of our intention to do so, and our stockholders may
include in our registration their shares of class A voting stock or securities
convertible into or exchangeable for class A voting common stock.

  Amendments.   Amendments to the stockholders' agreement require the written
consent of holders of:

     .         a majority of the shares of the class A common stock, including
          AT&T Wireless PCS;

     .         two-thirds of the class A common stock beneficially owned by the
          cash equity investors; and

     .         two-thirds of the class A common stock beneficially owned by Mr.
          Vento and Mr. Sullivan.

  Termination.   The stockholders' agreement will terminate upon the earliest to
occur of:

     .         the receipt of the written consent of each party;

     .         July 17, 2009; and

     .         under circumstances, the date on which a single stockholder
          beneficially owns all of the outstanding shares of class A common
          stock. Network Membership License Agreement

Under a network license agreement dated as of July 17, 1998 between AT&T and us,
AT&T granted to us a royalty-free, non-transferable, non-sublicensable, non-
exclusive, limited license to use some of their licensed marks, including:

     .         the logo containing the AT&T name and globe design;

     .         the expression "Member, AT&T Wireless Services Network"; and

     .         AT&T colors, graphics and overall configurations,

solely in connection with licensed activities. These licensed activities
include:

     .         providing to our customers and resellers of our PCS, solely
          within the areas covered by our licenses, mobile wireless
          communications services initiated or terminated using TDMA and
          portions of the airwaves licensed by the FCC to us for commercial
          mobile radio service provided in accordance with the agreements
          between us and AT&T; and

     .         marketing and offering the licensed services within the areas
          covered by our licenses with limited advertising outside our licensed
          area.

                                     -95-
<PAGE>

The license agreement also grants to us the right to use licensed marks on
specified mobile phones distributed to our customers.

  Except in specified instances, AT&T has agreed not to grant to any other
person a right to provide or resell, or act as agent for any person offering,
wireless communications services initiated or terminated using TDMA and portions
of the airwaves licensed by the FCC under the licensed marks.  AT&T retains all
rights of ownership in the licensed marks, subject to its exclusivity
obligations to us, in both the areas covered by our licenses and all other
areas.

  The license agreement restricts our use and modification of any of the
licensed marks. Although we may develop our own marks, we may not use them
together with the licensed marks without the prior approval of AT&T. Any
services we market or provide using the licensed marks must be of comparable
quality to similar services that AT&T markets and provides in areas that are
comparable to the areas covered by our licenses.  We may take into account
commercial reasonableness and the relative stage of development of the licensed
areas, among other things, to determine what is comparable service.  We must
also provide sufficiently high quality services to provide maximum enhancement
to and protection of the licensed marks, such as attaining specified levels of
network quality, audio quality and system performance.  The license agreement
also defines specific testing procedures to determine compliance with these
standards and affords us with a grace period to cure any instances of
noncompliance.  Following the cure period, we must stop using the licensed marks
until we comply with the standards, or we may be deemed to be in breach of the
license agreement and we may lose our rights to the licensed marks.

  We may not assign, sublicense or transfer, by change of control or otherwise,
any of our rights under the license agreement, except that the license agreement
may be, and has been, assigned to our lenders under our senior credit
facilities.  After the expiration of any applicable grace and cure periods under
our senior credit facilities, the lenders may then enforce our rights under the
license agreement and assign the license agreement to any person with AT&T's
consent.

  The initial term of the license agreement is for a period of five years, which
will be automatically renewed for an additional five-year period if each party
gives written notice to the other party of our election to renew the term of the
license agreement and neither party gives a notice of non-renewal.

  The license agreement may be terminated by AT&T at any time in the event of
our significant breach and the exhaustion of any applicable cure periods, which
include:

     .         our misuse of any licensed marks;

     .         our bankruptcy;

     .         our licensing or assignment of any of our rights under the
          license agreement, except as permitted by the terms of the license
          agreement;

     .         our loss of the licenses acquired from AT&T;

     .         our failure to maintain AT&T's quality standards in any material
          respect; or

     .         our change in control.

Our rights under the license agreement are also subject to the minimum
construction plan set forth in the stockholders' agreement.  For more
information concerning the minimum construction plan, see the discussion under
"Stockholders' Agreement" under the heading "A&T Agreements."  After the initial
term, AT&T may also terminate the license agreement in connection with a
disqualifying transaction.


  Upon closing of the Digital PCS acquisition, the license agreement was
automatically amended to include the Baton Rouge, Houma, Hammond and Lafayette,
Louisiana basic trading areas under its scope.  Upon closing of the Puerto Rico
acquisition, the license agreement was automatically amended to include the San
Juan major trading area

                                     -96-
<PAGE>


under its scope. Upon the closing of the Wireless 2000 acquisition, the license
agreement was automatically amended to include the Alexandria, Lake Charles
basic trading area and other counties under the Monroe, Louisiana basic trading
area under its scope.

Intercarrier Roamer Service Agreement/Roaming Administration Service Agreement

  Intercarrier Roamer Service Agreement.  We entered into the intercarrier
roamer services agreement dated as of July 17, 1998 with AT&T Wireless Services
and several of its affiliates.  We have agreed with AT&T Wireless that each
party, in its capacity as a serving provider, will provide services to each
others customers where it has a license or permit to operate a wireless
communications system.  Each home carrier whose customers receive service from a
serving provider will pay to the serving provider all of the serving provider's
charges for wireless service and all of the applicable charges. Each serving
provider's service charges per minute or partial minute for use for the first
three years will be fixed at a declining rate.

  Each home carrier whose customers receive service from the other serving
provider under the intercarrier roamer service agreement shall pay to the
serving carrier who provided the service 100% of the serving carrier's charges
for commercial mobile radio service and 100% of the toll charges.  The service
charges for some of our basic trading areas, including the Boston major trading
area, is the lesser of $0.10 per minute and the actual average retail rate
charged by AT&T Wireless to its Boston customers roaming into our markets
located within the Boston major trading area, but not less than the actual
average retail rate charged by AT&T Wireless to its Boston customers in its
Boston market.  In our other basic trading areas, the service charges begin at
$0.25 per minute and decrease each year of the term by $0.05 per minute until
July 17, 2002, at which point the service charge will be the lesser of $0.10 per
minute and the actual average retail rates charged by AT&T Wireless to its
customers roaming into our markets, but not less than the actual average retail
rate charged by AT&T Wireless to its customers.  The toll rate is $0.05 per long
distance minute and $0.02 per local minute.  International toll rates shall not
be more than AT&T tariff rates.

  The intercarrier roamer service agreement has a term of 20 years, which is
automatically renewed on a year-to-year basis unless terminated by either party
upon 90 days prior written notice after 10 years. The intercarrier roamer
service agreement may be terminated earlier by either party immediately by
either party upon written notice to the other of a default of the other party.
A party will be in default under the intercarrier roamer service agreement upon
any of the following:

     .         materially breaches any material term of the intercarrier roamer
          service agreement and the breach continues for thirty days after
          receipt of written notice of the breach from the nonbreaching party;

     .         voluntary liquidation or dissolution or the approval by the
          management or owners of a party of any plan or arrangement for the
          voluntary liquidation or dissolution of the party; or

     .         bankruptcy or insolvency of a party.

  The intercarrier roamer service agreement may also be suspended by either
party immediately upon written notice to the other party of the existence of a
breach of the agreement, whether or not the breach constitutes a default, if the
breach materially affects the service being provided to the customers of the
non-breaching party.  While the suspension is in effect, either in whole or in
part, the parties shall work together to resolve as quickly as possible the
difficulty that caused the suspension.  When the party who originally gave
notice of suspension concludes that the problem causing the suspension has been
resolved, that party shall give to the other written notice to this effect, and
the agreement will resume in full effect within five business days after the
parties have mutually agreed that the problem has been resolved.  Neither party
may assign or transfer its rights and obligations under the intercarrier roamer
service agreement without the written consent of the other party, except to an
affiliate or an assignee of its license.

  Upon closing of the Digital PCS acquisition, the intercarrier roamer service
agreement was automatically amended to include the Baton Rouge, Houma, Hammond
and Lafayette basic trading areas under its scope.  Upon

                                     -97-
<PAGE>

closing of the Puerto Rico acquisition, the intercarrier roamer service
agreement was automatically amended to include the San Juan major trading area
under its scope. Upon closing of the Wireless 2000 acquisition, the intercarrier
roamer service agreement was automatically amended to include the Alexandria,
Lake Charles and other counties under the Monroe, Louisiana basic trading areas
under its scope.

  Roaming Administrative Service Agreement.  AT&T Wireless provides to other
providers of wireless communications services various administrative services,
such as monthly reporting and billing, fraud settlement functions, and rate
monitoring.  Under the roaming administrative service agreement dated as of July
17, 1998 between AT&T Wireless and us, AT&T Wireless has agreed to make
available to us the benefits of the intercarrier roaming services agreements it
has entered into with other wireless carriers, subject to the consent of the
other wireless carriers and to our remaining a member in good standing of the
North American Cellular Network.

  The roaming administrative service agreement has an initial term of two years,
which is automatically renewed on a year-to-year basis unless terminated by
either party upon 90 days prior written notice after ten years. Either party may
terminate the roaming administrative service agreement for any reason at any
time upon 180 days prior written notice.  Either party may also terminate the
roaming administrative service agreement:

       .      upon a material breach of the other party that is not cured or for
          which cure is not reasonably begun within 30 days after written notice
          of the claimed breach; or

       .      immediately by either party, after reasonable prior notice, if the
          other party's operations materially and unreasonably interfere with
          its operations and the interference is not eliminated within 10 days.

  AT&T Wireless can terminate the roaming administrative service agreement if:

       .      we are no longer a member in good standing of the North American
          Cellular Network; or

       .      the agreement under which AT&T Wireless receives roaming
          administration services is terminated or expires; provided, however,
          that AT&T Wireless will offer to resume its services in the event that
          it extends or continues that agreement.

  Neither party may assign or transfer its rights and obligations under the
roaming administrative service agreement without the written consent of the
other party, except to an affiliate or an assignee of its license, except that
AT&T Wireless may subcontract its duties.

Resale Agreement

  The stockholders' agreement provides that, from time to time, we will enter
into a resale agreement with AT&T Wireless PCS or other of its affiliates.  The
resale agreement will grant to AT&T Wireless the right to purchase from us our
wireless services on a non-exclusive basis within a designated area and resell
access to, and use of, our services.  AT&T Wireless will pay charges for any
services that are resold, including usage, roaming, directory assistance and
long distance charges, and taxes and tariffs, if any, according to a specified
rate schedule. Each resale agreement will have an initial term of ten years that
will be automatically renewed on a year-to-year basis unless terminated by
either party upon 90 days prior written notice. AT&T Wireless will be able to
terminate each resale agreement for any reason at any time upon 180 days prior
written notice.

  In addition, AT&T has agreed to extend the terms of any resale agreement to
include the Baton Rouge, Houma, Hammond and Lafayette, Louisiana basic trading
areas in connection with the Digital PCS acquisition, the San Juan major trading
area in connection with the Puerto Rico acquisition and the Alexandria, Lake
Charles and other counties under the Monroe, Louisiana basic trading areas in
connection with the Wireless 2000 acquisition.

                                     -98-
<PAGE>

Long Distance Agreement

  Under the long distance agreement dated as of December 21, 1998 between AT&T
Wireless and us, we purchase interstate and intrastate long distance services
from AT&T Wireless at preferred rates.  We then resell these long distance
services to our customers.  We can only obtain these preferred rates if we
continue our affiliation with AT&T Wireless.  The long distance agreement has a
term of up to three years.

  The long distance agreement requires that we meet a minimum traffic volume
during the term of the agreement, which are adjusted at least once each calendar
year at the time specified by AT&T Wireless.  The minimum traffic volume
commitments may be adjusted more frequently upon mutual agreement by AT&T
Wireless and us.  During the first year, we set the minimum traffic volume
commitment in our sole discretion.  After the first calendar year, the
commitment may be increased by any amount or decreased by any amount up to ten
percent at our discretion.  We may reduce the minimum traffic volume commitments
by more than ten percent with AT&T Wireless' permission.  If we fail to meet the
volume commitments, we must pay to AT&T Wireless the difference between the
expected fee based on the volume commitment and the fees based on actual volume.

  The long distance services we purchase from AT&T Wireless may only be used in
connection with:

       .      our commercial mobile radio services;

       .      calls that originate on our network; and

       .      those commercial mobile radio services that share our call
           connection equipment.

Puerto Rico License

  In a series of transactions, we acquired a license and related assets covering
the San Juan major trading area from AT&T Wireless PCS on May 25, 1999.  The
following transactions took place ultimately to effect the acquisition of the
license and related assets from AT&T Wireless PCS:

       .      on May 24, 1999, we sold to AT&T for $40.0 million 30,750 shares
          of our series A preferred stock, 10,250 shares of our series D
          preferred stock, and 1,000,000 shares of our series F preferred stock
          under a preferred stock purchase agreement;

       .      on May 24, 1999, we sold to our cash equity investors 39,997
          shares of our series C preferred stock and 39,997 3,999,660 shares of
          our class A common stock in exchange for an aggregate amount of $40.0
          million in cash under a stock purchase agreement, which will be funded
          over a three-year period.

       .      on May 25, 1999, we purchased the license for the San Juan major
          trading area and related assets, which included 27 constructed network
          equipment sites, call connection equipment and leases for additional
          network equipment sites, from AT&T for $95.0 million in cash under an
          asset purchase agreement; and

       .      we reimbursed AT&T $3.2 million for microwave relocation and $1.5
          million for other expenses it incurred in connection with this
          acquisition.

In addition, Mr. Vento and Mr. Sullivan were issued fixed and variable awards of
5,643 and 9,212 restricted shares of our series E preferred stock and class A
common stock, respectively, in exchange for their interest in Puerto Rico
Acquisition Corporation.  Puerto Rico Acquisition Corporation was a special
purpose entity wholly-owned by Mr. Vento and Mr. Sullivan.  The fixed awards
typically vest over a five-year period.  The variable awards vest based upon
certain events taking place, including our reaching milestones in our minimum
construction plan.

  The stockholders' agreement sets forth network development requirements for
the Puerto Rico license.  We

                                     -99-
<PAGE>


discuss these requirements under our discussion of the stockholders' agreement,
under the subheading Construction.

  The San Juan major trading area covers a population of approximately 4 million
in Puerto Rico, as well as the U.S. Virgin Islands.  Our agreements with AT&T
were automatically amended to include the San Juan major trading area under the
scope of those agreements.

1999 Stock Option Plan

  On July 22, 1999, we implemented the 1999 Stock Option Plan to award employees
and members of our board options to acquire shares of our class B common stock.
Our board approved the grant of options to purchase 189,520 shares of class B
common stock under the plan with an exercise price equal to the fair market
value of the underlying stock at the date of the grant.  See "Management--1999
Stock Option Plan."

  Mr. Anderson, Mr. Kussell and Mr. O'Donnell, three of our directors, each hold
vested options to purchase 2,500 shares of class B common stock and unvested
options to purchase 7,500 shares of class B common stock. Mr. Chandler, general
manager of our southcentral region, holds vested options to purchase 250 shares
of class B common stock and unvested options to purchase 750 shares of class B
common stock.

Management Agreement

  As of July 17, 1998, we entered into the management agreement with TeleCorp
Management, a company owned by Mr. Vento and Mr. Sullivan.  Under the agreement,
TeleCorp Management will provide to us administrative, operational, marketing,
regulatory and general business services.  TeleCorp Management receives an
annual fee of approximately $0.5 million and reimbursement of out-of-pocket
expenses from us, and is eligible for an annual bonus based upon achievement of
particular objectives determined by the compensation committee of our board. In
addition, the management agreement provides that some shares owned by Mr. Vento
and Mr. Sullivan vest based upon meeting minimum construction requirements for
our network.  Mr. Vento and Mr. Sullivan have agreed to devote substantially
their entire business time and attention to the services provided under the
management agreement.

  The management agreement has a term of five years and may be terminated
earlier by either party in some circumstances, including by us in the event
TeleCorp Management:

       .      commits fraud;

       .      fails to maintain adequately our debt; or

       .      one of the principals of TeleCorp Management is indicted for a
          felony;

and by TeleCorp Management in the event Mr. Vento and Mr. Sullivan:

       .      are removed from our board; or

       .      are demoted or their duties are materially diminished.

TeleCorp Management, Mr. Vento and Mr. Sullivan are subject to non-competition,
non-solicitation and confidentiality provisions upon termination of the
management agreement.  In addition, we must repurchase our shares owned by Mr.
Vento and Mr. Sullivan in the event of termination.  For the 1998 fiscal year,
we paid approximately $0.5 million for management services and bonuses under the
management agreement.  See "Management--Management Agreement."

  The terms of this agreement were no more favorable to the parties than they
could have obtained from third parties negotiated at arms' length.

                                     -100-
<PAGE>

Other Related Party Transactions

Relationship with WFI/Entel Technologies and other Site Acquisition Service
Providers

  We receive site acquisition, construction management, program management,
microwave relocation and engineering services under a services agreement with
WFI/Entel Technologies.  Payments under the agreement were approximately $30.7
million in the 1998 fiscal year.  At the time of entering into the master
services agreement, Mr. Vento was a senior officer, and he and Mr. Sullivan were
the controlling stockholders, of WFI/Entel Technologies.  Mr. Vento is our chief
executive officer and chairman of our board and Mr. Sullivan is our executive
vice president, chief financial officer and a director.  In February 1998, they
sold their interests in WFI/Entel Technologies.  The terms of this agreement
were no more favorable to the parties than they could have obtained from third
parties negotiated at arms' length.

  American Towers, Inc. provides us with network site leases for PCS deployment
and a master site lease agreement.  Mr. Hannon, one of our directors and
beneficial owners, has a noncontrolling interest in American Towers.  The terms
of these lease agreements were no more favorable to the parties than they could
have obtained from third parties negotiated at arms' length.

Relationship with the Initial Purchasers of the Outstanding Notes in the
Original Private Offering

  Chase Securities Inc. was one of the initial purchasers of the outstanding
notes.  Chase Securities Inc. and its affiliates perform various investment
banking and commercial banking services from time to time for us and our
affiliates.  Chase Securities Inc. acted as our lead manager for our offering of
the outstanding notes.  The Chase Manhattan Bank, an affiliate of Chase
Securities Inc., is the agent bank and a lender under our senior credit
facilities. Michael R. Hannon, a member of our board, is a General Partner of
Chase Capital Partners, an affiliate of Chase Securities Inc.  In addition, CB
Capital Investors, L.P., an affiliate of Chase Capital Partners, is one of our
cash equity investors and owns shares of our common and preferred stock.  For
further information concerning these relationships, see "Management,"
"Securities Ownership of Beneficial Owners and Management" and "Plan of
Distribution."  The terms of our senior credit facilities were no more favorable
to the parties than they could have obtained from third parties negotiated at
arms' length.

  BT Alex. Brown Incorporated, one of the initial purchasers of the outstanding
notes, is an affiliate of Bankers Trust Company, the documentation agent and one
of the lenders under our senior credit facilities for $525.0 million, as well as
the trustee under the indenture and the exchange agent.  We have also entered
into other transactions with Bankers Trust Company. See "Description of the
Notes--Concerning the Trustee" and "Plan of Distribution."  The terms of our
senior credit facilities and of these transactions were no more favorable to the
parties than they could have obtained from third parties negotiated at arms'
length.

Relationships with Tritel Communications and Triton PCS

  We have formed Affiliate License Co. with Triton PCS and Tritel Communications
to adopt a common brand, SunCom, that is co-branded with AT&T on an equal
emphasis basis.  Under the agreement, we, Triton PCS and Tritel Communications
each own one third of Affiliate License Co., the owner of the SunCom name. We
and the other SunCom companies license the SunCom name from Affiliate License
Co.  Mr. Sullivan is a director of Affiliate License Co.  The terms of this
agreement were no more favorable to the parties than they could have obtained
from third parties negotiated at arms' length.

  Triton PCS recently paid $975,000 to settle a potential dispute regarding its
prior use of a version of the SunCom brand.  In connection with this settlement,
Triton PCS transferred the SunCom trademark to Affiliate License Co. for
$650,000.  Each of the other SunCom companies agreed to pay $325,000 as a
royalty fee to license such trademark from Affiliate License Co.

  AT&T owns stock in us and in Tritel Communications, and we may be deemed
affiliates by virtue of common ownership. Mr. Anderson and Mr. Fuqua, two of our
directors who were elected by our cash equity investors, also

                                     -101-
<PAGE>

serve as directors of Tritel Communications. See "Management." AT&T, CB Capital
Investors and Equity-Linked Investors own stock in us and in Triton PCS, and we
may be deemed affiliates by virtue of common ownership. Ms. Hawkins Key and Mr.
Anderson, two of our directors who were elected by AT&T Wireless PCS, also serve
as directors of Triton PCS. See "Management."

  Tritel Communications owned a controlling interest in Digital PCS at the time
we acquired licenses from Digital PCS.  Tritel Communications may be deemed an
affiliate of Digital PCS.  In addition, at the time we acquired licenses from
Digital PCS, Mr. Anderson and Mr. Fuqua were directors of Digital PCS.  See
"Business--Recent Developments."  The terms of this agreement were no more
favorable to the parties than they could have obtained from third parties
negotiated at arms' length.

Relationship with Other Entities

  TeleCorp Holding.  TeleCorp Holding, our predecessor company, was incorporated
to participate in the FCC's auction of licenses in April 1997. TeleCorp Holding
raised money from investors to develop any licenses it obtained in the auction.
TeleCorp Holding successfully obtained licenses in the New Orleans, Memphis,
Beaumont, Little Rock, Houston, Tampa, Melbourne and Orlando basic trading
areas. In August 1997, TeleCorp Holding transferred the Houston, Tampa,
Melbourne and Orlando basic trading areas to four newly-formed entities created
by TeleCorp Holding's stockholders:

       .      THC of Houston;

       .      THC of Tampa;

       .      THC of Melbourne; and

       .      THC of Orlando;

and issued notes in the aggregate amount of approximately $2.7 million to these
entities to develop these licenses. These licenses were transferred along with
the related operating assets and liabilities in exchange for investment units
consisting of class A, B and C common stock and series A preferred stock in
August 1997.  Concurrently, TeleCorp Holding distributed the investment units,
on a pro rata basis, in a partial stock redemption to TeleCorp Holding's
existing stockholder group.  As a result of this distribution, TeleCorp Holding
no longer retains any ownership equity interest in the newly formed entities.
TeleCorp Holding performed administrative and management services and paid costs
on behalf of these entities for the year ended December 31, 1997 worth the
aggregate amount of $0.7 million.  In 1998, upon the closing of the agreements
with AT&T, TeleCorp Holding paid approximately $2.0 million to the four THC
entities as payment of the notes, offset by the approximately $0.7 million in
services and costs.  We, TeleCorp Holding, THC of Houston, THC of Tampa, THC of
Melbourne, THC of Orlando, TeleCorp WCS and Telecorp LMDS have common
stockholders in Mr. Sullivan and Mr. Vento.

  The terms of these transactions were no more favorable to the parties than
they could have obtained from third parties negotiated at arms' length.

  TeleCorp WCS.  On May 5, 1997, TeleCorp Holding lent approximately $3.0
million to TeleCorp WCS, Inc. in exchange for interest-free notes from TeleCorp
WCS.  On May 5, 1997, TeleCorp Holding received equity investments in exchange
for the right to receive:

       .      the notes from TeleCorp WCS;

       .      any cash, notes or other assets received by TeleCorp Holding on
          behalf of the notes; or

       .      any capital stock into which the notes were converted.

TeleCorp WCS repaid approximately $2.7 million of the notes with cash to
TeleCorp Holding, and TeleCorp Holding

                                     -102-
<PAGE>

forwarded this cash to the equity investors. TeleCorp WCS issued a note in the
amount of approximately $0.3 million directly to the investors on behalf of the
remaining $0.3 million outstanding under the notes. TeleCorp WCS converted these
notes into capital stock issued to the investors in 1998.

  Mr. Sullivan and Mr. Vento are officers and directors of, and stockholders in,
us and own 2,875 and 4,625 shares of class C common stock of TeleCorp WCS,
respectively, which represents 60% of its outstanding class A common stock.  At
the time of entering into  the transactions with TeleCorp WCS, Mr. Sullivan and
Mr. Vento were stockholders in TeleCorp Holding.

  The terms of these transactions were no more favorable to the parties than
they could have obtained from third parties negotiated at arms' length.

  TeleCorp Investment Corp.; TeleCorp Investment Corp. II. TeleCorp Investment
Corp. owns 1,114,225 shares of our class A common stock, 1.86 186 shares of our
class C common stock, 1,223 shares of our class D common stock and 1,160.17
shares of our series C preferred stock. Some of our stockholders own stock in
TeleCorp Investment Corp., as follows:

       .      CB Capital Investors, one of our cash equity investors, owns an
          80% equity interest;

       .      Mr. Sullivan and Mr. Vento each own a 2.4% equity interest;

       .      Mr. Chandler owns a 2.0% equity interest; and

       .      Mr. Dowski owns a 1.6% equity interest.

  In addition, TeleCorp Investment Corp. II was formed to purchase from Entergy
Technology Holding Corporation 159,244 shares of class A common stock and 3,678
shares of class D common stock. The purchase of shares was concluded on July 15,
1999. Mr. Vento, Mr. Sullivan, Ms. Dobson, and Mr. Chandler each own 5.99%, and
James Bartholomew Hawley, our treasurer, and Mr. Kussell each own 2.99% of
TeleCorp Investment Corp. II. Mr. Vento and Mr. Sullivan serve as managers of
TeleCorp Investment Corp. II.

  The terms of these transactions were no more favorable to the parties than
they could have obtained from third parties negotiated at arms' length.

  Viper Wireless. Viper Wireless was formed to participate in the FCC's
reauction of PCS licenses in most of our markets. TeleCorp Holding owns 85% of
Viper Wireless, and Mr. Vento and Mr. Sullivan collectively own the remaining
15%. Mr. Vento and Mr. Sullivan collectively have voting control over Viper
Wireless. On September 30, 1999, we solicited the approval of the FCC for the
transfer of the shares of Viper Wireless we do not yet own to TeleCorp Holding.


  On April 20, 1999, the FCC announced that the reauction ended, and Viper
Wireless was the higher bidder for additional licenses in New Orleans, Houma,
and Alexandria, Louisiana, San Juan, Puerto Rico, Jackson, Tennessee and
Beaumont, Texas. The FCC has granted Viper Wireless all of these licenses.

  AT&T and some of our other cash equity investors have committed an aggregate
of approximately $32.3 million in exchange for additional shares of our
preferred and common stock in connection with the Viper Wireless reauction. AT&T
received one share each of our series A preferred stock and our series E
preferred stock, and each of our cash equity investors will receive one share
each of our class A common stock and our series E preferred stock, for each
$1,000 of the pro rata portion of the amount we invested in Viper Wireless,
which is based upon their portion of the aggregate amount. AT&T and the
investors funded approximately $6.5 million of their commitment on May 14, 1999,
approximately $11.0 million on July 15, 1999, and approximately $14.8 million on
September 29, 1999. Additionally, upon approval of the FCC, some of our
employees, Mr. Vento and Mr. Sullivan will receive a total of 1,111 shares of
series E preferred stock and 162,800 shares of class A common stock. Our
employees will receive their shares as restricted stock that will vest ratably
over 5 years. Mr. Vento and Mr. Sullivan will receive their shares in exchange
for shares they hold in Viper Wireless, and their shares will vest immediately.
The estimated value of the series E preferred stock is $57,772, and of the class
A common stock is $3,907. As part of this financing, we paid approximately $0.5
million to Chase Securities, Inc., an initial purchaser and an affiliate of one
of our cash equity investors, for placement advice.

                                     -103-
<PAGE>

  The terms of these transactions were no more favorable to the parties than
they could have obtained from third parties negotiated at arms' length.



Relationship with Toronto Dominion

  Toronto Dominion Investments, one of our cash equity investors, and TD
Securities (USA), an affiliate of Toronto Dominion Investments, which is a
lender under our senior credit facilities for $525.0 million, may be deemed to
be under common control by virtue of their relationship to each other and to us.
The terms of our senior credit facilities were no more favorable to the parties
than they could have obtained from third parties negotiated at arms' length.

Relationships with Stockholders

  From inception through June 1998, our primary source of financing was notes
issued to our stockholders. In July 1996, we issued $0.5 million of subordinated
promissory notes to our stockholders. These notes were converted into 50 shares
of our series A preferred stock in April 1997. In December 1997, we issued
various promissory notes to our stockholders. These notes were converted into
mandatorily redeemable preferred stock in July 1998. From January 1, 1998 to
June 30, 1998, we borrowed approximately $22.5 million in the form of promissory
notes to existing and prospective stockholders to satisfy working capital needs.
These notes were converted into equity in July 1998 in connection with the
completion of the venture with AT&T.

  The terms of these transactions were no more favorable to the parties than
they could have obtained from third parties negotiated at arms' length.

Relationship with McDermott, Will & Emery

  We use the services of a law firm, McDermott, Will & Emery, to which Mr.
Sullivan, our executive vice president, chief financial officer and a member of
our board, is counsel.  Prior to July 1998, Mr. Sullivan was a partner of
McDermott, Will & Emery.  For the 1998 fiscal year, we paid McDermott, Will &
Emery approximately $2.1 million.  The terms of these arrangements were no more
favorable to the parties than they could have obtained from third parties
negotiated at arms' length.

                                     -104-
<PAGE>

                               OUR INDEBTEDNESS

Senior Credit Facilities

  On July 17, 1998, we entered into senior credit facilities for $525.0 million
with several lenders, including The Chase Manhattan Bank, as administrative
agent and issuing bank, TD Securities (USA) Inc., as syndication agent, and
Bankers Trust Company, as documentation agent.

  The senior credit facilities provide for:

       .      a $150.0 million senior secured term loan, the tranche A term
          loan, which matures in January 2007;

       .      a $225.0 million senior secured term loan, the tranche B term
          loan, which matures in January 2008;

       .      a $150.0 million senior secured revolving credit facility, which
          matures in January 2007; and

       .      an uncommitted $75.0 million senior secured term loan in the form
          of an expansion facility, which will mature no sooner than January
          2008.

  The tranche A term loan must be repaid, beginning in September 2002, in 18
consecutive quarterly installments.  The amount of each of the first six
installments is $3.75 million.  The amount of each of the next four installments
is $9.4 million.  The amount of each of the last eight installments is $11.25
million.  The tranche B term loan is required to be repaid, beginning in
September 2002, in 22 consecutive quarterly installments.  The amount of each of
the first 18 installments is $0.6 million.  The amount of each of the last four
installments is $54.0 million.  The commitment to make loans under the revolving
credit facility automatically and permanently is reduced, beginning in April
2005, by virtue of eight consecutive quarterly reductions.  The amount of each
of the first four reductions is $12.5 million.  The amount of each of the last
four reductions is $25.0 million.

  We may select the rate at which interest accrues on all loans.  We may choose
a eurodollar loan, which accrues at the London Interbank Offering Rate,
multiplied by the ratio of which one is the numerator and one minus the
aggregate of maximum reserve percentages, including any marginal, special,
emergency or supplemental reserves expressed as a decimal, established by the
Board of Governors of the Federal Reserve system that applies to the
administrative agent  regarding eurocurrency funding is the denominator, and
added to the applicable margin.  The applicable margin in the case of eurodollar
loan means:

       .      a rate between 1.25% and 2.75% per annum, depending upon our
          leverage ratio, with respect to the tranche A Term loan and the
          revolving credit loans; and

       .      3.25% per annum, with respect to the tranche B term loan.

  Alternatively, we may choose an alternative rate loan, which accrues at the
higher of either the administrative agent's prime rate and the federal funds
effective rate, the weighted average on overnight federal funds transactions as
published by the Federal Reserve Bank of New York, plus 0.50% plus the
applicable margin.  The applicable margin in the case of an alternative rate
loan means:

       .      a rate between 0.25% and 1.75% per annum, depending on our
          leverage ratio with respect to the tranche A term loan and the
          revolving credit loans; and

       .      2.25% per annum, with respect to the tranche B term loan.

  Interest on any overdue amounts will accrue at a rate per annum equal to 2.00%
plus the rate otherwise applicable

                                     -105-
<PAGE>

to these amounts.

     The terms of the senior credit facilities require us to pay an annual
commitment fee between 0.50% and 1.25%, depending on the percentage drawn, of
the unused portion of the revolving credit facility. The term loans are payable
quarterly in arrears, and a separate agent's fee is payable to the
administrative agent. The senior credit facilities also require us to purchase
an interest rate hedging contract covering an amount equal to at least 50% of
the total amount of our outstanding indebtedness, excluding indebtedness which
earns interest at a fixed rate.

     The tranche A term loan automatically will be reduced to the extent its
undrawn portion exceeds $50.0 million in July 2000 by the amount of the excess.
The term loans will be prepaid, and commitments under the revolving credit
facility will be reduced, in an aggregate amount equal to:

          (1)  50% of the excess cash flow of each fiscal year beginning with
               the fiscal year ending December 31, 2001;

          (2)  100% of the net proceeds of asset sales outside of the ordinary
               course of business, in excess of a $1.0 million annual threshold,
               or unused insurance proceeds;

          (3)  100% of the net cash proceeds of issuances of debt obligations,
               other than debt obligations permitted by the senior credit
               agreement, including the issuance of the notes; and

          (4)  100% of the net cash proceeds of issuances of equity securities,
               other than in connection with our equity investments;

provided that the prepayments and reductions described under clauses (3) and (4)
will not be required if, after giving effect to the issuance:

          (A)  our leverage ratio would be less than 5.0 to 1.0; and

          (B)  in the case of clause (4), we would be in pro forma compliance
               with each covenant contained in the senior credit agreement.

     We may establish the expansion facility so long as, both before and after
giving effect to it, no default exists under the senior credit agreement and we
are in pro forma compliance with each of the financial covenants contained in
the senior credit agreement. No lender is required to participate in the
expansion facility. Each of our existing and future domestic subsidiaries
unconditionally guarantees all our obligations under the senior credit
facilities. The facilities and the credit facility subsidiary guarantees, and
any related hedging contracts provided by the lenders under the senior credit
facilities, are secured by substantially all of our assets and the assets of
each of our existing and future domestic subsidiaries, including a first
priority pledge of all of the capital stock held by us or any of our
subsidiaries; provided that the pledge of shares of foreign subsidiaries will be
limited to 65% of the outstanding shares of the foreign subsidiaries. Under the
senior credit facilities, no action may be taken against our licenses unless and
until the requisite approval is obtained from the FCC. We have organized special
purpose subsidiaries to hold our licenses, our real property and our equipment.
Each single purpose subsidiary is prohibited from incurring any liabilities or
obligations other than:

          .         the credit facility subsidiary guarantee issued by it;

          .         obligations under the security agreement entered into by it
               in connection with the senior credit facilities;

          .         obligations resulting from regulatory requirements; or

          .         taxes and liabilities incurred in the ordinary course of its
               business incident to its business or necessary to maintain its
               existence.

                                     -106-
<PAGE>

     The senior credit agreement contains covenants customary for facilities
similar to the senior credit facilities, including covenants that restrict,
among other things:

          .         the incurrence of indebtedness and the issuance of
               particular equity securities;

          .         the creation of liens;

          .         sale and lease-back transactions, mergers, consolidations
               and liquidations;

          .         particular investments, loans, guarantees, advances and
               acquisitions;

          .         sales of assets;

          .         hedging agreements;

          .         specific payments, including the payment of dividends or
               distributions in respect of capital stock and prepayments of the
               notes;

          .         some transactions with affiliates;

          .         the entering into of particular restrictive agreements; and

          .         the amendment of particular material agreements.

The senior credit agreement requires us to maintain specified ratios, including:

          .         a senior debt to capital ratio;

          .         a senior debt to EBITDA ratio;

          .         a total debt to EBITDA ratio;

          .         an interest coverage ratio; and

          .         a fixed charges ratio;

and to satisfy specified tests, including tests relating to:

          .         the minimum population covered by our network;

          .         the minimum number of subscribers to our services;

          .         the minimum aggregate service revenue per subscriber; and

          .         limits on capital expenditures.

     In particular, we may not permit the following ratio to exceed 0.5 to 1.0:
the numerator is senior debt and the denominator is the sum of:

          (1)  all of our indebtedness and the indebtedness of our subsidiaries
               which matures, in more than one year, whether, by its terms
               renewal or extension; plus

          (2)  other equity contributions; plus

                                     -107-
<PAGE>

          (3)  commitments of the cash equity investors to purchase shares of
               our capital stock under the securities purchase agreement.

     The denominator is known as total capital.  However, if:

          (1)  our cash equity investors have satisfied in full in cash all
               commitments to purchase shares of our capital stock under the
               securities purchase agreement; and

          (2)  our network is substantially complete in markets that cover more
               than 60% of the aggregate number of residents within the areas
               that our licenses cover,

the ratio of senior debt to total capital may exceed 0.5 to 1.00, but may not
exceed 0.55 to 1.00. In the above contingency, the aggregate number of residents
is determined by the Donnelley Marketing Service Guide published in 1995. The
senior credit agreement also contains customary representations, warranties,
indemnities, conditions precedent to borrowing and events of default.

     Borrowings under the senior credit facilities are available to finance
capital expenditures related to the construction of our network, the acquisition
of related businesses, working capital needs and subscriber acquisition costs.

Vendor Financing

     In May 1998, we entered into a vendor procurement contract with Lucent,
under which we agreed to purchase radio, call connecting and related equipment
and services for the development of our network. In connection with the
procurement contract, Lucent agreed to provide us with $80.0 million of junior
subordinated vendor financing. In addition, Lucent has agreed to make available
up to an additional $80.0 million of junior subordinated vendor financing in
amounts up to 30% of the value of equipment, software and services provided by
Lucent in connection with any additional markets we acquire. We have $15.0
million of availability under the vendor expansion facility agreement as a
result of the Puerto Rico acquisition. The expiration date for any notes issued
under the vendor expansion facility is the date which is six months after the
scheduled maturity of the notes.

     Under a note purchase agreement dated as of May 11, 1998, between Lucent
and us, we have issued to Lucent $40.0 million aggregate principal amount of
Lucent series A notes due 2012. All proceeds from the sale of these notes are to
be used to develop our network in designated areas.

     We had also issued to Lucent $40.0 million aggregate principal amount of
Lucent series B notes due 2012. We repaid these notes with the proceeds from the
offering of the outstanding notes. Upon the completion of the offering of the
outstanding notes, Lucent's commitment to provide us with $40.0 million of
Lucent series B notes terminated.

     We have a commitment from Lucent to purchase an additional $7.5 million of
Lucent series A notes and $7.5 million of Lucent series B notes under to the
vendor expansion facility in connection with the Puerto Rico acquisition. The
obligation of Lucent to purchase notes under the vendor expansion facility is
subject to a number of conditions, including the requirement that we have
received particular cash equity contributions in respect of each additional
market and that we irrevocably commit to purchase one wireless call connection
equipment site and 50 network equipment sites for each additional market from
Lucent.

     The original $40.0 million principal amount of the Lucent series A notes is
due in 2012. We must prepay this amount out of any proceeds of future equity
offerings over $130.0 million. The $5.0 million of equity to be contributed in
connection with our recent Louisiana acquisitions are excluded in determining
whether the $130.0 million threshold has been met. Any Lucent series A notes
issued under the vendor expansion facility will mature six months after the
notes, but will be subject to mandatory prepayment on a dollar for dollar basis
out of the proceeds of future equity offerings in excess of $175.7 million,
exclusive of all cash equity received in the offering of the outstanding notes,
our recent acquisitions of licenses in Puerto Rico and Louisiana and licenses in
the recent reauction and the funding of equity commitments in connection with
these acquisitions.

                                     -108-
<PAGE>

     Any Lucent series B notes issued under the vendor expansion facility will
mature six months after the notes, but in no event later than May 1, 2012, and
will be subject to mandatory prepayment on a dollar for dollar basis out of the
net proceeds of any future public or private offering or sale of debt
securities, exclusive of borrowings under the senior credit agreement.

     The Lucent series A notes, including any Lucent series A notes issued under
the vendor expansion facility, will initially accrue interest at a rate of 8.5%
per annum. If the Lucent series A notes are not redeemed in full on or prior to
January 1, 2001, the rate will increase by 1.5% per annum on each January 1
thereafter, beginning January 1, 2002, provided that the maximum interest rate
will not exceed 12 1/8% which is 50 basis points per annum over the initial
yield on the notes. Interest on the Lucent series A notes will be payable semi-
annually, provided that prior to May 11, 2004, interest will be payable in
additional Lucent series A notes and subsequently will be payable in cash,
unless prohibited by the senior credit facilities or the indenture.

     Any Lucent series B notes issued under the vendor expansion facility will
initially accrue interest at a rate of 10% per annum. If the Lucent series B
notes are not redeemed in full on or prior to January 1, 2000, the rate will
increase by 1.5% per annum on each January 1 beginning on January 1, 2001,
provided that the maximum interest rate will not exceed 12 1/8% which is 50
basis points per annum over the initial yield on the notes. Interest on the
Lucent series B notes will be payable semi-annually, provided that prior to May
11, 2004, interest will be payable in additional Lucent series B notes and
subsequently will be payable in cash unless prohibited by the terms of the
senior credit facilities or the indenture.

     Upon a change of control, we must repay the Lucent series A and series B
notes at their principal amount plus a premium. We will not be required to pay a
premium on any required repayment of the Lucent series A notes prior to May 31,
2007 or of the Lucent series B notes prior to May 31, 2005. After those dates,
the premiums will initially be equal to one-half of the interest rate on the
series of notes being repaid. The premiums will decrease ratably in each year
after the first year following the dates upon which the premiums first become
payable. The Lucent series A and series B notes may not be prepaid, however, if
prohibited by the terms of the senior credit facilities, the indenture or other
indebtedness that ranks senior to the Lucent series A and series B notes. In the
event a change of control occurs prior to May 1, 2002 in the case of the Lucent
series A notes, or in the case of the Lucent series B notes, May 1, 2000, the
Lucent series A and series B notes may be prepaid in accordance with the
optional prepayment provisions.

     Under the note purchase agreement, Lucent may not engage in any remarketing
efforts of the Lucent series A or series B notes, or unused commitments relating
to the Lucent series A or series B notes, prior to January 23, 2000. If Lucent
has not completed specified sales in respect of the Lucent series A or series B
notes then outstanding prior to January 1, 2003, we must pay Lucent up to 3% of
the then outstanding principal amount of all the Lucent series A and series B
notes to defray any actual marketing distribution and other costs incurred by
Lucent in connection with any sales remarketing.

     The Lucent series A notes may be prepaid without payment of a premium at
any time prior to May 1, 2002. In addition, the Lucent series A notes may be
prepaid at any time after May 1, 2002 without payment of a premium to the extent
Lucent or its affiliates have retained them. The Lucent series B notes may be
prepaid without payment of a premium at any time prior to May 1, 2000. In
addition, the Lucent series B notes may be prepaid at any time after May 1, 2000
without payment of a premium to the extent Lucent or its affiliates have
retained them.

     If we are subject to any bankruptcy or related procedures or there is any
default in the payment of our debt, including borrowings under the senior credit
facilities and the notes, that ranks senior in right of payment to the Lucent
series A and series B notes, we will pay the senior debt in full before we make
payments on the Lucent series A and series B notes. If a default, other than a
payment default, occurs with respect to any debt senior to the Lucent series A
notes and series B notes, the holders of more than $25.0 million principal
amount of the defaulted senior debt may prohibit us from making any payments on
the Lucent series A notes or series B notes for up to 179 days.

     Events of default under the note purchase agreement include, subject to
cure periods:

                                     -109-
<PAGE>

          .         the failure to pay principal or interest under the agreement
               when due;

          .         violation of covenants;

          .         inaccuracy of representations and warranties;

          .         cross-default for other indebtedness;

          .         bankruptcy;

          .         material judgments; and

          .         termination of the procurement contract.

Government Debt

     In connection with our purchase of our licenses, we issued to the FCC
secured installment payment plan notes in an aggregate principal amount of $9.2
million. This debt is shown on our balance sheet at a value of $8.0 reflecting a
discount of $1.2 million reflecting the below market interest rate on the debt.
The FCC notes are due April 28, 2007, and bear interest at a rate of 6.25% per
annum. In addition, we assumed $4.1 million in aggregate principal amount of
additional secured installment payment plan notes in connection with the Digital
PCS acquisition. This debt is shown on our balance sheet at a value of $3.0
million reflecting a discount of $1.1 million reflecting the below market
interest rate on the debt. The Digital PCS notes are due August 21, 2007, and
bear interest at a rate of 6.125% per annum. In connection with the Wireless
2000 acquisition, we assumed $7.4 million in aggregate principal amount of
additional secured installment payment plan notes. This debt is shown on our
balance sheet at a value of $6.1million reflecting a discount of $1.3 million
reflecting the below market interest rate on the debt. The Wireless 2000 notes
are due September 17, 2006, and bear interest at a rate of 7.0% per annum. A
security agreement secures the FCC notes, Wireless 2000 notes and Digital PCS
notes, which grants the FCC a first priority security interest in the license
for which the applicable note was issued. In the event of a default under the
FCC notes, Wireless 2000 notes or Digital PCS notes, the FCC may revoke the
licenses for which the defaulted notes were issued.

                                     -110-
<PAGE>

                          DESCRIPTION OF CAPITAL STOCK

     Our authorized capital stock, as described in our restated certificate of
incorporation dated August 31, 1999, consists of:

          .    190,401,000 shares of common stock, par value $0.01 per share,
               consisting of:

               .         95,000,000 shares of class A common stock
               .         95,000,000 shares of class B common stock
               .         100,000 shares of class C common stock
               .         300,000 shares of class D common stock
               .         1,000 shares of voting preference common stock
          .    12,595,000 shares of preferred stock, par value $0.01 per share,
               consisting of:

               .         100,000 shares of series A preferred stock
               .         200,000 shares of series B preferred stock
               .         215,000 shares of series C preferred stock
               .         50,000 shares of series D preferred stock
               .         30,000 shares of series E preferred stock
               .         5,000,000 shares of series F preferred stock
               .         7,000,000 shares of senior common stock

     As of September 29, 1999, our outstanding capital stock consisted of:

               .         23,879,899 shares of class A common stock
               .         91,846 shares of class C common stock
               .         275,539 shares of class D common stock
               .         1,000 shares of voting preference common stock
               .         97,473 shares of series A preferred stock
               .         210,608 shares of series C preferred stock
               .         49,417 shares of series D preferred stock
               .         24,906 shares of series E preferred stock
               .         4,826,141 shares of series F preferred stock

     Subject to any required approval of holders of any shares of any class or
series of preferred stock, our board has the power, by resolution, to issue
additional shares of preferred stock with the preferences, rights and
designations as it shall determine.

Voting Rights

     Subject to the rights of specific classes of stock to vote as a class on
some matters, the holders of the class A common stock are entitled to 4,990,000
votes and the holders of voting preference common stock are entitled to
5,010,000 votes of all outstanding capital stock. No other class of capital
stock has the right to vote on any matter except as required by law. In
addition, for so long as AT&T and its affiliates continue to hold at least two-
thirds of the shares of series A preferred stock they held as of May 14, 1999,
they will be entitled, but not obliged, to nominate two of our directors. After
an initial public offering of our securities, or after the special voting rights
of voting preference common stock are eliminated, they may nominate only one
director.

                                     -111-
<PAGE>

     Our restated certificate of incorporation provides that, except where a
class of capital stock has the right to vote as a class, a quorum shall be
present so long as a majority of the outstanding voting preference common stock
and shares representing at least 5,010,000 votes are present. When a class vote
is required, a majority of that class must also be present. Further, any action
not requiring a class vote may be approved by the affirmative vote of a majority
of voting preference common stock present at any meeting where a quorum is
present.

     The holders of each class of preferred stock have the right to vote as a
class on any measure to:

          .         authorize or issue any shares senior to or on a parity with
               the class;

          .         amend our restated certificate of incorporation to change
               any of the characteristics of the class; or

          .         authorize or issue any security convertible into,
               exchangeable for or granting the right to purchase or otherwise
               receive any shares of stock senior to or on a parity with the
               class.

The majority of each class of preferred stock must affirmatively vote to act.

     Subject to any class voting requirements, shares of common stock
representing at least two-thirds of the votes entitled to be cast for the
election of our directors must affirmatively vote for any amendment, alteration
or repeal of our certificate of incorporation or bylaws.

     If:

          .         we receive an opinion of regulatory counsel that class A
               common stock and voting preference common stock can vote and be
               treated as a single class of stock for quorum purposes and have
               one vote per share;

          .         not less than two-thirds of the outstanding class A common
               stock affirmatively vote for the single class status; and

          .         our board has not determined that it is likely to be
               detrimental to us,

we will seek the approval of the FCC to have class A common stock and voting
preference common stock vote and be treated together as a single class with one
vote per share.

     Some of our stockholders have entered into agreements regarding the voting
of their shares on particular matters, including the election of directors.
These agreements include the stockholders' agreement and the investors
stockholders' agreement dated as of July 17, 1998 among the cash equity
investors and the management stockholders. See "Certain Relationships and
Related Transactions--AT&T Agreements."

Conversion

     After July 17, 2006, holders of series A preferred stock may convert their
shares into shares of class A common stock at a conversion rate equal to the
liquidation preference of series A preferred stock divided by the market price
of class A common stock.

     On the date of an initial public offering of our capital stock, we may
convert shares of series C preferred stock and series E preferred stock into
shares of common stock at a conversion rate equal to the liquidation preference
of series C preferred stock or series E preferred stock, as applicable, divided
by the initial public offering price. If we convert series C preferred stock to
shares of common stock on the date of an initial public offering of our capital
stock, shares of series D preferred stock will be automatically converted into
shares of senior common stock on that date at a rate equal to the liquidation
preference of series D preferred stock divided by the initial public offering
price.

                                     -112-
<PAGE>

     At any time, holders of series F preferred stock may convert each share
into one share of class A common stock or class B common stock; provided, that,
until the happening of specified events, the first 631.27 of these shares to be
converted are convertible into shares of class D common stock. If we convert
series C preferred stock into common stock upon an initial public offering of
our capital stock, each share of series F preferred stock will be automatically
converted into one share of senior common stock.

     At any time, holders of senior common stock may convert each share into one
share of class A common stock or class B common stock; provided, that, until the
happening of specified events, the first 631.27 of these shares to be converted
are convertible into shares of class D common stock.

     At any time, holders of class A common stock and class B common stock may
convert their shares into shares of the other class.

     If we receive an opinion of counsel that class A common stock and voting
preference common stock can vote and be treated as a single class of stock with
one vote per share, then, unless our board shall determine that it is likely to
be detrimental to us, holders of class C common stock and class D common stock
may convert their shares into shares of class A common stock or class B common
stock.

     All conversions are subject to obtaining any required FCC approvals.

Redemption

     We have the right to redeem our capital stock as follows:

          .         shares of series A preferred stock: following 30 days after
               the 10/th/ anniversary of issuance at the liquidation preference
               of the series A preferred stock;

          .         shares of series B preferred stock: at any time at the
               liquidation preference of the series B preferred stock; and

          .         shares of series C preferred stock and series D preferred
               stock: at any time at the liquidation preferences of series C
               preferred stock and series D preferred stock; provided, that if
               we redeem any shares of either series C preferred stock or series
               D preferred stock, we must redeem a proportionate number of
               shares of the other.

     In addition, the holders of some classes of capital stock have the right to
require us to redeem their shares as follows:

          .         holders of series A preferred stock or series B preferred
               stock: following the 30th day after the 20/th/ anniversary of
               issuance at the liquidation preference of the series A preferred
               stock or series B preferred stock; and

          .         holders of series C preferred stock, series D preferred
               stock or series E preferred stock: following the 30/th/ day after
               the 20/th/ anniversary of issuance at the liquidation preference
               of the series C preferred stock, series D preferred stock and
               series E preferred stock.

     Neither we nor any holder of shares of any class of our capital stock may
cause us to redeem our capital stock if, at that time:

          .         we are insolvent or will be rendered insolvent by the
               redemption; or

          .         law or any of our agreements prohibits the redemption.

Further, our restated certificate of incorporation restricts our ability to
redeem any shares of capital stock to the extent

                                     -113-
<PAGE>

shares of capital stock ranking senior to or on a parity with the shares remain
outstanding or dividends on the senior or parity shares have not been paid in
full.

     Our restated certificate of incorporation also provides for our redemption
of any shares of our capital stock that is held by stockholders whose holding of
the shares, in the opinion of our board, may result in the loss of, or failure
to obtain the reinstatement of, any of our licenses or franchises.

     The management agreement provides for the redemption by us of specific
shares of class A common stock and series E preferred stock held by Mr. Vento
and Mr. Sullivan in particular circumstances. See "Management--Management
Agreement."

Ranking

     With respect to the payment of dividends and distributions upon our
liquidation, dissolution or winding up, classes of our preferred stock ranks as
follows:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
   Class of Stock             Parity with                  Junior to                    Senior to
- ---------------------------------------------------------------------------------------------------------------
<S>                      <C>                           <C>                        <C>
series A preferred       series B preferred            None                       series C preferred
                                                                                  series D preferred
                                                                                  series E preferred
                                                                                  series F preferred
                                                                                  senior common stock
                                                                                  common stock
- ---------------------------------------------------------------------------------------------------------------
series B preferred       series A preferred            none                       series C preferred
                                                                                  series D preferred
                                                                                  series E preferred
                                                                                  series F preferred
                                                                                  senior common stock
                                                                                  common stock
- ---------------------------------------------------------------------------------------------------------------
series C preferred       series D preferred -          series A preferred and     series E preferred
                           except when a statutory     series B preferred         series F preferred
                           liquidation                 series D preferred -       senior common stock
                         common stock -                  only upon a statutory    common stock -
                           only with respect to          liquidation                only with respect to
                           dividends                                                dissolution, liquidation
                                                                                    and winding up
- ---------------------------------------------------------------------------------------------------------------
series D preferred       series C preferred -          series A preferred         series C preferred -
                           except when a statutory     series B preferred           only upon a statutory
                           liquidation                                              liquidation
                         common stock -                                           series E preferred
                           only with respect to                                   series F preferred
                           dividends                                              senior common stock
                                                                                  common stock -
                                                                                    only with respect to
                                                                                    dissolution, liquidation
                                                                                    and winding up
- ---------------------------------------------------------------------------------------------------------------
series E preferred       common stock -                series A preferred         series F preferred
                           only with respect to        series B preferred         senior common stock
                           dividends                   series C preferred         common stock
                                                       series D preferred
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

                                     -114-
<PAGE>

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
   Class of Stock             Parity with                  Junior to                    Senior to
- ---------------------------------------------------------------------------------------------------------------
<S>                      <C>                           <C>                        <C>
series F preferred       senior common stock           series A preferred         common stock -
                         common stock -                series B preferred           only upon a statutory
                           except when a statutory     series C preferred           liquidation
                           liquidation                 series D preferred
                                                       series E preferred

- ---------------------------------------------------------------------------------------------------------------
senior common stock      series F preferred            series A preferred         common stock
                                                       series B preferred
                                                       series C preferred
                                                       series D preferred
                                                       series E preferred
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

Dividends

     The holders of series A preferred stock and series B preferred stock are
entitled to receive annual dividends equal to 10% of the liquidation preference
related to their shares; provided that so long as any shares of series A
preferred stock or series B preferred stock are outstanding, no dividends may be
paid on any shares of any class of capital stock ranking junior to series A
preferred stock or series B preferred stock. Dividends accrue from the date of
issuance of the shares and are payable quarterly, provided that we have the
option to defer payments for up to ten and one-half years from the date of
issuance.

     The holders of series C preferred stock, series D preferred stock, series E
preferred stock, series F preferred stock and senior common stock are entitled
to dividends as declared by our board.

     Subject to the rights of the holders of the preferred stock, our board may
declare dividends on the common stock; provided, that dividends on class C
common stock and class D common stock may only be paid up to the amount by which
funds legally available for the dividends exceed the excess of:

          (1)  fair market value of the assets of TeleCorp Holding less TeleCorp
               Holding's liabilities over

          (2)  the aggregate par value of class C common stock and class D
               common stock, at our board's discretion.

Dividends may only be paid on the other classes of common stock up to the amount
legally available after subtracting the maximum amount payable in respect of
class C common stock and class D common stock, at our board's discretion.

     We may not pay dividends on any shares of any class of our capital stock
if, at the time:

          .         we are insolvent or will be rendered insolvent by the
               payments; or

          .         law or any of our agreements prohibits the dividend
               payments.

Further, our restated certificate of incorporation restricts our ability to pay
any dividends on any class of capital stock to the extent shares of capital
stock ranking senior to or on a parity with the class remain outstanding or
dividends on the senior or parity shares have not been paid in full.

Liquidation Preference

     The holders of preferred stock are entitled to preferences with respect to
distributions upon our liquidation, dissolution or winding up as follows:

                                     -115-
<PAGE>


          .         holders of series A preferred stock and series B preferred
               stock are entitled to a preference per share equal to $1,000 plus
               accrued and unpaid dividends on the shares;

          .         holders of series C preferred stock are entitled to a
               preference per share equal to the paid-in capital per share of
               series C preferred stock together with interest on $1,000 from
               the date of issuance at a rate of 6% per annum, compounded
               quarterly, less the amount of any dividends paid on the share,
               plus accrued and unpaid dividends;

          .         holders of series D preferred stock are entitled to a
               preference per share equal to $1,000 together with interest from
               the date of issuance at rate of 6% per annum, compounded
               quarterly, less the amount of any dividends paid on the share,
               plus accrued and unpaid dividends;

          .         holders of series E preferred stock are entitled to a
               preference per share equal to the amount of accrued and unpaid
               dividends on the share, together with interest on $1,000 from the
               date of issuance at a rate of 6% per annum, compounded quarterly,
               less the amount of any dividends declared and paid on the share;


          .         holders of series F preferred stock are entitled to a
               preference equal to $.01 plus accrued and unpaid dividends on the
               shares; and

          .         holders of senior common stock are entitled to a preference
               per share equal to the liquidation preference associated with the
               shares of series D preferred stock for all shares of series D
               preferred stock converted into senior common stock plus the
               liquidation preference associated with the shares of series F
               preferred stock for all shares of series F preferred stock
               converted into senior common stock, divided by the number of
               shares of senior common stock into which shares of series D
               preferred stock and series F preferred stock were converted.

     Following payment of all amounts payable to the holders of preferred stock
upon our liquidation, dissolution or winding up, the holders of class C common
stock and class D common stock shall be entitled to receive the fair market
value of the assets of TeleCorp Holding less TeleCorp Holding's liabilities. The
holders of the other classes of common stock shall be entitled to receive the
remaining amounts available for distribution.

Transfer Restriction

     Some of our stockholders have entered into agreements that restrict
transfer of their shares and provide for the happening of specified events, such
as share conversions. See "Certain Relationships and Related Transactions--AT&T
Agreements" and "--Management Agreement."

     Our restated certificate of incorporation provides that, upon the happening
of specified events described in the stockholders' agreement, we have the right
to exchange all or some of the shares of series A preferred stock, series D
preferred stock, series F preferred stock, senior common stock and common stock
held by AT&T for an equal number of shares of series B preferred stock. See
"Certain Relationships and Related Transactions--AT&T Agreements."

                                     -116-
<PAGE>

                            DESCRIPTION OF THE NOTES

General

  In this section, we refer to our subsidiaries separately from us. Capitalized
terms used in this section and not otherwise defined have the meanings given
such terms under "--Definitions."

  The outstanding notes have been, and the exchange notes will be, issued under
the indenture, dated as of April 23, 1999, among us, TeleCorp Communications, as
our subsidiary guarantor, and Bankers Trust Company, as trustee. The following
is a summary of particular provisions of the indenture. It does not restate the
indenture in its entirety. We urge you to read the indenture because it, and not
this description, defines your rights as holders of exchange notes. Copies of
the proposed form of indenture are available as described below under the
subheading "Additional Information." The terms of the notes include the terms in
the indenture and those terms made a part of the indenture by the Trust
Indenture Act.

Method of Receiving Payments on the Notes

  We will pay principal of, premium, if any, and interest on the notes at our
office or agency in the Borough of Manhattan, The City of New York, which
initially shall be the corporate trust office of the trustee, at 4 Albany
Street, New York, New York 10006. At our option, we may make interest payments
by check mailed to the registered holders of the notes at their registered
addresses.

Transfer and Exchange

  A noteholder may transfer or exchange notes in accordance with the indenture.
Upon any transfer or exchange, the registrar and the trustee may require a
noteholder to, among other things, furnish appropriate endorsements and transfer
documents, and we may require a noteholder to pay any taxes required by law or
permitted by the indenture. We will not be required to transfer or exchange any
note selected for redemption or to transfer or exchange any note for a period of
15 days prior to a selection of notes to be redeemed. The notes will be issued
in registered form, and the registered holder of a note will be treated as the
owner of that note for all purposes.

  No service charge will be made for any registration of transfer or exchange of
notes, but we may require payment of a sum sufficient to cover any transfer tax
or other similar governmental charge payable in connection with such transfer or
exchange.

Terms of the Notes

Principal and Maturity

  The notes are our unsecured senior subordinated obligations, limited to $575.0
million aggregate principal amount at maturity. We will issue the notes only in
fully registered form, without interest coupons, in denominations of $1,000 of
principal amount at maturity and integral multiples of $1,000. The notes will
mature on April 15, 2009.

Discount

  We issued the notes at a discount. The notes will accrete in value until April
15, 2004, compounded semi-annually. At that time, cash interest on the notes
will accrue and become payable on April 15 and October 15 of each year,
beginning on October 15, 2004. The yield to maturity of the notes is 11 5/8%
computed on a semi-annual bond-equivalent basis calculated from April 23, 1999.

Interest

  Cash interest will not accrue or be payable on the notes prior to April 15,
2004. Cash interest will accrue at the rate of 11 5/8% per annum from April 15,
2004, or from the most recent date to which interest has been paid or for

                                     -117-
<PAGE>

which interest has been provided. Interest will be payable semiannually on April
15 and October 15 of each year, beginning October 15, 2004. Interest will be
payable to holders of record at the close of business on the April 1 or October
1 immediately preceding the interest payment date. We will pay cash interest on
overdue principal at 1% per annum in excess of 11 5/8%, and we will pay interest
on overdue installments of cash interest at this higher rate to the extent
lawful.

Optional Redemption

  Except as described in the next paragraph, the notes will not be redeemable at
our option until April 15, 2004. After April 15, 2004, we may redeem the notes,
in whole or in part, on not less than 30, nor more than 60, days prior notice,
at the following redemption prices, plus accrued and unpaid interest, if any, to
the redemption date, if redeemed during the 12-month period beginning on April
15 of the years described below:

<TABLE>
<CAPTION>
Year                                        Redemption Price
- ----                                        ----------------
<S>                                         <C>
2004..................................         105.813%
2005..................................         103.875%
2006..................................         101.938%
2007 and thereafter...................         100.000%
</TABLE>

  We express the above redemption prices as percentages of principal amount at
maturity. The prices are subject to the right of holders of record on the
relevant record date to receive interest, if any, due on the relevant interest
payment date.

  In addition, at any time and from time to time prior to April 15, 2002, we may
redeem up to a maximum of 35% of the aggregate principal amount at maturity of
the notes with the proceeds of one or more sales of our equity, which equity may
not be converted, exchanged or redeemed until April 16, 2010, at a redemption
price equal to 111 5/8% of the accreted value of the notes on the redemption
date, which value would be the initial offering price plus any amortization;
provided that, after giving effect to any redemption, at least 65% of the
aggregate principal amount at maturity of the notes remains outstanding. In
addition, any redemption shall be made within 60 days of our equity sale upon
not less than 30 nor more than 60 days notice mailed to each holder of notes
being redeemed and otherwise in accordance with the procedures in the indenture.

Selection and Notice

  In the case of any partial redemption, selection of the notes for redemption
will be made by the trustee on a pro rata basis, by lot or by another method as
the trustee in its sole discretion shall deem to be fair and appropriate,
although notes in denominations of $1,000 or less will not be redeemed in part.
If any note is to be redeemed in part only, the notice of redemption relating to
the note shall state the portion of the note to be redeemed. A new note equal to
the unredeemed portion of the note will be issued in the name of the holder upon
cancellation of the original note.

Ranking

  The Debt evidenced by the notes:

     .    is our unsecured senior subordinated debt;

     .    is subordinated in right of payment, as described in the indenture, to
       all of our existing and future senior Debt;

     .    is pari passu in right of payment with all of our existing and future
       senior subordinated debt;

     .    is senior in right of payment to all of our existing and future
       subordinated debt; and

                                     -118-
<PAGE>

     .    is effectively subordinated to any of our Secured Debt and any Senior
       Debt of our subsidiaries to the extent of the value of the assets
       securing the Debt.

  The notes are guaranteed by TeleCorp Communications, one of our subsidiaries,
and may in the future be guaranteed by some of our subsidiaries that incur Debt.
The Debt evidenced by the subsidiary guarantees:

     .    is unsecured senior subordinated debt of each of our subsidiary
       guarantors;

     .    is subordinated in right of payment, as described in the indenture, to
       all existing and future Senior Debt of each subsidiary guarantor;

     .    is pari passu in right of payment with all existing and future senior
       subordinated debt of each of our subsidiary guarantors;

     .    is senior in right of payment to all existing and future subordinated
       debt of each of our subsidiary guarantors; and

     .    is effectively subordinated to any Secured Debt of each of our
       subsidiary guarantors and their subsidiaries to the extent of the value
       of the assets securing the Debt.

  Payment from the money or the proceeds of U.S. government obligations held in
any defeasance trust described under "--Defeasance," however, is not
subordinated to any Senior Debt or subject to the restrictions described within
this offer.

  We conduct substantially all of our operations through our subsidiaries.
Claims of creditors of these subsidiaries, including trade creditors, and claims
of preferred stockholders, if any, of the subsidiaries generally will have
priority with respect to the assets and earnings of the subsidiaries over the
claims of our creditors, including holders of the notes. The notes are
effectively subordinated to creditors, including trade creditors, and preferred
stockholders, if any, of our subsidiaries. As of June 30, 1999, the total
liabilities of our subsidiaries were approximately $512.1 million, including
trade payables. Although the indenture contains limitations on the incurrence of
Debt by, and the issuance of preferred stock of, some of our subsidiaries, these
limitations are subject to a number of significant qualifications.

  As of June 30, 1999:

     .    with respect to us:

          .    our outstanding Senior Debt was $225.0 million, exclusive of
            unused commitments under the senior credit agreement and additional
            senior debt of our subsidiaries, all of which would have been
            Secured Debt;

          .    we had no outstanding senior subordinated debt other than the
            notes; and

          .    our outstanding Debt that was subordinate or junior in right of
            payment to the notes would have been $40.5 million, including $0.5
            million of interest paid in kind;

     .    with respect to our subsidiary guarantor:

          .    the outstanding debt of our subsidiary guarantor was $225.0
            million, consisting entirely of a guarantee of Debt under our senior
            credit agreement;

          .    our subsidiary guarantor had no senior subordinated debt
            outstanding other than the subsidiary guarantee;

                                     -119-
<PAGE>

          .       our subsidiary guarantor had no outstanding Debt that would be
            subordinate or junior in right of payment to the subsidiary
            guarantee; and

     .    with respect to our subsidiaries that will not guarantee the notes:

          .       the outstanding debt of our subsidiaries that will not
            guarantee the notes was $242.5 million, consisting of $20.7 million
            of debt to the FCC, which is shown on our balance sheet net of
            discounts of $3.2 million reflecting the below market interest rates
            on the debt, and $225.0 million of guarantees of Debt under the
            senior credit agreement;

          .       our subsidiaries that will not guarantee the notes had total
            liabilities of $320.8 million, consisting of $20.7 million of debt
            to the FCC, $24.8 million of trade payables, $4.1 million of accrued
            and other expenses and $274.4 million of intercompany amounts
            payable. The debt to the FCC is shown on our balance sheet net of
            discounts of $3.2 million reflecting the below market interest rates
            on the debt.

  Although the indenture limits the amount of additional Debt which we may
incur, under some circumstances the amount of this Debt could be substantial
and, in any case, the Debt may be Senior Debt. See "--Important Covenants--
Limitation on Incurrence of Debt."

  Only Senior Debt will rank senior to the notes in accordance with the
provisions of the indenture. The notes will in all respects rank pari passu with
all of our other senior subordinated debt. We have agreed in the indenture that
we will not incur, directly or indirectly, any Debt which is subordinate or
junior in ranking in any respect to Senior Debt unless the Debt is senior
subordinated debt or is expressly subordinated in right of payment to senior
subordinated debt. Unsecured Debt is not deemed to be subordinate or junior to
Secured Debt merely because it is unsecured.

  If:

  (1) any Designated Senior Debt is not paid when due; or

  (2) any other default on the Designated Senior Debt occurs and the maturity of
      the Designated Senior Debt is accelerated in accordance with its terms,

we may not pay principal of, or premium or interest on, the notes or make any
deposit under the provisions described under "--Defeasance" and may not
otherwise repurchase, redeem or otherwise retire any notes, other than payments
made with money or U.S. government obligations previously deposited in the
defeasance trust described under "--Defeasance"

unless, in either case:

  (x) the default has been cured or waived and any acceleration has been
      rescinded; or

  (y) the Designated Senior Debt has been paid in full.

  We may pay the notes without regard to the above restrictions if the
representative of the holders of the Designated Senior Debt approves the payment
and so notifies us and the trustee in writing. We may not pay the notes during a
default on any Designated Senior Debt that allows the representative of the
holders of the Designated Senior Debt to accelerate maturity:

     .    immediately without further notice; or

     .    when applicable grace periods expire.

  When the representative of the holders of the Designated Senior Debt sends to
the trustee, and copies to us, a

                                     -120-
<PAGE>

notice electing to block our paying the notes because of a default, we may not
pay the notes for a period that begins when the trustee receives the blockage
notice and ends the earlier of:

     .    179 days later; and

     .    when the representative terminates the payment blockage period.

       If:

          (1) any Designated Senior Debt is not paid when due; or

          (2) any other default on the Designated Senior Debt occurs and the
     maturity of the Designated Senior Debt is accelerated in accordance with
     its teams,

a payment blockage period terminates upon:

     .    written notice to the trustee and us from the person who gave the
          blockage notice;

     .    repayment in full of the Designated Senior Debt; or

     .    discontinuance of the default giving rise to the blockage notice.

Unless the holders of the Designated Senior Debt or the representative of the
holders have accelerated the maturity of the Designated Senior Debt, we may
resume payments on the notes after the end of the payment blockage period.

  Not more than one blockage notice may be given in any period of 360
consecutive days, irrespective of the number of defaults with respect to
Designated Senior Debt during the period. However, if any blockage notice within
the 360-day period is given by the representative of the holders of Designated
Senior Debt other than indebtedness under our senior credit facilities, the
representative of indebtedness under our senior credit facilities may give
another blockage notice within the period. In no event may the total number of
days during which any payment blockage periods are in effect exceed 179 days in
the aggregate during any period of 360 consecutive days. In addition, no default
that existed or was continuing on the date that any payment blockage period
began shall trigger a subsequent payment blockage period, whether or not within
a period of 360 consecutive days, unless the default had been cured or waived
for more than 90 consecutive days.

  Upon any payment or distribution of our assets to creditors upon our
liquidation or our dissolution or in a bankruptcy, reorganization, insolvency,
receivership or similar proceeding relating to us or our property:

     .    the holders of our Senior Debt will be entitled to receive payment in
       full in cash of the Senior Debt before noteholders are entitled to
       receive any payment of principal of, or interest on, the notes; and

     .    until the Senior Debt is paid in full, any payment or distribution
       will be made first to holders of the Senior Debt as their interests may
       appear and second to noteholders, except that noteholders may receive
       shares of stock and any debt securities that are subordinated to the
       Senior Debt and any securities exchanged for the Senior Debt to at least
       the same extent as the notes.

If a distribution is made to noteholders that, due to the subordination
provisions of the indenture, should not have been made to them, the noteholders
will be required to hold the distribution in trust for the holders of our Senior
Debt and pay it over to them as their interests may appear.

  If payment of the notes is accelerated because of an event of default, we or
the trustee shall promptly notify the holders of the Designated Senior Debt or
their representative of the acceleration. If any Designated Senior Debt is
outstanding, we may not pay the notes until five business days after the holders
or the representative of the

                                     -121-
<PAGE>

Designated Senior Debt receive notice of the acceleration and, then, may pay the
notes only if the subordination provisions of the indenture otherwise permit
payment at that time.

  By reason of the subordination provisions in the indenture, in the event of
insolvency, our creditors who are holders of our Senior Debt may recover more,
ratably, than the noteholders. Our creditors who are not holders of our Senior
Debt or of our senior subordinated debt, including the notes, may recover less,
ratably, than holders of our Senior Debt and may recover more, ratably, than the
holders of our subordinated debt.

  The subordination provisions in the indenture will not apply to payments made
with money or U.S. government obligations previously deposited in the defeasance
trust described under "--Defeasance."

Subsidiary Guarantees

  Our subsidiary guarantor and some of our future subsidiaries guarantee the
performance and full and punctual payment when due of all of our obligations
under the indenture and the notes.

  The guarantees are:

     .    as primary obligors and not merely as sureties;

     .    joint and several;

     .    irrevocable and unconditional; and

     .    on an unsecured senior subordinated basis.

  Guaranteed payments are deemed to be due whether:

     .    at maturity, on April 15, 2009;

     .    by acceleration; or

     .    otherwise.

  Payments include:

     .    principal of the notes;

     .    interest on the notes;

     .    liquidated damages in respect of the notes;

     .    expenses;

     .    indemnification; and

     .    otherwise.

  Our subsidiary guarantors agree to pay, in addition to the amount stated
above, any and all costs and expenses, including reasonable counsel fees and
expenses, that the trustee or the holder of notes incurs in enforcing any rights
under the subsidiary guarantees. Each subsidiary guarantee is limited in amount
to an amount not to exceed the maximum amount that can be guaranteed by the
applicable subsidiary guarantor without rendering the subsidiary guarantee, as
it relates to such subsidiary guarantor, voidable under applicable law relating
to fraudulent conveyance or fraudulent transfer or similar laws affecting the
rights of creditors generally. We will cause each Restricted

                                     -122-
<PAGE>

Subsidiary that incurs Debt to become a subsidiary guarantor; provided that we
will not cause any special purpose subsidiary, as designated in our senior
credit agreement, to become a subsidiary guarantor unless the special purpose
subsidiary incurs Debt other than Debt under our senior credit facilities, or
any Refinancing Debt incurred to refinance the Debt, or debt to the FCC. See
"--Covenants--Future Subsidiary Guarantors."

  The obligations of each of our subsidiary guarantors under its subsidiary
guarantee are senior subordinated obligations. As such, the rights of
noteholders to receive payment from our subsidiary guarantor under its
subsidiary guarantee are subordinated in right of payment to the rights of
holders of Senior Debt of the subsidiary guarantor. The terms of the
subordination provisions described under "--Ranking" with respect to our
obligations under the notes apply equally to each of our subsidiary guarantors
and the obligations of the subsidiary guarantor under its subsidiary guarantee.

  Each subsidiary guarantee is a continuing guarantee and shall:

     .    remain in full force and effect until payment in full of all of our
       guaranteed obligations;

     .    be binding upon each of our subsidiary guarantors and its successors;
       and

     .    inure to the benefit of and be enforceable by the trustee, the holders
       of the notes and their successors, transferees and assigns.

  The indenture provides that upon the merger or consolidation of our subsidiary
guarantors with or into any entity, other than us, any of our subsidiaries or
any of our affiliates, in a transaction in which the subsidiary guarantor is not
the surviving entity of the merger or consolidation, the subsidiary guarantor
shall be released and discharged from its obligations under its subsidiary
guarantee. The indenture also provides that if we or any of our subsidiaries
sell all of the capital stock or other ownership interests of any of our
subsidiary guarantors, including by issuance or otherwise, other than to us, to
any of our subsidiaries or to any of our affiliates, in a transaction
constituting an Asset Sale or which, but for the provisions of clause (3) of the
term, would constitute an Asset Sale, and:

  (1) the Net Available Proceeds from the Asset Sale are used in accordance with
      the covenant described under "--Important Covenants--Limitation on Asset
      Sales;" or

  (2) we deliver to the trustee an officers' certificate to the effect that the
      Net Available Proceeds from the Asset Sale will be used in accordance with
      the covenant described under "--Important Covenants--Limitation on Asset
      Sales" within the time limits specified by the covenant,

then the subsidiary guarantor shall be released and discharged from its
obligations under its subsidiary guarantee upon the use, in the case of clause
(1) above or upon the delivery, in the case of clause (2) above. In addition,
any of our subsidiary guarantors that becomes our subsidiary guarantor as a
consequence of its guarantee of some Debt permitted under the indenture and that
is released and discharged from the guarantee will be released and discharged
from its subsidiary guarantee upon delivery of an officers' certificate
certifying the release and discharge from the guarantee to the trustee.

Change of Control

  If a change of control occurs, each holder of notes will have the right to
require us to repurchase all or any part of the holder's notes at a purchase
price in cash equal to:

  (1) 101% of the accreted value on the purchase date, if the date is on or
      before April 15, 2004; or

  (2) 101% of the principal amount at maturity, plus accrued and unpaid
      interest, if any, to the purchase date, if the date is after April 15,
      2004.

  Within 30 days following any change of control, we will be required to mail a
notice to each holder of the notes,

                                     -123-
<PAGE>

with a copy to the trustee, stating that we are beginning an offer to purchase
all outstanding notes at a purchase price in cash equal to:

  (1) 101% of the accreted value of the notes on the purchase date, if the date
      is on or before April 15, 2004; or

  (2) 101% of the principal amount at maturity, plus accrued and unpaid
      interest, if any, to the purchase date, if the date is after April 15,
      2004.

  We will not be required to make a change of control offer upon a change of
control if a third party makes the change of control offer in the manner, at the
times and otherwise in compliance with the requirements described in the
indenture applicable to a change of control offer made by us and purchases all
notes validly tendered and not withdrawn under such change of control offer.

  We will be required to comply, to the extent applicable, with the requirements
of the tender offer provisions of the Exchange Act and any other securities laws
or regulations in connection with the repurchase of the notes under this
covenant. To the extent that the provisions of any securities laws or
regulations conflict with provisions of this covenant, we will be required to
comply with the applicable securities laws and regulations and will not be
deemed to have breached our obligations under this covenant by virtue of our
compliance with such securities laws and regulations.

  If, at the time of a change of control, the terms of our senior credit
facilities restrict or prohibit the repurchase of notes under this covenant,
then, prior to the mailing of the notice to holders of the notes as provided in
the immediately following paragraph, but in any event within 30 days following
any change of control, we will be required to:

      .     repay in full all indebtedness under our senior credit facilities;
         or

      .     obtain the requisite consent under the senior credit agreement to
         permit the repurchase of the notes as required by this covenant.

  The change of control purchase feature is a result of negotiations between us
and the initial purchasers of the notes.  We have no present intention to engage
in a transaction involving a change of control, although it is possible that we
may decide to do so in the future.  Subject to the limitations described under
"--Important Covenants," we could, in the future, enter into transactions,
including acquisitions, refinancings or other recapitalizations, that would not
constitute a change of control under the indenture, but that could increase the
amount of Debt outstanding at the time or otherwise affect our capital structure
or credit ratings. Restrictions on our ability to incur additional Debt are
contained in the covenant described under "Important Covenants--Limitation on
Incurrence of Debt."  The restrictions may only be waived with the consent of
the holders of a majority in principal amount at maturity of the notes then
outstanding.  Except for the limitations contained in the covenants, however,
the indenture does not contain any covenants or provisions that may afford
holders of the notes protection in the event of a highly leveraged transaction.

  The occurrence of some of the events that would constitute a change of control
would constitute a default under our senior credit agreement.  Our future Senior
Debt may also contain prohibitions of particular events which would constitute a
change of control or require the Senior Debt to be repurchased upon a change of
control. Moreover, the exercise by holders of the notes of their right to
require us to repurchase the notes could cause a default under the Senior Debt,
even if the change of control itself does not, due to the financial effect of
the repurchase on us.  Finally, our ability to pay cash to holders of the notes
upon a repurchase may be limited by our then existing financial resources.
There can be no assurance that sufficient funds will be available when necessary
to make any required repurchases.  The provisions of the indenture related to
our obligation to make a change of control offer as a result of a change of
control may be waived or modified with the written consent of the holders of a
majority in principal amount at maturity of the notes.

                                     -124-
<PAGE>

Important Covenants

  The indenture limits our ability, and the ability of our Restricted
Subsidiaries, to:

     .  incur debt, other than specified allowed debt or if we exceed specified
        financial ratios;

     .  create levels of debt that are senior to the notes but junior to our
        senior debt;

     .  pay debt that is junior to the notes;

     .  make payments on our equity securities;

     .  invest in Unrestricted Subsidiaries;

     .  restrict dividends and other payments from our Restricted Subsidiaries
        to us;

     .  sell assets unless we comply with restrictions on the use of proceeds
        from asset sales;

     .  enter into non-arms length transactions;

     .  engage in business outside of the telecommunications industry;

     .  amend our securities purchaser agreement; and

     .  designate Unrestricted Subsidiaries.

  The indenture requires us, and our Restricted Subsidiaries, to:

     .  provide our financial information to you; and

     .  cause any Restricted Subsidiaries that incur debt to guarantee the
        notes.

There are conditions and exceptions to many of the above limits, on which we
give detail below.

   Our Restricted Subsidiaries are currently:

     .  TeleCorp Communications, Inc.;

     .  TeleCorp LLC;

     .  TeleCorp Holding Corp., Inc.;

     .  TeleCorp PR, Inc.;

     .  Puerto Rico Acquisition Corp.;

     .  TeleCorp Equipment Leasing, L.P.; and

     .  TeleCorp Realty, LLC.

Limitation on Incurrence of Debt

  The indenture provides that we will not, and will not cause or permit any
Restricted Subsidiary to, directly or indirectly, incur any Debt, including
Acquired Debt, except:

                                     -125-
<PAGE>

  (1) our Debt or the Debt of any of our subsidiary guarantors if, immediately
      after giving effect to the incurrence of the Debt and the receipt and
      application of the net proceeds therefrom, including the application or
      use of the net proceeds therefrom to repay Debt, complete an Asset
      Acquisition or make any Restricted Payment, as defined in "Limitation on
      Restricted Payments" below:

      (a) the ratio of (x) Total Consolidated Debt to (y) Annualized Pro Forma
          Consolidated Operating Cash Flow would be less than:

            .      7.0 to 1.0, if the Debt is to be incurred prior to April 1,
               2005; or

            .      6.0 to 1.0 if the Debt is to be incurred on or after April 1,
               2005; or

      (b) in the case of any incurrence of Debt prior to April 1, 2005 only,
          Total Consolidated Debt would be equal to or less than 75% of Total
          Invested Capital;

  (2)  indebtedness under our senior credit facilities in an aggregate principal
       amount not to exceed $600 million;

  (3)  our Debt and the Debt of our Restricted Subsidiaries outstanding from
       time to time under any vendor credit arrangement;

  (4)  Debt owed by us to any Restricted Subsidiary or Debt owed by a Restricted
       Subsidiary to us or another Restricted Subsidiary; provided, however,
       that, upon either:

       (a) the transfer or other disposition by the Restricted Subsidiary or us
           of any Debt so permitted under this clause (4) to an entity other
           than us or another Restricted Subsidiary; or

       (b) the issuance, other than of directors' qualifying shares, sale,
           transfer or other disposition of shares of capital stock or other
           ownership interests, including by consolidation or merger, of such
           Restricted Subsidiary to an entity other than us or another the
           Restricted Subsidiary,

       the exception provided by this clause (4) shall no longer be applicable
       to the Debt and the Debt shall be deemed to have been incurred at the
       time of any the issuance, sale, transfer or other disposition, as the
       case may be;

  (5)  our Debt or the Debt of any Restricted Subsidiary under any hedging
       agreement to the extent entered into to protect us or the Restricted
       Subsidiary from fluctuations in interest rates on any other Debt
       permitted under the indenture, currency exchange rates or commodity
       prices and not for speculative purposes;

  (6)  Refinancing Debt incurred to refinance any Debt incurred under the prior
       clause (1) or (3) above, the notes or the subsidiary guarantees;

  (7)  our Debt under the notes and Debt of our subsidiary guarantors under the
       subsidiary guarantees, in each case incurred in accordance with the
       indenture;

  (8)  our or any Restricted Subsidiary's capital lease obligations in an
       aggregate principal amount not in excess of $25.0 million at any time
       outstanding;

  (9)  debt to the FCC assumed in connection with the acquisitions from Digital
       PCS or Wireless 2000;

  (10) our Debt or the Debt of any Restricted Subsidiary consisting of a
       guarantee of our Debt or the Debt of a Restricted Subsidiary that was
       permitted to be incurred by another provision of this covenant;

                                     -126-
<PAGE>

  (11) our Debt or the Debt of any Restricted Subsidiary in respect of statutory
       obligations, performance, surety or appeal bonds or other obligations of
       a like nature incurred in the ordinary course of business;

  (12) Debt of a Restricted Subsidiary existing at the time we acquired the
       Restricted Subsidiary, other than Debt incurred in connection with, or in
       contemplation of, the transaction or series of related transactions in
       which we acquired the Restricted Subsidiary; provided, however, that on
       the date we acquired the Restricted Subsidiary, we would have been able
       to incur $1.00 of additional Debt under clause (1) above after giving
       effect to the incurrence of the Debt under this clause (12) and the
       acquisition of the Restricted Subsidiary and Refinancing Debt incurred by
       us or the Restricted Subsidiary in respect of Debt incurred by the
       Restricted Subsidiary under this clause (12); and

  (13) our Debt not otherwise permitted to be incurred under clauses (1) through
       (12) above which, together with any other outstanding Debt incurred under
       this clause (13), has an aggregate principal amount not in excess of $75
       million at any time outstanding.

  Debt of an entity existing at the time the entity becomes a Restricted
Subsidiary or which a Lien on an asset we or a Restricted Subsidiary acquired
secures, whether or not the Debt is assumed by the acquiring person, shall be
deemed incurred at the time the entity becomes a Restricted Subsidiary or at the
time of the asset acquisition, as the case may be.

  For purposes of determining compliance with this covenant:

  (1)  if an item of Debt meets the criteria of more than one of the categories
       of Debt permitted under clauses (1) through (13) above, in our sole
       discretion, we may classify the item of Debt in any manner that complies
       with this covenant and may from time to time reclassify the items of Debt
       in any manner that would comply with this covenant at the time of the
       reclassification;

  (2)  Debt permitted by this covenant need not be permitted solely by reference
       to one provision permitting the Debt but may be permitted in part by one
       provision and in part by one or more other provisions of this covenant
       permitting the Debt;

  (3)  if Debt meets the criteria of more than one of the types of Debt
       described in this covenant, in our sole discretion, we may classify the
       Debt and only be required to include the amount of the Debt in one of the
       thirteen clauses above; and

  (4)  accrual of interest, including interest paid-in-kind, and the accretion
       of accreted value will not be deemed to be an incurrence of Debt for
       purposes of this covenant.

  Despite any other provision of this covenant:

  (1)  the maximum amount of Debt that we or any Restricted Subsidiary may incur
       under this covenant shall not be deemed to be exceeded solely as a result
       of fluctuations in the exchange rates of currencies; and

  (2)  Debt incurred under our senior credit facilities prior to or on the date
       of the indenture shall be treated as incurred under clause (2) of the
       first paragraph of this covenant, which limits our indebtedness under our
       senior credit facilities to an aggregate principal amount not to exceed
       $600 million.

Limitation on Layered Debt

  The indenture provides that we will not:

  (1)  directly or indirectly incur any Debt that by its terms would expressly
       rank senior in right of payment to the

                                     -127-
<PAGE>

      notes and rank subordinate in right of payment to any of our other Debt;
      or

  (2) cause or permit any of our subsidiary guarantors to, and none of our
      subsidiary guarantors will, directly or indirectly, incur any Debt that by
      its terms would expressly rank senior in right of payment to the
      subsidiary guarantee of the subsidiary guarantor and rank subordinate in
      right of payment to any other Debt of the subsidiary guarantor;

provided that no Debt shall be deemed to be subordinated solely by virtue of
being unsecured.

Limitation on Restricted Payments

  The indenture provides that we will not, and will not cause or permit any
Restricted Subsidiary to, directly or indirectly, on or prior to December 31,
2002:

  (1) declare or pay any dividend, or make any distribution of any kind or
      character, whether in cash, property or securities, in respect of any
      class of our capital stock, excluding any dividends or distributions
      payable solely in shares of our capital stock, which may not be converted,
      exchanged or redeemed until April 16, 2010, or in options, warrants or
      other rights to acquire our capital stock, which may not be converted,
      exchanged or redeemed until April 16, 2010;

  (2) purchase, redeem or otherwise acquire or retire for value any shares of
      our capital stock, any options, warrants or rights to purchase or acquire
      our shares or any securities convertible or exchangeable into our shares,
      other than any shares of capital stock or other ownership interests,
      options, warrants, rights or securities that we or a Restricted Subsidiary
      own;

  (3) make any Investment, other than a Permitted Investment, in an entity other
      than us or a Restricted Subsidiary; or

  (4) redeem, repurchase, retire or otherwise acquire or retire for value, prior
      to its scheduled maturity, repayment or any sinking fund payment,
      subordinated debt or make any payment of interest or premium on, or
      distribution of any kind or character, whether in cash, property or
      securities, in respect of, the Lucent series A notes, excluding payments
      of interest or distributions payable solely in additional Lucent series A
      notes.

Each of the transactions described in clauses (1) through (4) above, other than
any exception to any clause, is a "Restricted Payment."

  At any time after December 31, 2002, we will not, and will not cause or permit
any Restricted Subsidiary to, directly or indirectly, make a Restricted Payment
if:

  (A) a default shall have occurred and be continuing at the time of or after
      giving effect to the Restricted Payment;

  (B) immediately after giving effect to the Restricted Payment, we could not
      incur at least $1.00 of additional Debt under clause (1) of the covenant
      described under "--Limitation on Incurrence of Debt;" and

  (C) immediately upon giving effect to the Restricted Payment, the aggregate
      amount of all Restricted Payments declared or made on or after April 23,
      1999, including any designation amount, exceeds the sum, without
      duplication, of:

      (1) the amount of:

          (x) our Consolidated Cash Flow after December 31, 2002, through the
              end of the latest full fiscal quarter for which our consolidated
              financial statements are available preceding the date of the

                                     -128-
<PAGE>

              Restricted Payment, treated as a single accounting period, less

          (y) 150% of our cumulative Consolidated Interest Expense after
              December 31, 2002, through the end of the latest full fiscal
              quarter for which our consolidated financial statements are
              available preceding the date of the Restricted Payment, treated as
              a single accounting period; plus

     (2)  the aggregate net cash proceeds, other than Excluded Cash Proceeds,
          that we received as a capital contribution in respect of our capital
          stock, which capital stock may not be converted, exchanged or redeemed
          until April 16, 2010, or from the proceeds of a sale of our capital
          stock, which capital stock may not be converted, exchanged or redeemed
          until April 16, 2010, made after April 23, 1999, excluding in each
          case:

          (x) the proceeds from a sale of our capital stock to a Restricted
              Subsidiary; and

          (y) the proceeds from a sale of our capital stock to an employee stock
              ownership plan or other trust that we or any of our subsidiaries
              established;

      plus

      (3) the aggregate net cash proceeds that we or any Restricted Subsidiary
          received from the sale, disposition or repayment, other than to us or
          a Restricted Subsidiary, of any Investment made after the date of the
          indenture and constituting a Restricted Payment in an amount equal to
          the lesser of:

          (x) the return of capital with respect to the Investment; and

          (y) the initial amount of the Investment, in either case, less the
              cost of disposition of the Investment;

      plus

      (4) an amount equal to the consolidated Net Investment on the date of
          revocation made by us and/or any Restricted Subsidiary in any of our
          subsidiaries that has been designated as an Unrestricted Subsidiary
          after April 23, 1999 upon its redesignation as a Restricted Subsidiary
          in accordance with the covenant described under "--Limitation on
          Designations of Unrestricted Subsidiaries."

  For purposes of:

  (1) clause (C)(2) above, the value of the aggregate net cash proceeds that we
      received from, or as a capital contribution in connection with, the
      issuance of our capital stock, which capital stock may not be converted,
      exchanged or redeemed until April 16, 2010, either upon:

      .     the conversion of our convertible Debt or the convertible Debt of
        any of our Restricted Subsidiaries or in exchange for our outstanding
        Debt or the outstanding Debt of any of our Restricted Subsidiaries; or

      .     upon the exercise of options, warrants or rights

      will be the net cash proceeds that we or any Restricted Subsidiary
      received upon the issuance of the Debt, options, warrants or rights, plus
      the incremental amount that we or any Restricted Subsidiary received upon
      the conversion, exchange or exercise;

  (2) clause (C)(4) above, the value of the consolidated Net Investment on the
      date of revocation shall be equal to the fair market value, as determined
      by our board in good faith, of the aggregate amount of our or any
      Restricted Subsidiary's Investments in our subsidiaries on the applicable
      date of designation; and

                                     -129-
<PAGE>

  (3) determining the amount expended for Restricted Payments, cash distributed
      shall be valued at the face amount and property other than cash shall be
      valued at its fair market value on the date we make or a Restricted
      Subsidiary makes the Restricted Payment, as the case may be.

  The provisions of this covenant shall not prohibit:

  (1) the payment of any dividend or distribution within 60 days after the date
      of its declaration, if at the date of declaration the payment would comply
      with the provisions of the indenture;

  (2) so long as no default shall have occurred and be continuing, the purchase,
      redemption, retirement or other acquisition of any of our capital stock
      out of the net cash proceeds of the substantially concurrent capital
      contribution to us in connection with our capital stock that may not be
      converted, exchanged or redeemed until April 16, 2010 or out of the net
      cash proceeds that we received from the substantially concurrent issue or
      sale, other than to a Restricted Subsidiary or to an employee stock
      ownership plan or other trust that we or any of our subsidiaries
      established, of our capital stock that may not be converted, exchanged or
      redeemed until April 16, 2010; provided that:

         (a) any net cash proceeds shall be excluded from clause (C)(2) above,
             and

         (b) the proceeds do not constitute Excluded Cash Proceeds;

  (3) so long as no default shall have occurred and be continuing, the purchase,
      redemption, retirement, defeasance or other acquisition of our
      subordinated debt made by exchange for or conversion into, or out of the
      net cash proceeds that we received, or out of a capital contribution to us
      in connection with a concurrent issue and sale, other than to a Restricted
      Subsidiary, of:

        .      our capital stock that may not be converted, exchanged or
           redeemed until April 16, 2010, provided that

        .      any net cash proceeds are excluded from clause (C)(2) above,

        .      the proceeds do not constitute Excluded Cash Proceeds, and

        .      the proceeds, if from a sale other than an underwritten public
           offering, are not applied to optionally redeem the notes on or prior
           to April 15, 2002; or

        .      other of our subordinated debt that has an Average Life equal to
           or greater than the Average Life of the subordinated debt being
           purchased, redeemed, retired or otherwise acquired and that is
           subordinated in right of payment to the notes at least to the same
           extent as the subordinated debt being purchased, redeemed, retired,
           or otherwise acquired;

  (4) so long as no default shall have occurred and be continuing, the making of
      a direct or indirect Investment constituting a Restricted Payment in an
      amount not to exceed the amount of the proceeds of a concurrent capital
      contribution in respect of our capital stock that may not be converted,
      exchanged or redeemed until April 16, 2010 or from the issue or sale,
      other than to a Restricted Subsidiary, of our capital stock that may not
      be converted, exchanged or redeemed until April 16, 2010; provided that:

         (a) any net cash proceeds are excluded from clause (C)(2) above;

         (b) the proceeds do not constitute Excluded Cash Proceeds; and

         (c) the proceeds, if from a sale other than an underwritten public
             offering, are not applied to optionally redeem the notes on or
             prior to April 15, 2002;

                                     -130-
<PAGE>

  (5) so long as no default shall have occurred and be continuing and so long
      as, immediately after giving effect to the Investment, we could incur at
      least $1.00 of additional Debt under clause (1) of the covenant described
      under "--Limitation on Incurrence of Debt," our making of a direct or
      indirect Investment constituting a Restricted Payment in any entity
      incorporated, formed or created to acquire one or more licenses covering
      or adjacent to where we or a Restricted Subsidiary own a license through
      participation in any auction or reauction of PCS licenses conducted by the
      FCC, in an amount not to exceed $50.0 million at any time outstanding;
      provided that

      .     the entity shall qualify as an entrepreneur under the Communications
        Act in the case of any proposed acquisition of licenses covering or
        adjacent to where we or a Restricted Subsidiary own a license through
        participation in any auction or reauction of PCS licenses conducted by
        the FCC; and

      .     we shall have received, prior to making the Investment, from one or
        more Strategic Equity Investors, irrevocable, unconditional commitments
        to purchase our capital stock that may not be converted, exchanged or
        redeemed until April 16, 2010, at the earliest to occur of:

      .     the date that is 30 days after the date on which the entity acquires
        any licenses covering or adjacent to where we or a Restricted Subsidiary
        own a license;

      .     the date that is 30 days after the date on which the entity
        withdraws from the auction or reauction;

      .     the date that is 30 days after the date the FCC terminates the
        auction or reauction; and

      .         the date that is 180 days after the date on which any amounts
        were deposited by or on behalf of the entity in escrow with the FCC in
        connection with the proposed acquisition of licenses covering or
        adjacent to where we or a Restricted Subsidiary own a license; and

      .     in an amount not less than the amount of the Investment, plus the
        amount of all fees, expenses and other costs incurred in connection with
        the participation;

      provided further that if at any time the aggregate net cash proceeds that
      the Strategic Equity Investors pay to us shall exceed the amount of the
      Investment plus all fees, expenses and other costs incurred in connection
      with the participation:

      (a) the commitments may terminate in accordance with their terms to the
          extent, but only to the extent, of the excess; and

      (b) we may rescind all or a portion of the payments made by the Strategic
          Equity Investors for our capital stock and redeem all or a portion of
          our capital stock in an amount not greater than the excess;

      provided further that:

      .     the aggregate net proceeds that we receive upon the purchase by the
        Strategic Equity Investors of our capital stock are excluded from clause
        (C)(2) above unless the entity becomes a Restricted Subsidiary or
        merges, consolidates or amalgamates with or into, or transfers or
        conveys substantially all its assets to us or a Restricted Subsidiary,
        or liquidates into us or a Restricted Subsidiary;

      .     the proceeds shall not constitute Excluded Cash Proceeds; and

      .     the proceeds are not applied to optionally redeem the notes prior to
         April 15, 2002;

                                     -131-
<PAGE>

  (6) so long as no default shall have occurred and be continuing and so long
      as, immediately after giving effect to the Investment, we could incur at
      least $1.00 of additional Debt under clause (1) of the covenant described
      under "--Limitation on Incurrence of Debt," our making of a direct or
      indirect Investment constituting a Restricted Payment in any entity
      engaged in a Permitted Business in an amount not to exceed $60 million at
      any time outstanding; provided that we shall have received, prior to
      making the Investment, from one or more Strategic Equity Investors,
      aggregate net cash proceeds from capital contributions or the issuance or
      sale of our capital stock that may not be converted, exchanged or redeemed
      until April 16, 2010, including our capital stock issued upon the
      conversion of convertible Debt or upon the exercise of options, warrants
      or rights to purchase our capital stock, in an amount equal to the amount
      of the Investment plus the amount of all fees, expenses and other costs
      incurred in connection with the Investment, regardless of whether or not
      the Investment is completed; provided further that:

      .     the proceeds that we received as capital contributions from, or the
        purchase of our capital stock by, the Strategic Equity Investors are
        excluded from clause (C)(2) above unless the entity becomes a Restricted
        Subsidiary or merges, consolidates or amalgamates with or into us or a
        Restricted Subsidiary, or transfers or conveys substantially all its
        assets to us or a Restricted Subsidiary, or liquidates into us or a
        Restricted Subsidiary;

      .     the proceeds shall not constitute Excluded Cash Proceeds; and

      .     the proceeds are not applied to optionally redeem the notes prior to
        April 15, 2002; or

  (7) so long as no default has occurred and is continuing, the repurchase,
      redemption, acquisition or retirement for value of any of our capital
      stock held by any member of our management or any of our subsidiaries
      under any management equity subscription agreement, stock option
      agreement, restricted stock agreement or other similar agreement; provided
      that:

      .     the aggregate amount of the dividends or distributions shall not
        exceed $4.0 million in any twelve-month period;

      .     any unused amount in any twelve-month period may be carried forward
        to one or more future twelve-month periods; and

      .     the aggregate of all unused amounts that may be carried forward to
        any future twelve-month period shall not exceed $16 million.

  Restricted Payments made under clauses (1) and (7) above shall be included
when determining available amounts under clause (C) above, Restricted Payments
made under clauses (5) and (6) above shall be included when determining
available amounts under clause (C) above unless, after giving effect to the
Investment, the entity becomes a Restricted Subsidiary or merges, consolidates
or amalgamates with or into us or a Restricted Subsidiary, or transfers or
conveys substantially all its assets to us or a Restricted Subsidiary, or
liquidates into us or a Restricted Subsidiary and Restricted Payments made under
to clauses (2), (3) and (4) above shall not be included when determining
available amounts under clause (C) above.

Limitation on Restrictions Affecting Restricted Subsidiaries

  The indenture provides that we will not, and will not cause or permit any
Restricted Subsidiary to, directly or indirectly, create or otherwise cause or
suffer to exist any consensual encumbrances or restrictions of any kind on the
ability of any Restricted Subsidiary to:

  (1) pay, directly or indirectly, dividends, in cash or otherwise, or make any
      other distributions in respect of its capital stock or other ownership
      interests or pay any Debt or other obligation owed to us or any other
      Restricted Subsidiary;

                                     -132-
<PAGE>

  (2) make any Investment in us or any other Restricted Subsidiary; or

  (3) transfer any of its property or assets to us or any other Restricted
      Subsidiary,

except for the encumbrances or restrictions existing under or by reason of:

  (A) any agreement in effect on April 23, 1999 as in effect on that date;

  (B) any agreement relating to any Debt incurred by the Restricted Subsidiary
      prior to the date on which we acquired the Restricted Subsidiary and
      outstanding on the date and not incurred in anticipation or contemplation
      of becoming a Restricted Subsidiary; provided, however, that the
      encumbrance or restriction shall not apply to any of our property or
      assets or any property or assets of any Restricted Subsidiary other than
      the Restricted Subsidiary;

  (C) customary provisions contained in an agreement which has been entered into
      for the sale or disposition of all or substantially all of the capital
      stock or other ownership interests or assets of a Restricted Subsidiary;
      provided, however, that the encumbrance or restriction is applicable only
      to the Restricted Subsidiary or its property and assets;

  (D) any agreement effecting a Refinancing or amendment of Debt incurred under
      any agreement referred to in clause (A) or (B) above; provided, however,
      that the provisions contained in the Refinancing or amendment agreement
      relating to the encumbrance or restriction are no more restrictive in any
      material respect than the provisions contained in the agreement referred
      to in clause (A) or (B) above in the reasonable judgment of our board;

  (E) the indenture;

  (F) applicable law or any applicable rule, regulation or order;

  (G) customary provisions restricting subletting or assignment of any lease
      governing any leasehold interest of any Restricted Subsidiary;

  (H) purchase money obligations for property acquired in the ordinary course of
      business that impose restrictions of the type referred to in clause (3) of
      this covenant; and

  (I) restrictions of the type referred to in clause (3) of this covenant
      contained in security agreements securing Debt of a Restricted Subsidiary
      to the extent that the Liens restrict the transfer of property subject to
      the agreements.

Limitation on Asset Sales

  The indenture provides that we will not, and will not cause or permit any
Restricted Subsidiary to, directly or indirectly, make any Asset Sale unless:

  (1) we or the Restricted Subsidiary, as the case may be, receives
      consideration for the Asset Sale at least equal to the fair market value
      of the assets sold or disposed of as determined by our board in good faith
      and evidenced by a resolution of our board filed with the trustee;

  (2) other than in the case of a Permitted Asset Swap, not less than 75% of the
      consideration received by us or the Restricted Subsidiary from the
      disposition consists of:

      (A)  cash or Cash Equivalents;

                                     -133-
<PAGE>

      (B) the assumption of our Debt or Debt of the Restricted Subsidiary, other
          than non-recourse Debt or any subordinated debt, or other obligations
          relating to the assets, accompanied by an irrevocable and
          unconditional release of us or the Restricted Subsidiary from all
          liability on the Debt or other obligations assumed; or

     (C) notes or other obligations that we or the Restricted Subsidiary
         received from the transferee or the Restricted Subsidiary convert into
         cash or Cash Equivalents concurrently with the receipt of the notes or
         other obligations to the extent of the cash that we actually received;
         and

  (3) all Net Available Proceeds, less any amounts invested within 365 days of
      the Asset Sale to acquire all or substantially all of the assets of, or a
      majority of the voting stock of, an entity primarily engaged in a
      Permitted Business, to make a capital expenditure or to acquire other
      long-term assets that are used or useful in a Permitted Business, are
      applied, on or prior to the 365th day after the Asset Sale, unless and to
      the extent that we shall determine to make an offer to purchase, to the
      permanent reduction and prepayment of any of our Senior Debt then
      outstanding, including a permanent reduction of the commitments in respect
      of the Senior Debt.

  Any Net Available Proceeds from any Asset Sale which is subject to this
covenant that are not applied as provided in the covenant shall be used promptly
after the expiration of the 365th day after the Asset Sale, or earlier if we so
elect, to make an offer to purchase the notes at a purchase price in cash equal
to:

       (a) 100% of the accreted value on the purchase date, if the purchase date
           is on or before April 15, 2004; and

       (b) 100% of the principal amount at maturity plus accrued and unpaid
           interest to the purchase date, if such purchase date is after April
           15, 2004;

provided, that if we elect or the terms of any other senior subordinated debt
require, an offer may be made ratably to purchase the notes and other senior
subordinated debt

  Despite the above, we may defer making any offer to purchase the notes, and
any offer to purchase other senior subordinated debt ratably, until there are
aggregate unused Net Available Proceeds from Asset Sales otherwise subject to
this covenant equal to or in excess of $15.0 million, at which time the entire
unused Net Available Proceeds from Asset Sales otherwise subject to the two
immediately preceding sentences, and not just the amount in excess of $15.0
million, shall be applied as required under this paragraph.  We may use any
remaining Net Available Proceeds following the completion of the required offer
to purchase and any offer to purchase other senior subordinated debt ratably for
any other purpose, subject to the other provisions of the indenture, and the
amount of Net Available Proceeds then required to be otherwise applied in
accordance with this covenant shall be reset to zero. These provisions will not
apply to a transaction completed in compliance with the provisions of the
indenture described under "--Merger, Consolidation and Sales of Assets."

  Pending application as described above, the Net Available Proceeds of any
Asset Sale may be invested in cash or Cash Equivalents or used to reduce
temporarily Debt outstanding under any revolving credit agreement to which we
are a party and under which we have incurred Debt.

  We must comply, to the extent applicable, with the requirements of the tender
offer provisions of the Exchange Act and any other securities laws or
regulations in connection with the repurchase of the notes under this covenant.
To the extent that the provisions of any securities laws or regulations conflict
with provisions of this covenant, we must comply with the applicable securities
laws and regulations and will not be deemed to have breached our obligations
under this covenant.


                                     -134-
<PAGE>

Limitation on Transactions with Affiliates

  The indenture provides that we will not, and will not cause or permit any
Restricted Subsidiary to, directly or indirectly, conduct any business or enter
into, renew or extend any transaction with any of our or their respective
affiliates, including the purchase, sale, lease or exchange of property, the
rendering of any service or the making of any guarantee, loan, advance or
Investment, either directly or indirectly, unless the terms of the transaction
are at least as favorable as the terms that could be obtained at the time by us
or the Restricted Subsidiary, as the case may be, in a comparable transaction
made on an arms-length basis with an entity that is not an Affiliate; provided,
that:

  (1) in any transaction involving aggregate consideration in excess of $10.0
      million, we shall deliver an officers' certificate to the trustee stating
      that a majority of the disinterested directors of our board or the board
      of directors of the Restricted Subsidiary, as the case may be, have
      determined, in their good faith judgment, that the terms of the
      transaction are at least as favorable as the terms that could be obtained
      by us or the Restricted Subsidiary, as the case may be, in a comparable
      transaction made on an arms-length basis between unaffiliated parties; and

  (2) if the aggregate consideration is in excess of $25.0 million, we shall
      also deliver to the trustee, prior to the completion of the transaction,
      the favorable written opinion of a nationally recognized accounting,
      appraisal or investment banking firm as to the fairness of the transaction
      to the holders of the notes, from a financial point of view.

  Despite the foregoing, the restrictions described in this covenant shall not
apply to:

  (1) transactions between or among us and/or any Restricted Subsidiaries;

  (2) any Restricted Payment or Permitted Investment permitted by the covenant
      described under "--Limitation on Restricted Payments;"

  (3) directors' fees, indemnification and similar arrangements, officers'
      indemnification, employee stock option or employee benefit plans and
      employee salaries and bonuses paid or created in the ordinary course of
      business;

  (4) any other agreement in effect on the date of the indenture, as the same
      shall be amended from time to time; provided that any material amendment
      shall be required to comply with the provisions of the immediately
      preceding paragraph;

  (5) the acquisitions from Digital PCS, Wireless 2000 or AT&T;

  (6) transactions with AT&T or any of its affiliates relating to marketing or
      providing of telecommunication services or related hardware, software or
      equipment on terms that are no less favorable, when taken as a whole, to
      us or the Restricted Subsidiary, as applicable, than those available from
      unaffiliated third parties;

  (7) transactions involving the leasing or sharing or other use by us or any
      Restricted Subsidiary of communications network facilities, including
      cable or fiber lines, equipment or transmission capacity, of any of our
      affiliates, as a related party, on terms that are no less favorable when
      taken as a whole to us or the Restricted Subsidiary, as applicable, than
      those available from the related party to unaffiliated third parties;

  (8) transactions involving providing of telecommunication services by a
      related party in the ordinary course of its business to us or any
      Restricted Subsidiary, or by us or any Restricted Subsidiary to a related
      party, on terms that are no less favorable when taken as a whole to us or
      the Restricted Subsidiary, as applicable, than those available from the
      related party to unaffiliated third parties;

  (9) any sales agency agreements under which an affiliate has the right to
      market any or all of our products or

                                     -135-
<PAGE>

       services or the products or services of any of the Restricted
       Subsidiaries;

  (10) transactions involving the sale, transfer or other disposition of any
       shares of capital stock or other ownership interests of any affiliate
       that is not engaged in any activity other than the registration, holding,
       maintenance or protection of trademarks and related licensing; and

  (11) customary commercial banking, investment banking, underwriting, placement
       agent or financial advisory fees paid in connection with services
       rendered to us and our subsidiaries in the ordinary course.

Limitation on our Activities and Activities of the Restricted Subsidiaries

  The indenture provides that we will not, and will not permit any Restricted
Subsidiary to, engage in any business other than a Permitted Business, except to
the extent as is not material to us and our Restricted Subsidiaries, taken as a
whole.

Amendments to Securities Purchase Agreement

  The indenture provides that we will not amend, modify or waive, or refrain
from enforcing, any provision of the securities purchase agreement in any manner
that would cause the net cash proceeds from capital contributions or sales of
our capital stock, which may not be converted, exchanged or redeemed until April
16, 2010, under the securities purchase agreement to be less than $128.0
million.

Providing Financial Information

  The indenture provides that, whether or not required by the rules and
regulations of the SEC, so long as any notes are outstanding, we will furnish to
the holders of the notes:

  (1) all quarterly and annual financial information that would be required to
      be contained in a filing with the SEC on Forms 10-Q and 10-K if we were
      required to file these forms, including a section entitled "Management's
      Discussion and Analysis of Financial Condition and Results of Operations"
      that describes our financial condition and results of operations and that
      of our consolidated subsidiaries and a report on the annual information
      only by our certified independent accountants; and

  (2) all current reports that would be required to be filed with the SEC on
      Form 8-K if we were required to file the reports, in each case within the
      time period specified in the SEC's rules and regulations.

  In addition, following the completion of the exchange offer whether or not
required by the rules and regulations of the SEC, we will file a copy of all
information and reports with the SEC for public availability within the time
periods specified in the SEC's rules and regulations and make the information
available to prospective investors upon request. In addition, we will, for so
long as any notes remain outstanding, furnish to the holders of notes, upon
request, the information required to be delivered under the conditions for
resale provisions of the Securities Act.  We will also comply with reporting
requirements of the Trust Indenture Act.

Limitation on Designations of Unrestricted Subsidiaries

  The indenture allows us to designate any of our subsidiaries, other than an
Ineligible Subsidiary, as an "Unrestricted Subsidiary" under the indenture only
if:

  (1) no default shall have occurred and be continuing at the time of or after
      giving effect to the designation;

  (2) we would be permitted under the indenture to make an Investment at the
      time of designation, assuming the effectiveness of the designation, in a
      designation amount equal to the fair market value of the aggregate amount
      of its Investments in the Subsidiary on that date; and

                                     -136-
<PAGE>

  (3) except in the case of any of our subsidiaries in which an Investment is
      being made under, and as permitted by, the third paragraph of the covenant
      described under "--Limitation on Restricted Payments," we would be
      permitted to incur $1.00 of additional Debt under clause (1) of the
      covenant described under "--Limitation on Incurrence of Debt" at the time
      of designation, assuming the effectiveness of the designation.

  In the event of any designation, we shall be deemed to have made an Investment
constituting a Restricted Payment under the covenant described under
"--Limitation on Restricted Payments" for all purposes of the indenture in the
designation amount.

  The indenture further provides that we shall not, and shall not permit any
Restricted Subsidiary to, at any time:

  (1) provide direct or indirect credit support for, or a guarantee of, any Debt
      of any Unrestricted Subsidiary including of any undertaking, agreement or
      instrument evidencing the Debt;

  (2) be directly or indirectly liable for any Debt of any Unrestricted
      Subsidiary; or

  (3) be directly or indirectly liable for any Debt which provides that the
      holder of the Debt may upon notice, lapse of time or both declare a
      default on the Debt or cause the payment be accelerated or payable prior
      to its final scheduled maturity upon the occurrence of a default with
      respect to any Debt of any Unrestricted Subsidiary, including any right to
      take enforcement action against the Unrestricted Subsidiary, except, in
      the case of clause (1) or (2) above, to the extent permitted under the
      covenant described under "--Limitation on Restricted Payments."

  The indenture further provides that we may revoke any designation of a
Subsidiary as an Unrestricted Subsidiary, where the Subsidiary shall then
constitute a Restricted Subsidiary, if no default shall have occurred and be
continuing at the time of and after giving effect to the revocation. In the
event of any revocation, we shall be deemed to continue to have a permanent
Investment in an Unrestricted Subsidiary constituting a Restricted Payment under
the covenant described under "--Limitation on Restricted Payments" for all
purposes under the indenture in a positive amount equal to:

  (1) the fair market value of the aggregate amount of our Investments in the
      subsidiary at the time of the revocation; less

  (2) the portion proportionate to our equity interest in the Subsidiary of the
      fair market value of the net assets of the Subsidiary at the time of the
      revocation.

  All designations and revocations must be evidenced by a resolution of our
board delivered to the trustee certifying compliance with the foregoing
provisions.

Future Subsidiary Guarantors

  We will cause each Restricted Subsidiary that incurs Debt to become our
subsidiary guarantor, and, if applicable, execute and deliver to the trustee a
supplemental indenture in the form described in the indenture under which the
Restricted Subsidiary will guarantee payment of the notes; provided that we
shall not cause any special purpose subsidiary to become our subsidiary
guarantor unless the special purpose subsidiary incurs Debt other than Debt in
respect of the senior credit agreement, or any Refinancing Debt incurred to
refinance the Debt, or debt to the FCC. Each subsidiary guarantee will be
limited to an amount not to exceed the maximum amount that can be guaranteed by
that Restricted Subsidiary without rendering the subsidiary guarantee, as it
relates to the Restricted Subsidiary, voidable under applicable law relating to
fraudulent conveyance or fraudulent transfer or similar laws affecting the
rights of creditors generally.

                                     -137-
<PAGE>

Merger, Consolidation and Sales of Assets

  We may not:

      .        consolidate or merge with or into any entity; or

      .        sell, assign, lease, convey or otherwise dispose of all or
          substantially all of our assets; or

      .        cause or permit any Restricted Subsidiary to do any of the above
          including by way of liquidation or dissolution,

to any entity unless:

  (1) the entity formed by or surviving any consolidation or merger, if other
      than us or the Restricted Subsidiary, as the case may be, or to which the
      sale, assignment, lease, conveyance or other disposition shall have been
      made, is a corporation organized and existing under the laws of the United
      States, any state of the United States or the District of Columbia;

  (2) the surviving entity assumes by supplemental indenture all of our
      obligations on the notes and under the indenture;

  (3) immediately after giving effect to the transaction and the use of any net
      proceeds from the transaction on a pro forma basis, we or the surviving
      entity, as the case may be, could incur at least $1.00 of Debt under
      clause (1) of the covenant described under "--Important Covenants--
      Limitation on Incurrence of Debt;"

  (4) immediately after giving effect to the transaction and treating any Debt
      which becomes our obligation or an obligation of any of our Restricted
      Subsidiaries as a result of the transactions as having been incurred by us
      or the Restricted Subsidiary, as the case may be, at the time of the
      transaction, no default shall have occurred and be continuing;

  (5) we deliver to the trustee an officers' certificate and an opinion of
      counsel, each stating that the merger, consolidation or sale of assets and
      the supplemental indenture, if any, comply with the indenture; and

  (6) we deliver to the trustee an opinion of counsel to the effect that holders
      of the notes will not recognize income, gain or loss for federal income
      tax purposes as a result of the merger, consolidation or sale of assets
      and will be subject to federal income tax on the same amounts, in the same
      manner and at the same times as would have been the case if the merger,
      sale or consolidation had not occurred.

  We will determine what we deem to be all or substantially all of our assets on
a consolidated basis for us and the Restricted Subsidiaries, whether as an
entirety or substantially an entirety in one transaction or a series of
transactions.

  The provisions of this paragraph shall not apply to any merger of a Restricted
Subsidiary with or into us or a wholly owned subsidiary or the release of any of
our subsidiary guarantors in accordance with the terms of its subsidiary
guarantee and the indenture in connection with any transaction complying with
the provisions of covenant described under "--Important Covenants--Limitation on
Asset Sales."

  The indenture provides that we may not permit any of our subsidiary guarantors
to:

      .        consolidate or merge with or into any entity; or

      .        sell, assign, lease, convey or otherwise dispose of all or
          substantially all of the subsidiary guarantor's assets, including by
          way of liquidation or dissolution,

                                     -138-
<PAGE>

  to any entity unless:

  (1)  the entity formed by or surviving any consolidation or merger, if other
       than the subsidiary guarantor, or to which the sale, assignment, lease,
       conveyance or other disposition shall have been made, is a corporation
       organized and existing under the laws of the United States, any state of
       the United States or the District of Columbia;

  (2)  the corporation assumes by supplemental indenture all of the obligations
       of our subsidiary guarantors, if any, under its subsidiary guarantee;

  (3)  immediately after giving effect to the transaction and treating any Debt
       which becomes an obligation of the subsidiary guarantor as a result of
       the transactions as having been incurred by the subsidiary guarantor at
       the time of the transaction, no default shall have occurred and be
       continuing; and

  (4)  we deliver to the trustee an officers' certificate and an opinion of
       counsel, each stating that the merger, consolidation or sale of assets
       and the supplemental indenture, if any, comply with the indenture.

Defaults

  Each of the following events constitutes an event of default under the
indenture:

  (1)  a default in any payment of interest on any note when due and payable,
       whether or not prohibited by the provisions described under "--Ranking,"
       continued for 30 days;

  (2)  a default in the payment of the accreted value or principal of any note
       when due and payable at maturity on April 15, 2009, upon required
       redemption or repurchase, upon declaration or otherwise, whether or not
       the payment is prohibited by the provisions described under "--Ranking;"

  (3)  our failure to comply with its obligations under the covenant described
       under "--Merger, Consolidation and Sales of Assets;"

  (4)  our failure to comply for 30 days after notice with any of our
       obligations under the covenants described under "--Change of Control" or
       "--Important Covenants," other than a failure to purchase the notes;

  (5)  our failure to comply for 60 days after notice with its other agreements
       contained in the indenture or the notes;

  (6)  a failure by us or any Significant Subsidiary to pay any Debt within any
       applicable grace period after final maturity or the acceleration of any
       the Debt by the holders of the Debt because of a default if the total
       amount of the Debt unpaid or accelerated exceeds $15.0 million or its
       foreign currency equivalent and the failure continues for 10 days after
       receipt of the notice specified in the indenture;

  (7)  particular events of bankruptcy, insolvency or reorganization of us or a
       Significant Subsidiary;

  (8)  the rendering of any final judgment or decree, not subject to appeal, for
       the payment of money in excess of $15.0 million or its foreign currency
       equivalent at the time it is entered against us or a Significant
       Subsidiary and is not discharged, waived or stayed if:

       (A) an enforcement proceeding is commenced by any creditor; or

       (B) the judgment or decree remains outstanding for a period of 60 days
           following the judgment and is not discharged, waived or stayed; or

                                     -139-
<PAGE>

  (9)  any subsidiary guarantee ceases to be in full force and effect, except as
       contemplated by the terms of the indenture, or any of our subsidiary
       guarantors or entity acting by or on behalf of the subsidiary guarantor
       denies or disaffirms the subsidiary guarantor's obligations under the
       indenture or any subsidiary guarantee and the default continues for 10
       days after receipt of the notice specified in the indenture.

  The above will constitute events of default whatever the reason for the event
of default and whether it is voluntary or involuntary or is effected by
operation of law or under any judgment, decree or order of any court or any
order, rule or regulation of any administrative or governmental body.

  However, a default under clauses (4), (5) or (8) will not constitute an event
of default until the trustee or the holders of at least 25% in aggregate
principal amount at maturity of the outstanding notes notify us of the default
and we do not cure the default within the time specified in clauses (4), (5) or
(8) after receipt of notice.

  If an event of default occurs and is continuing, other than bankruptcy,
insolvency and reorganization, the trustee or the holders of at least 25% in
aggregate principal amount at maturity of the notes by notice to us may
accelerate the maturity of all the notes.  Upon an acceleration, the notes will
become immediately due and payable.  If an event of default relating to
particular events of our bankruptcy, insolvency or reorganization occurs, the
principal of and interest on all the notes will become immediately due and
payable without any declaration or other act on the part of the trustee or the
holders of the notes.  The holders of a majority in aggregate principal amount
at maturity of the outstanding notes may rescind any acceleration with respect
to the notes and its consequences if rescinding the acceleration:

  .    would not conflict with any judgment or decree; and

  .    all defaults have been cured or waived except as related to payments due
solely because of acceleration.

  Subject to the provisions of the indenture relating to the duties of the
trustee, in case an event of default occurs and is continuing, the trustee will
be under no obligation to exercise any of the rights or powers under the
indenture at the request or direction of any of the holders of the notes unless
the holders have offered to the trustee reasonable indemnity or security against
any loss, liability or expense. Except to enforce the right to receive payment
of principal, premium or interest when due, no holder of notes may pursue any
remedy with respect to the indenture or the notes unless:

  (1)  the holder has previously given the trustee notice that an event of
       default is continuing;

  (2)  holders of at least 25% in aggregate principal amount at maturity of the
       outstanding notes have requested the trustee in writing to pursue the
       remedy;

  (3)  the holders have offered the trustee reasonable security or indemnity
       against any loss, liability or expense;

  (4)  the trustee has not complied with the request within 60 days after the
       receipt of the request and the offer of security or indemnity; and

  (5)  the holders of a majority in aggregate principal amount at maturity of
       the notes have not given the trustee a direction inconsistent with the
       request within the 60-day period.

  Subject to restrictions, the holders of a majority in aggregate principal
amount at maturity of the notes are given the right to direct the time, method
and place of conducting any proceeding for any remedy available to the trustee
or of exercising any trust or power conferred on the trustee. The trustee,
however, may refuse to follow any direction that conflicts with law or the
indenture or that the trustee determines is unduly prejudicial to the rights of
any other holder of notes or that would involve the trustee in personal
liability. Prior to taking any action under the indenture, the trustee will be
entitled to indemnification satisfactory to it in its sole discretion against
all losses and expenses caused by taking or not taking the action.

                                     -140-
<PAGE>

  The indenture provides that, if a default occurs and is continuing and is
known to the trustee, the trustee must mail to each holder of notes notice of
the default within the earlier of 90 days after it occurs or 30 days after it is
known to a trust officer or written notice of it is received by the trustee.
Except in the case of a default in the payment of principal of, premium or
interest on any note, including payments under the redemption provisions of the
note, the trustee may withhold notice if and so long as a committee of its trust
officers in good faith determines that withholding notice is in the interests of
the noteholders. In addition, we will be required to deliver to the trustee,
within 120 days after the end of each fiscal year, a certificate indicating
whether the signers know of any default that occurred during the previous year.
We will also be required to deliver to the trustee, within 30 days after the
occurrence of the event, written notice of any event which would constitute
events of default, the status of any event and the action we are taking or
propose to take in respect of the event.

Amendments and Waivers

  Subject to some exceptions, the indenture or the notes may be amended with the
written consent of the holders of a majority in aggregate principal amount at
maturity of the notes then outstanding, and any past default or compliance with
any provisions may be waived with the consent of the holders of a majority in
aggregate principal amount at maturity of the notes then outstanding. However,
without the consent of each holder of an outstanding note affected, no amendment
may, among other things:

  (1)  reduce the amount of the notes whose holders must consent to an
       amendment;

  (2)  reduce the rate of, or extend the time for payment of, interest or any
       liquidated damages on any note;

  (3)  reduce the principal of any note, or extend the maturity of any note
       beyond April 15, 2009;

  (4)  reduce the premium payable upon the redemption of any note or change the
       time at which any note may be redeemed as described under "--Optional
       Redemption;"

  (5)  make any note payable in money other than that stated in the note;

  (6)  make any change to the subordination provisions of the indenture that
       adversely affects the rights of any holder of notes;

  (7)  impair the right of any holder of notes to receive payment of principal
       of and interest on any liquidated damages on the holder's notes on or
       after the due dates for the payment or to institute suit for the
       enforcement of any payment on or with respect to the holder's notes;

  (8)  make any change in the amendment provisions which require the consent of
       each holder of the notes or in the waiver provisions; or

  (9)  modify the subsidiary guarantees in any manner adverse to the holders of
       the notes.

  Without the consent of any holder of the notes, we and the trustee may amend
the indenture to:

  (1)  cure any ambiguity, omission, defect or inconsistency;

  (2)  provide for the assumption by a successor corporation of our obligations
       under the indenture;

  (3)  provide for uncertificated notes in addition to, or in place of,
       certificated notes, provided that the uncertificated notes are issued in
       registered form for purposes of the Internal Revenue Code, or in a manner
       such that the uncertificated notes are described in the Internal Revenue
       Code;

  (4)  make any change in the subordination provisions of the indenture that
       would limit or terminate the benefits

                                     -141-
<PAGE>

       available to any holder of our Senior Debt or any representative of the
       holder under the subordination provisions;

  (5)  add additional guarantees with respect to the notes;

  (6)  secure the notes;

  (7)  add to our covenants for the benefit of the noteholders;

  (8)  surrender any right or power conferred upon us;

  (9)  make any change that does not adversely affect the rights of any holder
       of the notes;

  (10) provide for the issuance of the exchange notes or debt securities that
       are identical in all material respects to the exchange notes, except for
       transfer restrictions, that we issued simultaneously with and under the
       same indenture as the exchange notes, to holders of an unsold allotment
       in an initial distribution, or to noteholders that are not entitled to
       participate in the exchange offer in exchange for a like aggregate
       principal amount of notes held by the holder, subject to the provisions
       of the indenture; or

  (11) comply with any requirement of the SEC in connection with the
       qualification of the indenture under the Trust Indenture Act.

  No amendment may be made to the subordination provisions of the indenture,
however, that adversely affects the rights of any holder of our Senior Debt then
outstanding unless the holders of the Senior Debt, or any group or
representative of the holders authorized to give a consent, consent to the
change.

  The consent of the noteholders will not be necessary under the indenture to
approve the particular form of any proposed amendment. It will be sufficient if
the consent approves the substance of the proposed amendment.

  After an amendment under the indenture becomes effective, we will be required
to mail to noteholders a notice briefly describing the amendment. However, the
failure to give the notice to all noteholders, or any defect in the notice, will
not impair or affect the validity of the amendment.

Defeasance

  We at any time may terminate all our obligations under the indenture and the
notes, the terminations being a legal defeasance, except for specific
obligations, including obligations:

       .      relating to the defeasance trust;

       .      to register the transfer or exchange of the notes;

       .      to replace mutilated, destroyed, lost or stolen notes; and

       .      to maintain a registrar and paying agent in respect of the notes.

  We at any time may terminate our obligations under:

       .      the covenants described under "--Important Covenants;"

       .      the operation of the cross acceleration provision, the bankruptcy
          provisions with respect to significant subsidiaries and the judgment
          default provision described under "--Defaults;"

       .      clauses (3), (4) and (5) described in the first paragraph under
              "--Merger, Consolidation

                                     -142-
<PAGE>

          and Sales of Assets," the terminations being a covenant defeasance.

  In the event that we exercise our legal defeasance option or our covenant
defeasance option, each of our subsidiary guarantors will be released from all
of its obligations with respect to its subsidiary guarantee.

  We may exercise our legal defeasance option in spite of our prior exercise of
our covenant defeasance option. If we exercise our legal defeasance option,
payment of the notes may not be accelerated because of an event of default with
respect to our exercise of our legal defeasance option. If we exercise our
covenant defeasance option, payment of the notes may not be accelerated because
of an event of default specified in clause (4), (6), (7) with respect only to
our Restricted Subsidiaries that would be significant subsidiaries meeting the
10 percent of assets or income threshold within the meaning under Regulation S-
X, (8) with respect only to significant subsidiaries or (9) under "--Defaults"
or because of our failure to comply with clause (3), (4) and (5) described in
the first paragraph under "--Merger, Consolidation and Sales of Assets."

  In order to exercise either defeasance option, we must irrevocably deposit in
a defeasance trust with the trustee, money or U.S. government obligations for
the payment of principal, premium, if any, and interest on the notes to
redemption or maturity, as the case may be, and must comply with other
conditions, including delivery to the trustee of an opinion of counsel to the
effect that holders of the notes will not recognize income, gain or loss for
federal income tax purposes as a result of the deposit and defeasance and will
be subject to federal income tax on the same amounts and in the same manner and
at the same times as would have been the case if the deposit and defeasance had
not occurred and, in the case of legal defeasance only, the opinion of counsel
must be based on a ruling of the Internal Revenue Service or other change in
applicable federal income tax law.

Concerning the Trustee

  Bankers Trust Company serves as the trustee under the indenture, and we have
appointed Bankers Trust Company as registrar and paying agent with regard to the
notes.  The indenture provides that the trustee has a first priority lien
against monies or property collected or held by the trustee, other than monies
or property held in trust to pay the principal of and interest and damages on
the notes, for the payment of fees.  Bankers Trust Company is also one of the
lenders under our senior credit facilities and BT Alex. Brown Incorporated, an
affiliate of Bankers Trust Company, was one of the initial purchasers of our
outstanding notes. Bankers Trust Company could also become our creditor under
the indenture.  However, in the event of default, the indenture and the Trust
Indenture Act provide that a trustee who becomes a creditor under the notes,
within three months prior to a default, shall, unless and until the default is
cured, set apart and hold in a special account for the benefit of the trustee,
an amount equal to any and all reductions in the amount due and owing upon the
claim. If the event of default was not cured, Bankers Trust Company would be
required to resign as trustee.

Governing Law

  The indenture provides that it and the notes will be governed by, and
construed in accordance with, the laws of the State of New York without giving
effect to applicable principles of conflicts of law to the extent that the
application of the law of another jurisdiction would be required.

Definitions

  Described below is a summary of defined terms used in the indenture, which is
attached as an exhibit to the registration statement, of which this prospectus
is a part.

  "Acquired Debt" means, with respect to any entity, Debt of the entity:

  (1)  existing at the time the entity becomes a Restricted Subsidiary; or

  (2)  assumed in connection with the acquisition of assets from another entity,
       including Debt incurred in connection with, or in contemplation of, the
       entity becoming a Restricted Subsidiary or the acquisition, as

                                     -143-
<PAGE>

       the case may be.

  "affiliate" of any specified entity means any other entity directly or
indirectly controlling or controlled by, or under direct or indirect common
control with, any specified entity. For purposes of this definition, "control"
when used with respect to any entity means the power to direct the management
and policies of the entity, directly or indirectly, whether through the
ownership of voting securities, by contract or otherwise; and the terms
"controlling" and "controlled" have meanings correlative to the foregoing.

  "Annualized Pro Forma Consolidated Operating Cash Flow" means Consolidated
Cash Flow for the latest two full fiscal quarters for which our consolidated
financial statements are available multiplied by two. For purposes of
calculating "Consolidated Cash Flow" for any period for purposes of this
definition only:

  (1) any of our subsidiaries that is a Restricted Subsidiary on the date of the
      transaction giving rise to the need to calculate "Annualized Pro Forma
      Consolidated Operating Cash Flow" shall be deemed to have been a
      Restricted Subsidiary at all times during the period; and

  (2) any of our subsidiaries that is not a Restricted Subsidiary on the
      transaction date shall be deemed not to have been a Restricted Subsidiary
      at any time during the period.

In addition to of the foregoing, for purposes of this definition only,
"Consolidated Cash Flow" shall be calculated after giving effect on a pro forma
basis for the applicable period to, without duplication, any Asset Sales or
Asset Acquisitions, including any Asset Acquisition giving rise to the need to
make the calculation as a result of our or one of the Restricted Subsidiaries,
including any entity who becomes a Restricted Subsidiary as a result of the
Asset Acquisition incurring, assuming or otherwise being liable for Acquired
Debt, occurring during the period beginning on the first day of the two-fiscal-
quarter period to and including the transaction date, as if the Asset Sale or
Asset Acquisition occurred on the first day of the reference period.

  "Asset Acquisition" means:

  (1) any purchase or other acquisition, by means of transfer of cash, Debt or
      other property to others or payment for property or services for the
      account or use of others or otherwise, of capital stock or other ownership
      interests of any entity by us or any Restricted Subsidiary, in either
      case, under which the entity shall become a Restricted Subsidiary or shall
      be merged with or into us or any Restricted Subsidiary; or

  (2) any acquisition by us or any Restricted Subsidiary of the property or
      assets of any entity which constitute all or substantially all of an
      operating unit or line of business of the entity.

  "Asset Sale" means any sale, transfer or other disposition, including by
merger, consolidation or Sale/Leaseback Transaction, of:

  (1) shares of capital stock or other ownership interests of any of our
      subsidiaries, other than directors' qualifying shares;

  (2) any PCS license for wireless telecommunications services held by us or any
      Restricted Subsidiary, whether by sale of capital stock or other ownership
      interests or otherwise; or

  (3) any other property or assets of ours or any of our subsidiaries other than
      in the ordinary course of business;

provided, however, that an Asset Sale shall not include:

  (A) any sale, transfer or other disposition of shares of capital stock or
      other ownership interests, property or assets by a Restricted Subsidiary
      to us or to any other Restricted Subsidiary or by us to any Restricted
      Subsidiary;

                                     -144-
<PAGE>

  (B) any sale, transfer or other disposition of defaulted receivables for
      collection;

  (C) the sale, lease, conveyance or disposition or other transfer of all or
      substantially all of our assets as permitted under "--Important Covenants
      --Merger, Consolidation and Sales of Assets;"

  (D) any disposition that constitutes a change of control; or

  (E) any sale, transfer or other disposition of shares of capital stock or
      other ownership interests of any affiliate that is not engaged in any
      activity other than the registration, holding, maintenance or protection
      of trademarks and related licensing; or

  (F) any sale, transfer or other disposition that does not, together with all
      related sales, transfers or dispositions, involve aggregate consideration
      in excess of $5.0 million.

  "Average Life" means, as of the date of determination, with respect to any
Debt for borrowed money or preferred stock, the quotient obtained by dividing:

  (1) the sum of the products of the number of years from the date of
      determination to the dates of each successive scheduled principal or
      liquidation value payments of the Debt or preferred stock, respectively,
      and the amount of the principal or liquidation value payments by

  (2) the sum of all principal or liquidation value payments.

   "Cash Equivalents" means:

  (1) direct obligations of, or obligations the principal of and interest on
      which are unconditionally guaranteed by, the United States of America or
      by any agency to the extent the obligations are backed by the full faith
      and credit of the United States of America, in each case maturing within
      one year from the date of the acquisition;

  (2) investments in commercial paper maturing within 365 days from the date of
      the acquisition and having, at the date of acquisition, the highest credit
      rating obtainable from Standard & Poor's Corporation or from Moody's
      Investors Service;

  (3) investments in certificates of deposit, banker's acceptance and time
      deposits maturing within 365 days from the date of the acquisition issued
      or guaranteed by or placed with, and money market deposit accounts issued
      or offered by, any domestic office of any commercial bank organized under
      the laws of the United States of America or any of its States which has a
      combined capital and surplus and undivided profits of not less than
      $500,000,000;

  (4) fully collateralized repurchase agreements with a term of not more than 30
      days for securities described in clause (1) above and entered into with a
      financial institution satisfying the criteria described in clause (3)
      above; and

  (5) money market funds substantially all of whose assets comprise securities
      of the type described in clauses (1) through (3) above.

  "change of control" means the occurrence of any of the following:

        .      any person or group, as the terms are used in the applicable
          provisions of the Exchange Act, other than a Permitted Holder or
          Permitted Holders or a person or group controlled by a Permitted
          Holder or Permitted Holders, becomes the beneficial owner, as defined
          in the beneficial

                                     -145-
<PAGE>

            ownership provisions under the Exchange Act, except that a person
            shall be deemed to have beneficial ownership of all the securities
            that the person has the right to acquire within one year, upon the
            happening of an event or otherwise, directly or indirectly, of our
            securities representing 50% or more of the combined voting power of
            our then outstanding voting stock;

          .         the following individuals cease for any reason to constitute
            more than a majority of the number of directors then serving on our
            board: individuals who, on April 23, 1999, constituted our board and
            any new director, other than a director whose initial assumption of
            office is in connection with an actual or threatened election
            contest, including, but not limited to, a consent solicitation
            relating to the election of our directors, whose appointment or
            election by our board or nomination for election by our stockholders
            was approved by the vote of at least two-thirds of the directors
            then still in office or whose appointment, election or nomination
            was previously so approved or recommended or made in accordance with
            the terms of the stockholders' agreement; or

          .         our stockholders shall approve any plan of liquidation,
            whether or not otherwise in compliance with the provisions of the
            indenture.

  "Consolidated Cash Flow" of any entity means, for any period, the
Consolidated Net Income of the entity for the period:

  (1) increased, to the extent Consolidated Net Income for the period has been
      reduced, by the sum of, without duplication"

      (A)  Consolidated Interest Expense of the entity for the period; plus

      (B)  consolidated income tax expense of the entity and its Restricted
           Subsidiaries for the period; plus

      (C)  the consolidated depreciation and amortization expense of the entity
           and its Restricted Subsidiaries for the period; plus

      (D)  any other non-cash charges of the entity and its Restricted
           Subsidiaries for the period except for any non-cash charges that
           represent accruals of, or reserves for, cash disbursements to be made
           in any future accounting period; and

  (2) decreased, to the extent Consolidated Net Income for the period has been
      increased, by any non-cash gains from Asset Sales.

  "Consolidated Interest Expense" for any entity means, for any period, without
duplication:

  (1) the consolidated interest expense included in a consolidated income
      statement, without deduction of interest or finance charge income, of the
      entity and its Restricted Subsidiaries for the period calculated on a
      consolidated basis in accordance with generally accepted accounting
      principles, including (a) any amortization of debt discount, (b) the net
      costs under hedging agreements, (c) all capitalized interest, (d) the
      interest portion of any deferred payment obligation and (e) all
      amortization of any premiums, fees and expenses payable in connection with
      the incurrence of any Debt; plus

  (2) the interest component of capital lease obligations paid, accrued and/or
      scheduled to be paid or accrued, by the entity and its Restricted
      Subsidiaries during the period as determined on a consolidated basis in
      accordance with generally accepted accounting principles.

  "Consolidated Net Income" of any entity means for any period the consolidated
net income or loss of the entity and its Restricted Subsidiaries for the period
determined on a consolidated basis in accordance with generally accepted
accounting principles; provided, however, that there shall be excluded from:

                                     -146-
<PAGE>

  (1) the net income or loss of any entity acquired by the entity or a
      Restricted Subsidiary of the entity in a pooling-of-interests transaction
      for any period prior to the date of the transaction;

  (2) the net income but not loss of any Restricted Subsidiary of the entity
      which is subject to restrictions which prevent or limit the payment of
      dividends or the making of distributions to the entity to the extent of
      the restrictions, regardless of any waiver;

  (3) the net income of any entity that is not a Restricted Subsidiary of the
      entity, except to the extent of the amount of dividends or other
      distributions representing the entity's proportionate share of the other
      entity's net income for the period actually paid in cash to the entity by
      the other entity during the period;

  (4) gains or losses, other than for purposes of calculating Consolidated Net
      Income under clause (c) of the first paragraph under "--Important
      Covenants--Limitation on Restricted Payments," on Asset Sales by the
      entity or its Restricted Subsidiaries;

  (5) all extraordinary gains, but not, other than for purposes of calculating
      Consolidated Net Income under clause (c) of the first paragraph under
      "--Important Covenants--Limitation on Restricted Payments," losses,
      determined in accordance with generally accepted accounting principles;
      and

  (6) in the case of a successor to the entity by consolidation or merger or as
      a transferee of the entity's assets, any earnings or losses of the
      successor corporation prior to the consolidation, merger or transfer of
      assets.

  "Debt" means without duplication, with respect to any entity, whether recourse
is to all or a portion of the assets of the entity and whether or not
contingent:

  (1) every obligation of the entity for money borrowed;

  (2) every obligation of the entity evidenced by bonds, debentures, notes or
      other similar instruments, including obligations incurred in connection
      with the acquisition of property, assets or businesses;

  (3) every reimbursement obligation of the entity with respect to letters of
      credit, bankers' acceptances or similar facilities issued for the account
      of the entity;

  (4) every obligation of the entity issued or assumed as the deferred purchase
      price of property or services, but excluding trade accounts payable or
      accrued liabilities arising in the ordinary course of business which are
      not overdue or which are being contested in good faith;

  (5) every capital lease obligation of the entity;

  (6) every net obligation under hedging agreements or similar agreements of the
      entity; and

  (7) every obligation of the type referred to in clauses (1) through (6) of
      another entity and all dividends of another entity the payment of which,
      in either case, the entity has guaranteed or is responsible or liable for,
      directly or indirectly, as obligor, guarantor or otherwise.

Debt shall:

  (1) include the liquidation preference and any mandatory redemption payment
      obligations in respect of any of our capital stock that may be converted,
      exchanged or redeemed on or before April 15, 2010 and any Restricted
      Subsidiary and any preferred stock of any of our subsidiaries;

  (2) never be calculated taking into account any cash and Cash Equivalents held
      by the entities;

  (3) not include obligations arising from our agreements or agreement of a
      Restricted Subsidiary to provide for

                                     -147-
<PAGE>

      indemnification, adjustment of purchase price, earn-out or other similar
      obligations, in each case, incurred or assumed in connection with the
      disposition of any business or assets of a Restricted Subsidiary.

The amount of any Debt outstanding as of any date shall be:

  (1) the accreted value of the indebtedness, in the case of any Debt issued
      with original issue discount;

  (2) the principal amount of the indebtedness, in the case of any Debt other
      than Debt issued with original issue discount; and

  (3) the greater of the maximum repurchase or redemption price or liquidation
      preference of the indebtedness, in the case of any capital stock that may
      be converted, exchanged or redeemed on or before April 15, 2010 or
      preferred stock.

  "Excluded Cash Proceeds" means the first $128 million of net cash proceeds
received by us subsequent to the date of the indenture from capital
contributions in respect of our capital stock or from the issue or sale, other
than to a Restricted Subsidiary, of our capital stock, which capital stock may
not be converted, exchanged or redeemed until April 16, 2010.

  "hedging agreement" means any interest rate, currency or commodity swap
agreement, interest rate, currency or commodity future agreement, interest rate
cap or collar agreement, interest rate, currency or commodity hedge agreement
and any put, call or other agreement designed to protect against fluctuations in
interest rates, currency exchange rates or commodity prices.

  "incur" means, with respect to any Debt or other obligation of any entity, to
create, issue, incur, including by conversion, exchange or otherwise, assume,
guarantee or otherwise become liable in respect of the Debt or other obligation
or the recording, as required under generally accepted accounting principles or
otherwise, of any Debt or other obligation on the balance sheet of the entity,
and "incurrence," "incurred" and "incurring" shall have meanings correlative to
the foregoing. Debt of any entity or any of its Restricted Subsidiaries existing
at the time the entity becomes a Restricted Subsidiary, or is merged into, or
consolidates with, us or any Restricted Subsidiary, whether or not the Debt was
incurred in connection with, or in contemplation of, the entity becoming a
Restricted Subsidiary, or being merged into, or consolidated with, us or any
Restricted Subsidiary, shall be deemed incurred at the time any the entity
becomes a Restricted Subsidiary or merges into, or consolidates with, us or any
Restricted Subsidiary.

  "Ineligible Subsidiary" means:

  (1) any special purpose subsidiary;

  (2) any of our subsidiary guarantors;

  (3) any of our subsidiaries that, directly or indirectly, own any capital
      stock or other ownership interests or Debt of or own or hold any Lien on
      any property of, us or any of our other subsidiaries that is not a
      subsidiary of the subsidiary to be so designated; and

  (4) any of our subsidiaries that, directly or indirectly, own any capital
      stock or other ownership interests or Debt of, or own or hold any Lien on
      any property of, any other subsidiaries that is not eligible to be
      designated as an Unrestricted Subsidiary.

  "Investment" in any entity means any direct or indirect loan, advance,
guarantee or other extension of credit or capital contribution to, by means of
transfers of cash or other property to others or payments for property or
services for the account or use of others or otherwise, or purchase or
acquisition of capital stock or other ownership interests, bonds, notes,
debentures or other securities or evidence of Debt issued by, any other entity.

  "Lien" means, with respect to any property or assets, any mortgage or deed of
trust, pledge, hypothecation,

                                     -148-
<PAGE>

assignment, security interest, lien, charge, easement other than any easement
not materially impairing usefulness or marketability, encumbrance, preference,
priority or other security agreement with respect to the property or assets,
including any conditional sale or other title retention agreement having
substantially the same economic effect as any of the foregoing.

  "Net Available Proceeds" from any Asset Sale by any entity means cash or
readily marketable Cash Equivalents received, including by way of sale or
discounting of a note, installment receivable or other receivable, but excluding
any other consideration received in the form of assumption by the acquiror of
Debt or other obligations relating to the properties or assets or received in
any other non-cash form, from the Asset Sale by the entity, including any cash
received by way of deferred payment or upon the monetization or other
disposition of any non-cash consideration, including notes or other securities
received in connection with the Asset Sale, net of:

  (1) all legal, title and recording tax expenses, commissions and other fees
      and expenses incurred and all federal, state, foreign and local taxes
      required to be accrued as a liability as a consequence of the Asset Sale;

  (2) all payments made by the entity or any of its Restricted Subsidiaries on
      any Debt which is secured by the assets in accordance with the terms of
      any Lien upon or with respect to the assets or which must, by the terms of
      the Lien, or in order to obtain a necessary consent to the Asset Sale or
      by applicable law, be repaid out of the proceeds from the Asset Sale;

  (3) all payments made with respect to liabilities associated with the assets
      which are the subject of the Asset Sale, including trade payables and
      other accrued liabilities;

  (4) appropriate amounts to be provided by the entity or any Restricted
      Subsidiary, as the case may be, as a reserve in accordance with generally
      accepted accounting principles against any liabilities associated with the
      assets and retained by the entity or any Restricted Subsidiary, as the
      case may be, after the Asset Sale, including liabilities under any
      indemnification obligations and severance and other employee termination
      costs associated with the Asset Sale, until the time as the amounts are no
      longer reserved or the reserve is no longer necessary at which time any
      remaining amounts will become Net Available Proceeds to be allocated in
      accordance with the provisions of clause (3) of the covenant described
      under "--Important Covenants--Limitation on Asset Sales"; and

  (5) all distributions and other payments made to minority interest holders in
      Restricted Subsidiaries of the entity or joint ventures as a result of the
      Asset Sale.

  "Net Investment" means the excess of:

  (1) the aggregate amount of all Investments made in any Unrestricted
      Subsidiary or joint venture by us or any Restricted Subsidiary on or after
      the date of the indenture, in the case of an Investment made other than in
      cash, the amount shall be the fair market value of the Investment as
      determined in good faith by our board or the board of the Restricted
      Subsidiary; over

  (2) the aggregate amount returned in cash on or with respect to the
      Investments whether through interest payments, principal payments,
      dividends or other distributions or payments; provided, however, that the
      payments or distributions shall not be, and have not been, included in
      clause (c) of the first paragraph described under "--Important Covenants--
      Limitation on Restricted Payments;" provided further that, with respect to
      all Investments made in any Unrestricted Subsidiary or joint venture, the
      amounts referred to in clause (1) above with respect to the Investments
      shall not exceed the aggregate amount of all Investments made in the
      Unrestricted Subsidiary or joint venture.

  "our Designated Senior Debt" means:

  (1) so long as outstanding, indebtedness under our senior credit facilities;
      and

                                     -149-
<PAGE>

  (2) so long as outstanding, any other Senior Debt which has at the time of
      initial issuance an aggregate outstanding principal amount in excess of
      $25.0 million and which has been so designated as Designated Senior Debt
      by our board at the time of its initial issuance in a resolution delivered
      to the trustee. "Designated Senior Debt" of our subsidiary guarantors has
      a correlative meaning.

  "Permitted Asset Swap" means any exchange of assets by us or a Restricted
Subsidiary where we and/or our Restricted Subsidiaries receive consideration at
least 75% of which consists of:

  (1) cash;

  (2) assets that are used or useful in a Permitted Business; or

  (3) any combination of cash and assets.

  "Permitted Business" means:

  (1) the delivery or distribution of telecommunications, voice, data or video
      services;

  (2) any business or activity reasonably related or ancillary to, including any
      business conducted by us or any Restricted Subsidiary on the date of the
      indenture and the acquisition, holding or exploitation of any license
      relating to the delivery of the services described in clause (1) above; or

  (3) any other business or activity in which we and the Restricted Subsidiaries
      are expressly contemplated to be engaged under the provisions of our
      certificate of incorporation and bylaws in effect on the date of the
      indenture.

  "Permitted Holder" means:

  (1) each of AT&T Wireless, TWR Cellular, our cash equity investors, Mr. Vento,
      Mr. Sullivan, Digital PCS, Wireless 2000 and any of their respective
      affiliates and the respective successors by merger, consolidation,
      transfer or otherwise to all or substantially all of the respective
      businesses and assets of any of the foregoing; and

  (2) any "person" or "group" as the terms are used in the applicable provisions
      of the Exchange Act pertaining to beneficial ownership reporting
      controlled by one or more persons identified in clause (1) above.

  "Permitted Investments" means:

  (1) Investments in Cash Equivalents;

  (2) Investments representing capital stock or other ownership interests or
      obligations issued to us or any Restricted Subsidiary in the course of the
      good faith settlement of claims against any other entity or by reason of a
      composition or readjustment of debt or a reorganization of any debtor of
      us or any Restricted Subsidiary;

  (3) deposits including interest-bearing deposits, maintained in the ordinary
      course of business in banks;

  (4) any Investment in any entity; provided, however, that, after giving effect
      to the Investment, the entity is or becomes a Restricted Subsidiary or the
      entity is merged, consolidated or amalgamated with or into, or transfers
      or conveys substantially all of its assets to, or is liquidated into, us
      or a Restricted Subsidiary;

  (5) trade receivables and prepaid expenses, in each case arising in the
      ordinary course of business; provided, however, that the receivables and
      prepaid expenses would be recorded as assets of the entity in accordance
      with generally accepted accounting principles;

                                     -150-
<PAGE>

  (6)  endorsements for collection or deposit in the ordinary course of business
       by the entity of bank drafts and similar negotiable instruments of the
       other entity received as payment for ordinary course of business trade
       receivables;

  (7)  any interest rate agreements with an unaffiliated entity otherwise
       permitted by clause (5) or (6) under "--Important Covenants--Limitation
       on Incurrence of Debt;"

  (8)  Investments received as consideration for an Asset Sale in compliance
       with the provisions of the indenture described under "--Important
       Covenants--Limitation on Asset Sales;"

  (9)  loans or advances to employees of us or any Restricted Subsidiary in the
       ordinary course of business in an aggregate amount not to exceed $5.0
       million in the aggregate at any one time outstanding;

  (10) any Investment acquired by us or any of our Restricted Subsidiaries as a
       result of a foreclosure by us or any of our Restricted Subsidiaries or in
       connection with the settlement of any outstanding Debt or trade payable;

  (11) loans and advances to officers, directors and employees for business-
       related travel expense, moving expense and other similar expenses, each
       incurred in the ordinary course of business; and

  (12) other Investments with each Investment being valued as of the date made
       and without giving effect to subsequent changes in value in an aggregate
       amount not to exceed $7.5 million at any one time outstanding.

  "Refinancing Debt" means Debt that is incurred to refund, refinance, replace,
renew, repay or extend, including under any defeasance or discharge mechanism,
any of our Debt or any Restricted Subsidiary existing on the date of the
indenture or incurred in compliance with the indenture, including our Debt that
refinances Refinancing Debt; provided, however, that:

  (1)  the Refinancing Debt has a stated maturity no earlier than the stated
       maturity of the Debt being refinanced;

  (2)  the Refinancing Debt has an Average Life at the time the Refinancing Debt
       is incurred that is equal to or greater than the Average Life of the Debt
       being refinanced;

  (3)  the Refinancing Debt is incurred in an aggregate principal amount, or if
       issued with original issue discount, an aggregate issue price, that is
       equal to or less than the aggregate principal amount, or if issued with
       original issue discount, the aggregate accreted value, then outstanding
       of the Debt being refinanced plus the amount of any premium required to
       be paid in connection with the Refinancing under the terms of the Debt
       being refinanced or the amount of any premium reasonably determined by
       the issuer of the Debt as necessary to accomplish the Refinancing by
       means of a tender offer, exchange offer or privately negotiated
       repurchase, plus the expenses of the issuer reasonably incurred in
       connection with the Refinancing; and

  (4)  if the Debt being refinanced is pari passu with the notes, the
       Refinancing Debt is made pari passu with, or subordinate in right of
       payment to, the notes, and, if the Debt being refinanced is subordinate
       in right of payment to the notes, the Refinancing Debt is subordinate in
       right of payment to the notes on terms no less favorable to the holders
       of notes than those contained in the Debt being refinanced;

provided further, however, that Refinancing Debt shall not include:

  (A)  Debt of a Restricted Subsidiary that refinances our Debt; or

  (B)  Our Debt or Debt of a Restricted Subsidiary that refinances Debt of an
       Unrestricted Subsidiary.

  "Restricted Subsidiary" means any of our subsidiaries other than an
Unrestricted Subsidiary.

                                     -151-
<PAGE>

  "Sale/Leaseback Transaction" means an arrangement relating to property owned
on the date of the indenture or  acquired by us or a Restricted Subsidiary after
the date of the indenture that involves our or a Restricted Subsidiary's
transferring of the property to a person or entity and our or the Restricted
Subsidiary's leasing it from the a person or entity, other than leases between
us and a wholly owned subsidiary or between wholly owned subsidiaries.

  "Senior Debt" means the principal of, premium and accrued and unpaid interest
on, and fees and other amounts owing under our senior credit facilities and all
of our other Debt, including debt to the FCC, whether outstanding on the date of
the indenture or thereafter incurred, unless in the instrument creating or
evidencing the same or under which the same is outstanding it is provided that
such obligations are not superior in right of payment to the notes; Senior Debt
includes interest accruing on or after our filing of any petition in bankruptcy
or for our reorganization, regardless of whether or not a claim for post-filing
interest is allowed in such proceedings, but does not include:

          .         any of our obligations to any of our subsidiaries;

          .         any liability for federal, state, local or other taxes that
            we owe;

          .         any accounts payable or other liability to trade creditors
            arising the ordinary course of business, including guarantees of or
            instruments evidencing the liabilities;

          .         any of our Debt or obligations, and any accrued and unpaid
            interest in respect of the Debt or obligations, that by its terms is
            subordinate or junior in any respect to any of our other Debt or
            obligations, including any of our senior subordinated debt and any
            of our subordinated debt;

          .         any obligations with respect to any capital stock or other
            ownership interests; or

          .         any Debt incurred in violation of the indenture.

  "Senior Debt" of our subsidiary guarantor has a correlative meaning.

  "Strategic Equity Investor" means any of the cash equity investors, any
affiliate of any cash equity investor, any other entity engaged in a Permitted
Business whose Total Equity Market Capitalization exceeds $500 million or any
other entity who has at least $100 million total funds under management and who
has issued an irrevocable, unconditional commitment to purchase our capital
stock that may not be converted, exchanged or redeemed until April 16, 2010 for
an aggregate purchase price that does not exceed 20% of the value of the funds
under management by the entity.

  "Total Consolidated Debt" means, at any date of determination, an amount equal
to:

  (1) the accreted value of all Debt, in the case of any Debt issued with
      original issue discount; plus

  (2) the principal amount of all Debt, in the case of any other Debt,

of us and our Restricted Subsidiaries outstanding as of the date of
determination; provided, however, that no amount owing by us or any of our
Restricted Subsidiaries in respect of any Lucent series A notes outstanding as
of the date of determination shall be included in the determination of Total
Consolidated Debt.

  "Total Equity Market Capitalization" of any entity means, as of any day of
determination, the sum of:

  (a)  the product of:

       (1) the aggregate number of outstanding primary shares of common stock of
           the entity on the day, which shall not include any options or
           warrants on, or securities convertible or exchangeable into, shares
           of common stock of the entity, multiplied by

                                     -152-
<PAGE>

       (2) the average closing price of the common stock listed on a national
           securities exchange or the Nasdaq National Market System over the 20
           consecutive business days immediately preceding the day, plus

  (b)  the liquidation value of any outstanding shares of preferred stock of the
entity on the day.

  "Total Invested Capital" means, as of any date of determination, the sum of,
without duplication:

  (1)  the total amount of equity contributed to us as of the date of the
       indenture, as described on our December 31, 1998 consolidated balance
       sheet; plus

  (2)  irrevocable, unconditional commitments from any Strategic Equity Investor
       to purchase our capital stock that may not be converted, exchanged or
       redeemed until April 16, 2010, within 36 months of the date of issuance
       of the commitment, but in any event not later than April 15, 2009;
       provided, however, that the commitments shall exclude commitments related
       to any Investment in any entity incorporated, formed or created for the
       purpose of acquiring one or more licenses covering or adjacent to where
       we or a Restricted Subsidiary owns a license unless the entity shall
       become a Restricted Subsidiary; plus

  (3)  the aggregate net cash proceeds received by us from capital contributions
       or the issuance or sale of our capital stock that may not be converted,
       exchanged or redeemed until April 16, 2010, but including capital stock
       issued upon the conversion of convertible Debt or upon the exercise of
       options, warrants or rights to purchase capital stock, subsequent to the
       date of the indenture, other than issuances or sales of capital stock to
       a Restricted Subsidiary and other than capital contributions from, or
       issuances or sales of capital stock to, any Strategic Equity Investor in
       connection with:

       (a) any Investment in any entity incorporated, formed or created for the
           purpose of acquiring one or more licenses covering or adjacent to
           where we or a Restricted Subsidiary owns a license; and

       (b) any Investment in any entity engaged in a Permitted Business,

unless, in either case, the entity shall become a Restricted Subsidiary;
provided, however, such aggregate net cash proceeds shall exclude any amounts
included as commitments to purchase our capital stock in the preceding clause
(2); plus

  (4)  the fair market value of assets that are used or useful in a Permitted
       Business or of the capital stock or other ownership interests of an
       entity engaged in a Permitted Business received by us as a capital
       contribution or in exchange for our capital stock that may not be
       converted, exchanged or redeemed until April 16, 2010, subsequent to the
       date of the indenture, other than:

       (x) capital contributions from a Restricted Subsidiary or issuance or
           sales of our capital stock to a Restricted Subsidiary; or

       (y) the proceeds from the sale of our capital stock that may not be
           converted, exchanged or redeemed until April 16, 2010 to an employee
           stock ownership plan or other trust established by us or any of our
           subsidiaries;

plus

  (5)  the aggregate net cash proceeds received by us or any Restricted
       Subsidiary from the sale, disposition or repayment of any Investment made
       after the date of the indenture and constituting a Restricted Payment in
       an amount equal to the lesser of:

       (a) the return of capital with respect to such Investment; and

       (b) the initial amount of such Investment, in either case, less the cost
           of the disposition of such

                                     -153-
<PAGE>

          Investment;

plus

  (6) an amount equal to the consolidated Net Investment of us and/or any of our
      Restricted Subsidiaries in any Subsidiary that has been designated as an
      Unrestricted Subsidiary after the date of the indenture upon its
      redesignation as a Restricted Subsidiary in accordance with the covenant
      described under "--Important Covenants--Limitation on Designations of
      Unrestricted Subsidiaries;" plus

  (7) cash proceeds from the sale to Lucent of the Lucent series A notes, less
      payments made by us or any of our subsidiaries with respect to Lucent
      series A notes, other than payments of additional Lucent series A notes;
      plus

  (8) Total Consolidated Debt; minus

  (9) the aggregate amount of all Restricted Payments including any designation
      amount, but other than a Restricted Payment of the type referred to in
      clause (3)(b) of the third paragraph of the covenant described under "--
      Important Covenants--Limitations on Restricted Payments," declared or made
      on or after the date of the indenture.

  "Unrestricted Subsidiary" means:

  (1) any of our subsidiaries, other than an Ineligible Subsidiary, so
      designated after the date of the indenture as such under, and in
      compliance with, the covenant described under "--Important Covenants--
      Limitation on Designations of Unrestricted subsidiaries"; and

  (2) any affiliate that is not engaged in any activity other than the
      registration, holding, maintenance or protection of trademarks and related
      licensing.

  Any designation of any of our subsidiaries may be revoked by a resolution of
our board delivered to the trustee certifying compliance with the covenant,
subject to the provisions of the covenant.

  "vendor credit arrangement" means any Debt, including Debt under any credit
facility entered into with any vendor or supplier or any financial institution
acting on behalf of the vendor or supplier; provided  that the net proceeds of
the Debt are used solely for the purpose of financing the cost, including the
cost of design, development, site acquisition, construction, integration,
handset manufacture or acquisition or microwave relocation, of assets used or
usable in a Permitted Business, including through the acquisition of capital
stock or other ownership interests of an entity engaged in a Permitted Business.

                                     -154-
<PAGE>

                        U.S. FEDERAL TAX CONSIDERATIONS

  The following is a discussion of material U.S. federal income and estate tax
consequences of the acquisition, ownership, disposition and exchange of the
notes. Unless otherwise stated, this discussion is limited to the tax
consequences to those holders who are initial purchasers of the notes and who
hold the notes as capital assets within the meaning of the applicable provision
of the Internal Revenue Code.  The discussion does not address specific tax
consequences that may be relevant to particular persons, including, for example:

          .         financial institutions;

          .         broker-dealers;

          .         insurance companies;

          .         tax-exempt organizations; and

          .         persons in special situations, such as those who hold the
             notes as part of a straddle, hedge, conversion transaction, or
             other integrated investment.

  In addition, this discussion does not address U.S. federal alternative minimum
tax consequences or any aspect of state, local or foreign taxation. This
discussion is based upon the Internal Revenue Code, the Treasury regulations
promulgated under, and administrative and judicial interpretations of the
Internal Revenue Code and regulations, all of which are subject to change,
possibly on a retroactive basis.

  We have not sought and will not seek any rulings from the IRS with respect to
the notes. There can be no assurance that the IRS will not take a different
position concerning the tax consequences of the purchase, ownership or
disposition of the notes or that a court would not sustain the IRS's position.

  Prospective purchasers of the notes are urged to consult their tax advisors
concerning the U.S. federal income tax consequences to them of acquiring,
owning, disposing and exchanging of the notes, as well as the application of
state, local and foreign income and other tax laws and of any change in federal
tax law or administrative or judicial interpretation of the law since the date
of this prospectus.

Exchange Offer

  The exchange of outstanding notes for exchange notes in the exchange offer
should not be treated as an exchange for federal income tax purposes because
exchange notes will not be considered to differ materially in kind or extent
from the outstanding notes.  As a result, there should be no federal income tax
consequences to holders of outstanding notes exchanging outstanding notes for
exchanges notes in the exchange offer.

  For purposes of this discussion, a U.S. holder means a holder that, for U.S.
federal income tax purposes, is:

          .         a U.S. citizen or resident;

          .         a corporation, partnership or other entity created or
             organized in or under the laws of the United States or any
             political subdivision;

          .         an estate the income of which is subject to U.S. federal
             income taxation regardless of its source; or

          .         a trust if:

                                     -155-
<PAGE>

          .         a U.S. court exercises primary jurisdiction over its
             administration; and

          .         one or more United States persons, as defined in the
             Internal Revenue Code, has the authority to control all substantial
             decisions.

  A non-U.S. holder is any holder other than a U.S. holder.

  No gain or loss should be realized by a holder upon receipt of exchange notes.
The basis of the exchange notes would be the same as the adjusted basis of the
outstanding notes immediately before the exchange and the holding period of the
exchange notes would include the holding period of the outstanding notes. The
exchange notes would be subject to the tax rules applicable to the notes as
described above, including with respect to the accrual and inclusion in income
of original issue discount.  It is possible that the IRS could take a different
position concerning the exchange of outstanding notes for exchange notes in the
event of a registration default that results in the payment of liquidated
damages with respect to the notes.  Holders are urged to consult their own tax
advisors regarding the tax consequences of the exchange offer.

Characterization of the Notes

  We will treat the notes as indebtedness for U.S. federal income tax purposes,
and the following discussion assumes that the treatment will be respected.
Accordingly, under the Internal Revenue Code, a holder also will generally be
required to treat the notes as indebtedness. A holder taking an inconsistent
position must expressly disclose the fact in the holder's return.

Tax Consequences to U.S. Holders

  Original Issue Discount.   The notes will be treated as issued with original
issue discount.  All U.S. holders, regardless of their method of accounting for
tax purposes, will be required to include original issue discount in income as
it accrues.  The inclusion of the original issue discount in gross income will
occur in advance of the receipt of some or all of the related cash payments,
whether labeled as interest or otherwise.  Original issue discount will
generally be treated as interest income to a U.S. holder and will accrue on a
constant yield-to-maturity basis over the life of the notes, as discussed below.

  The amount of original issue discount with respect to a note will be equal to
the excess of the stated redemption price at maturity of the note over its issue
price. The stated redemption price at maturity of a debt instrument generally
includes all cash payments, including principal and interest, required to be
made with respect to the debt instrument through its maturity, other than
qualified stated interest. Qualified stated interest is generally defined as
stated interest that is unconditionally payable in cash or other property, other
than debt instruments of the issuer, at least annually and at a single fixed
rate that appropriately takes into account the lengths of intervals between
payments. The stated interest on the note will not qualify as qualified stated
interest, and thus the stated redemption price at maturity of a note will
include all cash payments of principal and interest through maturity. The issue
price of the note will be the first price at which a substantial portion are
sold to investors, excluding bond houses, brokers, or similar persons acting as
underwriters, placement agents, or wholesalers, for cash.

  Taxation of Original Issue Discount.   The amount of original issue discount
accruing to and includible in income by a U.S. holder of a note will be the sum
of the daily portions of original issue discount with respect to the note for
each day during the taxable year or portion of the taxable year on which the
holder owns the note. The daily portion is determined by allocating to each day
in any accrual period a pro rata portion of the original issue discount
allocable to that accrual period.  The accrual periods are periods of any length
and may vary in length over the term of a note, provided that each accrual
period is no longer than one year and each scheduled payment of principal or
interest occurs either on the final day or on the first day of an accrual
period.  The amount of original issue discount accruing during any accrual
period with respect to a note will be equal to the product of:

  (x) the adjusted issue price of the note at the beginning of that accrual
      period; and

                                     -156-
<PAGE>

  (y) the yield to maturity of the note,

taking into account the length of the accrual period. The adjusted issue price
of a note at the beginning of its first accrual period will be equal to its
issue price. The adjusted issue price at the beginning of any subsequent accrual
period will be equal to:

  (1) the adjusted issue price at the beginning of the prior accrual period;
      plus

  (2) the amount of original issue discount accrued during the prior accrual
      period; minus

  (3) any payments made on the note during the prior accrual period.

  The yield to maturity of a note is the discount rate that, when used in
computing the present value of all principal and interest payments to be made on
the note, produces an amount equal to the issue price of the note.

  Original issue discount allocable to a final accrual period is the difference
between the amount payable at maturity and the adjusted issue price at the
beginning of the final accrual period.  If all accrual periods are of equal
length, except for an initial short accrual period, the amount of original issue
discount allocable to the initial short accrual period may be computed under any
reasonable method.

  We are required to report the amount of original issue discount accrued on the
notes held of record by persons other than corporations and other particular
holders.  See "--Information Reporting and Backup Withholding." Because stated
interest on the note is taken into account in the accrual of original issue
discount, a U.S. holder will not be required to recognize any income upon
receipt of interest payments on the notes The tax basis of a note in the hands
of a U.S. holder will be increased by the amount of original issue discount, if
any, on the note that is included in the U.S. holder's income under these rules
and will be decreased by the amount of any payments, whether stated as interest
or principal, made with respect to the note.

  Acquisition Premium.   A subsequent U.S. holder of a note is generally subject
to the rules for accruing original issue discount described above. However, if
the U.S. holder's purchase price for the note exceeds the adjusted issue price
but is less than or equal to the sum of all amounts payable on the note after
the purchase date, the excess is acquisition premium and is subject to special
rules.

  Acquisition premium ratably offsets the amount of accrued original issue
discount otherwise includible in the U.S. holder's taxable income, i.e., the
U.S. holder may reduce the daily portions of original issue discount by a
fraction, the numerator of which is the excess of the U.S. holder's purchase
price for the note over the adjusted issue price, and the denominator of which
is the excess of the sum of all amounts payable on the note after the purchase
date over the note's adjusted issue price.  As an alternative to reducing the
amount of original issue discount otherwise includible in income by this
fraction, the U.S. holder may elect to compute original issue discount accruals
by treating the purchase as a purchase at original issuance and applying the
constant yield method described above under "Taxation of Original Issue
Discount."

  Market Discount.   Under the market discount rules of the Internal Revenue
Code, a U.S. holder who purchases a note at a market discount will generally be
required to treat any gain recognized on the disposition of the note as ordinary
income to the extent of the lesser of the gain or the portion of the market
discount that accrued during the period that the U.S. holder held the note.
Market discount is generally defined as the amount by which a U.S. holder's
purchase price for a note is less than the revised issue price of the note on
the date of purchase, subject to a statutory de minimis exception.  A note's
revised issue price equals the sum of the issue price of the note and the
aggregate amount of the original issue discount includible in the gross income
of all holders of the note for periods before the acquisition of the note by the
holder, likely reduced, although the Internal Revenue Code does not expressly so
provide, by any cash payment in respect of the note.  A U.S. holder who acquires
a note at a market discount may be required to defer a portion of any interest
expense that otherwise may be deductible on any indebtedness incurred or
continued to purchase or carry the note until the U.S. holder disposes of the
note in a taxable transaction.

                                     -157-
<PAGE>

  A U.S. holder who has elected under applicable Internal Revenue Code
provisions to include market discount in income annually as the discount accrues
will not, however, be required to treat any gain recognized as ordinary income
or to defer any deductions for interest expense under these rules. A U.S.
holder's tax basis in a note is increased by each accrual of amounts treated as
market discount.  This election to include market discount in income currently,
once made, applies to all market discount obligations acquired on or after the
first day of the taxable year to which the election applies and may not be
revoked without the consent of the IRS.  Holders should consult their tax
advisors as to the portion of any gain that would be taxable as ordinary income
under these provisions and any other consequences of the market discount rules
that may apply to them in particular.

  Election to Treat All Interest as Original Issue Discount.  U.S. holders may
elect to include in gross income all amounts in the nature of interest that
accrue on a note, including any stated interest, acquisition discount, original
issue discount, market discount, de minimis original issue discount, de minimis
market discount and unstated interest, as adjusted by amortizable bond premium
and acquisition premium, by using the constant yield method described above
under "Taxation of Original Issue Discount."  An election for a note with
amortizable bond premium results in a deemed election to amortize bond premium
for all debt instruments owned and later acquired by the U.S. holder with
amortizable bond premium and may be revoked only with the permission of the IRS.
Similarly, an election for a note with market discount results in a deemed
election to accrue market discount in income currently for the note and for all
other bonds acquired by the U.S. holder with market discount on or after the
first day of the taxable year to which the election first applies, and may be
revoked only with permission of the IRS.  A U.S. holder's tax basis in a note is
increased by each accrual of the amounts treated as original issue discount
under the constant yield election described in this paragraph.

  Change of Control.   In the event of a change of control, the holders will
have the right to require us to purchase their notes. The Treasury regulations
provide that the right of holders of the notes to require redemption of the
notes upon the occurrence of a change of control will not affect the yield or
maturity date of the notes unless, based on all the facts and circumstances as
of the issue date, it is more likely than not that a change of control giving
rise to the redemption right will occur. We do not intend to treat this
redemption provision of the notes as affecting the computation of the yield to
maturity of the notes.

  Redemption of Notes.   We may redeem the notes at any time on or after a
specified date, and, in some circumstances, may redeem or repurchase all or a
portion of the notes any time prior to the maturity date.  Under Treasury
regulations, we are deemed to exercise any option to redeem if the exercise of
the option would lower the yield of the debt instrument. We believe, and intend
to take the position, that we will not be treated as having exercised an option
to redeem under these rules.

  Sale, Redemption, Exchange or Retirement of the Notes.   Upon the sale,
redemption, exchange or retirement of the notes, a U.S. holder will recognize
gain or loss equal to the difference between:

  (1) the amount of cash and the fair market value of property received upon the
      sale, redemption, exchange or retirement; and

  (2) the U.S. holder's adjusted tax basis in the notes.

  A U.S. holder's adjusted tax basis in the notes will generally be the U.S.
holder's cost therefor increased by the amount of original issue discount
previously accrued on the notes through the sale, redemption, exchange or
retirement date and decreased by the amount of all prior cash payments received
with respect to the notes.

  Gain or loss recognized by a U.S. holder on the sale, redemption, exchange, or
retirement of the notes will be capital gain or loss, except to the extent it
constitutes accrued but unrecognized market discount, and will be long-term
capital gain or loss if the notes have been held by the U.S. holder for more
than one year.

U.S. Tax Consequences to Non-U.S. Holders

  For purposes of the following discussion, interest income, original issue
discount and gain on the sale,

                                     -158-
<PAGE>

redemption, exchange or retirement of a note will be U.S. trade or business
income if the income or gain is effectively connected with a trade or business
carried on by the non-U.S. holder within the United States.

  Interest and Original Issue Discount.   In general, any interest or original
issue discount paid to a non-U.S. holder of a note will not be subject to U.S.
federal income tax if:

  (1) the interest or original issue discount is not U.S. trade or business
      income; and

  (2) the interest or original issue discount qualifies as portfolio interest.

  Interest or original issue discount on the notes generally will qualify as
portfolio interest if:

  (1) the non-U.S. holder does not actually or constructively own 10% or more of
      the total combined voting power of all classes of our stock entitled to
      vote;

  (2) the non-U.S. holder is not a controlled foreign corporation as defined in
      the Internal Revenue Code with respect to which we are a related person
      within the meaning of the Internal Revenue Code; and

  (3) either:

     (A) the non-U.S. holder certifies to us or our agent under penalties of
         perjury that it is not a U.S. person and the certificate provides the
         non-U.S. holder's name and address, or

     (B) in the case of a note held by a securities clearing organization or
         bank that holds customers' securities in the ordinary course of its
         trade or business, the financial institution certifies to us or our
         agent under penalties of perjury that the certificate has been received
         from the non-U.S. holder by it or by another financial institution and
         the financial institution furnishes the payor with a copy of the non-
         U.S. holder's certificate.

  Under recently finalized Treasury Regulations, the certification requirements
described above may also be satisfied with other documentary evidence for
interest paid after December 31, 1999, with respect to an offshore account or
through foreign intermediaries.

  If the interest or original issue discount neither qualifies as portfolio
interest nor is treated as U.S. trade or business income, the gross amount of
the payment generally will be subject to U.S. withholding tax at the rate of 30%
unless the rate is reduced or eliminated by an applicable income tax treaty.
U.S. trade or business income generally will be subject to U.S. federal income
tax at regular rates in the same manner as if the non-U.S. holder were a U.S.
holder, and, in the case of a non-U.S. holder that is a corporation, the income,
under some circumstances, may be subject to an additional branch profits tax at
a 30% rate or the lower rate as may be applicable under an income tax treaty,
but the income generally will not be subject to the 30% withholding tax. To
claim the benefit of a lower or zero withholding rate under an income tax treaty
or to claim exemption from withholding because the income is U.S. trade or
business income, the non-U.S. holder must provide the payor with a properly
executed IRS Form 1001 or 4224, respectively or, in the case of payments after
December 31, 1999, IRS Form W-8, prior to the payment of interest or original
issue discount.

  Sale, Exchange, Redemption, or Other Disposition of a Note.   Any gain
realized by a non-U.S. holder on the sale, redemption, exchange or other
disposition of a note generally will not be subject to U.S. federal income or
withholding taxes unless:

  (1) the gain is effectively connected with the conduct of a trade or business
      in the United States by the non-U.S. holder; or

  (2) in the case of an individual, the non-U.S. holder is present in the United
      States for 183 days or more and other conditions are met.

                                     -159-
<PAGE>

  U.S. Federal Estate Tax.   In general, notes held by an individual who is
neither a citizen nor a resident of the United States for U.S. federal estate
tax purposes at the time of the individual's death will not be subject to U.S.
federal estate tax unless the income from the notes was effectively connected
with a U.S. trade or business of the individual or would not qualify as
portfolio interest, without regard to the certification requirements, if
received by the individual at the time of his or her death.

Information Reporting and Backup Withholding

  We will be required to report annually to the IRS, and to each holder of
record, the amount of original issue discount paid on the notes, and the amount
withheld for federal income taxes, if any, for each calendar year, except as to
exempt holders, generally, corporations, tax-exempt organizations, qualified
pension and profit-sharing trusts, individual retirement accounts, or
nonresident aliens who provide certification as to their status.  Each holder,
other than holders who are not subject to the reporting requirements, will be
required to provide to us, under penalties of perjury, a certificate containing
the holder's name, address, correct federal taxpayer identification number and a
statement that the holder is not subject to backup withholding. Should a
nonexempt holder fail to provide the required certificate, we will be required
to withhold 31% of the original issue discount otherwise payable to the holder
and to remit the withheld amount to the IRS as a credit against the holder's
federal income tax liability.

  In the case of payments of original issue discount to non-U.S. holders,
temporary Treasury regulations provide that the 31% backup withholding tax and
information reporting will not apply to the payments with respect to which the
requisite certification, as described above, for the exemption from the 30%
withholding tax, has been received or an exemption has otherwise been
established; provided that neither we nor our payment agent have actual
knowledge that the holder is a U.S. person or that the conditions of any other
exemption are not in fact satisfied. Under temporary Treasury regulations, these
information reporting and backup withholding requirements will apply, however,
to the gross proceeds paid to a non-U.S. holder on the disposition of notes by
or through a U.S. office of a U.S. or foreign broker, unless the holder
certifies to the broker under penalties of perjury as to its name, address and
status as a foreign person or the holder otherwise establishes an exemption.
Information reporting requirements will also apply to a payment of the proceeds
of a disposition of notes by or through a foreign office of a U.S. broker or
foreign brokers with particular types of relationships to the United States
unless the broker has documentary evidence in its file that the holder is not a
U.S. person, and the broker has no actual knowledge to the contrary, or the
holder establishes an exception; backup withholding will not apply to the
payment, absent actual knowledge that the holder is a U.S. holder. Neither
information reporting nor backup withholding generally will apply to a payment
of the proceeds of a disposition of notes by or through a foreign office of a
foreign broker not subject to the previous sentence.

  The Treasury Department recently promulgated final regulations regarding the
withholding and information reporting rules relating to non-U.S. holders
discussed above. In general, the final regulations do not significantly alter
the substantive withholding and information reporting requirements but rather
unify current certification procedures and forms and clarify reliance standards.
The final regulations are generally effective for payments made after December
31, 1999, subject to transition rules.  Non-U.S. holders should consult their
own tax advisors with respect to the impact, if any, of the new final
regulations.

Applicable High Yield Discount Obligations

  The Internal Revenue Code provides that the yield with respect to applicable
high yield discount obligations will be bifurcated into two elements:

  (1) an interest element that is deductible by the issuer only when paid,
      generally in cash; and

  (2) a disqualified portion, if any, for which the issuer receives no
      deduction.

A U.S. holder of an applicable high yield discount obligation must continue to
include interest or original issue discount on the obligation in income as it
accrues. A corporate U.S. holder of the obligation, however, is allowed to claim
a dividends-received deduction for the part of the disqualified portion, if any,
that would have been treated as a dividend had it been distributed to the holder
by the issuing corporation with respect to its stock.

                                     -160-
<PAGE>

  The deduction by us of original issue discount on the notes will be limited if
the notes constitute applicable high yield discount obligations.  A note will be
an applicable high yield discount obligation if:

  (1) its yield to maturity equals or exceeds the sum of:

      (x) the long-term applicable federal rate for the month in which it was
          issued; and

      (y) 5%; and

  (2) the note has significant original issue discount.

A note will have significant original issue discount if:

  (1) the aggregate amount that would be included in gross income with respect
      to the note for periods before the close of any accrual period that ends
      more than five years after the date of issue exceeds

  (2) the sum of:

      (x) the aggregate amount of interest to be paid, generally in cash, under
          the note before the close of the accrual period; and

      (y) the product of the note's issue price and its yield to maturity.

If the notes are applicable high yield discount obligations, the disqualified
portion of original issue discount will equal the lesser of:

      (x) the amount of the original issue discount on the note; and

      (y) the product of the total original issue discount on the notes and a
          fraction, the numerator of which is:

          (a) the yield to maturity; minus

          (b) the sum of 6% and the long-term applicable federal rate in effect
              for the month in which the notes are issued,

      and the denominator of which is the yield to maturity.

  Corporate U.S. holders generally will be eligible for the dividends-received
deduction with respect to any disqualified portion of original issue discount on
a note to the extent of our accumulated or current earnings and profits, if any.
The availability of the dividends-received deduction is subject to a number of
complex limitations.  Although the issue is not totally clear, any amount
qualifying as a dividend should not be subject to extraordinary dividend
treatment under the Internal Revenue Code.  Corporate U.S. holders should
consult their tax advisors concerning the availability of the dividends-received
deduction.

                                     -161-
<PAGE>

                         BOOK-ENTRY; DELIVERY AND FORM

  The exchange notes are represented by a permanent global certificate in
definitive, fully registered form.  The global note is registered in the name of
a nominee of the Depository Trust Company.

Book-Entry Procedures for the Global Notes

  The descriptions of the operations and procedures of the Depository Trust
Company, Euroclear and Cedel described below are provided solely as a matter of
convenience. These operations and procedures are solely within the control of
the respective settlement systems, and are subject to change by them from time
to time. Neither we nor any of the initial purchasers of the outstanding notes
takes any responsibility for these operations or procedures, and investors are
urged to contact the relevant system or its participants directly to discuss
these matters.

  The Depository Trust Company has advised us that it is:

     .       a limited purpose trust company organized under the laws of the
          State of New York;

     .       a "banking organization" within the meaning of the New York Banking
          Law;

     .       a member of the Federal Reserve System;

     .       a "clearing corporation" within the meaning of the Uniform
          Commercial Code; and

     .       a "clearing agency" registered under the Exchange Act.

  The Depository Trust Company was created to hold securities for its
participants and facilitates the clearance and settlement of securities
transactions between participants through electronic book-entry changes to the
accounts of its participants, eliminating the need for physical transfer and
delivery of certificates. The Depository Trust Company's participants include
securities brokers and dealers, including the initial purchasers, banks and
trust companies, clearing corporations and other organizations. Indirect access
to the Depository Trust Company's system is also available to indirect
participants such as banks, brokers, dealers and trust companies that clear
through, or maintain a custodial relationship with a participant, either
directly or indirectly. Investors who are not participants may beneficially own
securities held by, or on behalf of the Depository Trust Company only through
participants or indirect participants.

  We expect that under procedures established by the Depository Trust Company:

  (1) upon deposit of each global note, the Depository Trust Company will credit
      the accounts of participants designated by the initial purchasers of the
      outstanding notes with an interest in the global note; and

  (2) ownership of the notes will be shown on, and the transfer of ownership of
      the notes will be effected only through, records maintained by the
      Depository Trust Company, with respect to the interests of participants
      and the records of participants and the indirect participants, with
      respect to the interests of persons other than participants.

  The laws of some jurisdictions may require that purchasers of securities take
physical delivery of the securities in definitive form.  Accordingly, the
ability to transfer interests in the notes represented by a global note to these
persons may be limited.  In addition, because the Depository Trust Company can
act only on behalf of its participants, who in turn act on behalf of persons who
hold interests through participants, the ability of a person having an interest
in the notes represented by a global note to pledge or transfer the interest to
persons or entities that do not participate in the Depository Trust Company's
system, or to otherwise take actions in respect of the interest, may be affected
by the lack of a physical definitive security in respect of the interest.

  So long as the Depository Trust Company or its nominee is the registered owner
of a global note, the Depository

                                     -162-
<PAGE>

Trust Company or the nominee, will be considered the sole owner or holder of the
notes represented by the global note for all purposes under the indenture.
Except as provided below, owners of beneficial interests in a global note will
not be entitled to have the notes represented by the global note registered in
their names, will not receive or be entitled to receive physical delivery of
certificated notes and will not be considered the owners or holders under the
indenture for any purpose, including with respect to the giving of any
direction, instruction or approval to the trustee. Accordingly, each holder
owning a beneficial interest in a global note must rely on the procedures of the
Depository Trust Company and, if the holder is not a participant or an indirect
participant, on the procedures of the participant through which the holder owns
its interest, to exercise any rights of a holder of the notes under the
indenture or the global note. We understand that, under existing industry
practice, if we request any action of holders of the notes, or a holder that is
an owner of a beneficial interest in a global note desires to take any action
that the Depository Trust Company, as the holder of the global note, is entitled
to take, the Depository Trust Company would authorize the participants to take
the action and the participants would authorize holders owning through the
participants to take the action or would otherwise act upon the instruction of
the holders. Neither we nor the trustee will have any responsibility or
liability for any aspect of the records relating to, or payments made on account
of, the notes by the Depository Trust Company, or for maintaining, supervising
or reviewing any records of the Depository Trust Company relating to these
notes.

  Payments with respect to the principal and interest, and premium, if any, and
liquidated damages, if any, on any notes represented by a global note registered
in the name of the Depository Trust Company or its nominee on the applicable
record date will be payable by the trustee to, or at the direction of, the
Depository Trust Company or its nominee in its capacity as the registered holder
of the global note representing the notes under the indenture.  Under the terms
of the indenture, we and the trustee will be permitted to treat the persons in
whose names the notes, including the global notes, are registered as the owners
of the notes for the purpose of receiving payment and for any and all other
purposes whatsoever. Accordingly, neither we nor the trustee have or will have
any responsibility or liability for the payment of the amounts to owners of
beneficial interests in a global note, including principal, premium, if any,
liquidated damages, if any, and interest.  Payments by the participants and the
indirect participants to the owners of beneficial interests in a global note
will be governed by standing instructions and customary industry practice, and
will be the responsibility of the participants or the indirect participants and
the Depository Trust Company.

  Transfers between participants in the Depository Trust Company will be
effected in accordance with the Depository Trust Company's procedures and will
be settled in same-day funds.  Transfers between participants in Euroclear or
Cedel will be effected in the ordinary way in accordance with their respective
rules and operating procedures.

  Subject to compliance with the transfer restrictions applicable to the notes,
cross-market transfers between the participants in the Depository Trust Company,
on the one hand, and Euroclear or Cedel participants on the other hand, will be
effected through the Depository Trust Company in accordance with the Depository
Trust Company's rules on behalf of Euroclear or Cedel, as the case may be.
These cross-market transactions will require delivery of instructions to
Euroclear or Cedel, as the case may be, by the counterparty in the system in
accordance with the rules and procedures, and within the established Brussels
time deadlines, of the system. Euroclear or Cedel, as the case may be, will, if
the transaction meets its settlement requirements, deliver instructions to its
depositary to take action to effect final settlement on its behalf, by
delivering or receiving interests in the relevant global notes in the Depository
Trust Company and making or receiving payment in accordance with normal
procedures for same-day funds settlement applicable to the Depository Trust
Company. Euroclear participants and Cedel participants may not deliver
instructions directly to the depositaries for Euroclear or Cedel.

  Because of time zone differences, the securities account of a Euroclear or
Cedel participant purchasing an interest in a global note from a participant in
the Depository Trust Company will be credited, and any crediting will be
reported to the relevant Euroclear or Cedel participant, during the securities
settlement processing day, which must be a business day for Euroclear or Cedel,
as the case may be, immediately following the settlement date of the Depository
Trust Company. Cash received by Euroclear or Cedel as a result of sales of
interests in a global note by or through a Euroclear or Cedel participant to a
participant in the Depository Trust Company will be received with value

                                     -163-
<PAGE>

on the settlement date of the Depository Trust Company, but will be available in
the relevant Euroclear or Cedel cash account only as of the business day for
Euroclear or Cedel, as the case may be, following the Depository Trust Company's
settlement date.

  Although the Depository Trust Company, Euroclear and Cedel have agreed to the
foregoing procedures to facilitate transfers of interests in the global notes
among participants in the Depository Trust Company, Euroclear and Cedel, they
are under no obligation to perform or to continue to perform these procedures,
and these procedures may be discontinued at any time. Neither we nor the trustee
will have any responsibility for the performance by the Depository Trust
Company, Euroclear or Cedel, or their respective participants or indirect
participants, of their respective obligations under the rules and procedures
governing their operations.

Certificated Notes

  If:

          .         we notify the trustee in writing that the Depository Trust
            Company is no longer willing or able to act as a depositary, or the
            Depository Trust Company ceases to be registered as a clearing
            agency under the Exchange Act and a successor depositary is not
            appointed within 90 days of the notice or cessation;

          .         we, at our option, notify the trustee in writing that we
            elect to cause the issuance of the notes in definitive form under
            the indenture; or

          .         upon the occurrence of other events as provided in the
            indenture,

then, upon surrender by the Depository Trust Company of the global notes,
certificated notes will be issued to each person that the Depository Trust
Company identifies as the beneficial owner of the notes represented by the
global notes.  Upon any the issuance, the trustee is required to register the
certificated notes in the name of the person or persons, or the nominee of any
the person, and cause the same to be delivered to the person.

  Neither we nor the trustee shall be liable for any delay by the Depository
Trust Company or any participant or indirect participant in identifying the
beneficial owners of the related notes, and each person may conclusively rely
on, and shall be protected in relying on, instructions from the Depository Trust
Company for all purposes, including with respect to the registration and
delivery, and the respective principal amounts, of the notes to be issued.

                                     -164-
<PAGE>

                             PLAN OF DISTRIBUTION

  Each broker-dealer that receives exchange notes for its own account in the
exchange offer must acknowledge that it will deliver a prospectus in connection
with any resale of exchange notes.  A broker-dealer may use this prospectus, as
it may be amended or supplemented from time to time, in connection with resales
of exchange notes received in exchange for outstanding notes where the broker-
dealer acquired the outstanding notes as a result of market-making activities or
other trading activities.  For a period of 90 days after the expiration date, we
will make this prospectus, as amended or supplemented, available to any broker-
dealer that requests these documents in the letter of transmittal, for use in
connection with any resale.  In addition, until November 26, 1999, all dealers
effecting transactions in the exchange notes may be required to deliver a
prospectus.

  Each holder of outstanding notes participating in the exchange offer will, by
execution of a letter of transmittal, represent to us that it is not engaged in
nor does it intend to engage in a distribution of exchange notes.

  We will not receive any proceeds from any sale of exchange notes by broker-
dealers.  Exchange notes received by broker-dealers for their own account in the
exchange offer may be sold from time to time in one or more transactions in the
over-the-counter market, in negotiated transactions, through the writing of
options on exchange notes or a combination of these methods of resale, at market
prices prevailing at the time of resale, at prices related to the prevailing
market prices or at negotiated prices.  Any resale may be made directly to
purchasers or to or through brokers or dealers who may receive compensation in
the form of commissions or concessions from any broker-dealer or the purchasers
of any exchange notes.  Any broker-dealer that resells exchange notes that were
received by it for its own account in the exchange offer and any broker or
dealer that participates in a distribution of exchange notes may be deemed to be
an "underwriter" within the meaning of the Securities Act and any profit on any
resale of exchange notes and any commission or concessions received by any
persons may be deemed to be underwriting compensation under the Securities Act.
The letter of transmittal states that by acknowledging that it will deliver and
by delivering a prospectus, a broker-dealer will not be deemed to admit that it
is an "underwriter" within the meaning of the Securities Act.

  For a period of 90 days after the expiration date we will promptly send
additional copies of this prospectus and any amendment or supplement to this
prospectus to any broker-dealer that requests these documents in the letter of
transmittal.  We have agreed to pay all expenses incident to the exchange offer,
including the expenses of one counsel for the holders of the notes, other than
commissions or concessions of any brokers or dealers.  We will indemnify the
holders of the notes, including any broker-dealers, against liabilities,
including liabilities under the Securities Act.

  The exchange notes are new securities with no established trading market.  We
do not intend to list the exchange notes on any securities exchange, but the
outstanding notes have been designated for trading in one computerized trading
market.  Chase Securities Inc. has advised us that it intends to make a market
in the exchange notes, but it has no obligation to do so.  Chase Securities Inc.
may discontinue market-making at any time.  A liquid market may not develop for
the exchange notes, you may not be able to sell your exchange notes at a
particular time and the prices that you receive when you sell may not be
favorable.  Future trading prices of the exchange notes will depend on many
factors, including our operating performance and financial condition, prevailing
interest rates and the market for similar securities.

                                 LEGAL MATTERS

  Certain legal matters with regard to the validity of the notes will be passed
upon for us by McDermott, Will & Emery, New York, New York.  Mr. Sullivan, our
Executive Vice President, Chief Financial Officer and a member of our board is
counsel to McDermott, Will & Emery.  Mr. Sullivan owns shares of our capital
stock.

                                    EXPERTS

  The consolidated balance sheets as of December 31, 1997 and 1998, and the
consolidated statements of operations, changes in stockholders' equity
(deficit), and cash flows for the period July 29, 1996, date of our inception,
to December 31, 1996, and for the years ended December 31, 1997 and 1998,
included in this prospectus,

                                     -165-
<PAGE>

have been so included in reliance on the report of PricewaterhouseCoopers LLP,
independent accountants, given on the authority of the firm as experts in
accounting and auditing.

                             AVAILABLE INFORMATION

  We have filed with the SEC a registration statement on Form S-4 under the
Securities Act with respect to the exchange notes.  As permitted by the rules
and regulations of the SEC, this prospectus omits some information, exhibits and
undertakings contained in the registration statement.  For further information
with respect to us and the exchange notes, you should review the registration
statement, including the exhibits and the financial statements to the
registration statement, notes and schedules filed as a part of the registration
statement.  As a result of the exchange offer, we will become subject to the
informational requirements of the Exchange Act.  The registration statement and
the exhibits and schedules to the registration statement, as well as the
periodic reports and other information filed with the SEC, may be inspected and
copied at the Public Reference Section of the SEC at Room 1024, Judiciary Plaza,
450 Fifth Street, NW, Washington, DC  20549 and at the regional offices of the
SEC located at 7 World Trade Center, Suite 1300,  New York, New York 10048.
Copies of these materials may be obtained from the Public Reference Section of
the SEC, Room 1024, Judiciary Plaza, 450 Fifth Street, NW, Washington DC  20549,
and its public reference facilities in New York, New York at the prescribed
rates.  You may obtain information as to the operation of the Public Reference
Room by calling the SEC at 1-800-SEC-0330.  The SEC maintains a website at
http://www.sec.gov that contains periodic reports, proxy and information
statements and other information regarding registrants that file documents
electronically with the SEC.  Statements contained in this prospectus as to the
contents of any contract or other document are not necessarily complete, and in
each instance reference is made to the copy of the contract or document filed as
an exhibit to the registration statement, each statement being qualified in all
respects by reference.  Under the indenture, we have agreed to file with the SEC
and provide to the holders of the notes annual reports and the information,
documents and other reports which are specified in the disclosure and reporting
provisions of the Exchange Act.

                                     -166-
<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                                     INDEX

<TABLE>
<CAPTION>
                                                                                                        Page
                                                                                                       ------
<S>                                                                                                   <C>
Historical Financial Statements
- -------------------------------

Report of Independent Accountants                                                                        F-2
Consolidated Balance Sheets                                                                              F-3
Consolidated Statements of Operations                                                                    F-4
Consolidated Statement of Changes in Stockholders' Equity (Deficit)                                      F-5
Consolidated Statements of Cash Flows                                                                    F-6
Notes to Consolidated Financial Statements                                                               F-8

Unaudited Pro Forma Balance Sheet
- ---------------------------------

Pro Forma Condensed Consolidated Balance Sheet                                                          F-41
Notes to Unaudited Pro Forma Condensed Consolidated                                                     F-42
     Balance Sheet
</TABLE>
<PAGE>

                       Report of Independent Accountants
                       ---------------------------------


To the Board of Directors and Stockholders
TeleCorp PCS Inc. and Subsidiaries and Predecessor Company:


In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, changes in stockholders' equity (deficit)
and cash flows present fairly, in all material respects, the financial position
of TeleCorp PCS Inc. and Subsidiaries and Predecessor Company (the Company) at
December 31, 1997 and 1998, and the consolidated results of their operations and
their cash flows for the period July 29, 1996 (date of inception) to December
31, 1996, and for the years ended December 31, 1997 and 1998, in conformity with
generally accepted accounting principles. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these statements in accordance with generally accepted auditing
standards which require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.



PricewaterhouseCoopers LLP

McLean, Virginia


March 8, 1999, except for the information in Note 16, for which the date is
September 29, 1999.

<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
ASSETS

                                                                                                            June  30,
                                                                           December 31                        1999
                                                               -----------------------------------      ----------------
Current assets:                                                    1997                 1998               (unaudited)
                                                               ---------------     ----------------     ----------------
<S>                                                            <C>                 <C>                  <C>
  Cash and cash equivalents                                    $     2,566,685     $    111,732,841     $    151,437,828
  Accounts receivable, net                                                   -                    -           13,013,034
  Inventory                                                                  -              778,235            7,733,620
  Prepaid expenses                                                           -            2,185,444            2,166,260
  Other current assets                                                  73,468            1,218,263              243,074
                                                               ---------------     ----------------     ----------------
        Total current assets                                         2,640,153          115,914,783          174,593,816

  Property and equipment, net                                        3,609,274          197,468,622          320,604,414
  PCS licenses and microwave relocation costs                       10,018,375          118,107,256          205,075,025
  Intangible assets - AT&T agreements                                        -           26,285,612           40,321,095
  Deferred financing costs, net                                              -            8,584,753           18,684,989
  FCC deposit                                                                -                    -           17,516,394
  Other assets                                                          26,673              283,006            1,438,708
                                                               ===============     ================     ================
        Total assets                                           $    16,294,475     $    466,644,032     $    778,234,441
                                                               ===============     ================     ================


                           LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY
                                                            (DEFICIT)


Current liabilities:
  Accounts payable                                             $    3,202,295      $     14,591,922     $     28,935,648
  Accrued expenses                                                    824,164            94,872,262           26,607,076
  Microwave relocation obligation                                           -             6,636,369            5,733,393
  Long-term debt                                                    4,881,073                     -                    -
  Accrued interest                                                    389,079             4,490,553            4,170,612
  Deferred revenue                                                          -                     -              705,362
                                                               --------------      ----------------     ----------------
        Total current liabilities                                   9,296,611          120,591,106            66,152,091

  Long-term debt                                                    7,727,322          243,385,066           618,687,300
  Microwave relocation obligation                                           -            2,481,059             2,470,072
  Accrued expenses                                                          -                    -             3,939,688
  Deferred rent                                                             -               196,063              463,734
                                                               --------------      ----------------     ----------------
</TABLE>


<PAGE>

         TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

<TABLE>
<S>                                                            <C>                 <C>                  <C>
      Total liabilities                                            17,023,933           366,653,294           691,712,885
                                                               --------------      ----------------     -----------------

Mandatorily redeemable preferred stock, issued 367; 255,999 and
 356,575 (unaudited) shares, respectively, and outstanding, 367;
 255,215 and 356,575 (unaudited) shares, respectively, (liquidation
 preference $349,858,266 (unaudited) as of June 30, 1999)           4,144,340           240,408,879           342,435,903



Deferred compensation                                                       -                (4,111)             (283,827)
Treasury stock, none; 784 shares; and none (unaudited),                     -                    (8)                    -
 respectively, at cost
Preferred stock subscriptions receivable                                    -           (75,914,054)         (103,000,531)
      Total mandatorily redeemable preferred stock, net             4,144,340           164,490,706           239,151,545
                                                               --------------      ----------------       ---------------

Commitments and contingencies

Stockholders' equity (deficit):
Series F preferred stock, par value $.01 per share, none, 3,336,141
and 4,434,141 (unaudited) shares issued and outstanding,
respectively (liquidation preference; $44,341 (unaudited) as of
 June 30, 1999)                                                             -                33,361                44,341
Common stock, par value none for December 31, 1997, $.01 per share
for December 31, 1998 and June 30, 1999 (unaudited), issued 19,335;
15,973,342 and 22,057,404 (unaudited) shares, respectively, and
outstanding 19,335; 15,794,548 and 22,057,404 (unaudited) shares,
respectively                                                              856               159,733               220,574


Additional paid-in capital                                                  -                     -                86,187
   Deferred compensation                                                    -                (7,177)              (13,133)
Common stock subscriptions receivable                                       -               (86,221)             (190,990)
Treasury stock, none, 178,794 shares; and none (unaudited),
 respectively, at cost                                                      -                (1,787)                      -

Accumulated deficit                                                (4,874,654)          (64,597,877)         (152,776,968)
                                                               ----------------    ----------------       ---------------
      Total stockholders' equity (deficit)                         (4,873,798)          (64,499,968)         (152,629,989)
                                                               --------------      ----------------       ---------------
      Total liabilities, mandatorily redeemable preferred stock
      and stockholders' equity (deficit)                       $   16,294,475      $    466,644,032      $    778,234,441
                                                               ==============      ================      ================
</TABLE>

                  The accompanying notes are in integral part
                  of these consolidated financial statements.

                                      F-3
<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                   ________


<TABLE>
<CAPTION>
                                                 For the
                                                 period
                                              July 29, 1996
                                                (date of        For the year      For the year
                                              inception) to        ended              ended               For the six months ended
                                              December 31,      December 31,      December 31,              June 30, (unaudited)
                                                                                                    -------------------------------
                                                   1996             1997              1998               1998              1999
                                              --------------   -------------     --------------     -------------     -------------
<S>                                           <C>              <C>               <C>                <C>               <C>
Revenue:
   Service revenue                            $            -   $           -     $            -     $           -     $   6,232,355
   Equipment revenue                                       -               -                  -                 -         5,648,966
                                              --------------   -------------     --------------     -------------     -------------
   Roaming revenue                                         -               -             29,231                 -         9,486,916
                                              --------------   -------------     --------------     -------------     -------------

               Total revenue                               -               -             29,231                 -        21,368,237
                                              --------------   -------------     --------------     -------------     -------------

Operating expenses:
   Cost of revenue                                         -               -                  -                 -        10,106,968
   Operations and development                              -               -          9,772,485         1,214,372        15,498,104
   Selling and marketing                               9,747         304,062          6,324,666         1,095,361        20,924,712
   General and administrative                        515,146       2,637,035         26,239,119         6,873,306        22,440,887
   Depreciation and amortization                          75          10,625          1,583,864            96,145        16,491,374
                                              --------------   -------------     --------------     -------------     -------------

    Total operating expenses                         524,968       2,951,722         43,920,134         9,279,184        85,462,045
                                              --------------   -------------     --------------     -------------     -------------

    Operating loss                                  (524,968)     (2,951,722)       (43,890,903)       (9,279,184)      (64,093,808)

Other (income) expense:
   Interest expense                                        -         396,362         11,934,263           445,204        17,107,514
   Interest income                                         -         (12,914)        (4,697,233)         (140,338)       (3,064,606)
</TABLE>


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY


<TABLE>
<S>                                         <C>              <C>               <C>                <C>               <C>
  Other expense                                          -               -             27,347             3,818            146,675
                                            --------------   -------------     --------------     -------------     --------------

    Net loss                                      (524,968)     (3,335,170)       (51,155,280)       (9,587,868)       (78,283,391)

Accretion of mandatorily redeemable
  preferred stock                                 (288,959)       (725,557)        (8,566,922)         (207,217)        (9,895,700)
                                            --------------   -------------     --------------     -------------     --------------

    Net loss attributable to common equity  $     (813,927)  $  (4,060,727)    $  (59,722,202)    $  (9,795,085)    $  (88,179,091)
                                            ==============   =============     ==============     =============     ==============
</TABLE>

                  The accompanying notes are an integral part
                  of these consolidated financial statements.

                                      F-4
<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY


                      CONSOLIDATED STATEMENT OF CHANGES IN
                         STOCKHOLDERS' EQUITY (DEFICIT)

<TABLE>
<CAPTION>
                                                     Series F                                      Additional
                                                  preferred stock           Common stock            paid-in           Deferred
                                              ---------------------    ---------------------
                                                Shares       Amount       Shares        Amount      capital          compensation
                                              --------    ---------    ---------     ---------   -------------     ---------------
<S>                                           <C>         <C>          <C>           <C>         <C>               <C>
Initial capitalization for cash                      -    $       -        8,750     $   2,000   $           -     $             -
Issuance of common stock for cash                    -            -       34,374             -               -                   -
Accretion of mandatorily redeemable preferred
   stock                                             -            -            -             -               -
Net loss                                             -            -            -             -               -                   -
                                              --------    ---------    ---------     ---------   -------------     ---------------
Balance, December 31, 1996                           -            -       43,124         2,000               -                   -
Issuance of common stock for cash                    -            -        6,875             -               -                   -
Accretion of mandatorily redeemable preferred
   stock                                             -            -            -             -               -
Noncash redemption of equity interests               -            -      (30,664)       (1,144)              -                   -
Net loss                                             -            -            -             -               -                   -
                                              --------    ---------    ---------     ---------   -------------     ---------------
Balance, December 31, 1997                           -            -       19,335           856               -                   -
Noncash redemption of equity interests               -            -      (19,335)         (856)              -                   -
Issuance of preferred and common stock for
 cash, licenses and AT&T agreements          3,336,141       33,361   14,971,571       149,715               -                   -

<CAPTION>
                                                   Common stock
                                                   subscriptions         Treasury stock          Accumulated
                                                                      ----------------------
                                                    receivable         Shares       Amount          Deficit        Total
                                                 ----------------     ---------    ---------     -------------  ------------
<S>                                              <C>                  <C>          <C>           <C>            <C>
Initial capitalization for cash                  $              -             -    $       -     $           -  $      2,000
Issuance of common stock for cash                               -             -            -                 -             -
Accretion of mandatorily redeemable preferred
   stock                                                        -             -            -          (288,959)     (288,959)
Net loss                                                        -             -            -          (524,968)     (524,968)
                                                 ----------------     ---------    ---------     -------------  ------------
Balance, December 31, 1996                                      -             -            -          (813,927)     (811,927)
Issuance of common stock for cash                               -             -            -                 -             -
Accretion of mandatorily redeemable preferred
   stock                                                        -             -            -          (725,557)     (725,557)
Noncash redemption of equity interests                          -             -            -                 -        (1,144)
Net loss                                                        -             -                     (3,335,170)   (3,335,170)
                                                 ----------------     ---------    ---------     -------------  ------------
Balance, December 31, 1997                                      -             -            -        (4,874,654)   (4,873,798)
Noncash redemption of equity interests                          -             -            -                 -          (856)
Issuance of preferred and common stock for
 cash, licenses and AT&T agreements                       (86,221)            -            -            (1,003)       95,852
</TABLE>


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY


<TABLE>
<S>                                                   <C>           <C>        <C>         <C>        <C>         <C>
Accretion of mandatorily redeemable preferred
 stock                                                         -          -             -          -           -           -
Noncash issuance of restricted stock to employees              -          -     1,001,771     10,018           -     (10,018)
Repurchase of common stock for cash                            -          -             -          -           -       1,787
Amortization of deferred compensation                          -          -             -          -           -       1,054
Net loss                                                       -          -             -          -           -           -
                                                      ----------     ------    ----------   --------   ---------   ---------
Balance, December 31, 1998                             3,336,141     33,361    15,973,342    159,733           -      (7,177)
Issuance of preferred stock and
 common stock for cash and licenses (unaudited)        1,098,000     10,980     5,327,344     53,273      71,326           -
Accretion of mandatorily redeemable preferred
 stock (unaudited)                                             -          -             -          -           -           -
Noncash issuance of restricted stock to employees
 (unaudited)                                                   -          -       756,178      7,568      14,861     (12,842)
Amortization of deferred compensation (unaudited)              -          -             -          -           -       5,582
Repurchase of common stock for cash (unaudited)                -          -             -          -           -       1,304
Net loss (unaudited)                                           -          -             -          -           -           -
                                                      ----------   --------    ----------  ---------   ---------   ---------
Balance, June 30, 1999 (unaudited)                     4,434,141   $ 44,341    22,057,404  $ 220,574   $  86,187   $ (13,133)
                                                      ==========   ========    ==========  =========   =========   =========

<CAPTION>
<S>                                                   <C>           <C>             <C>        <C>            <C>
Accretion of mandatorily redeemable preferred
 stock                                                         -             -             -      (8,566,922)    (8,566,922)
Noncash issuance of restricted stock to employees              -             -             -               -              -
Repurchase of common stock for cash                            -      (178,794)       (1,787)            (18)           (18)
Amortization of deferred compensation                          -             -             -               -          1,054
Net loss                                                       -             -             -     (51,155,280)   (51,155,280)
                                                      ----------    ----------      --------   -------------  -------------
Balance, December 31, 1998                               (86,221)     (178,794)       (1,787)    (64,597,877)   (64,499,968)
Issuance of preferred stock and                         (104,769)            -             -               -         30,810
 common stock for cash and licenses (unaudited)
Accretion of mandatorily redeemable preferred
 stock (unaudited)                                             -             -             -      (9,895,700)    (9,895,700)
Noncash issuance of restricted stock to employees
 (unaudited)                                                   -       310,440         3,104               -         12,691
Amortization of deferred compensation (unaudited)              -             -             -               -          5,582
Repurchase of common stock for cash (unaudited)                -      (131,646)       (1,317)              -            (13)
Net loss (unaudited)                                           -             -             -     (78,283,391)   (78,283,391)
                                                      ----------      --------      --------   -------------  -------------
Balance, June 30, 1999 (unaudited)                    $ (190,990)            -      $      -   $(152,776,968) $(152,629,989)
                                                      ==========      ========      ========   =============  =============
</TABLE>

                  The accompanying notes are an integral part
                  of these consolidated financial statements

                                      F-5
<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                              For the period
                                                                              July 29, 1996
                                                                                (date of       For the year     For the year
                                                                              inception) to      ended             ended
                                                                              December 31,      December 31,     December 31,

                                                                                  1996              1997            1998
                                                                              --------------   --------------   -------------
<S>                                                                           <C>              <C>              <C>
Cash flows from operating activities:
 Net loss                                                                     $     (524,968)  $   (3,335,170)  $ (51,155,280)
 Adjustment to reconcile net loss to net cash used in operating activities:
  Depreciation and amortization                                                           75           10,625       1,583,864
  Noncash compensation expense associated with the issuance
   of restricted common stock and preferred stock                                          -                -           1,664
  Noncash interest expense associated with issuance of Lucent Notes                        -                -         460,400
   and senior subordinated discount notes
  Allowance for bad debt expense                                                           -                -               -
  Noncash general and administrative expense charge by affiliates                          -                -         196,622
  Amortization of deferred financing costs                                                 -                -         524,924
  Amortization of discount on notes payable                                                -          134,040         197,344
Changes in cash flow from operations resulting from changes in assets
 and liabilities:
  Accounts receivable                                                                      -                -               -
  Inventory                                                                                -                -        (778,235)
  Prepaid expenses                                                                         -                -      (2,185,444)
  Other current assets                                                               (21,877)         (51,591)     (1,144,795)
  Other assets                                                                             -          (26,673)       (256,333)
  Accounts payable                                                                    98,570          618,889      11,389,627
  Accrued expenses                                                                         -                -       9,145,111
  Deferred rent                                                                            -                -         196,063
  Accrued interest                                                                         -          257,682       2,046,432
  Deferred revenue                                                                         -                -               -
                                                                              --------------   --------------   -------------
        Net cash used in operating activities                                       (448,200)      (2,392,198)    (29,778,036)
                                                                              --------------   --------------   -------------
Cash flows from investing activities:

<CAPTION>
                                                                                       For the six months ended
                                                                                         June 30, (unaudited)
                                                                                 ---------------------------------
                                                                                      1998               1999
                                                                                 -------------     ---------------
<S>                                                                              <C>               <C>
Cash flows from operating activities:
 Net loss                                                                        $  (9,587,868)    $   (78,283,391)
 Adjustment to reconcile net loss to net cash used in operating activities:
  Depreciation and amortization                                                         96,145          16,491,374
  Noncash compensation expense associated with the issuance
   of restricted common stock and preferred stock                                            -             365,028
  Noncash interest expense associated with issuance of Lucent Notes                          -           8,512,801
   and senior subordinated discount notes
  Allowance for bad debt expense                                                             -             159,248
  Noncash general and administrative expense charge by affiliates                            -                   -
  Amortization of deferred financing costs                                                   -             500,083
  Amortization of discount on notes payable                                             90,449             112,957
Changes in cash flow from operations resulting from changes in assets
 and liabilities:
  Accounts receivable                                                                        -         (12,337,283)
  Inventory                                                                                  -          (6,955,385)
  Prepaid expenses                                                                    (185,428)             19,184
  Other current assets                                                                (135,573)            975,189
  Other assets                                                                         (87,138)            (17,490)
  Accounts payable                                                                   1,519,681          18,559,466
  Accrued expenses                                                                   1,162,821           1,863,368
  Deferred rent                                                                         69,288             267,657
  Accrued interest                                                                     354,278            (411,081)
  Deferred revenue                                                                           -             705,362
                                                                                 -------------     ---------------
        Net cash used in operating activities                                       (6,703,345)        (49,472,913)
                                                                                 -------------     ---------------
Cash flows from investing activities:
</TABLE>


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

<TABLE>
 <S>                                                                       <C>              <C>              <C>
 Expenditures for network under development, wireless network and                    (904)      (1,134,234)   (107,542,189)
   property and equipment
 Capitalized interest on network under development and wireless network                 -                -        (227,000)
 Expenditures for microwave relocation                                                  -                -      (3,339,410)
 Purchase of PCS licenses                                                               -                -     (21,000,000)
 Deposit on PCS licenses                                                       (7,500,000)               -               -
 Partial refund of deposit on PCS licenses                                              -        1,561,702               -
 Purchase of intangibles - AT&T agreements and other intangibles                        -                -               -
                                                                           --------------   --------------   -------------
        Net cash (used in) provided by investing activities                    (7,500,904)         427,468    (132,108,599)
                                                                           --------------   --------------   -------------
Cash flows from financing activities:
 Proceeds from sale of mandatorily redeemable preferred stock                   7,500,000        1,500,000      26,661,420
 Receipt of preferred stock subscription receivable                                     -                -               -
 Direct issuance costs from sale of mandatorily redeemable
  preferred stock                                                                       -                -      (1,027,694)
 Proceeds from sale of common stock                                                 2,000                -          38,305
 Proceeds from long-term debt                                                     498,750        2,808,500     257,491,500
 Purchases of treasury shares                                                           -                -             (26)
 Payments on notes payable                                                              -                -      (2,072,573)
 Payments of deferred financing costs                                                   -                -      (9,109,677)
 Net increase (decrease) in amounts due to affiliates                                   -          171,269        (928,464)
                                                                           --------------   --------------   -------------
        Net cash provided by financing activities                               8,000,750        4,479,769     271,052,791
                                                                           --------------   --------------   -------------
 Net increase in cash and cash equivalents                                         51,646        2,515,039     109,166,156
 Cash and cash equivalents at the beginning of period                                   -           51,646       2,566,685
                                                                           --------------   --------------   -------------
 Cash and cash equivalents at the end of period                            $       51,646   $    2,566,685   $ 111,732,841
                                                                           ==============   ==============   =============

<CAPTION>
 <S>                                                                       <C>              <C>
 Expenditures for network under development, wireless network and              (7,797,433)       (203,235,573)
   property and equipment
 Capitalized interest on network under development and wireless network                 -          (4,152,701)
 Expenditures for microwave relocation                                           (550,002)         (5,137,397)
 Purchase of PCS licenses                                                               -         (72,188,037)
 Deposit on PCS licenses                                                                          (28,877,743)
 Partial refund of deposit on PCS licenses                                              -          11,361,351
 Purchase of intangibles - AT&T agreements                                              -         (16,144,725)
                                                                            -------------   -----------------
        Net cash (used in) provided by investing activities                    (8,347,435)       (318,374,825)
                                                                            -------------   -----------------
Cash flows from financing activities:
 Proceeds from sale of mandatorily redeemable preferred stock                           -          60,410,929
 Receipt of preferred stock subscription receivable                                     -           3,740,068
 Direct issuance costs from sale of mandatorily redeemable
  preferred stock                                                                       -          (2,500,000)
 Proceeds from sale of common stock                                                     -               5,477
 Proceeds from long-term debt                                                  20,390,954         397,635,000
 Purchases of treasury shares                                                           -                 (19)
 Payments on notes payable                                                              -         (40,000,000)
 Payments of deferred financing costs                                                   -         (10,600,517)
 Net increase (decrease) in amounts due to affiliates                            (824,164)         (1,138,213)
                                                                            -------------   -----------------
        Net cash provided by financing activities                              19,566,790         407,552,725
                                                                            -------------   -----------------
 Net increase in cash and cash equivalents                                      4,516,010          39,704,987
 Cash and cash equivalents at the beginning of period                           2,566,685         111,732,841
                                                                            -------------   -----------------
 Cash and cash equivalents at the end of period                             $   7,082,695     $   151,437,828
                                                                            =============   =================
</TABLE>

                  The accompanying notes are an integral part
                  of these consolidated financial statements

                                      F-6
<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

               CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

<TABLE>
<CAPTION>
                                                              For the period
                                                               July 29,1996
                                                                (date of      For the year  For the year
                                                               inception) to     ended         ended       For the six months ended
                                                                December 31,  December 31,  December 31,      June 30, (unaudited)
                                                                                                           -------------------------
                                                                   1996          1997          1998             1998         1999
                                                              -------------   ------------  ------------   ------------- -----------
<S>                                                           <C>             <C>           <C>            <C>           <C>
Supplemental disclosure of cash flow information:
 Cash paid for income taxes                                   $           -   $          -  $          -    $          -
 Cash paid for interest                                       $           -   $          -  $  9,785,829    $          - $10,540,603

Supplemental disclosure of non-cash investing and financing
  activities:
 Network under development and microwave relocation costs
  financed through accounts payable and accrued expenses      $           -   $  2,484,836  $ 98,091,667    $  2,147,998 $ 9,141,452

 Issuance of mandatorily redeemable preferred stock and
  preferred stock in exchange for PCS licenses and AT&T
  agreements                                                  $           -   $          -  $100,900,000    $          - $ 2,705,629
 Issuance of mandatorily redeemable preferred stock and
  common stock in exchange for stock subscriptions receivable $           -   $          -  $ 76,000,275    $          - $30,931,314
 U.S. Government financing of PCS licenses                    $           -   $  9,192,938  $          -    $          - $11,550,646
 Discount on U.S. Government financing                        $           -   $  1,599,656  $          -    $          - $ 2,396,215
 Conversion of notes payable to stockholders into preferred
  stock                                                       $           -   $    498,750  $ 25,300,000    $          - $         -
 Accretion of preferred stock dividends                       $     288,995   $    725,557  $  8,566,922    $    207,217 $ 9,895,700
</TABLE>


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

<TABLE>
<S>                                                     <C>        <C>             <C>             <C>          <C>
Elimination of equity interests in Holding for equity
 interests in TeleCorp                                  $     -    $          -    $    4,369,680  $        -   $          -
Redemption of equity interests                          $     -    $  6,370,070    $            -  $        -   $          -
Distribution of net assets to affiliates                $     -    $  3,644,602    $            -  $        -   $          -
Notes payable to affiliates                             $     -    $  2,725,468    $            -  $        -   $          -
Capitalized interest                                    $     -    $    131,397    $    2,055,043  $  378,940   $  4,601,298
</TABLE>

                  The accompanying notes are an integral part
                  of these consolidated financial statements.

                                      F-7
<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   The consolidated financial statements and the Notes have been adjusted to
   give effect to the stock split as described in Note 16.

1. Organization

   TeleCorp Holding Corp., Inc. (Holding) was incorporated in the State of
   Delaware on July 29, 1996 (date of inception). Holding was formed to
   participate in the Federal Communications Commission's (FCC) Auction of F-
   Block Personal Communications Services (PCS) licenses (the Auction) in April
   1997. Holding successfully obtained licenses in the New Orleans, Memphis,
   Beaumont, Little Rock, Houston, Tampa, Melbourne and Orlando Basic Trading
   Areas (BTAs). Holding qualifies as a Designated Entity and Very Small
   Business under Part 24 of the rules of the FCC applicable to broadband
   PCS.

   In April 1997, Holding entered into an agreement to transfer the PCS licenses
   for the Houston, Tampa, Melbourne and Orlando BTAs to four newly-formed
   entities created by Holding's existing stockholder group: THC of Houston,
   Inc.; THC of Tampa, Inc.; THC of Melbourne, Inc.; and THC of Orlando, Inc.
   These licenses were transferred along with the related operating assets and
   liabilities in exchange for investment units consisting of Class A, B and C
   common stock and Series A preferred stock in August 1997. Concurrently,
   Holding distributed the investment units, on a pro rata basis, in a partial
   stock redemption to Holding's existing stockholder group and issued an
   aggregate of approximately $2.7 million in affiliate notes payable (see Note
   5) to the newly-formed entities. As a result of this distribution, Holding no
   longer retains any ownership equity interest in the newly-formed entities.
   Because the above transaction was non-monetary in nature and occurred between
   entities with the same stockholder group, the transaction was accounted for
   at historical cost (see Note 13).

   TeleCorp PCS, Inc. (TeleCorp) was incorporated in the State of Delaware on
   November 14, 1997 by the controlling stockholders of Holding. TeleCorp will
   be the exclusive provider of wireless mobility services in its licensed
   regions in connection with a strategic alliance with AT&T Corporation and its
   affiliates (collectively AT&T). Upon finalization of the AT&T Transaction,
   Holding became a wholly-owned subsidiary of TeleCorp (see Note 6).

   TeleCorp has various wholly-owned subsidiaries which includes TeleCorp
   Communications, Inc., TeleCorp LLC and Holding. TeleCorp receives services
   from TeleCorp Management Corp., an affiliate company owned by two officers
   and stockholders of TeleCorp (see Note 13).


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Basis of presentation

   Holding was formed to explore various business opportunities in the wireless
   telecommunications industry. TeleCorp was formed to continue the activity of
   Holding through its strategic alliance with AT&T. Since inception, Holding's
   and TeleCorp's activities have consisted principally of hiring a management
   team, raising capital, negotiating strategic business relationships,
   participating in the Auction and operating wireless networks. Consequently,
   for purposes of the accompanying financial statements, Holding has been
   treated as a "predecessor" entity. Therefore, the financial statements as of
   December 31, 1997 and for the period July 29, 1996 to December 31, 1996 and
   for the year ended December 31, 1997 include the historical financial
   information of Holding, the predecessor entity. The financial statements as
   of and for the year ended December 31, 1998 and for all periods thereafter,
   include the historical financial information of Holding and TeleCorp. The
   Chief Executive Officer and President of Holding maintain the positions of
   Chief Executive Officer and Executive Vice President and Chief Financial
   Officer, respectively, of TeleCorp. In addition, these officers own a
   majority of the voting stock of TeleCorp and, prior to the finalization of
   the AT&T Transaction, owned a majority of the voting stock of Holding. As a
   result of this relationship, certain financing relationships and the similar
   nature of business activities, Holding and TeleCorp are considered companies
   under common control. Therefore, the accompanying financial statements
   incorporate the combined business activities of Holding and

                                      F-8
<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   TeleCorp. Collectively, TeleCorp and Holding are referred to as the Company
   in the accompanying consolidated financial statements.




   Unaudited Interim Financial Information

   The unaudited consolidated balance sheet as of June 30, 1999, and the
   unaudited consolidated statements of operations, changes in stockholders'
   equity (deficit) and cash flows for the six months ended June 30, 1998 and
   1999, and related footnotes, have been prepared in accordance with generally
   accepted accounting principles for interim financial information and Article
   10 of Regulation S-X. Accordingly, they do not include all of the information
   and footnotes required by generally accepted accounting principles. In the
   opinion of management, all adjustments (consisting of only normal recurring
   accruals) considered necessary for the fair presentation have been included.
   Operating results for the six months ended June 30, 1999 are not necessarily
   indicative of results that may be expected for the year ending December 31,
   1999.




   Consolidation

   The consolidated financial statements include the accounts of the Company and
   its wholly-owned subsidiaries, which includes TeleCorp Communications, Inc.,
   TeleCorp LLC and Holding. All intercompany accounts and transactions have
   been eliminated in consolidation. For the six months ended June 30, 1999, the
   Company has consolidated the results of Viper Wireless, Inc. since the
   Company's absence of voting control is considered temporary (see Note
   16).

   Development Stage Company

   Prior to January 1, 1999, the Company's activities principally have been
   planning and participation in the Auction, initiating research and
   development, conducting market research, securing capital and developing its
   proposed service and network. Since the Auction, the Company has been relying
   on the borrowing of funds and the issuance of common and preferred stock
   rather than recurring revenues, for its primary sources of cash flow.
   Accordingly, the Company's financial statements for all periods prior to
   January 1, 1999 were presented as a development stage enterprise, as
   prescribed by Statement of Financial Accounting Standards No. 7, "Accounting
   and Reporting by Development Stage Enterprises." In the first quarter of
   1999, the Company commenced operations in the New Orleans, Memphis and Little
   Rock BTA's and began providing wireless mobility services for its customers.
   As a result, the Company exited the development stage in the first quarter
   ended March 31, 1999.

   The Company incurred cumulative losses through December 31, 1998 of
   approximately $55,000,000. The Company expects to continue to incur
   significant operating losses and to generate negative cash flow from
   operating activities for at least the next several years while it constructs
   its network and develops its customer base. The Company's ability to
   eliminate operating losses and to generate positive cash flow from operations
   in the future will depend upon a variety of factors, many of which it is
   unable to control. These factors include: (1) the cost of constructing its
   network, (2) changes in technology, (3) changes in governmental regulations,
   (4) the level of demand for wireless communications services, (5) the product
   offerings, pricing strategies and other competitive factors of the Company's
   competitors and (6) general economic conditions. If the Company's is unable
   to implement its business plan successfully, it may not be able to eliminate
   operating losses, generate positive cash flow or achieve or sustain
   profitability which would materially

<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   adversely affect its business, operations and financial results as well as
   its ability to make payments on its debt obligations.

                                      F-9
<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   Fair Value of Financial Instruments

   The Company believes that the carrying amount of its financial instruments
   approximate fair value.

   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 on the date of the financial statements and
   the reported amounts of expenses during the reporting period. Actual results
   could differ from those estimates.

   Concentration of Credit Risk

   Financial instruments that potentially subject the Company to significant
   concentrations of credit risk consist principally of cash and cash
   equivalents. The Company has invested its excess cash in overnight sweep
   accounts and U.S. Treasury obligations. The Company has not experienced any
   losses on its cash and cash equivalents.

   Cash Equivalents

   The Company considers all highly liquid instruments with a maturity from
   purchase date of three months or less to be cash equivalents. Cash
   equivalents consist of overnight sweep accounts and U.S. Treasury
   obligations.

   Revenue Recognition

   The Company earns revenue by providing wireless mobility services to both its
   subscribers and subscribers of other wireless carriers traveling in the
   Company's service area, as well as sale of equipment and accessories.

   Wireless mobility services revenue consists of monthly service fees,
   activation fees, airtime and long distance revenue. Generally, access fees,
   airtime and long distance charges are billed monthly and are recognized when
   service is provided. Prepaid service revenue is collected in advance, is
   recorded as deferred revenue and recognized as service is provided.

   Roaming revenue consist of the airtime and long distance charged to the
   subscribers of other wireless carriers for use of the Company's network while
   traveling in the Company's service area and are recognized when the service
   is rendered.

   Equipment revenue is recognized upon delivery of the equipment to the
   customer and when future obligations are no longer significant.

   PCS Licenses and Microwave Relocation Costs

   PCS licenses include costs incurred, including capitalized interest related
   to the U.S. Government financing, to acquire FCC licenses in the 1850-1990
   MHz radio frequency band. Interest capitalization on the U.S. Government
   financing began when the activities necessary to get the Company's network
   ready for its intended use were initiated and concluded when the wireless
   networks were ready for intended use. The PCS licenses are issued
   conditionally for ten years. Historically, the FCC has granted license
   renewals providing the licensees have complied with applicable rules,
   policies and the Communications Act of 1934, as amended. The Company believes
   it has complied with and intends to continue to comply with these rules and
   policies.

   As a condition of each PCS license, the FCC requires each license-holder to
   relocate existing microwave users (Incumbents) within the awarded spectrum to
   microwave frequencies of equal capacity. Microwave relocation costs include
   the actual and estimated costs incurred to relocate the Incumbent's microwave
   links affecting the Company's licensed frequencies

                                     F-10
<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



   PCS licenses, microwave relocation costs, and capitalized interest consist of
the following:

<TABLE>
<CAPTION>
                                                                                   June 30,
                                                      December 31,                  1999
                                                 1997             1998           (unaudited)
                                           ---------------   ---------------   ---------------
            <S>                            <C>               <C>               <C>
            PCS licenses                     $   9,886,978    $  104,736,978   $   186,287,037
            Microwave relocation costs                   -        12,456,838        15,164,244
            Capitalized interest                   131,397           913,440         1,004,581
                                           ---------------   ---------------   ---------------
                                                10,018,375       118,107,256       202,455,862
            Accumulated amortization                     -                 -          (638,726)
                                           ---------------   ---------------   ---------------
                                             $  10,018,375    $  118,107,256   $   201,817,136
                                           ===============   ===============   ===============
</TABLE>


   The Company began amortizing the cost of the PCS licenses, microwave
   relocation costs, and capitalized interest in March 1999, when PCS services
   commenced in certain Basic Trade Areas. Amortization is calculated using the
   straight-line method over 40 years. Amortization expense for the six months
   ended June 30, 1999 was $638,726 (unaudited).

   Property and Equipment and Network Under Development

   Property and equipment are recorded at cost and depreciation is computed
   using the straight-line method over the following estimated useful lives:

<TABLE>
            <S>                                        <C>
            Computer equipment                         3 to 5 years
            Network under development and
             wireless network                          5 to 10 years upon commencement of service
            Internal use software                      3 years
            Furniture, fixtures and office equipment   5 years
            Leasehold improvements                     Lesser of useful life or lease term
</TABLE>

   Expenditures for repairs and maintenance are charged to operations when
   incurred. Gains and losses from disposals, if any, are included in the
   statements of operations. Network under development includes all costs
   related to engineering, cell site acquisition, site development, interest
   expense and other development costs being incurred to ready the Company's
   wireless network for use.

   Internal and external costs incurred to develop the Company's billing,
   financial systems and other internal applications during the application
   development stage are capitalized as internal use software.

<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   All costs incurred prior to the application development stage are expensed as
   incurred. Training costs and all post implementation internal and external
   costs are expensed as incurred.

   Intangible assets - AT&T Agreements and Others

   The AT&T Agreements consist of the fair value of various agreements with AT&T
   (see Note 6) exchanged for mandatorily redeemable preferred stock and Series
   F preferred stock (see notes 6 and 7). The AT&T Agreements are amortized on a
   straight-line basis over the related contractual terms, which range from
   three to ten years. Amortization on the AT&T Exclusivity Agreement, Long
   Distance Agreement and the Intercarrier Roamer Services Agreement began once
   wireless services were available to its customers. Amortization of the
   Network Membership License Agreement began on July 17, 1998, the date of the
   finalization of the AT&T Transaction. During 1999, the Company completed
   acquisitions for additional licenses (see Note 7). As a result of these
   acquisitions, the Company recorded other intangible assets related to direct
   acquisition costs which included reimbursing the seller for interest, salary
   and leasing costs incurred prior to close plus legal fees. These other
   intangible assets are being amortized over a five-year period. For the year
   ended December 31, 1998 and for the six months ended June 30, 1999, the
   Company recorded amortization expense of $772,497 and $2,109,242 (unaudited),
   respectively.

   Inventory

   Inventory consists of the following:

<TABLE>
<CAPTION>
                                              December 31,
                                                                            June 30,
                                                                             1999
                                           1997             1998          (unaudited)
                                    --------------   --------------   -----------------
          <S>                       <C>              <C>              <C>
          Handsets                    $          -    $     778,235    $      7,350,304
          Accessories                            -                -             383,316
                                    --------------   --------------   -----------------
             Total inventory          $          -    $     778,235    $      7,733,620
                                    ==============   ==============   =================
</TABLE>

                                     F-11



<PAGE>

   Inventory is valued at the lower of cost or market and is recorded net of an
   allowance for obsolescence. No allowance for obsolescence has been recorded
   as of December 31, 1998 and June 30, 1999.

   Deferred Financing Costs

   In connection with entering into the credit facility and the senior-
   subordinated discount rates (see Note 5), the Company incurred certain debt
   issuance costs. The Company has capitalized financing costs of $9,109,677 and
   $19,709,996 (unaudited), as of December 31, 1998 and June 30, 1999,
   respectively. The financing costs are being amortized using the straight line
   method over the term of the credit facility. For the year ended December 31,
   1998 and for the six months ended June 30, 1999, the Company recorded
   interest expense related to the amortization of the deferred financing costs
   of $524,924 and $500,083 (unaudited), respectively.

   Long-Lived Assets

   The Company periodically evaluates the recoverability of the carrying value
   of property and equipment, network under development, intangible assets, PCS
   licenses and microwave relocation costs. The Company considers historical
   performance and anticipated future results in its evaluation of potential
   impairment. Accordingly, when indicators of impairment are present, the
   Company evaluates the carrying value of these assets in relation to the
   operating performance of the business and future and undiscounted cash flows
   expected to result from the use of these assets. Impairment losses are
   recognized when the sum of the present

                                      F-12



<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   value of expected future cash flows are less than the assets' carrying value.
   No such impairment losses have been recognized to date.

   Income Taxes

   The Company accounts for income taxes in accordance with the liability
   method. Deferred income taxes are recognized for tax consequences in future
   years for differences between the tax bases of assets and liabilities and
   their financial reporting amounts at each year-end, based on enacted laws and
   statutory tax rates applicable to the periods in which the differences are
   expected to affect taxable income. Valuation allowances are established, when
   necessary, to reduce net deferred tax assets to the amount expected to be
   realized. The provision for income taxes consists of the current tax
   provision and the change during the period in deferred tax assets and
   liabilities.

   Start-Up and Advertising Costs

   Start-up costs are expensed as incurred. The Company expenses production
   costs of print, radio and television advertisements and other advertising
   costs as such costs are incurred. Advertising expenses in selling and
   marketing for 1996, 1997, and 1998 were insignificant. Advertising expenses
   in selling and marketing were $6,579,029 (unaudited) for the six months ended
   June 30, 1999.

   Interest Rate Swaps

   The Company uses interest swaps to hedge the effects of fluctuations in
   interest rates from their Senior Credit Facility (see Note 5). These
   transactions meet the requirements for hedge accounting, including
   designation and correlation. The interest rate swaps are managed in
   accordance with the Company's policies and procedures. The Company does not
   enter into these transactions for trading purposes. The resulting gains or
   losses, measured by quoted market prices, are accounted for as part of the
   transactions being hedged, except that losses not expected to be recovered
   upon the completion of hedged transactions are expensed. Gains or losses
   associated with interest rate swaps are computed as the difference between
   the interest expense per the amount hedged using the fixed rate compared to a
   floating rate over the term of the swap agreement. As of December 31, 1998,
   the Company has entered into six interest rate swap agreements with various
   commercial lenders totaling a notional amount of $225,000,000 to convert the
   Company's variable rate debt of LIBOR plus 3.25% to fixed rate debt. The
   interest rate swaps had no material impact on the consolidated financial
   statements as of and for the year ended December 31, 1998 and as of and for
   the six months ended June 30, 1999.

   Segment Reporting

   The Company presently operates in a single business segment as a provider of
   wireless mobility services in its licensed regions primarily in the south-
   central and northeastern United States. The Company operates in various
   Major Trade Areas including New Orleans, LA, Memphis, TN, Little Rock, AK,
   Boston, MA and Puerto Rico.

   Stock Compensation

   The Company periodically issues restricted stock awards to its employees.
   Upon reaching a measurement date, the Company records deferred compensation
   equal to the estimated fair value of the stock award. Deferred compensation
   is amortized to compensation expense over the related vesting period.

   Recently Issued Accounting Standards

   In July 1999, the Financial Accounting Standards Board (FASB) issued
   Statement of Financial Accounting Standards No. 137, "Deferral of the
   Effective Date of FAS 133" which defers the effective date of SFAS No. 133,
   "Accounting for Derivative Instruments and Hedging Activities". SFAS 133 is
   effective for all fiscal quarters of fiscal years beginning after June 15,
   2000. The Company has not determined the effect of adopting this
   standard.

                                      F-13
<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


3. Property and Equipment

   Property and equipment consists of the following:

<TABLE>
<CAPTION>
                                                                                                         June 30,
                                                                         December 31,                      1999
                                                                   1997               1998             (unaudited)
                                                           --------------    ----------------      ----------------
           <S>                                             <C>               <C>                   <C>
           Wireless network                                  $          -      $            -      $    282,874,088
           Network under development                            3,269,793         170,885,628             3,519,535
           Computer equipment                                     328,875          10,115,063            13,502,865
           Internal use software                                        -          11,161,142            17,610,821
           Leasehold improvements                                       -           3,204,623            10,048,722
           Furniture, fixtures and office equipment                21,306           2,924,233             7,061,781
           Land                                                         -                   -                47,500
                                                           --------------    ----------------    ------------------
                                                                3,619,974         198,290,689           334,665,312
           Accumulated depreciation                               (10,700)           (822,067)          (14,060,898)
                                                           --------------    ----------------    ------------------
                                                             $  3,609,274      $  197,468,622      $    320,604,414
                                                           ==============    ================    ==================
</TABLE>

4. Accrued Expenses

   Accrued expenses, consists of the following:

<TABLE>
<CAPTION>
                                                                                                      June 30,
                                                                     December 31,                      1999
                                                                1997               1998             (unaudited)
                                                           --------------    ----------------    ------------------
           <S>                                             <C>               <C>                 <C>
           Property and equipment                             $         -       $  85,634,829       $     6,794,344
           Sales taxes                                                  -                   -            11,005,687
           Consulting services                                          -           4,237,411             2,642,478
</TABLE>


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


<TABLE>
                  <S>                                     <C>              <C>              <C>
                  Bonuses and vacation                                 -        2,386,317           2,858,834
                  Engineering                                          -          676,893           1,147,406
                  Selling and marketing                                -          346,552           2,561,576
                  Other                                          824,164        1,187,367           3,271,690
                  Legal fees                                           -          402,893             264,749
                                                           -------------   --------------   -----------------
                                                                 824,164       94,872,262          30,546,764
                  Less: non-current portion                            -                -          (3,939,688)
                                                           -------------   --------------   -----------------
</TABLE>

<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
                              <S>             <C>              <C>
                              $   824,164     $  94,872,262    $  26,607,076
                              ===========     =============    =============
</TABLE>

                                     F-14

<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


5. Long-term Debt

   Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                                                        June 30,
                                                                         December 31,                    1999
                                                                   1997               1998            (unaudited)
                                                         -----------------    ----------------   ----------------
      <S>                                                <C>                  <C>                <C>
      Senior subordinated discount notes                     $           -      $            -    $   334,829,320
      Senior credit facility                                             -         225,000,000        225,000,000
      Lucent Series A notes                                              -          10,460,400         41,665,926
      U.S. Government financing                                  7,727,322           7,924,666         17,192,054
      Notes payable to stockholders                              2,808,500                   -                  -
      Notes payable to affiliates (see Note 13)                  2,072,573                   -                  -
                                                         -----------------    ----------------   ----------------
                                                                12,608,395         243,385,066        618,687,300
      Less:  current portion                                    (4,881,073)                  -                  -
                                                         -----------------    ----------------   ----------------
                                                             $   7,727,322      $  243,385,066    $   618,687,300
                                                         =================    ================   ================
</TABLE>


   Senior Subordinated Discount Notes

   On April 23, 1999, the Company completed the issuance and sale of 11-5/8%
   Senior Subordinated Discount Notes (the Notes) with an aggregate principal
   amount at maturity of $575,000,000. The total gross proceeds from the sale of
   the Notes were $327,635,000. Offering expenses consisting of underwriting,
   printing, legal and accounting fees totaled $10,600,517. The Notes mature
   April 15, 2009, unless previously redeemed by the Company. As interest
   accrues, it will be added to the principal as an increase to interest expense
   and the carrying value of the Notes until April 15, 2004. The Company will
   begin paying interest semi-annually on April 15 and October 15 of each year
   beginning October 15, 2004. The Notes are not collateralized. The Notes are
   subordinate to all of the Company's existing and future senior debt and ranks
   equally with all other senior subordinated debt, and ranks senior to all of
   the Company's existing and future subordinated debt. The Notes are guaranteed
   by the Company's wholly owned subsidiary, TeleCorp Communications, Inc. (see
   Note 15). As of June 30, 1999 accrued interest added to the principal was
   $7,194,320.

   Senior Credit Facility

   In July 1998, the Company entered into a credit facility (the Senior Credit
   Facility) with a group of commercial lenders, under which the Company may
   borrow up to $525,000,000, in the aggregate, consisting of (i) up to
   $150,000,000 in revolving loans (the Senior Revolving Credit Facility) with a
   maturity date of January 2007, (ii) a $150,000,000 term loan (the Tranche A
   Term Loan) with a maturity date of January 2007, and (iii) a $225,000,000
   term loan (the Tranche B Term Loan) with a maturity date of January 2008. A
   total of $225,000,000 of indebtedness from the Tranche B Term Loan was
   outstanding as of December 31, 1998 and June 30, 1999. The Senior Credit
   Facility also provides for an uncommitted $75,000,000 senior term loan (the
   Expansion Facility) with a maturity date of January 2008.

   Beginning in September 2002, principal repayments will be made in 18
   quarterly installments for the Tranche A Term Loan and 22 quarterly
   installments for the Tranche B Term Loan. Quarterly principal repayments for
   the Tranche A Term Loan are as follows: first six, $3,750,000; next four,
   $9,375,000; last eight,

                                     F-15
<PAGE>


          TELECORP PCS, INC. AND SUNSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO  CONSOLIDATED FINANCIAL STATEMENTS

   $11,250,000. Quarterly principal repayments for the Tranche B Term Loan are
   as follows: first 18, $562,500, last four, $53,718,750. Interest payments
   on the senior credit facility are made quarterly. The Senior Credit
   Facility contains a prepayment provision whereby certain amounts borrowed
   must be repaid upon the occurrence of certain specified events.

   The commitment to make loans under the Tranche A Term loan will terminate in
   July 2001, or earlier if elected by the Company.  Beginning in April 2005,
   the commitment to make loans under the Senior Revolving Credit Facility will
   be permanently reduced on a quarterly basis through April 2007 as follows:
   first four reductions, $12,500,000; last four reductions $25,000,000.  The
   unpaid principal on the Senior Revolving Credit Facility is due January 2007.
   In July 2000, if the undrawn portion of the Tranche A Term Loan exceeds
   $50,000,000 the amount of the Tranche A Term Loan will be automatically
   reduced by such excess.

   The interest rate applicable to the Senior Credit Facility is based on, at
   the Company's option, (i) LIBOR (Eurodollar Loans) plus the Applicable
   Margin, as defined, or (ii) the higher of the administrative agent's prime
   rate or the Federal Funds Effective Rate (ABR Loans), plus the Applicable
   Margin, as defined. The Applicable Margin for Eurodollar Loans will range
   from 125 to 325 basis points based upon certain events by the Company, as
   specified. The Applicable Margin for ABR Loans will range from 25 to 225
   basis points based upon certain events by the Company, as specified. At
   December 31, 1998, the interest rate applicable to the Tranche B Term Loan
   was 8.75% and interest incurred for the year ended December 31, 1998 was
   $9,210,187 of which $7,710,187 was expensed and $1,500,000 was capitalized.
   At June 30, 1999, the interest rate applicable to the Tranche B Term Loan was
   8.29%, and for the six months ended June 30, 1999 interest incurred on the
   Tranche B Term Loan was $9,843,750 of which $6,366,699 was expensed and
   $3,477,051 was capitalized.

   The loans from the Senior Credit Facility are subject to an annual commitment
   fee which ranges from 0.50% to 1.25% of the available portion of the Tranche
   A Term Loan and the Senior Revolving Credit Facility.  The Company has
   expensed $3,305,905 and $2,063,686 (unaudited), respectively, for the year
   ended December 31, 1998 and for the six months ended June 30, 1999 related to
   these bank commitment fees.  The Senior Credit Facility requires the Company
   to purchase interest rate hedging contracts covering amounts equal to at
   least 50% of the total amount of the outstanding indebtedness of the Company.
   As of December 31, 1998 and June 30, 1999, the Company hedged 100% of its
   outstanding indebtedness of $225,000,000 to take advantage of favorable
   interest rate swaps.

   Initially, borrowings under the Senior Credit Facility are subject to a
   maximum Senior Debt to Total Capital ratio, as defined, of 50%.  This ratio
   is increased to 55% if certain specified operating benchmarks are achieved.
   In addition, the Company must comply with certain financial and operating
   covenants.  The financial covenants include various debt to equity, debt to
   EBITDA, interest coverage, and fixed charge coverage ratios, as defined in
   the Senior Credit Facility.  The operating covenants include minimum
   subscribers, minimum aggregate service revenue, minimum coverage of
   population and maximum capital expenditure thresholds.  As of December 31,
   1998 and June 30, 1999 (unaudited), the Company was in compliance with these
   covenants.

   The Company may utilize the Expansion Facility as long as the Company is not
   in default of the Senior Credit Facility and is in compliance with each of
   the financial covenants.  However, none of the lenders are required to
   participate in the Expansion Facility.

   The Senior Credit Facility is collateralized by substantially all of the
   assets of the Company.  In addition, the Senior Credit Facility has been
   guaranteed by the Company's subsidiaries and shall be guaranteed by
   subsequently acquired or organized domestic subsidiaries of the Company.

   Lucent Note Agreements

   In May 1998, the Company entered into a Note Purchase Agreement (the Lucent
   Note Agreement) with Lucent Technologies, Inc. (Lucent) which provides for
   the issuance of increasing rate 8.5% Series A (the

                                     F-16
<PAGE>


          TELECORP PCS, INC. AND SUNSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO  CONSOLIDATED FINANCIAL STATEMENTS

   Series A Notes) and 10.0% Series B (the Series B Notes) junior subordinated
   notes (the Subordinated Notes) with an aggregate face value of $80,000,000.
   The aggregate face value of the Subordinated Notes shall decrease dollar for
   dollar, upon the occurrence of certain events as defined in the Lucent Note
   Agreement. The proceeds of the Subordinated Notes are to be used to develop
   the Company's network in certain designated areas. As of December 31, 1998,
   the Company had $10,460,400 outstanding under the Series A Notes. As of June
   30, 1999, the Company had $41,665,925 (unaudited) outstanding under the
   Series A Notes. During the six months ended June 30, 1999, the Company
   borrowed and repaid $40,000,000 on the Lucent Series B Notes plus $227,778 of
   accrued interest. Interest expense for the year ended December 31, 1998 and
   for the six months ended June 30, 1999 was $460,000 and $1,205,525
   (unaudited), respectively.

   The Series A and Series B Notes will not amortize and will have a maturity
   date six months after the final maturity of the Company's high yield debt
   offering, but in no event later than May 1, 2012. The Series A Notes will
   have a mandatory redemption at par plus accrued interest from the proceeds of
   a subsequent equity offering to the extent the net proceeds exceed an amount
   identified in the Lucent Note Agreement.  If the Series A Notes and Series B
   Notes are not redeemed in full by January 2001 and January 2000,
   respectively, the interest rate on each note will increase by 1.5% per annum
   on January 1.  However, the interest rate applicable to the Subordinated
   Notes shall not exceed 12.125%.  Interest payable on the Series A Notes and
   the Series B Notes on or prior to May 11, 2004 shall be payable in additional
   Series A and Series B Notes. Thereafter, interest shall be paid in arrears in
   cash on each six month and yearly anniversary of the Series A and Series B
   closing date or, if cash interest payments are prohibited under the Senior
   Credit Facility and/or the Senior Subordinated Discount Notes, in additional
   Series A and Series B Notes.  As of December 31, 1998, interest accrued under
   the Series A Notes of $460,400 has been included in long-term debt.  As of
   June 30, 1999, interest accrued under the Series A Notes of $1,665,925
   (unaudited) has been included in long-term debt.

   The Company may redeem the Subordinated Notes held by Lucent or any of its
   affiliates at any time.  The Series A Notes that are not held by Lucent or
   any of its affiliates may be redeemed by the Company prior to May 2002 and
   after May 2007. The Series B Notes that are not held by Lucent or any of its
   affiliates may be redeemed by the Company prior to May 2000 and after May
   2005. Any redemption after May 2007, in the case of the Series A Notes, and
   May 2005, in the case of the Series B Notes, shall be subject to an interest
   rate premium, as specified.  All of the outstanding notes under the Lucent
   Note Agreement as of December 31, 1998 and June 30, 1999 are held by Lucent.
   The Company must comply with certain operating covenants.  As of December 31,
   1998 and June 30, 1999, the Company was in compliance with these operating
   covenants.

   In addition, Lucent has agreed to make available up to an additional
   $80,000,000 of junior subordinated vendor financing in amounts up to 30% of
   the value of the equipment, software and services provided by Lucent in
   connection with any additional markets the Company acquires, subject to
   certain conditions as specified (the Vendor Expansion Facility).   The
   expiration date for any notes issued pursuant to the Vendor Expansion
   Facility is the date which is six months after the scheduled maturity of the
   Notes, subject to mandatory prepayment if certain future events occur.

   U.S. Government financing

                                     F-17

<PAGE>

          TELECORP PCS, INC. AND SUNSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO  CONSOLIDATED FINANCIAL STATEMENTS


   As of December 31, 1998 and June 30, 1999, the Company owes the U.S.
   Government $9,192,938 and $20,743,584 (unaudited), less a discount of
   $1,268,272 and $3,551,530 (unaudited), respectively, for the acquisition of
   PCS licenses in New Orleans, Memphis, Beaumont and Little Rock obtained
   during the 1997 F-Block auction.  The terms of the notes include: an interest
   rate of 6.25%, quarterly interest payments which commenced in July 1998 and
   continue for the one year thereafter, then quarterly principal and interest
   payments for the remaining 9 years.  The promissory notes are collateralized
   by the underlying PCS licenses.

   During the six months ended June 30, 1999, the Company completed the
   acquisition of additional PCS licenses from Digital PCS, Inc. and Wireless
   2000, Inc. (see Note 7).  As part of these acquisitions, the Company assumed
   additional U.S. Government financing with the FCC amounting to $11,550,646,
   less a discount of $2,396,215.  The terms of the notes include an interest
   rate of 6.125% for notes assumed from Digital PCS, Inc. and 7.00% for notes
   assumed from Wireless 2000, Inc., quarterly interest payments for a two-year
   period and then quarterly principal and interest payments for the remaining
   eight years.

   These notes are net of a discount of $1,268,272, and $3,551,530 (unaudited)
   as of December 31, 1998 and June 30, 1999, respectively.  The notes were
   discounted using management's best estimate of the prevailing market interest
   rate at the time of issuance of 10.25%.

   Notes payable to stockholders
   In July 1996, the Company issued $498,750 of subordinated promissory notes to
   two stockholders.  The notes bore interest at a rate of 10%, compounded semi-
   annually, and were due in full in July 2002.  In April 1997, these notes were
   converted into 50 shares of Series A preferred stock.

   In December 1997, the Company issued various promissory notes totaling
   $2,808,500 to stockholders.  The notes bore interest at a rate of 6% and were
   converted into mandatorily redeemable preferred stock of the Company in July
   1998. The notes were discounted using management's best estimate of the
   prevailing market interest rate at the time of issuance of 10.25%.  The
   effect on the Company's 1997 financial statements of discounting these notes
   was not material.

   From January 1, 1998 to June 30, 1998, the Company borrowed approximately
   $22,491,500 in the form of promissory notes from existing and prospective
   stockholders to satisfy the working capital needs of the Company.  The
   promissory notes bore interest at the rate of 6.25% per annum compounded
   quarterly and were payable in one lump sum on August 31, 1998.  In July 1998,
   these notes were converted to mandatorily redeemable preferred stock of the
   Company (see Note 10) in connection with the AT&T Transaction.


<PAGE>

          TELECORP PCS, INC. AND SUNSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO  CONSOLIDATED FINANCIAL STATEMENTS


   As of December 31, 1998, minimum required annual principal repayment
   (undiscounted) under all of the Company's outstanding debt obligations were
   as follows:

   <TABLE>
               <S>                   <C>
               1999                  $        -
               2000                     450,719
               2001                     944,470
               2002                   1,004,897
               2003                   1,631,691
               Thereafter           291,070,238
                                    -----------
                                   $295,102,015
                                   ============
</TABLE>


6. AT&T TRANSACTION

   In January 1998, the Company entered into a Securities Purchase Agreement
   (the Securities Purchase Agreement) with AT&T Wireless PCS, Inc. and TWR
   Cellular, Inc. (both subsidiaries of AT&T Corporation and collectively
   referred to as AT&T PCS), the stockholders of Holding and various venture
   capital investment firms (the Cash Equity Investors).  The Securities
   Purchase Agreement provides the Company will be a provider of wireless
   mobility services in its licensed regions utilizing the AT&T brand name.

   Upon the receipt of FCC approval in July 1998, the Company finalized the
   transaction contemplated in the Securities Purchase Agreement (the AT&T
   Transaction).  As a result, the Company (i) issued preferred stock and paid
   AT&T $21,000,000 in exchange for 20 MHz PCS licenses with a fair value of
   $94,850,000 and certain operating agreements with AT&T for exclusivity,
   network membership, long distance and roaming with a fair value of
   $27,050,000; (ii) issued preferred and common stock for 100% of the
   outstanding ownership interests in Holding, which includes 10 MHz PCS
   licenses which was recorded at historical cost; and (iii) issued preferred
   and common stock for a cash commitment from the Cash Equity Investors of
   $128,000,000 to be paid over a three year term (see Note 10) plus an
   additional $5,000,000 upon the closing of the Digital PCS, Inc. transaction
   (see Note 7).

   The general terms of the operating agreements with AT&T are summarized below:

          .    AT&T Exclusivity: The Company will be AT&T's exclusive
               facilities-based provider of mobile wireless telecommunications
               services within the Company's Basic Trade Areas for an initial
               ten year period. This agreement will automatically renew for a
               one-year term and then operate on a year-to-year basis unless one
               party terminates at least ninety (90) days prior to the end of
               any one-year term.

               The Company has determined the fair value of this agreement to be
               $11,870,000 and is amortizing this value over the initial 10 year
               term.

          .    Network Membership License Agreement: The Network Membership
               License Agreement (the License Agreement) defines that AT&T will
               make available to the Company use of the AT&T logo and the right
               to refer to itself as a "Member of the AT&T Wireless Network" to
               market its PCS services. Through the use of these rights, the
               Company expects to participate in and benefit from AT&T
               promotional and marketing efforts. The License Agreement has an
               initial five-year term with a five-year renewal term if both the
               Company and AT&T elect to renew at least ninety 90 days prior to
               the expiration of the initial term.

                                     F-18

<PAGE>

          TELECORP PCS, INC. AND SUNSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO  CONSOLIDATED FINANCIAL STATEMENTS

               The Company has determined the fair value of this agreement to be
               $8,480,000 and is amortizing this value over the initial five
               year term.

          .    Intercarrier Roamer Services Agreement: AT&T and the Company have
               entered into a twenty-year reciprocal roaming agreement provided
               that their customers who own tri-mode phones will roam on the
               other's mobile wireless systems. Thereafter, this agreement shall
               renew automatically on a year-to-year basis unless either the
               Company or AT&T terminates this agreement by written notice at
               least 90 days prior to the conclusion of the original or any
               subsequent term. After ten years, this agreement may be
               terminated by the Company or AT&T at any time upon 90 days prior
               written notice. AT&T also agrees to permit the Company to have
               outbound roaming on its network for twenty years at commercially
               reasonable rates to the extent commercially and technologically
               feasible. The outbound roaming agreement shall continue with
               automatic ten-year renewals subject to a one-year cancellation
               notice.

               The Company has determined the value of this roaming agreement to
               be $3,500,000 and is amortizing this value over the initial 10
               year term.

          .    Long Distance Agreement: The long distance agreement provides
               that AT&T will be the exclusive provider for long distance
               services to the Company's customers within the Company's licensed
               regions for an initial three year period. The long distance
               agreement requires that the Company meet a minimum traffic volume
               commitment during the term of the agreement. If the Company fails
               to meet such volume commitments, the Company must pay to AT&T the
               difference between the expected fee based on the volume of the
               commitment and the fees based on actual volume.

               The Company had determined the fair value of this agreement to be
               $3,200,000 and is amortizing this value over the initial three
               year term.

   Triton PCS, Inc. (Triton), Tritel Communications (Tritel), and the Company
   have adopted a common brand, SunCom, which is co-branded with equal emphasis
   with the AT&T brand name and logo.  On April 16, 1999, Triton, Tritel and
   TeleCorp Communications formed a new company, Affiliate License Co., L.L.C.,
   to own, register and maintain the marks SunCom, SunCom Wireless and other
   SunCom and Sun formative marks (SunCom Marks) and to license the SunCom marks
   to Triton, Tritel and the Company.  Triton, Tritel and TeleCorp
   Communications each have a 33% membership interest in Affiliate License Co.,
   L.L.C.  On April 16, 1999, Triton entered into an agreement to settle a
   potential dispute regarding prior use of the SunCom brand.  In connection
   with this settlement, Triton agreed to pay $975,000 to acquire the SunCom
   Marks which were contributed to Affiliate License Co., L.L.C.  The Company
   paid $325,000 in royalty payments to reimburse Triton for the contributed
   SunCom marks.

7. ACQUISITIONS

   On April 20, 1999, the Company completed the acquisition of 10 MHz PCS
   licenses covering the Baton Rouge, Houma, Hammond and Lafayette, Louisiana
   Basic Trade Area's from Digital PCS, Inc. The total purchase price of
   $5,604,380 wascomprised of $2,334,819 of mandatorily redeemable preferred
   stock and common stock of the Company, the assumption of U.S. Government
   financing with the FCC of $4,101,455, less a discount of $1,118,450, and
   $286,556 in cash as reimbursement to Digital PCS, Inc., for interest due to
   the FCC incurred prior to close and legal costs. The entire purchase price
   has been allocated to the PCS license.

                                     F-19

<PAGE>

          TELECORP PCS, INC. AND SUNSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO  CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
          <S>                                         <C>
          PCS licenses                                 $ 5,317,824
          Other intangible assets relating to
           legal costs and reimbursement of FCC
           interest                                        286,556
                                                       -----------
                                                       $ 5,604,380
                                                       ===========
</TABLE>

   As a result of completing the transaction with Digital PCS, Inc., the Cash
   Equity Investors have irrevocably committed to contribute $5,000,000 in
   exchange for mandatorily redeemable preferred stock and common stock over a
   two year period from the close of this transaction.  As of June 30, 1999 the
   Company has received $ 2,200,000 of the $ 5,000,000 commitment.

   On May 24, 1999, the Company sold mandatorily redeemable preferred stock and
   preferred stock to AT&T for $40,000,000.  On May 25, 1999, the Company
   acquired from AT&T 20 MHz PCS licenses covering the San Juan Major Trade
   Area, 27 constructed cell sites, a switching facility, leases for additional
   cell sites, the extension of the Network Membership License Agreement, Long
   Distance Agreement, Intercarrier Roamer Services Agreement and AT&T
   Exclusivity Agreement and the reimbursement of AT&T for microwave relocation
   costs, salary and lease payments (the Puerto Rico Transaction) incurred prior
   to acquisition. The total purchase price of this asset acquisition was
   $99,694,055 in cash. In addition, the Company incurred legal fees of $252,340
   related to this acquisition. The purchase price has been allocated to the
   assets acquired, subject to adjustment, based upon their estimated fair value
   as follows:

<TABLE>
<S>                                                   <C>
          PCS licenses                                $ 70,421,295
          Intangible assets - AT&T Agreements           17,310,000
          Cell sites, site acquisition,switching
           facility assets, and other assets             9,015,100

          Microwave relocation costs                     3,200,000
                                                      ------------
                                                      $ 99,946,395
                                                      ============
</TABLE>

   As a result of completing this transaction, the Company's available
   borrowings under the Lucent Note Agreement (see Note 5) increased by
   $15,000,000 ($7,500,000 of Series A and $7,500,000 of Series B) and certain
   Cash Equity Investors committed $39,996,600 in cash in exchange for
   mandatorily redeemable preferred and common stock.  The Cash Equity Investors
   cash commitment of $39,996,600 will be funded over a three year period from
   the close of this transaction. As of June 30, 1999, the Company received
   $11,998,980 of this cash commitment.  As a part of obtaining this additional
   preferred and common stock financing, the Company paid $2,000,000 to a Cash
   Equity Investor upon the closing of the transaction.  In addition, certain
   officers, the Chief Executive Officer and the Executive Vice President and
   Chief Financial Officer of the Company were issued fixed and variable awards
   of 5,643 and 821,200 restricted shares of mandatorily redeemable Series E
   preferred stock and Class A common stock, respectively, in exchange for their
   interest in Puerto Rico Acquisition Corporation.  Puerto Rico Acquisition
   Corporation was a special purpose entity wholly-owned by the Company's Chief
   Executive Officer and Executive Vice President and Chief Financial Officer.
   The fixed awards typically vest over a five-year period.  The variable awards
   vest based upon certain events taking place, such as build-out milestone POP
   coverage and other events.  The estimated fair value of these shares has been
   recorded as deferred compensation and is being amortized over the related
   vesting periods.

   On June 2, 1999 the Company acquired from Wireless 2000, Inc. 15 MHz PCS
   licenses in the Alexandria, Lake Charles and Monroe, Louisiana BTAs.  The
   total purchase price of $7,192,174 was comprised of $370,810 of mandatorily
   redeemable preferred stock and common stock of the Company, the assumption of
   U.S. Government financing with the FCC of $7,449,190, less a discount of
   $1,277,765, and $649,939 in cash

                                     F-20

<PAGE>

          TELECORP PCS, INC. AND SUNSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO  CONSOLIDATED FINANCIAL STATEMENTS

   as reimbursement of microwave relocation costs and reimbursement of FCC
   interest and legal costs. The purchase price has been allocated to the assets
   acquired, subject to adjustment, based upon their estimated fair value as
   follows:

<TABLE>
        <S>                                                  <C>
        PCS licenses                                         $  6,992,174
        Microwave relocation costs                                200,000
                                                             ------------
                                                             $  7,192,174
                                                             ============
</TABLE>

8. MANDATORILY REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY

   Holding
   Holding's authorized capital stock consisted of 6,000 shares of no par value
   mandatorily redeemable Series A preferred stock, 125,000 shares of no par
   value Class A common stock, 175,000 shares of no par value Class B common
   stock and 175,000 shares of no par value Class C common stock.  This capital
   stock was in existence during 1996, 1997, and through July 1998, the closing
   of the AT&T Transaction, at which time Holding became a wholly-owned
   subsidiary of the Company.  Subsequent to the AT&T Transaction, the
   authorized and outstanding shares of Holding were cancelled and replaced with
   1,000 authorized shares of common stock of which 100 shares were issued to
   the Company.

   TeleCorp

   On May 14, 1999, TeleCorp restated its Certificate of Incorporation.  The
   Restated Certificate of Incorporation provides the Company with the authority
   to issue 202,996,000 shares of stock, consisting of the following:

<TABLE>
<CAPTION>
                        Preferred                   Par          Shares                                 Par          Shares
                          Stock                    Value       authorized     Common Stock             Value        authorized
            -------------------------------       --------     ----------     -------------------      --------     ----------
            <S>                                   <C>          <C>            <C>                      <C>          <C>
            Mandatorily redeemable Series A       $   0.01        100,000       Senior                 $   0.01      7,000,000
            Mandatorily redeemable Series B       $   0.01        200,000       Class A                $   0.01     95,000,000
            Mandatorily redeemable Series C       $   0.01        215,000       Class B                $   0.01     95,000,000
            Mandatorily redeemable Series D       $   0.01         50,000       Class C tracked        $   0.01        100,000
            Mandatorily redeemable Series E       $   0.01         30,000       Class D tracked        $   0.01        300,000
            Series F                              $   0.01      5,000,000       Voting Preference      $   0.01          1,000
                                                                ---------                                          -----------
               Total                                            5,595,000          Total                           197,401,000
                                                                =========                                          ===========
</TABLE>

                                   F-21
<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The following schedules represents the transactions that took place with respect
to Holding's Mandatorily redeemable preferred stock and common stock for the
period from July 29, 1996 (date of inception) to December 31, 1998.

<TABLE>
<CAPTION>
                                                                  Series A
                                                              preferred stock
                                                      -----------------------------
                                                         Shares         Amount
                                                      ---------    ----------------
       <S>                                            <C>          <C>
       Mandatorily redeemable preferred stock
       --------------------------------------
       Initial capitalization for cash                      750      $    7,500,000
       Accretion of preferred stock dividends                 -             288,959
                                                      ---------    ----------------
       Balance, December 31, 1996                           750           7,788,959
       Issuance of preferred stock for cash                 150           1,500,000
       Accretion of preferred stock dividends                 -             725,557
       Conversion of promissory note to preferred
         stock                                               50             498,750
       Noncash redemption of equity interests (see
       Note 13)                                            (583)         (6,368,926)
                                                      ---------    ----------------
       Balance, December 31, 1997                           367           4,144,340
       Accretion of preferred stock dividends                 -             224,484
       Recapitalization of Holding                         (367)         (4,368,824)
                                                      ---------    ----------------
       Balance, December 31, 1998                             -      $            -
                                                      =========    ================
</TABLE>

<TABLE>
<CAPTION>
                                                 Class A                      Class B                         Class C
                                               common stock                 common stock                    common stock
                                         ---------------------        -------------------------       ------------------------
                                          Shares      Amount             Shares        Amount           Shares        Amount
                                         -------    ----------        ------------    ---------       -----------    ---------
<S>                                      <C>        <C>               <C>             <C>             <C>            <C>
      Common stock
- ------------------------
Initial capitalization for cash            8,750     $   2,000                   -     $      -            25,520     $      -
Issuance of common stock                   3,750             -               5,104            -                 -            -
                                         -------    ----------        ------------    ---------       -----------    ---------
Balance, December 31, 1996                12,500         2,000               5,104            -            25,520            -
Issuance of common stock for cash              -             -                   -            -             6,875            -
Noncash redemption of equity
Interests (See Note 13)                   (7,666)       (1,144)             (3,130)           -           (19,868)           -
                                        --------    ----------        ------------    ---------       -----------    ---------
Balance, December 31, 1997                 4,834           856               1,974            -            12,527
Recapitalization of Holding               (4,834)         (856)             (1,974)           -           (12,527)           -
Elimination of 100% of equity
  Interests in Holding                         -             -                   -            -                 -            -
                                        --------    ----------        ------------    ---------       -----------    ---------
Balance, December 31, 1998                     -     $       -                   -     $      -                 -     $      -
                                        ========    ==========        ============    =========       ===========    =========
<CAPTION>
                                                  Common stock
                                              --------------------
                                                Shares     Amount       Total
                                              ---------   --------    ---------
<S>                                           <C>         <C>         <C>
      Common stock
- ------------------------
Initial capitalization for cash                       -   $      -    $   2,000
Issuance of common stock                              -          -            -
                                              ---------   --------    ---------
Balance, December 31, 1996                            -          -        2,000
Issuance of common stock for cash                     -          -            -
Noncash redemption of equity
Interests (See Note 13)                               -          -       (1,144)
                                              ---------   --------    ---------
Balance, December 31, 1997                                                  856
Recapitalization of Holding                         100          -         (856)
Elimination of 100% of equity
  Interests in Holding                             (100)         -            -
                                              ---------   --------    ---------
Balance, December 31, 1998                            -   $      -    $       -
                                              =========   ========    =========
</TABLE>

                                     F-22
<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following schedule represents the transactions that took place with respect
to TeleCorp's mandatorily redeemable preferred stock, Series F preferred stock
and common stock for the period July 1998 to June 30, 1999:

<TABLE>
<CAPTION>
                                               Series A                       Series C                       Series D
                                           preferred stock                 Preferred stock                preferred stock
                                        -------------------------     ---------------------------    -------------------------
                                          Shares       Amount          Shares         Amount           Shares       Amount
                                        ---------  --------------     ---------  ----------------    ---------  --------------
<S>                                     <C>        <C>                <C>        <C>                 <C>        <C>
Mandatorily redeemable preferred stock
- --------------------------------------
 Issuance of preferred stock
  to AT&T PCS for licenses and
  AT&T Agreements                          66,723  $   66,723,000             -    $            -       34,267    $  34,143,639
 Issuance of preferred stock
  to Cash Equity
 Investors, net of issuance
  costs of $1,027,695                           -               -       128,000       126,847,780            -                -
 Accretion of preferred stock dividends         -       3,039,603             -         3,818,827            -          945,780
 Noncash issuance of restricted stock           -               -             -                 -            -                -
 Repurchase of restricted stock for cash        -               -             -                 -            -                -
 Noncash issuance of preferred
  stock for equity of Holding                   -               -         7,348         4,334,276            -                -
                                           ------  --------------     ---------  ----------------    ---------  ------------------
 Balance, December 31, 1998                66,723  $   69,762,603       135,348    $  135,000,883       34,267    $  35,089,419
 Issuance of preferred stock
  for cash, net of issuance
  costs of $2,500,000                      30,750      30,454,218        50,473        47,844,985       11,230       10,499,516
 Issuance of preferred stock
  for PCS licenses operating agreements         -               -         2,878         2,674,130            -                -
 Accretion of preferred stock dividends         -       3,791,396             -         4,581,221            -        1,122,155
 Noncash issuance of restricted stock           -               -             -                 -            -                -
 Repurchase of restricted stock for cash        -               -             -                 -            -                -
                                          -------  --------------     ---------  ----------------    ---------  -----------------
 Balance, June 30, 1999 (unaudited)        97,473  $  104,008,217       188,699    $  190,101,219       45,497    $  46,711,090
                                          =======  ==============     =========  ================    =========  =================
<CAPTION>
                                                         Series E
                                                      preferred stock
                                               --------------------------
                                                 Shares        Amount             Total
                                               ---------  ---------------   -------------------
<S>                                            <C>        <C>               <C>
Mandatorily redeemable preferred stock
- --------------------------------------
Issuance of preferred stock
 to AT&T PCS for licenses and
 AT&T Agreements                                      -      $          -      $   100,866,639
Issuance of preferred stock to Cash Equity
Investors, net of issuance costs of $1,027,695        -                 -          126,847,780
Accretion of preferred stock
 dividends                                            -           541,038            8,345,248
Noncash issuance of restricted stock              5,505             5,505                5,505
Repurchase of restricted stock for cash            (784)             (792)                (792)
Noncash issuance of preferred stock for
 equity of Holding                               14,156            10,215            4,344,491
                                           ------------    --------------    -----------------
Balance, December 31, 1998                       18,877      $    555,966      $   240,408,871
Issuance of preferred stock
 for cash, net of issuance
 costs of $2,500,000                                  -                 -           88,798,719
Issuance of preferred stock
 for PCS licenses operating agreements                -                 -            2,674,130
Accretion of preferred stock dividends                -           645,028           10,139,800
Noncash issuance of restricted stock              6,606           414,959              414,959
Repurchase of restricted stock for cash            (577)             (576)                (576)
                                           ------------    --------------    -----------------
Balance, June 30, 1999  (unaudited)              24,906      $  1,615,377      $   342,435,903
                                           ============    ==============    =================
</TABLE>


<TABLE>
<CAPTION>
                                                       Series F                 Class A               Class C tracked
                                                    preferred stock           common stock             common stock
                                              -----------------------   -------------------------   -------------------
                                                 Shares      Amount       Shares        Amount       Shares     Amount
                                              -----------   ---------   -----------   -----------   --------   --------
<S>                                           <C>           <C>         <C>           <C>           <C>        <C>
Series F preferred and common stock
- -----------------------------------
Issuance of common stock to Cash Equity
 Investors for cash                                     -     $     -    12,148,991      $121,490     35,774      $ 358
Issuance of preferred stock to
AT&T PCS for licenses and AT&T agreements       3,336,141      33,361             -             -          -          -
Exchange of 100% of equity
 interests in Predecessor
Company for equity in the Company                       -           -     2,454,195        24,541      561          561
Noncash issuance of restricted stock                    -           -     1,001,771        10,018        -            -
Repurchase of restricted stock for cash                 -           -      (178,794)       (1,787)       -            -
                                              -----------   ---------   -----------   -----------   --------   --------
<CAPTION>

                                                     Class D tracked      Voting preference
                                                      common stock          common stock
                                                  -------------------   -------------------
                                                   Shares     Amount     Shares     Amount     Total
                                                  --------   --------   --------   --------   -------
<S>                                               <C>        <C>        <C>        <C>        <C>
Series F preferred and common stock
- -----------------------------------
Issuance of common stock to Cash Equity
 Investors for cash                                267,792    $ 2,678          -   $      -  $124,526
Issuance of preferred stock to
AT&T PCS for licenses and AT&T agreements                -          -          -          -    33,361
Exchange of 100% of equity interests in
 Predecessor
Company for equity in the Company                    7,747         77      1,000         10    25,189
Noncash issuance of restricted stock                     -          -          -          -    10,018
Repurchase of restricted stock for cash                  -          -          -          -    (1,787)
                                                  --------   --------   --------   --------   -------
</TABLE>


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
Balance, December 31, 1998                3,336,141      33,361   15,426,123       $154,262   91,846        $ 919
Issuance of common stock and
 preferred stock for cash                 1,098,000      10,980    5,047,381         50,473        -            -
Issurance of common stock for
PCS licenses operating agreements                 -           -      279,963          2,814        -            -
Noncash issuance of restricted stock              -           -    1,067,158         10,658        -            -
Repurchase of restricted stock for cash           -           -     (131,646)        (1,317)       -            -
                                          =========  ==========  ===========   ============  =======  ===========
Balance, June 30, 1999 (unaudited)        4,434,141  $   44,341   21,689,019       $216,890   91,846        $ 919
                                          =========  ==========  ===========   ============  =======  ===========

<CAPTION>
<S>                                         <C>      <C>      <C>     <C>           <C>
Balance, December 31, 1998                  275,539  $ 2,755   1,000    $       10    $191,307
Issuance of common stock and
 preferred stock for cash                         -        -       -             -      61,453
Issurance of common stock for
PCS licenses operating agreements                 -        -       -             -       2,814
Noncash issuance of restricted stock              -        -       -             -      10,658
Repurchase of restricted stock for cash           -        -       -             -      (1,317)
                                          ---------  -------  ------  ------------  ----------
Balance, June 30, 1999 (unaudited)          275,539  $ 2,755   1,000    $       10    $264,915
                                          =========  =======  ======  ============  ==========
</TABLE>

                                     F-23

<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

There are no issued or outstanding shares of Series B preferred stock, Senior
common stock or Class B common stock as of June 30, 1999.

   The conversion features and conversion prices of the Company's issued stock
   are summarized below:

<TABLE>
<CAPTION>
        Convertible Security          Convertible Into                      Conversion Price
     -------------------------   ------------------------      -----------------------------------------
     <S>                         <C>                           <C>
     Series A preferred stock    After July 2006, at the       The Series A conversion rate is equal
                                 holders' option, into         to the liquidation preference of the
                                 Class A common stock          Series A preferred stock on the
                                                               conversion date divided by the market
                                                               price of the Class A common stock on
                                                               the conversion date.

     Series C preferred stock    At the option of the          The liquidation preference of the
                                 Company at the IPO date       Series C preferred stock divided by
                                 into either Class A or        the IPO price.
                                 B common stock

     Series D and Series F       If Series C preferred         The liquidation preference divided by
     preferred stock             stock is converted then       the IPO price.
                                 automatically at the IPO
                                 date into Senior common
                                 stock

     Series E preferred stock    At the option of the          The liquidation preference of the
                                 Company at the IPO date       Series E preferred stock divided by
                                 into either Class A or        the IPO price.
                                 Class B common stock

     Series F preferred stock    At the holders' option,       One share of Series F preferred stock
     and Senior common stock     into Class A, Class B or      or Senior common stock for one share
                                 Class D common stock,         of either Class A, Class B or Class D
                                 depending upon the            common stock.
                                 occurrence of certain
                                 defined events

     Class A common stock        At the holders' option        One share of Class B common stock for
                                 into Class B common stock     one share of Class A common stock.

     Class C tracked common      Subject to FCC constraints    One share of Class A or Class B common
     stock                       and Board approval, at        stock for one share of Class C tracked
                                 the holders' option and       common stock.
                                 by affirmative vote of
                                 at least 66 2/3% of Class
                                 A common stock  into Class
                                 A or Class B common stock

     Class D tracked common      Subject to FCC constraints    One share of Class A or Class B common
     stock                       and Board approval, at the    stock for one share of Class D tracked
                                 holders' option and by        common stock.
                                 affirmative vote of at
                                 least 66 2/3% of Class A
                                 common stock into Class A
                                 or Class B common stock
</TABLE>

                                     F-24

<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The conversion features and conversion prices of the Company's issued stock are
summarized below:

   Liquidation rights
   In the event of any liquidation, dissolution or winding up of the Company, as
   defined, the stockholders of the Company are entitled to liquidation
   preferences as follows:

<TABLE>
<CAPTION>
     Order of Distribution               Stock Classification                    Distribution Preference
     ---------------------      ------------------------------------      --------------------------------------------
     <S>                        <C>                                       <C>
     First                              Series A and Series B                   $1,000 per share plus accrued and
                                        preferred stock                         unpaid dividends.

     Second                             Series C and Series D                   Series C: actual paid-in capital per
                                        preferred stock                         share plus accrued and unpaid
                                                                                dividends plus interest of 6% per
                                                                                annum on the actual paid-in capital,
                                                                                compounded quarterly, less amount of
                                                                                dividends declared and paid.

                                                                                Series D:  $1,000 per share plus
                                                                                accrued and unpaid dividends plus an
                                                                                amount equal to interest on $1,000
                                                                                per share at a rate of 6% per annum,
                                                                                compounded quarterly, less amount of
                                                                                dividends declared and paid.

     Third                              Series E preferred stock                Accrued and unpaid dividends, plus an
                                                                                amount equal to interest on $1,000
                                                                                per share at 6% per annum, compounded
                                                                                quarterly, less dividends declared
                                                                                and paid.

     Fourth                             Series F preferred stock                Series F preferred:  $0.01 per share
                                        and Senior common stock                 plus accrued and unpaid dividends.
                                                                                Senior common stock:  The sum of the
                                                                                liquidation preference of each share
                                                                                of Series D and Series F preferred
                                                                                stock converted in Senior common
                                                                                stock divided by the aggregate number
                                                                                of shares of Senior common stock
                                                                                issued upon conversion of shares of
                                                                                Series D and Series F preferred stock
</TABLE>

   Dividends and voting rights
   The holders of the Series A and Series B preferred stock are entitled to
   cumulative quarterly cash dividends at an annual rate of 10% of the
   liquidation preference of the then outstanding shares.  The holders of the
   remaining shares of preferred and common stock are entitled to dividends if
   and when declared.

   The Class A common stock has 4,990,000 voting rights and the Voting
   Preference common stock has 5,010,000 voting rights. The remaining shares of
   preferred and common stock shall have no voting rights, except as provided by
   law or in certain limited circumstances.

   Call and Redemption features
   The preferred stock is callable at the option of the Company at a price equal
   to the liquidation preference on the redemption date.  The Series A preferred
   stock is callable thirty days after the 10th anniversary of the issuance of
   such shares.  The Series B preferred stock is callable at any time.  The
   Series C and Series D preferred stock are callable at any time, provided that
   the Series C and Series D Preferred Stock are called concurrently.

   The Series A, Series B, Series C, Series D and Series E preferred stock are
   redeemable thirty days after the 20th anniversary of the issuance of such
   shares at the option of the holder at a price equal to the liquidation
   preference on the redemption date.  The Series F preferred stock is not
   redeemable.  Pursuant to a Management Agreement, the Company may redeem
   certain shares of Class A common stock and Series E preferred stock held by
   the Company's Chief Executive Officer and Executive Vice President (the TMC
   officers).  For the period from the finalization of the AT&T Transaction to
   December 31, 1998, the Company accreted $8,345,248 of dividends in connection
   with this redemption feature.

                                     F-25

<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

   Tracked common stock
   The Class C and Class D common stock have been designated as Tracked common
   stock.  The holders of the Tracked common stock are entitled to a dividend,
   when available, equal to the excess of the fair value of the net assets of
   Holding over the aggregate par value of the outstanding shares of the Tracked
   common stock.  After all other preferential liquidating distributions have
   been made, the holders of the Tracked  common stock will be entitled to a
   liquidation preference equal to the excess of the fair value of the net
   assets of Holding.

   Participating stock
   The Series F preferred stock, the Senior common stock and the Class A and B
   common stock are participating stock, and the Board of Directors may not
   declare dividends on or redeem, purchase or otherwise acquire for
   consideration any shares of the Participating Stock, unless the Board of
   Directors makes such declaration or payment on the same terms with respect to
   all shares of participating stock, ratably in accordance with each class and
   series of participating stock then outstanding.


9. RESTRICTED STOCK PLAN


   In July 1998, the Company adopted a Restricted Stock Plan (the Plan) to
   attract and retain key employees and to reward outstanding performance. Key
   employees selected by management may elect to become participants in the Plan
   by entering into an agreement which provides for issuance of fixed and
   variable units consisting of Series E mandatorily redeemable preferred stock
   and Class A common stock.  The fixed units typically vest over a five or six
   year period.  The variable units vest based upon certain events taking place,
   such as buildout milestones, Pop coverage and other events.  Unvested shares
   are forfeited upon termination of employment. The shares issued under the
   Plan shall consist of units transferred to participants without payment as
   additional compensation for their services to the Company.  The total number
   of units that may be awarded to key employees shall not exceed 5,505 units or
   a defined number of shares of Series E preferred stock and Class A common
   stock, respectively, as determined upon award.  Any units not granted on or
   prior to July 17, 2003 shall be awarded to two officers of the Company.  Each
   participant has voting, dividend and distribution rights with respect to all
   shares of both vested and unvested common stock.  Prior to the Class A shares
   becoming publicly traded, the Company retains the right of first offer to buy
   the employees' vested shares at the offer price.  After the Class A shares
   become publicly traded, the right of first offer will no longer exist for the
   Series E preferred shares.  In addition the shares contain rights of
   inclusion and first negotiation.  The Company may repurchase unvested shares,
   and under certain circumstances, vested shares of participants whose
   employment with the Company terminates. The repurchase price is equal to
   $0.01 per share.

                                     F-26

<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   Activity under the Plan is as follows:

<TABLE>
<CAPTION>
                                                 Series E             Fair value               Class A              Fair value
                                             preferred stock           per share            common stock            per share
                                           -----------------       -----------------    ------------------       ----------------
   <S>                                     <C>                     <C>                  <C>                      <C>
   Shares awarded                                      5,505          $       1.00               1,001,771         $        .01
   Repurchases                                          (784)                    -                (178,794)                   -
                                           -----------------                            ------------------
   Balance, December 31, 1998                          4,721          $       1.00                 822,977          $       .01
   Shares awarded                                      2,542          $      52.00                 538,388          $       .02
   Repurchases                                          (577)                    -                (131,646)                   -
                                           -----------------                            ------------------
   Balance, June 30, 1999 (unaudited)                  6,686          $1.00-$52.00               1,229,719          $ .01 - .02
                                           =================                            ==================
</TABLE>


   Deferred compensation and compensation expense related to the issuance of
   restricted stock to employees, based on the estimated fair value of the
   preferred and common stock, was immaterial for the year ended December 31,
   1998 and for the six months ended June 30, 1999.


   Some of the awards granted under the Plan are variable awards.  When it is
   probable the future events will occur, the Company determines the fair value
   of the variable awards of the Series E preferred stock and Class A common
   stock, subject to a final measurement date upon the occurrence of defined
   events.  Outstanding fixed awards and variable awards as of December 31, 1998
   and June 30, 1999 (unaudited) for each class of stock are as follows:


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                 June 30,
                                                            December 31,           1999
                                                               1998            (unaudited)
                                                          -------------     ---------------
    <S>                                                   <C>               <C>
    Series E preferred stock:
    Fixed awards                                                  3,664               5,280
    Variable awards                                               1,057               1,406
                                                          -------------     ---------------
    Total Series E awards                                         4,721               6,686
                                                          =============     ===============


    Class A common stock:
    Fixed awards                                                373,011             548,349
    Variable awards                                             449,966             681,370
                                                          -------------     ---------------
    Total Class A awards                                        822,977           1,229,719
                                                          =============     ===============
</TABLE>

                                     F-27

<PAGE>

         TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSORS COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


  10.     PREFERRED AND COMMON STOCK SUBSCRIPTIONS RECEIVABLE

  In connection with the AT&T Transaction described in Note 6 and the
  acquisitions described in Note 7, the Company received cash commitments of
  $172,996,600 from the Cash Equity Investors in exchange for Series C preferred
  stock and various classes of common stock. The agreements require the Cash
  Equity Investors to fund their unconditional and irrevocable obligations in
  installments in accordance with the following schedules:

<TABLE>
<CAPTION>
                       Due Date                               Amount
     ---------------------------------------------        --------------
     <S>                                                  <C>
       AT&T Transaction:
       Initial closing (July 17, 1998)                    $   39,375,005
       December 31, 1998                                      16,125,005
       Second anniversary of initial closing                  36,250,005
       Third anniversary of initial closing                   36,249,985
                                                          --------------
                                                          $  128,000,000
                                                          ==============
</TABLE>

          The initial contributions were provided in the form of short-term
   interest bearing promissory notes (see Note 5). These notes were converted to
   mandatorily redeemable preferred and common stock of the Company as partial
   satisfaction of the $128,000,000 of committed contributions in connection
   with the closing of the AT&T Transaction.

<TABLE>
<CAPTION>
                       Due Date                               Amount
     ----------------------------------------------       ---------------
     <S>                                                  <C>
       Digital PCS, Inc. Transaction:

       Initial closing (April 20, 1999)                   $     2,200,000
       July 2000                                                1,400,000
       July 2001                                                1,400,000
                                                          ---------------
                                                          $     5,000,000
                                                          ===============
<CAPTION>
                       Due Date                               Amount
     -----------------------------------------------      ---------------
     <S>                                                  <C>
       Puerto Rico Transaction:

       Initial closing (May 24, 1999)                     $    11,996,600
       December 31, 1999                                        6,000,000
       First anniversary of initial closing                    11,000,000
       Second anniversary of initial closing                   11,000,000
                                                          ---------------
                                                          $    39,996,600
                                                          ===============
</TABLE>

   Through December 31, 1998, the Company received $51,999,725 of the above
   committed equity and received an additional $14,196,600 (unaudited) during
   the six months ended June 30, 1999 (unaudited).  The Company has recorded a
   preferred stock subscription receivable of $75,914,054 and $103,000,531
   (unaudited) as of December 31, 1998 and June 30, 1999, respectively, as a
   reduction to the mandatorily redeemable preferred stock and a common stock
   subscription receivable of $86,221 and $190,990 (unaudited) as of December
   31, 1998 and June 30, 1999, respectively, as a reduction to stockholders
   equity (deficit) for the unpaid commitment.

                                      F-28

<PAGE>

         TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSORS COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


11.       INCOME TAXES

   The tax effect of temporary differences which gives rise to significant
   portions of the deferred tax assets as of December 31, 1997 and 1998,
   respectively, are as follows:

<TABLE>
<CAPTION>
                                                        December 31,
                                             ---------------------------------
                                                   1997               1998
                                             ---------------   ---------------

       <S>                                   <C>               <C>
       Capitalized start-up costs            $   1,321,340      $   17,599,251
       Net operating losses                        145,710           3,634,809
       Depreciation and amortization                     -             288,985
       Deferred rent                                     -              74,504
       Capitalized interest                              -            (917,107)
       Other                                        (4,220)            174,952
                                             ---------------    --------------
                                                 1,462,830          20,855,394
       Less valuation allowance                 (1,462,830)        (20,855,394)
                                             ---------------    --------------
                                             $           -      $            -
                                             ===============    ==============
</TABLE>

   For federal income tax purposes, start-up costs will be amortized over five
   years once active business operations commence.  There may be a limitation on
   the annual utilization of net operating losses and capitalized start-up costs
   as a result of certain ownership changes that have occurred since the
   Company's inception.  The net operating losses start expiring in 2017.  A
   valuation allowance is recognized if, based on the weight of available
   evidence, it is more likely than not that some portion or all of the deferred
   tax asset will not be realized. Based on the Company's financial results,
   management has concluded that a full valuation allowance for all of the
   Company's deferred tax assets is appropriate.


12.       COMMITMENTS

   In May 1998, the Company entered into a vendor procurement contract (the
   Vendor Procurement Contract) with Lucent, pursuant to which the Company may
   purchase up to $285,000,000 of radio, switching and related equipment and
   services for the development of the Company's wireless communications
   network.  Through December 31, 1998 and June 30, 1999, the Company has
   purchased approximately $90,900,000 and $130,900,000 (unaudited),
   respectively, of equipment and services from Lucent.

   The Company has operating leases primarily related to retail store locations,
   distribution outlets, office space, and rent for the Company's network build-
   out. The terms of some of the leases include a reduction of rental payments
   and scheduled rent increases at specified intervals during the term of the
   leases.  The Company is recognizing rent expense on a straight-line basis
   over the life of the lease, which establishes deferred rent

                                     F-29

<PAGE>

         TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSORS COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

on the balance sheet.  As of December 31, 1998, the aggregate minimum rental
commitments under non-cancelable operating leases are as follows:

<TABLE>
          <S>                           <C>
          1999                          $  10,755,694
          2000                             10,752,666
          2001                             10,507,474
          2002                             10,369,758
          2003                              8,520,560
          Thereafter                       23,139,323
                                        -------------
               Total                    $  74,045,475
                                        =============
</TABLE>

   Rental expense, which is recorded ratably over the lease terms, was
   approximately $2,000, $157,000, and $3,193,000 for the period ended December
   31, 1996 and for the years ended December 31, 1997 and 1998, respectively.

   The Company has entered into a series of agreements for software licenses,
   consulting, transition support and maintenance with various vendors.  The
   total future commitments under the agreements are approximately $6,000,000 as
   of December 31, 1998.

   The Company has entered into letters of credit to facilitate local business
   activities.  The Company is liable under the letters of credit for
   nonperformance of certain criteria under the individual contracts.  The total
   amount of outstanding letters of credit was $1,425,000 at December 31, 1998.
   The outstanding letters of credit reduce the amount available to be drawn
   under the Senior Credit Facility (see Note 5).  The Company is unaware of any
   events that would have resulted in nonperformance of a contract during the
   year ended December 31, 1998.

13.       RELATED PARTIES


   The Company utilizes the services of a law firm in which the Executive Vice
   President and Chief Financial Officer of the Company was also a partner.  The
   Company incurred expenses of approximately $110,000, $250,000, $2,123,000 and
   $1,362,218 (unaudited) for the period ended December 31, 1996, for the years
   ended December 31, 1997 and 1998 and for the six months ended June 30, 1999,
   respectively, for legal services.  As of December 31, 1997, 1998 and June 30,
   1999, the Company owed the law firm  $70,464, $160,000 and $798,676
   (unaudited), respectively.  Subsequent to December 31, 1997, the individual
   resigned from the law firm but continues as special counsel.

   The Company receives site acquisition, construction management, program
   management, microwave relocation, and engineering services pursuant to a
   Master Services Agreement with WFI/Entel Technologies, Inc. (Entel).  The
   Chief Executive Officer and Executive Vice President and Chief Financial
   Office of the Company were formerly stockholders and senior officers of
   Entel.  Fees for the above services are as follows: $12,000 per site for site
   acquisition services, $7,000 per site for construction management services,
   $9,000 per site for program management and $1,100,000 for microwave
   relocation services for all of the Company's existing regions. Fees for
   engineering services are based upon Entel's customary hourly rates.  For the
   period ended December 31, 1996 and for the years ended December 31, 1997 and
   1998 and for the six months ended June 30, 1999, the Company paid $30,829,
   $1,939,795, $30,719,865 and $31,295,020 (unaudited), respectively, to Entel
   for these services.  As of December 31, 1997 and 1998 and June 30, 1999, the
   Company owed Entel $170,596, $21,177,516 and $2,246,278 (unaudited),
   respectively.  Subsequent to December 31, 1997, the Chief Executive Officer
   and Executive Vice President sold 100% of their interests in Entel.

                                     F-30
<PAGE>


         TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSORS COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   In April 1997, Holding entered into an agreement to transfer PCS licenses,
   operating assets, liabilities and U.S. Government financing, for the Houston,
   Tampa, Melbourne and Orlando BTAs to four newly-formed entities created by
   Holding's existing stockholder group:  THC of Houston, Inc.; THC of Tampa,
   Inc.; THC of Melbourne, Inc.; and THC of Orlando, Inc. (the THC entities).

   These assets and liabilities were transferred in exchange for investment
   units of the newly-formed THC entities which consisted of Class A, B and C
   common stock and Series A preferred stock in August 1997.  The carrying
   amount of the total assets and liabilities transferred was $15,678,814 and
   $12,034,212, respectively.  Simultaneously, Holding reacquired shares of its
   preferred and common stock in a $6,370,070 partial stock redemption through
   the exchange of the investment units in the newly-formed companies of
   $3,644,602, which represented the net difference between the cost of the
   assets and liabilities transferred and the issuance of an aggregate of
   $2,725,468 of notes payable to those newly-formed THC entities.  Summarized
   below is a reconciliation of this activity:

<TABLE>
                <S>                                   <C>
                PCS licenses and other assets         $   15,678,814
                U.S. Government financing
                   and other liabilities                 (12,034,212)
                Investment units in the THC entities       3,644,602
                Notes payable to the THC entities          2,725,468
                                                      --------------
                Partial preferred and common
                   stock redemption                   $    6,370,070
                                                      ==============
</TABLE>

   As a result of this transfer, Holding no longer retains any ownership
   interest in the THC entities.  Because this transaction was nonmonetary in
   nature and occurred between entities with the same stockholder group, the
   transaction was recorded at historical cost.  Subsequent to the transfer, the
   Company reduced the notes payable by $652,895, which represented certain
   costs incurred by the Company on behalf of the THC entities for the year
   ended December 31, 1997 pursuant to Transfer Agreements and Management
   Agreements.  The combined amounts owed THC Houston, Inc., THC Tampa, Inc.,
   THC Melbourne, Inc., and THC Orlando, Inc. of $2,072,573 as of December 31,
   1997 were repaid in full during 1998.  As of December 31, 1998 and June 30,
   1999, the combined amounts owed by the Company to THC Houston, Inc., THC
   Tampa, Inc., THC Melbourne, Inc., and THC Orlando, Inc. were $547,047 and
   $540,728 (unaudited), respectively.

   As of December 31, 1997, the Company had amounts payable of $824,164 to
   TeleCorp WCS, Inc. (WCS), an affiliate, formerly TeleCorp Management
   Corporation, Inc.  The amount payable to WCS represented $1,200,000 of funds
   received by the Company on behalf of WCS related to wireless communications
   service licenses owned by WCS reduced by expenses and other payments owed by
   WCS to the Company.  The entire balance due WCS as of December 31, 1997 was
   repaid during 1998.

   Pursuant to a Management Agreement, TeleCorp Management Corp. (TMC) provides
   assistance to the Company in the form of administrative, operational,
   marketing, regulatory and general business services.  For


<PAGE>

         TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSORS COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   these services, beginning in July 1998, the Company pays a management fee to
   TMC of $550,000 per year plus reimbursement of certain business expenses,
   payable in equal monthly installments, plus an annual bonus. The management
   agreement has a five-year term, but may be terminated by the Company upon the
   occurrence of certain defined events. TMC may terminate the agreement at any
   time with proper notice. The Officers of TMC own all of the ownership
   interest in TMC. For the year ended December 31, 1998, the Company paid
   approximately $250,000 to TMC for these services plus $282,500 in bonuses to
   TMC officers. For the six months ended June 30, 1999, the Company paid
   approximately $685,945 (unaudited) to TMC for these services.

   The Company has entered into a Master Site Lease Agreement with American
   Towers Inc., a company partially owned by certain stockholders of the
   Company.  Under this arrangement American Tower provides network site leases
   for PCS deployment.  The Company has incurred $16,862 of and no (unaudited)
   expense for the year ended December 31, 1998 and the six months ended June
   30, 1999, respectively.

14.       DEFINED CONTRIBUTION PLAN

   During 1998, the Company established the TeleCorp Communications, Inc. 401(k)
   Plan (the 401(k) Plan), a defined contribution plan in which all employees
   over the age of 21 are immediately eligible to participate in the 401(k)
   Plan.  TeleCorp Communications, Inc. is a wholly-owned subsidiary of the
   Company.  Under the 401(k) Plan, participants may elect to withhold up to 15%
   of their annual compensation, limited to $160,000 of total compensation as
   adjusted for inflation.  The Company may make a matching contribution based
   on a percentage of the participant's contributions.  Participants vest in the
   Company's matching contributions as follows: 20% after one year; 60% after
   two years and 100% after three years.  Total Company contributions to the
   401(k) Plan were $505,495 and $918,358 (unaudited) for the year ended
   December 31, 1998 and for the six months ended June 30, 1999.


<PAGE>

         TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSORS COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


15.       SUBSIDIARY GUARANTEE

   On April 23, 1999, the Company completed the issuance and sale of 11 5/8%
   Senior Subordinated Discount Notes.  The Notes are fully and unconditionally
   guaranteed on a joint and several basis by TeleCorp Communications, Inc. one
   of the Company's wholly-owned subsidiaries.  Summarized financial information
   of TeleCorp, TeleCorp Communications, Inc. and non-guarantor subsidiaries as
   of December 31, 1998 and June 30, 1999, and for the year ended December 31,
   1998 and for the six months ended June 30, 1999 are as follows:

                                   F-31
<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     15.  Subsidiary Guarantee (continued)

Balance Sheet Information as of December 31, 1998:

<TABLE>
<CAPTION>
                                                          TeleCorp
                                                     Communications, Inc.-     Non-Guarantor
                                    TeleCorp         Guarantor Subsidiary       Subsidiaries    Eliminations       Consolidated
                                  --------------    ----------------------    ---------------  ---------------    ---------------
<S>                               <C>               <C>                       <C>              <C>                <C>
ASSETS
Current assets:
    Cash and cash equivalents     $   93,046,614    $           21,440,720    $    (2,754,493) $            --    $   111,732,841
    Accounts receivable                       --                        --                 --               --                 --
    Inventory                                 --                   778,235                 --               --            778,235
    Intercompany receivables         279,077,565                        --                 --     (279,077,565)                --
    Prepaid expenses                          --                   811,999          1,373,445               --          2,185,444
    Other current assets                 637,102                   581,161                 --               --          1,218,263
                                  --------------    ----------------------    ---------------  ---------------    ---------------
    Total current assets             372,761,281                23,612,115         (1,381,048)    (279,077,565)       115,914,783

Property and equipment, net            1,500,000                90,072,502        105,912,651          (16,531)       197,468,622
PCS licenses and microwave
   relocation costs                           --                12,456,838        105,650,418             --          118,107,256
Intangible assets-AT&T
   agreements                                 --                        --         26,285,612             --           26,285,612
Deferred financing costs, net          8,584,753                        --                 --             --            8,584,753
FCC deposit                                   --                        --                 --               --                 --
Other assets                           4,369,680                     6,944            276,062       (4,369,680)           283,006
                                  --------------    ----------------------    ---------------  ---------------    ---------------

     Total assets                 $  387,215,714    $          126,148,399    $   236,743,695  $  (283,463,776)   $   466,644,032
                                  ==============    ======================    ===============  ===============    ===============

LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK AND
 SHAREHOLDERS' EQUITY (DEFICIT)

Current liabilities:
     Due to affiliates            $           --    $           92,923,096    $   185,154,469  $  (279,077,565)   $            --
     Accounts payable                         11                 8,331,045          6,260,866               --         14,591,922
     Accrued expenses                     13,403                41,644,524         53,214,335               --         94,872,262
     Microwave relocation
      obligation                              --                 6,636,369                 --               --          6,636,369
     Long-term debt                           --                        --                 --               --                 --
     Accrued interest                  3,991,500                        --            499,053               --          4,490,553
     Deferred revenue                         --                        --                 --               --                 --
                                   -------------    ----------------------    ---------------  ---------------    ---------------

     Total current liabilities         4,004,914               149,535,034        246,128,723     (279,077,565)       120,591,106

Long-term debt                       235,460,400                        --          7,924,666               --        243,385,066
Microwave relocation obligation               --                 2,481,059                 --               --          2,481,059
</TABLE>


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<S>                                <C>                       <C>                <C>              <C>                <C>
Accrued expenses                              --                        --                 --               --            196,063
Deferred rent                                 --                        --            196,063               --                 --
                                   -------------             -------------      -------------    -------------      -------------
     Total liabilities               239,465,314               152,016,093        254,249,452     (279,077,565)       366,653,294
                                   -------------             -------------      -------------    -------------      -------------
Mandatorily redeemable
 preferred stock                     240,408,879                        --                 --               --        240,408,879
Deferred compensation                         --                    (4,111)                --               --             (4,111)
Treasury stock                                (8)                       --                 --               --                 (8)
Preferred stock
 subscriptions receivable            (75,914,054)                       --                 --               --        (75,914,054)
                                   -------------             -------------      -------------    -------------      -------------

     Total mandatorily
       redeemable
           preferred stock           164,494,817                    (4,111)                --               --        164,490,706
                                   -------------             -------------      -------------    -------------      -------------

Series F preferred stock                  33,361                        --                 --               --             33,361
Common stock                             159,733                        --                 --               --            159,733
Additional paid in capital                    --                        --          4,369,680       (4,369,680)                --
Deferred compensation                         --                    (7,177)                --               --             (7,177)
Common stock subscriptions
 receivable                              (86,221)                       --                 --               --            (86,221)
Treasury stock                            (1,787)                       --                 --               --             (1,787)
Accumulated deficit                  (16,849,503)              (25,856,406)       (21,875,437)         (16,531)       (64,597,877)
                                   -------------             -------------      -------------    -------------      -------------

Total shareholders' equity
 (deficit)                           (16,744,417)              (25,863,583)       (17,505,757)      (4,386,211)       (64,499,968)
                                   -------------             -------------      -------------    -------------      -------------
     Total liabilities and
      shareholders'
      equity (deficit)             $ 387,215,714             $ 126,148,399      $ 236,743,695    $(283,463,776)     $ 466,644,032
                                   =============             =============      =============    =============      =============
</TABLE>

                                     F-32
<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

15.   Subsidiary Guarantee (continued)

Balance Sheet as of June 30, 1999 (unaudited):

<TABLE>
<CAPTION>
                                                                     Telecorp
                                                                 Communications,
                                                                 Inc. Guarantor   Non-Guarantor
                                              Telecorp             Subsidiary      Subsidiaries     Eliminations       Consolidated
                                           ----------------    -----------------   -------------   -------------     --------------
<S>                                        <C>                 <C>                 <C>             <C>               <C>
ASSETS
Current assets:
     Cash and cash equivalents             $    165,830,722    $        (605,978)  $           -   $  (13,786,916)   $  151,437,828
     Accounts receivable, net                             -           12,999,084          13,950                -        13,013,034
     Inventory                                            -            7,733,620               -                -         7,733,620
     Intercompany receivables                   609,508,087                    -               -     (609,508,087)                -
     Prepaid expenses                                     -              686,984       1,479,276                -         2,166,260
     Other current assets                            34,088              205,139           3,847                -           243,074
                                           ----------------    -----------------   -------------   --------------    --------------

     Total current assets                       775,372,897           21,018,849       1,497,073     (623,295,003)      174,593,816

Property and equipment, net                       5,480,254          155,188,091     160,007,163          (71,094)      320,604,414
PCS licenses and microwave relocation
   costs                                                  -           84,774,797     119,540,376                -       204,315,173
Intangible assets-AT&T agreements                 1,290,462               42,500      38,988,133                -        40,321,095
Deferred financing costs, net                    18,684,989                    -               -                -        18,684,989
FCC deposit                                               -                    -      17,516,394                -        17,516,394
Other assets                                      4,598,101              923,655      17,803,025      (21,886,073)        1,438,708
                                           ----------------    -----------------   -------------   --------------    --------------

     Total assets                          $    805,426,703    $     261,947,892   $ 355,352,164   $ (645,252,170)   $  777,474,589
                                           ================    =================   =============   ==============    ==============

LIABILITIES, MANDATORILY REDEEMABLE
 PREFERRED STOCK AND
  SHAREHOLDERS' EQUITY (DEFICIT)

Current liabilities:
     Due to affiliates                     $              -    $     286,540,760   $ 322,967,327   $ (609,508,087)   $            -
     Accounts payable                                     -           20,061,053      22,661,510      (13,786,915)       28,935,648
     Accrued expenses                             1,701,106           20,615,267       4,290,703                -        26,607,076
     Microwave relocation obligation                      -            5,733,393               -                -         5,733,393
     Accrued interest                             3,815,623                    -         354,989                -         4,170,612
     Deferred Revenue                                     -              705,362               -                -           705,362
                                           ----------------     ----------------   -------------   --------------    --------------

     Total current liabilities                    5,516,729          333,655,835     350,274,529     (623,295,002)       66,152,091
                                           ----------------     ----------------   -------------   --------------    --------------

Long-term debt                                  601,495,246                    -      17,192,054                -       618,687,300
Microwave relocation obligation                           -            1,710,220               -                -         1,710,220
Accrued expenses                                          -                    -       3,939,688                -         3,939,688
Deferred rent                                             -                    -         463,734                -           463,734
                                           ----------------     ----------------   -------------   --------------    --------------

     Total liabilities                          607,011,975          335,366,055     371,870,005     (623,295,002)      690,953,033
                                           ----------------     ----------------   -------------   --------------    --------------

Mandatorily redeemable preferred stock          342,435,903                    -               -                -       342,435,903
Deferred compensation                              (279,716)              (4,111)              -                -          (283,827)
Treasury stock                                            -                    -               -                -                 -
Preferred stock subscriptions receivable       (103,000,531)                   -               -                -      (103,000,531)
                                           ----------------     ----------------   -------------   --------------    --------------
</TABLE>

<PAGE>


       TELECORP PCS,INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<S>                                    <C>                <C>               <C>               <C>             <C>
     Total mandatorily redeemable
          preferred stock, net             239,155,656            (4,111)                -                 -     239,151,545
                                       ---------------    --------------    --------------    --------------  --------------
Series F preferred stock                        44,341                 -                 -                 -          44,341
Common stock                                   220,574                 -                 -                 -         220,574
Additional paid in capital                      86,187                 -        21,886,074       (21,886,074)         86,187
Deferred compensation                           (5,956)           (7,177)                -                 -         (13,133)
Common stock subscriptions
  receivable                                  (190,990)                -                 -                 -        (190,990)
Treasury stock                                       -                 -                 -                 -               -
Accumulated deficit                        (40,895,084)      (73,406,875)      (38,403,915)          (71,094)   (152,775,947)
                                       ---------------    --------------    --------------    --------------  --------------

Total shareholders' equity (deficit)       (40,740,928)      (73,414,052)      (16,517,841)      (21,957,168)   (152,776,968)
                                       ---------------    --------------    --------------    --------------  --------------
     Total liabilities and
      shareholders' equity (deficit)   $   805,426,703    $  261,947,892    $  355,352,164    $ (645,252,170) $  777,474,589
                                       ===============    ==============    ==============    ==============  ==============
</TABLE>

                                     F-33

<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     15.  Subsidiary Guarantee (continued)

Income Statement Information as of December 31, 1998:

<TABLE>
<CAPTION>
                                                           TeleCorp
                                                        Communications,
                                                       Inc. - Guarantor      Non-Guarantor
                                       TeleCorp           Subsidiary          Subsidiaries      Eliminations    Consolidated
                                     --------------   -------------------   -----------------  --------------  --------------
<S>                                  <C>              <C>                   <C>                <C>             <C>
Revenue:
     Service revenue                 $            -    $                -    $              -   $           -    $            -
     Equipment revenue                            -               777,187             260,509      (1,037,696)                -
     Roaming revenue                              -                29,231                   -               -            29,231
                                     --------------   -------------------   -----------------  --------------    --------------
     Revenue                                      -               806,418             260,509      (1,037,696)           29,231
                                     --------------   -------------------   -----------------  --------------    --------------


Operating expenses:
     Cost of revenue                              -                     -                   -               -                 -
     Operations and development                   -             5,218,225           4,675,429        (121,169)        9,772,485

     Selling and marketing                        -             4,920,442           1,404,224                         6,324,666
     General and administrative             974,761            16,136,799          10,027,554        (899,995)       26,239,119
     Depreciation and amortization                -               458,704           1,125,160               -         1,583,864
                                     --------------   -------------------   -----------------  --------------    --------------
            Total operating expense         974,761            26,734,170          17,232,367      (1,021,164)       43,920,134
                                     --------------   -------------------   -----------------  --------------    --------------

            Operating loss                 (974,761)          (25,927,752)        (16,971,858)        (16,532)      (43,890,903)

Other (income) expense:
     Interest expense                    11,922,994                     -              11,269               -        11,934,263
     Interest income                     (4,426,810)              (86,517)           (183,906)              -        (4,697,233)
     Other expense                           21,000                 4,553               1,794               -            27,347
                                     --------------   -------------------   -----------------  --------------      ------------
            Net loss                     (8,491,945)          (25,845,788)        (16,801,015)        (16,532)      (51,155,280)

Accretion of mandatorily
   redeemable preferred stock            (8,566,922)                    -                   -               -        (8,566,922)
                                     --------------   -------------------   -----------------  --------------      ------------
            Net loss attributable
               to common equity      $  (17,058,867)  $       (25,845,788)  $     (16,801,015) $      (16,532)     $(59,722,202)
                                     ==============   ===================   =================  ==============      ============
</TABLE>

                                     F-34

<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     15.  Subsidiary Guarantee (continued)
Income Statement Information as of June 30, 1999 (unaudited):

<TABLE>
<CAPTION>

                                                           TeleCorp
                                                       Communications, Inc.-    Non-Guarantor
                                          TeleCorp     Guarantor Subsidiary     Subsidiaries      Eliminations        Consolidated
                                          --------     --------------------     ------------      ------------        ------------
<S>                                       <C>          <C>                      <C>               <C>                 <C>
Revenue:
     Service revenue                  $           -    $       6,232,355        $             -    $            -    $    6,232,355
     Equipment revenue                            -            5,648,966              1,547,786        (1,547,786)        5,648,966
     Roaming revenue                              -            9,486,916                      -                 -         9,486,916
                                      -------------    -----------------        ---------------    --------------    --------------
     Revenue                                      -           21,368,237              1,547,786        (1,547,786)       21,368,237
                                      -------------    -----------------        ---------------    --------------    --------------

Operating expenses:
     Cost of revenue                                          10,106,968                      -                 -        10,106,968
     Operations and development                   -           11,799,434              5,191,894        (1,493,224)       15,498,104
     Selling and marketing                        -           20,610,792                313,920                 -        20,924,712
     General and administrative             353,592           20,669,546              1,417,749                 -        22,440,187
     Depreciation and
      amortization                          672,530            5,754,607             10,064,237                 -        16,491,374
                                      -------------    -----------------        ---------------    --------------    --------------
               Total operating
                expense                   1,026,122           68,941,347             16,987,800        (1,493,224)       85,462,045
                                      -------------    -----------------        ---------------    --------------    --------------

               Operating loss            (1,026,122)         (47,573,110)           (15,440,014)          (54,562)      (64,093,808)

Other (income) expense:
     Interest expense                    16,065,007                    -              1,042,507                 -        17,107,514
     Interest income                     (2,949,948)            (109,680)                (4,978)                -        (3,064,606)
     Other expense                            8,089              137,556                  1,030                 -           146,675
                                      -------------    -----------------        ---------------    --------------    --------------
</TABLE>


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


<TABLE>
<S>                                   <C>              <C>                      <C>                <C>               <C>
               Net loss                 (14,149,270)         (47,600,986)           (16,478,573)          (54,562)      (78,283,391)

Accretion of mandatorily
    redeemable preferred stock           (9,895,700)                   -                      -                 -        (9,895,700)
                                      -------------    -----------------        ---------------    --------------    --------------

               Net loss attributable
                   to common equity   $ (24,044,970)   $     (47,600,986)       $   (16,478,573)   $      (54,562)   $  (88,179,091)
                                      =============    =================        ===============    ==============    ==============
</TABLE>

                                     F-35

<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                    _______

15.  Subsidiary Guarantee (continued)

December 31, 1998 Cash Flow Information:
- ---------------------------------------

<TABLE>
<CAPTION>
                                                                                                     TeleCorp
                                                                                                   Communications,
                                                                                                   Inc.-Guarantor
                                                                         TeleCorp                   Subsidiary
                                                                  -------------------         ----------------------
<S>                                                               <C>                         <C>
Cash flows from operating activities:
   Net loss                                                       $        (8,495,787)        $          (26,644,880)
   Adjustment to reconcile net loss to net cash used in
      operating activities:
        Depreciation and amortization                                               -                        581,120
        Noncash compensation expense associated with the
           issuance of restricted common stock and preferred
            stock                                                                   -                              -
        Noncash interest expense associated with Lucent
            notes and senior subordinated debt                                460,400                              -
        Noncash general administrative expense charged by
            affiliates                                                              -                              -
        Amortization of deferred financing costs                              524,924                              -
        Amortization of discount on notes payable                                   -                              -

   Changes in cash flow from operations resulting from
      changes in assets and liabilities:
        Accounts receivable                                                   (56,689)                      (472,572)
        Inventory                                                                   -                       (778,235)
        Prepaid expenses                                                            -                       (816,020)
        Other current assets                                                 (580,413)                      (104,568)
        Other assets                                                                -                         (6,944)
        Accounts payable                                                            -                      2,260,294
        Accrued expenses                                                       13,414                     16,211,148
        Deferred rent                                                               -                              -
        Accrued interest                                                    3,991,500                              -
                                                                  -------------------         ----------------------
           Net cash used in operating activities                           (4,142,651)                    (9,770,657)
                                                                  -------------------         ----------------------

Cash flows from investing activities:
        Expenditures for network under development, wireless
            network and property and equipment                                      -                    (58,205,039)
        Capitalized interest on network under development
            and wireless network                                             (227,000)                             -
        Expenditures for microwave relocation                                       -                  (3,339,410,00)
        Purchase of PCS licenses                                          (21,000,000)
        Deposit on PCS licenses                                                     -                              -
        Partial refund of deposit on PCS licenses
                                                                  -------------------         ----------------------
           Net cash used in investing activities                          (21,227,000)                   (61,544,449)
                                                                  -------------------         ----------------------

Cash flows from financing activities:
        Proceeds from sale of mandatorily redeemable
            preferred stock                                                26,661,420                              -
        Receipt of preferred stock subscription receivable                          -                              -
        Direct issuance costs from sale of mandatorily
            redeemable preferred stock                                     (1,027,694)                             -
        Proceeds from sale of common stock                                     38,305                              -
        Proceeds from long-term debt                                      235,000,000                              -
        Purchases of treasury shares                                              (26)                             -
        Payments on notes payable                                                   -                              -
        Payments of deferred financing costs                               (9,109,677)                             -
        Proceeds from cash transfers from and expenses paid
            by affiliates                                                   1,064,858                    121,750,000
        Payments on behalf of and transfers to affiliates                (134,210,920)                   (28,994,174)
                                                                  -------------------         ----------------------
           Net cash provided by financing activities                      118,416,266                     92,755,826
                                                                  -------------------         ----------------------

        Net increase in cash and cash equivalents                          93,046,615                     21,440,720
        Cash and cash equivalents at the beginning of period                        -                              -
        Cash and cash equivalents at the end of period            $        93,046,615         $           21,440,720
                                                                  ===================         ======================
</TABLE>




                                     F-36

<PAGE>

15.  Subsidiary Guarantee (continued)

June 30, 1999 Cash Flow Information:
- -----------------------------------

<TABLE>
<CAPTION>
                                                                                                      Telecorp Communications,
                                                                                Telecorp              Inc.-guarantor Subsidiary
                                                                          ---------------------       -------------------------
<S>                                                                       <C>                         <C>
Cash flows from operating activities:
   Net loss                                                                $      (14,148,269)           $       (47,553,042)
   Adjustment to reconcile net loss to net cash used in
   operating activities:
      Depreciation and amortization                                                   172,448                      5,754,607
      Noncash compensation expense associated with the
        issuance of restricted common stock and preferred stock                             -                              -
      Noncash accretion of Series E preferred stock                                         -                        365,028
      Noncash interest expense associated with Lucent
      Notes and High Yield facility                                                 8,512,801                              -
      Noncash general and administrative expense charged
        by affiliates                                                                       -                              -
      Amortization of deferred financing costs                                        500,083                        159,248
      Amortization of discount on notes payable                                             -                              -

   Changes in cash flow from operations resulting from
    changes in assets and liabilities:
        Accounts receivable                                                            56,689                    (11,690,889)
        Inventory                                                                           -                     (6,955,385)
        Prepaid expenses                                                                    -                        129,036
        Other current assets                                                          546,325                       (100,572)
        Other assets                                                               (1,166,859)                      (216,023)
        Accounts payable                                                                    -                     17,800,759
        Accrued expenses                                                            1,687,692                     (1,749,469)
        Deferred rent                                                                       -                              -
        Accrued interest                                                             (451,236)                             -
                                                                         ---------------------          ---------------------
          Net cash used in operating activities                                    (4,290,326)                   (44,056,702)
                                                                         ---------------------          ---------------------

Cash flows from investing activities:
        Expenditures for network under development,
          wireless network and property and equipment                                       -                    (96,303,039)
        Capitalized interest on network under development
          and wireless network                                                     (3,876,641)                             -
        Expenditures for microwave relocation                                               -                     (5,138,298)
        Purchase of PCS licenses                                                            -                    (69,690,000)
        Deposit on PCS licenses                                                   (28,877,743)                             -
        Partial refund of deposit on PCS licenses                                  11,361,350                              -
                                                                         ---------------------          ---------------------
          Net cash used in investing activities                                   (21,393,034)                  (171,131,337)
                                                                         ---------------------          ---------------------

Cash flows from financing activities:
        Proceeds from sale of mandatorily redeemable
          preferred stock                                                          60,410,929                              -
        Receipt of preferred stock subscription receivable                          3,740,068                              -
        Direct issuance costs from sale of mandatorily
          redeemable preferred stock                                               (2,500,000)                             -
        Proceeds from sale of common stock                                              5,477                              -
        Proceeds from long-term debt                                              397,635,000                              -
        Purchases of treasury shares                                                      (19)                             -
        Payments on notes payable                                                 (40,000,000)                             -
        Payments of deferred financing costs                                      (10,600,517)                             -
        Proceeds from cash transfers from and expenses
          paid by affiliates                                                        2,756,543                    238,435,161
        Payments on behalf of and transfers to affiliates                        (312,980,013)                   (45,293,822)
                                                                         ---------------------          ---------------------
          Net cash provided by financing activities                                98,467,468                    193,141,339
                                                                         ---------------------          ---------------------

        Net increase in cash and cash equivalents                                  72,784,108                    (22,046,700)
        Cash and cash equivalents at the beginning of period                       93,046,614                     21,440,720
                                                                         ---------------------          ---------------------
        Cash and cash equivalents at the end of period                     $      165,830,722            $          (605,980)
                                                                         =====================          =====================
</TABLE>

                                     F-37

<PAGE>

16.  SUBSEQUENT EVENTS

     In February 1999, Viper Wireless, Inc. (Viper), was formed to participate
     in the C-Block PCS license reauction for additional spectrum in most of the
     Company's markets.  Viper was initially capitalized for $100 and was
     equally-owned by the Company's Chief Executive Officer and Executive Vice
     President-Chief Financial Officer.  In order to participate in the
     reauction, the Company paid the FCC an initial deposit of $17,818,549, on
     behalf of Viper.  Simultaneously, the Company transferred this initial
     deposit to Viper in exchange for an 85% ownership interest which
     represented a 49.9% voting interest.

     On April 15, 1999, the FCC announced Viper was the high bidder for 15 MHz
     licenses in New Orleans, Houma and Alexandria, Louisiana, San Juan Puerto
     Rico and Jackson, Tennessee and 30 MHz licenses in Beaumont, Texas.  The
     total auction price is $32,286,000 plus legal fees of $46,566.  During the
     six months ended June 30, 1999, the FCC refunded $11,361,351 (unaudited) of
     the initial deposit; however, the Company was required to pay the FCC
     $11,059,194 as a final deposit on behalf of Viper. As of and for the six
     months ended June 30, 1999, Viper has no financial activity other than its
     capitalization which includes the transfer of the initial deposit to Viper.
     The Company received final regulatory approval from the FCC on September 9,
     1999. Upon finalization of this transaction, the Company will own 100% of
     Viper. The entire purchase price has been allocated to the PCS licenses
     acquired.




   AT&T and certain of the Company's other stockholders have committed an
   aggregate of up to approximately $32,300,000 in exchange for additional
   shares of mandatorily redeemable preferred stock, Series F preferred stock
   and common stock of the Company. As part of this financing, the Company paid
   approximately $500,000 to an affiliate of a Cash Equity Investor for closing
   this preferred and common stock financing. In May and July 1999, AT&T and the
   certain Cash Equity Investors funded approximately $17,516,000 of their
   commitment to the Company. The Company made its final payment of $14,769,600
   to the FCC on September 13, 1999 with respect to these licenses and received
   the remaining funding commitments from AT&T and the certain Cash Equity
   Investors on September 29, 1999.

   Additionally, certain employees, the Chief Executive Officer and the
   Executive Vice President of the Company will be issued a total of 1,111
   shares and 162,800 shares of mandatorily redeemable Series E preferred stock
   and Class A common stock, respectively. The Chief Executive Officer and the
   Executive Vice President's shares vest immediately and the employees' shares
   vest ratably over five years. The estimated value of the Series E preferred
   stock of $57,772 has been recorded as mandatorily redeemable preferred stock
   of $57,772, accumulated deficit of $41,600 and deferred compensation of
   $16,172, and the estimated value of the Class A common stock of $3,907 has
   been recorded as common stock of $1,600, additional paid-in capital of
   $2,307, accumulated deficit of $2,513 and defer red compensation of
   $1,394.

                                     F-38
<PAGE>


On July 22, 1999, the Company implemented the 1999 Stock Option Plan to allow
employees and members of the Board of Directors to acquire shares of Class B
common stock. The options will have an option term of 10 years, ratable vesting
over a three to four year period, exercise prices equal to the estimated fair
value of the underlying Class B common stock on the date of award and
restrictions on exercisability until, (i) a qualified initial public offering
(IPO) to which the Class A voting common stock has been registered under the
Securities Act of 1933 for aggregate proceeds of $20,000,000, (ii) the sale of
all or substantially all of the assets of the Company or (iii) a sale of all or
substantially all of the outstanding capital stock of the Company. The Company
has reserved 587,159 shares of Class B common stock for issuance under this
plan.

                                      F-38
<PAGE>


On July 22, 1999, the Company granted 189,250 stock options at an exercise price
of $0.02 per share. The number of options and exercise price have been adjusted
for a 100 for 1 stock split as approved by the Board of Directors on July 22,
1999 for the Series F preferred stock and all classes of common stock. This
stock split has been retroactively reflected in the historical financial
statements of TeleCorp and has not been retroactively reflected in the financial
statements of Holding's as this represented a different equity structure to
which the split was not applicable. The stock options awarded during the six
month period ended June 30, 1999 represent variable awards since their
exercisability is restricted until an IPO, sale of assets or sale of the
Company. Therefore the measurement date from an accounting standpoint will occur
when the exercisability restrictions are relieved. At that point, the Company
will record compensation expense and deferred compensation based on the
difference between the estimated fair value and the exercise price of the
award.

                                     F-39

<PAGE>


           UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
           --------------------------------------------------------



       The following unaudited pro forma condensed consolidated balance sheet is
based upon the historical consolidated financial statements of the Company.  The
unaudited pro forma adjustments are based upon available information and certain
assumptions that management of the Company believes are reasonable.  The
unaudited pro forma condensed consolidated balance sheet as of June 30, 1999 has
been prepared to illustrate the effects of the acquisition of C Block PCS
licenses by Viper Wireless, Inc. and the issuance of mandatorily redeemable
preferred stock, Series F preferred stock and common stock to AT&T and certain
Cash Equity Investors as if these transactions had occurred as of June 30, 1999.


       The unaudited pro forma condensed consolidated balance sheet and
accompanying notes thereto should be read in conjunction with the historical
consolidated financial statements of the Company and the other financial
information included elsewhere in this Prospectus.  The unaudited pro forma
condensed consolidated balance sheet does not purport to be indicative of what
the Company's consolidated financial position would actually have been had the
acquisition of C Block PCS licenses and the issuance of mandatorily redeemable
preferred stock, preferred stock, and common stock been completed on such date,
or to project the Company's consolidated financial position for any future
period.

                                     F-40
<PAGE>


          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY
                         UNAUDITED PRO FORMA CONDENSED
                           CONSOLIDATED BALANCE SHEET
                              AS OF JUNE 30, 1999

<TABLE>
<CAPTION>
                                                                                                                    PRO
                                                         HISTORICAL                 VIPER WIRELESS                 FORMA
                                                   --------------------       -----------------------       --------------------
<S>                                                <C>                        <C>                           <C>
Cash and cash equivalents                             $     151,437,828          $        (14,816,172)         $     136,621,656
Other current assets                                         23,155,988                             -                 23,155,988
                                                   --------------------       -----------------------       --------------------

   Total current assets                                     174,593,816                   (14,816,172)               159,777,644

Property and equipment, net                                 320,604,414                             -                320,604,414
PCS licenses and microwave relocation costs                 205,075,025                    32,332,566                237,407,591
Intangible assets - AT&T agreements                          40,321,095                             -                 40,321,095
Deferred financing costs, net                                18,684,989                             -                 18,684,989
FCC deposit                                                  17,516,394                   (17,516,394)                         -
Other assets                                                  1,438,708                             -                  1,438,708
                                                   --------------------       -----------------------       --------------------
   Total assets                                       $     778,234,441          $                  -          $     778,234,441
                                                   ====================       =======================       ====================
Total current liabilities                                    66,152,091                             -                 66,152,091
</TABLE>


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY
                         UNAUDITED PRO FORMA CONDENSED
                           CONSOLIDATED BALANCE SHEET
                              AS OF JUNE 30, 1999

<TABLE>
<CAPTION>
                                                                                                                     PRO
                                                        HISTORICAL                 VIPER WIRELESS                   FORMA
                                                   --------------------       -----------------------       --------------------
<S>                                                <C>                        <C>                           <C>
Long-term debt                                              618,687,300                             -                618,687,300
Other liabilities                                             6,873,494                             -                  6,873,494
                                                   --------------------       -----------------------       --------------------
                                                            691,712,885                             -                691,712,885
                                                   --------------------       -----------------------       --------------------

Mandatorily redeemable preferred stock                      342,435,903                    25,820,654                368,256,557

Deferred compensation                                          (283,827)                      (16,172)                  (299,999)
Treasury stock, at cost                                               -                             -                          -
Preferred stock subscriptions receivable                   (103,000,531)                  (25,762,882)              (128,763,413)
                                                   --------------------       -----------------------       --------------------

   Total mandatorily redeemable preferred stock             239,151,545                        41,600                239,193,145
                                                   --------------------       -----------------------       --------------------


Series F preferred stock                                         44,341                         3,900                     48,241
Common stock                                                    220,574                        23,500                    244,074
Additional paid-in capital                                       86,187                        42,424                    128,611
Deferred compensation                                           (13,133)                       (1,394)                   (14,527)
Common stock subscriptions receivable                          (190,990)                      (65,917)                  (256,907)
Treasury stock, at cost                                               -                             -                          -
Accumulated deficit                                        (152,776,968)                      (44,113)              (152,821,081)
                                                   --------------------       -----------------------        -------------------

   Total stockholders equity (deficit)                     (152,629,989)                      (41,600)              (152,671,589)
                                                    -------------------       -----------------------        -------------------
</TABLE>


<PAGE>

<TABLE>
<S>                                                    <C>                        <C>                           <C>

Total liabilities, mandatorily redeemable
   preferred stock and stockholders' equity (deficit)  $     778,234,441          $                -            $    778,234,441
                                                       =================          ==================            ================
</TABLE>

The accompanying note is an integral part of this unaudited pro forma condensed
                          consolidated balance sheet.

                                   F-41


<PAGE>

          TELECORP PCS, INC. AND SUBSIDIARIES AND PREDECESSOR COMPANY
                     NOTES TO UNAUDITED PRO FORMA CONDENSED
                           CONSOLIDATED BALANCE SHEET



In February 1999, Viper was formed to participate in the C-Block PCS license
reauction for additional spectrum in most of the Company's markets. Viper was
initially capitalized and equally-owned by the Company's Chief Executive Officer
and Executive Vice President-Chief Financial Officer.  In order to participate
in the reauction, the Company paid the FCC an initial deposit of $17,818,549, on
behalf of Viper.  Simultaneously, the Company transferred this initial deposit
to Viper in exchange for an 85% ownership interest which represented a 49.9%
voting interest.

On April 15, 1999, the FCC announced Viper was the high bidder for 15 MHz
licenses in New Orleans, Houma and Alexandria, Louisiana, San Juan Puerto Rico
and Jackson, Tennessee and 30 MHz licenses in Beaumont, Texas.  The total
auction price is $32,286,000 plus legal fees of $46,566.  During the six months
ended June 30, 1999, the FCC refunded $11,361,351 (unaudited) of the initial
deposit; however, the Company was required to pay the FCC $11,059,194
(unaudited) as a final deposit on behalf of Viper. As of and for the six months
ended June 30, 1999, Viper has no financial activity other than its
capitalization which includes the transfer of the initial deposit to Viper. The
Company received final regulatory approval from the FCC on September 9, 1999.
Upon finalization of this transaction, the Company will own 100% of Viper.



<PAGE>


The entire purchase price has been allocated to the PCS licenses acquired.



AT&T and certain of the Company's other stockholders have committed an aggregate
of up to approximately $32,300,000 in exchange for additional shares of
mandatorily redeemable preferred stock, Series F preferred stock and common
stock of the Company. As part of this financing, the Company paid $500,000 to an
affiliate of a Cash Equity Investor for closing this preferred and common
stock financing. In May and July 1999, AT&T and the certain Cash Equity
Investors funded approximately $17,516,300 of their commitment to the Company.
The remaining funding is expected to be received on September 29, 1999. The
Company made its final payment of $14,769,600 to the FCC on September 13, 1999
with respect to these licenses.

Additionally, certain employees, the Chief Executive Officer and the Executive
Vice President of the Company will be issued a total of 1,111 shares and 162,800
shares of mandatorily redeemable Series E preferred stock and Class A common
stock, respectively. The Chief Executive Officer and the Executive Vice
President's shares vest immediately and the employee's shares vest ratably over
five years. The estimated value of the Series E preferred stock of $57,772 has
been recorded as mandatorily redeemable preferred stock of $57,772, accumulated
deficit of $41,600 and deferred compensation of $16,172, and the estimated value
of the Class A common stock of $3,907 has been recorded as common stock of
$1,600, additional paid-in capital of $2,307, accumulated deficit of $2,513 and
deferred compensation of $1,394.

                                     F-42



<PAGE>


The journal entries to record the Viper transaction are included below:


                                                      DEBIT          CREDIT
                                                      -----          ------
         PCS license                               $ 32,332,566
         Cash                                                     $ 14,816,172
         FCC deposit                                              $ 17,516,394

       Preferred stock subscription receivable     $ 25,762,882
         Mandatorily redeemable preferred stock                   $ 25,762,882

       Common stock subscription receivable        $     65,917
         Series F preferred stock                                 $      3,900
         Common stock                                             $     21,900
         Additional paid-in capital                               $     40,017


                                     F-43
<PAGE>

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

We have not authorized any dealer, salesperson or other person to give any
information or represent anything not contained in this prospectus. You must not
rely on any unauthorized information. This prospectus does not offer to sell or
buy any securities in any jurisdiction where it is unlawful. The information in
this prospectus is current as of October 13, 1999.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                              TABLE OF CONTENTS
<S>                                                                        <C>
Prospectus Summary.......................................................    1
Risk Factors.............................................................    9
Use of Proceeds..........................................................   20
Capitalization...........................................................   21
Selected Historical and Pro Forma Consolidated Financial Information.....   23
Management's Discussion and Analysis of Financial Condition and Results
 of Operations...........................................................   25
Business.................................................................   36
The Exchange Offer.......................................................   57
Management  .............................................................   67
Securities Ownership of Beneficial Owners and Management.................   79
Certain Relationships and Related Transactions...........................   84
Our Indebtedness.........................................................  104
Description of Capital Stock.............................................  110
Description of the Notes.................................................  117
U.S. Federal Tax Considerations..........................................  156
Book-Entry; Delivery and Form............................................  164
Plan of Distribution.....................................................  167
Legal Matters............................................................  167
Experts..................................................................  168
Available Information....................................................  168
Index to Financial Statements............................................  F-1
</TABLE>

Until November 26, 1999 , all dealers that effect transactions in these
securities, whether or not participating in the exchange offer, may be required
to deliver a prospectus in connection therewith. This is in addition to the
obligation of dealers to deliver a prospectus when acting as underwriters and
with respect to their unsold allotments or subscriptions.



                              TELECORP PCS, INC.




                                 $575,000,000




                            Exchange Offer for our
                          11 5/8% Senior Subordinated
                           Discount  Notes due 2009




                            ______________________

                                  PROSPECTUS

                            ______________________


                               October 13, 1999


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



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