CTC COMMUNICATIONS GROUP INC
10-Q, 1999-11-15
TELEPHONE INTERCONNECT SYSTEMS
Previous: BALLYNAGEE ACQUISITION CORP, NT 10-Q, 1999-11-15
Next: FULLNET COMMUNICATIONS INC, 10QSB, 1999-11-15




      SECURITIES AND EXCHANGE COMMISSION
            Washington, DC 20549

                 FORM 10-Q

  QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
   OF THE SECURITIES AND EXCHANGE ACT OF 1934

For Quarter ended September 30, 1999.

Commission File Number 0-27505.

              CTC COMMUNICATIONS GROUP, INC.
(Exact name of registrant as specified in its charter)

 Delaware                               04-3469590

(State or other jurisdiction of        (IRS Employer
incorporation or organization)      Identification No.)

220 Bear Hill Rd., Waltham, Massachusetts       02451
(Address of principal executive offices)     (Zip Code)

                   (781) 466-8080
 (Registrant's telephone number including area code)

(Former name, former address and former fiscal year,
if changed since last report)

Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements
for the past 90 days.      Yes    [X]       No  [ ]

      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the Issuer's
classes of Common Stock, as of the latest practicable date:

As of November 12, 1999, 14,554,804 shares of Common Stock were outstanding.


<PAGE>
                         CTC COMMUNICATIONS GROUP, INC.
                                FORM 10-Q
                                  INDEX

<TABLE>
<CAPTION>
<S>         <C>         <C>                                            <C>
Part I                  FINANCIAL STATEMENTS                            PAGE NO.

            Item 1.     Financial Statements

                        Condensed Unaudited Balance Sheets
                        as of September 30 and March 31, 1999           3

                        Condensed Unaudited Statements of Operations
                        Three Months Ended September 30, 1999 and 1998  4

                        Condensed Unaudited Statements of Operations
                        Six Months Ended September 30, 1999 and 1998    5

                        Condensed Unaudited Statements of Cash Flows
                        Six Months Ended September 30, 1999 and 1998    6

                        Notes to Condensed Unaudited
                        Financial Statements                            7-9

            Item 2.     Management's Discussion and Analysis of
                        Financial Condition and Results of Operations   10-16

            Item 3.     Quantitative and Qualitative
                        Disclosures About Market Risk                   17

Part II                 OTHER INFORMATION

            Item 1.     Legal Proceedings                               Inapplicable

            Item 2.     Changes in Securities                           18

            Item 3.     Default Upon Senior Securities                  Inapplicable

            Item 4.     Submission of Matters to a
                        Vote of Security Holders                        18

            Item 5.     Other Information                               Inapplicable

            Item 6.     Exhibits and Reports on Form 8-K                19

</TABLE>



                                  2




<PAGE>
CTC COMMUNICATIONS GROUP, INC.
CONDENSED UNAUDITED BALANCE SHEETS
<TABLE>
<CAPTION>
	September 30,		 March 31,
	    1999		  1999
			(Restated)
	-------------		------------
<S>	<C>		<C>
ASSETS
Current assets:
Cash and cash equivalents	$ 44,571,938		$ 2,254,258
Accounts receivable, net	  29,863,809		 19,200,931
Prepaid expenses and other current assets	   7,458,429		  5,890,840
	-------------		------------
Total current assets	  81,894,176		 27,346,029

Furniture, fixtures and equipment	  71,533,834		 49,417,689
  Less accumulated depreciation	 (16,372,075)		(10,615,766)
	-------------		-------------
       Total Furniture, Fixtures and Equipment	  55,161,759		 38,801,923

Deferred financing costs and other assets	   2,171,563  		  3,333,950
	-------------		------------

       Total Assets	$139,227,498 		$69,481,902
	=============		============


LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
Accounts payable and accrued expenses	$ 35,982,569  		$27,439,488
Accrued salaries and related taxes	   1,657,652  		  1,656,367
Current portion of obligations under
    capital leases	   3,915,526  		  3,230,077
Current portion of note payable 	   1,695,148  		  1,705,141
	-------------		------------
Total Current Liabilities	  43,250,895  		 34,031,073

Obligations under capital leases,
    net of current portion	   7,970,140  		  8,004,366
Notes payable, net of current portion	  75,268,856  		 51,918,492
	-------------		------------
Total Long-Term Debt	$ 83,238,996		$59,922,858

Series A redeemable convertible
    preferred stock	  13,361,181  		 12,671,797

Stockholders' deficit:
Common stock	     145,049  		    103,525
Additional paid in capital	  72,895,200  		  8,386,816
Deferred compensation	    (159,410)		   (212,410)
Retained deficit	 (73,492,433)		(45,390,732)
	-------------		-------------
	    (611,594)		(37,112,801)
Amounts due from stockholders	     (11,980)		    (31,025)
	-------------		-------------
Total Stockholders' Deficit	    (623,574)		(37,143,826)
	-------------		------------
Total Liabilities and
    Stockholders' Deficit	$139,227,498  		$69,481,902
	=============		============
</TABLE>
The accompanying notes are an integral part of these financial statements.

3


<PAGE>
CTC COMMUNICATIONS GROUP, INC.
CONDENSED UNAUDITED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
	       Three Months Ended
	September 30,		September 30,
	   1999 		   1998
			(Restated)
	--------------		-------------
<S>	<C>		<C>
Telecommunications revenues	$35,109,155		 $14,516,189

Costs and expenses
      Cost of telecommunications revenues
         excluding depreciation	 27,398,259 		  12,383,433
      Selling, general and administrative expenses	 12,676,315 		  12,043,233
      Depreciation	  3,652,809		     610,000
	------------		-------------
	 43,727,383 		  25,036,666
	------------		-------------
Loss from operations	 (8,618,228)		 (10,520,477)

Other income (expense)
     Interest income	    473,780		      38,437
     Interest expense	 (4,221,052)		  (1,061,736)
     Other	     71,996		       3,149
	------------		-------------
	 (3,675,276)		  (1,020,150)
	------------		------------
Loss before income taxes	(12,293,504)		 (11,540,627)

Income tax benefit	          0 		     808,000
	------------		-------------
Net loss 	($12,293,504)		($10,732,627)
	=============		============
Net  loss per common share:
     Basic and diluted	      ($0.92)		      ($1.10)
	=============		=============

Weighted average number of common shares:
     Basic and diluted	  13,756,533 		  10,002,370
	=============		=============
</TABLE>

The accompanying notes are an integral part of these financial statements.

4


<PAGE>
CTC COMMUNICATIONS GROUP, INC.
CONDENSED UNAUDITED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
	        Six Months Ended
	September 30,		September 30,
	   1999 		   1998
			(Restated)
	--------------		-------------
<S>	<C>		<C>
Telecommunications revenues	 $66,156,006		 $27,351,874

Costs and expenses
      Cost of telecommunications revenues
         excluding depreciation	  53,487,443 		  23,996,901
      Selling, general and administrative expenses	  26,918,439 		  21,138,187
      Depreciation	   5,756,309		   1,115,000
	-------------		-------------
	  86,162,191 		  46,250,088
	-------------		-------------
Loss from operations	 (20,006,185)		 (18,898,214)

Other income (expense)
     Interest income	     474,121		     170,832
     Interest expense	  (7,991,767)		  (1,479,246)
     Other	     111,514		      33,001
	-------------		-------------
	  (7,406,132)		  (1,275,413)
	-------------		------------
Loss before income taxes	 (27,412,317)		 (20,173,627)

Income tax benefit	           0 		   1,412,000
	------------		-------------
Net loss 	($27,412,317)		($18,761,627)
	==============		=============
Net  loss per common share:
     Basic and diluted	      ($2.33)		      ($1.90)
	=============		=============

Weighted average number of common shares:
     Basic and diluted	  12,041,250 		   9,993,281
	=============		=============
</TABLE>

The accompanying notes are an integral part of these financial statements.

5


<PAGE>
CTC COMMUNICATIONS GROUP, INC.
CONDENSED UNAUDITED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
		       Six Months Ended
		 September 30,  	September 30,
		    1999 		     1998
				  (Restated)
		-------------		------------
<S>		<C>		<C>
OPERATING ACTIVITIES
Net loss		$(27,412,317)		$(18,761,627)

Adjustments to reconcile net loss to
 net cash  used  by operating activities:
    Depreciation and amortization		   5,756,309		   1,115,000
    Stock compensation expense		   2,506,119		     293,052
    Interest related to warrants and certain fees		   2,075,913		           0

Changes in working capital items:
    Accounts receivable		 (10,662,878)		  (8,250,115)
    Prepaid expenses and other current assets		  (1,567,589)		  (2,044,714)
    Other assets		     (47,959)		  (2,646,220)
    Accounts payable		   8,543,081		  10,108,125
    Accrued salaries and related taxes		       1,285		   1,410,027
		-------------		-------------

Net cash used by operating activities		 (20,808,036)		 (18,776,472)

INVESTING ACTIVITIES

Additions to equipment		 (11,745,132)		  (5,865,043)
		-------------		-------------
Net cash used in investing activities		 (11,745,132)		  (5,865,043)

FINANCING ACTIVITIES

Proceeds from notes payable		  42,098,357		  21,850,000
Proceeds from the issuance of redeemable
   preferred stock		           0		  11,862,113
Repayments of note payable		 (26,839,164)		  (9,077,071)
Repayments under capital leases		  (2,504,179)		     (82,844)
Repayment of amount due from stockholders		      19,045		           0
Proceeds from the issuance of common stock		  62,096,789		      88,861
		-------------		-------------
Net cash provided by financing activities		  74,870,848		  24,641,059
		-------------		-------------

Increase (decrease) in cash and cash equivalents		  42,317,680		        (456)
Cash at beginning of year		   2,254,258		   2,167,930
		-------------		-------------

Cash and cash equivalents at end of period		 $44,571,938		  $2,167,474
		=============		=============

NONCASH INVESTING AND FINANCING ACTIVITIES

Network and related equipment
  acquired under capital leases                           $3,155,402                 0
Network and related equipment
  acquired under notes payable                            $7,215,611                 0
Common stock purchase warrants issued
  in connection with notes payable and
  Series A Redeemable Convertible Preferred Stock                  0        $2,436,623
</TABLE>
The accompanying notes are an integral part of these financial statements.

6



<PAGE>
                       CTC COMMUNICATIONS GROUP, INC.
           NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

NOTE 1:  BASIS OF PRESENTATION

The accompanying condensed unaudited financial statements have been
prepared in accordance with the instructions to Form 10-Q and do not
include all the information and footnote disclosures required by generally
accepted accounting principles for complete financial statements. In the
opinion of management all adjustments (consisting of normal recurring
accruals) necessary for a fair presentation have been included.  Operating
results for the three and six months ended September 30, 1999 are not
necessarily indicative of the results that may be expected for the fiscal
year ending March 31, 2000. These statements should be read in conjunction
with the financial statements and related notes included in the our Annual
Report on Form 10-K/A for the fiscal year ended March 31, 1999.

Restatement of Financial Statements

In our Quarterly Report on Form 10-Q for the quarter ended September 30,
1998, we reported a loss before taxes of $11,810,600 and recorded a tax
benefit of $827,000 for a net loss of $10,983,600 or $1.13 per share.  For
the six months ended September 30, 1998, we reported a loss before taxes of
$20,338,600 and recorded a tax benefit of $1,424,000 for a net loss of
$18,914,600 or $1.92 per share.  We subsequently determined, in connection
with a public offering of common stock (see Note 4) that the legal costs
accrued in fiscal year 1998 related to the Bell Atlantic litigation should
have been recorded as incurred throughout fiscal year 1999.  Accordingly,
an adjustment was made to fiscal years 1999 and 1998.  The depreciation
method on certain assets was also adjusted for the fiscal year 1999.
Accordingly, the effect of these adjustments on the quarter ended September
30, 1998 have been included in the September 30, 1998 statement of
operations decreasing the net loss by $251,000 to $10,732,600 or $1.10 per
share.  The effect of these adjustments on the six months ended September
30, 1998 have been included in the accompanying September 30, 1998
statement of operations decreasing the net loss by $153,000 to $18,761,600
or $1.90 per share.  The total related to the restatement adjustments
resulted in an increase to the stockholders' equity of $2,345,500 as of
March 31, 1999.

NOTE 2:  COMMITMENTS AND CONTINGENCIES

We are a party to suits arising in the normal course of business which our
management believes are not material individually or in the aggregate.








7


<PAGE>
NOTE 3.  NET INCOME PER SHARE
The following tables set forth the computation of basic and diluted
net loss per share:
<TABLE>
<CAPTION>
                                             Three Months Ended
                                                September 30,
                                             1999         1998
                                          ----------------------------
Numerator:
<S>                                       <C>            <C>
Net loss                                  $(12,293,504)  $(10,732,627)
Accretion to redemption value on
  redeemable preferred stock                  (362,380)      (270,000)
Numerator for basic net loss
  per share and diluted net               ----------------------------
  loss per share                          $(12,655,884)  $(11,002,627)
                                          ============================
Denominator:
Denominator for basic net loss
  per share-weighted average shares         13,756,533     10,002,370

Effect of dilutive securities:
Employee stock options                               0              0

Denominator for diluted net               ----------------------------
  loss per share-weighted-average shares    13,756,533     10,002,370
                                          ============================
Basic and diluted net loss per share            $(0.92)        $(1.10)
                                          ============================
<CAPTION>
                                             Six Months Ended
                                                September 30,
                                             1999         1998
                                          ----------------------------
Numerator:
<S>                                       <C>            <C>
Net loss                                  $(27,412,317)  $(18,761,627)
Accretion to redemption value on
  redeemable preferred stock                  (689,384)      (270,000)
Numerator for basic net loss
  per share and diluted net                ---------------------------
  loss per share                          $(28,101,701)  $(19,031,627)
                                          ============================
Denominator:
Denominator for basic net loss
  per share-weighted average shares         12,041,250      9,993,281

Effect of dilutive securities:
Employee stock options                               0              0

Denominator for diluted net                ---------------------------
  loss per share-weighted-average shares    12,041,250      9,993,281
                                          ============================
Basic and diluted net loss per share            $(2.33)         (1.90)
                                          ============================
</TABLE>


8


<PAGE>
NOTE 4  COMMON STOCK ISSUANCE

On July 20, 1999, we completed a public offering of 3,500,000 shares of our
common stock at $17.25 per share.  Of the total shares, 3,200,000 shares
were sold for our own account and 300,000 shares were sold for the accounts
of selling shareholders.  On August 10, 1999, the underwriters exercised
their over-allotment option to purchase an additional 525,000 shares of
common stock. After underwriting discounts and estimated expenses related
to the offering, we realized net proceeds from these transactions of
$61,800,000. We used $6.2 million of the net proceeds to repay the
principal and interest due under the $30 million credit facility provided
by Toronto Dominion (Texas), Inc.  The Toronto Dominion credit facility was
terminated following repayment of the outstanding balance due.

NOTE 5  REORGANIZATION

     On September 16, 1999, the shareholders of CTC Communications Corp.
("CTC Communications") at the 1999 Annual Meeting of Stockholders approved
the reorganization of the Company into a Delaware holding company
structure.  The reorganization was implemented in accordance with Section
252 of the Delaware General Corporation Law and Section 79 of Chapter 156B
of the Massachusetts General Corporation Law by the merger ("Merger") of
CTC-Newco, Inc., a Delaware corporation and newly-formed subsidiary of CTC
Communications Group, Inc., a Delaware corporation ("CTC Group" or the
"Registrant"), with and into CTC Communications, the surviving corporation.
As a result of the Merger, CTC Group is the sole shareholder of CTC
Communications.  In the Merger, which was consummated on September 30,
1999, each share of Common Stock, $.01 par value, and each share of Series
A Convertible Preferred Stock, $1.00 par value, was converted into one
share of Common Stock, $.01 par value and one share of Series A Convertible
Preferred Stock, $1.00 par value, of CTC Group. All of the shares of common
stock issuable under CTC Communications' employee benefit plans will be
shares of common stock of CTC Group, not CTC Communications.  In approving
the Reorganization, the shareholders of CTC Communications approved the
adoption of all of the employee benefit plans by CTC Group.

At the effective date of the Merger, CTC Communications issued 100 shares
of its common stock, to CTC Group, which pledged the shares to Goldman
Sachs Credit Partners and Fleet National Bank under the terms of the three-
year $75 million senior secured credit facility entered into by CTC
Communications with the pledgees.





9


<PAGE>

Part I

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

The following discussion should be read in conjunction with the
Financial Statements and Notes set forth elsewhere in this Report.

OVERVIEW

	We are a rapidly growing single-source provider of voice and data
telecommunications services, or integrated communications provider, with 15
years of marketing, sales and service experience. We target predominantly
medium and larger-sized business customers who seek greater capacity for
voice and data traffic, a single provider for their telecommunications
requirements and improved levels of service. We have a large, experienced
sales force consisting of 166 sales people supported by 108 network
coordinators. Our sales force is located close to our customers in 28 sales
branches primarily in New England and New York State.

	We are currently deploying our own state-of-the-art network facilities
to carry telecommunications traffic.  Our network uses packet-switching, a
technology which transmits data in discrete packages.  It also uses
internet protocol, which is a method that allows computers with different
architectures and operating systems to communicate over the internet, and
asynchronous transfer mode, or ATM, architecture, which allows the network
to transmit multiple types of media, such as voice, data and video.  The
first phase of our network includes 22 Cisco Systems, or Cisco, advanced
data switches and two network operations centers.  We are interconnecting
our facilities with leased transmission capacity over fiber optic cable
strands from Level 3 Communications and NorthEast Optic Network. Cisco has
reviewed and approved our network design and has designated our network as
a Cisco Powered Network.  In May 1999, we began the testing of our network
with some of our customers.  During September, we began providing
commercial service to a limited number of customers on our network.

	We became an integrated communications provider, or ICP, in January
1998. Prior to that, we were the largest independent sales agent for NYNEX
Corp. (now Bell Atlantic), based on agency revenues.  At the end of 1997,
before leaving the Bell Atlantic agency program, we were managing
relationships for approximately 7,000 customers, representing over 280,000
local access lines and over $200 million in annual local telecommunications
spending.  As of September 30, 1999, after only 21 months as an integrated
communications provider, we were serving over 11,000 customers and had
226,379 access lines and equivalent circuits, or ALEs.  ALEs are the total
number of voice circuits and equivalent data circuits we have in service.
Voice circuits are the actual number of voice circuits purchased by our
customers, while equivalent data circuits represent the data transmission
capacity purchased by our customers divided by 64 kilobits per second,
which is the capacity necessary to carry one voice circuit.

10

<PAGE>
Our Services

	We offer the following services:

Local Telephone Services.   We offer connections between customers'
telecommunications equipment and the local telephone network, which we
currently lease from incumbent local exchange carriers.  For large
customers or customers with specific requirements, we integrate their
private systems with analog or digital connections. We also provide all
associated call processing features as well as continuously connected
private lines for both voice and data applications.

Long Distance Telephone Services.   We offer a full range of domestic and
international long distance services, including "1+" outbound calling,
inbound toll free service, standard and customized calling plans. We also
offer related services such as calling cards, operator assistance and
conference calling.

High Speed Data Services.   We offer a wide array of both continuously
connected and switched high speed digital data services. Switched or high
speed digital data services include ISDN, frame relay and ATM products.

Internet Services.   We offer high speed, continuously connected internet
access and services through various digital connections.  In addition, we
offer switched digital access to the internet via ISDN. We provide the
necessary communications hardware, configuration support and other support
services on a 24-hour, 7-day a week basis.

Wholesale Services to Internet Service Providers.   We provide a full array
of local services to internet service providers including telephone numbers
and switched and continuously connected access to the internet.

Future Service Offerings.   Following deployment of the network, we may
offer the following additional services: hosting of web-sites, electronic
commerce over the internet, data security and storage services, systems
integration, consulting and network monitoring services, customized private
networks and other data, and voice and sophisticated network products.

Prior to deploying the Integrated Communications Network, or ICN, we are
building a base of installed access lines through reselling the network
services of other telecommunications carriers to targeted customers who can
later be transitioned to our network, or "on-net.".

We bill our customers for local and long distance usage based on the type
of local service utilized, the number, time and duration of calls, the
geographic location of the terminating phone numbers and the applicable
rate plan in effect at the time of the call.


11


<PAGE>
During the period in which we resell the services of other
telecommunications carriers prior to deploying our ICN, cost of services
includes the cost of local and long distance services charged by carriers
for recurring charges, per minute usage charges and feature charges, as
well as the cost of fixed facilities for dedicated services and special
regional calling plans.  Following the deployment of the ICN, the cost of
services for "on-net" customers will include the leasing costs associated
with transmission, co-location and access facilities, depreciation charges
and costs associated with our switching equipment.

We have experienced significant growth in the past and, depending on the
extent of our future growth, we may experience a significant strain on
management, personnel and information systems.  To accommodate this growth,
we intend, subject to the availability of adequate financing, to continue
to implement and improve operational, financial and management information
systems.  Since implementing our ICP strategy, we have expanded our staff
to include two additional senior executives and 130 additional employees.
We are also expanding our information systems to provide improved
recordkeeping for customer information and management of uncollectible
accounts and fraud control.


RESULTS OF OPERATIONS - THREE AND SIX MONTHS ENDED SEPTEMBER 30, 1999
AS COMPARED TO THE THREE AND SIX MONTHS ENDED SEPTEMBER 30, 1998.

Total revenues for the second fiscal quarter were $35,109,000, as compared
to $14,516,000 for the same period of the preceding fiscal year, or an
increase of 142%. Total revenues for the six months ended September 30,
1999 were $66,156,000, as compared to $27,352,000 for the same period of
the preceding fiscal year.  The September quarter revenues also represented
an increase of 13% over the June 1999 quarter revenues of $31,047,000.
Revenues for local, Internet access and data services increased a combined
19% on a sequential quarter basis due primarily to the addition of new
customer relationships.

A common basis for measurement of an ICP's progress is the growth in ALEs.
During the quarter ended September 30, 1999, we provisioned 41,548 net
access line equivalents, bringing the total lines in service to 226,379.
Net lines provisioned during the quarter ended September 30, 1999
represented a 22% sequential increase over net lines provisioned during the
quarter ended June 30, 1999.  We experienced the strongest growth in data
ALEs with an approximately 19% sequential increase from the quarter ended
June 30, 1999, which brings data ALEs in service to 46,315, or 21% of total
ALEs as of September 30, 1999.

Costs of telecommunications revenues, excluding depreciation, for the
quarter ended September 30, 1999 were $27,398,000, as compared to
$12,383,000 for the same period of the preceding fiscal year, and for the
six months ended September 30, 1999, were $53,487,000, as compared to
$23,997,000 for the same period of the preceding fiscal year.  As a
percentage of telecommunications revenues, cost of telecommunications
revenues was 78% for the quarter ended September 30,1999, as compared to
84% for the quarter ended June 30, 1999.  The decrease in the percentage of
the cost of the telecommunications revenues primarily reflects lower rates
obtained from our major suppliers, Bell Atlantic and Frontier
Communications.
12


<PAGE>
Selling expense consists of the costs of providing sales and other support
services for customers including salaries, commissions and bonuses to
salesforce personnel.  General and administrative expense consists of the
costs of the billing and information systems and personnel required to
support our operations and growth.

For the quarter ended September 30, 1999, selling, general and
administrative expenses (SG&A) increased 5% to $12,676,000 from
$12,043,000 for the same period of the preceding fiscal year, and for the
six months ended September 30, 1999 increased 27% to $26,918,000 from
$21,138,000 for the same period of the preceding fiscal year.  This
increase was due to the opening of additional branch sales offices and the
associated increased number of sales and service employees hired in
connection with the transition to the ICP platform.  As of September 30,
1999, we employed 436 people including 166 account executives and 108
network coordinators in 28 branch locations throughout New England and New
York.  In addition, SG&A expenses increased due to a $2.2 million non-cash
compensation expense recognized in the first quarter in conjunction with
the extension of certain stock options to a former employee.  Depreciation
and amortization expense increased to $3,653,000 in the quarter ended
September 30, 1999 from $610,000 for the quarter ended September 30, 1998,
and for the six months ended September 30, 1999, increased to $5,756,000
from $1,115,000 for the same period of the preceding fiscal year.  These
increases are attributable to the increases in capital expenditures
primarily related to the ICN.

Interest expense increased to $4,221,000 and $7,992,000 for the three and
six months ended September 30, 1999, respectively.  The increases are due
to increased borrowings to fund our losses and the investment in the ICN,
the fees associated with the credit facility and vendor financing facility,
and the amortization of the interest expense associated with the warrants
and financing fees issued to our lenders under the credit facility.

As a result of the above factors, the net losses were $12,294,000 for the
three months ended September 30, 1999 and $27,412,000 for the six months
ended September 30, 1999.

Liquidity and Capital Resources

Working capital at September 30, 1999 was $38.6 million compared to a
working capital deficit of $6.7 million at March 31, 1999, an increase of
$45.3 million.   Cash balances at September 30, 1999 and March 31, 1999
totaled $44,572,000 and $2,254,000, respectively.

The increase in working capital is due primarily to the net proceeds
realized as a result of the July 20, 1999 public offering in which we sold
3,726,000 shares, including 525,000 shares issued upon exercise of the
underwriters' over-allotment option. After underwriting discounts and
estimated expenses related to the offering, we realized net proceeds of
$61,800,000, of which $6.2 million was used to repay the principal and
interest due under the $30 million credit facility provided by Toronto
Dominion (Texas), Inc. in March 1999. The Toronto Dominion credit facility
was terminated following repayment of the outstanding balance.

13


<PAGE>
We will continue to use the balance of the proceeds realized from the
public offering for general corporate purposes including, capital
expenditures, working capital and operating losses associated with the
continued deployment of our network, further penetration of our existing
region and our expansion into new markets throughout the Boston -
Washington, D.C. corridor, as well as the reduction of the principal
balance of our Goldman Sachs/Fleet Bank credit facility.  Until utilized,
the net proceeds from the offering are invested in short-term, interest-
bearing instruments and other investment-grade securities.

In April 1998, we received $12.0 million from a private placement of our
Series A redeemable convertible preferred stock and warrants to Spectrum
Equity Investors II, L.P. We also received a commitment on June 30, 1998
from Spectrum to purchase, at our option, an additional $5.0 million of
preferred stock on the same terms and conditions as the Series A preferred
stock. This option was not exercised and expired on June 30, 1999.

In September 1998, we entered into a three-year $75 million senior secured
credit facility with Goldman Sachs Credit Partners and Fleet National Bank.
As of September 30, 1999, we had availability under the credit facility of
$300,000 and had borrowed approximately $52.2 million.  As of September 30,
1999, we were not in compliance with the minimum revenue financial covenant
under the credit facility and have entered into an amendment to the loan
and security agreement covering such credit facility under the terms of
which the lenders waived non-compliance.  We also agreed to reduce the
outstanding balance of our loan by $15 million, pay an amendment fee of
$187,500 to be charged against our loan account and enter into a security
agreement to perfect the lenders' security interest in our depository
accounts.

We are working with Goldman Sachs Credit Partners and Fleet National Bank
to further amend our loan and security agreement to better match our
current business model.

Since September 30, 1998, we have entered into various lease and vendor
financing agreements which provide for the acquisition of up to
approximately $18.7 million of equipment and software. As of September 30,
1999, the aggregate amount borrowed under these agreements was
approximately $16.5 million.

In October 1998, we obtained a $25 million vendor financing facility from
Cisco Capital. As of September 30, 1999, we had borrowed $22.6 million.

As we continue to deploy our network, further penetrate our existing region
and expand into new markets throughout the Boston--Washington, D.C.
corridor, we will need significant additional capital. We believe that the
net proceeds of the public offering, together with cash on hand, the
proceeds of our bank, lease and vendor financing arrangements and the
amounts we expect to be available under our credit and vendor facilities
will be sufficient to fund our capital requirements for at least the next
15 months. During this period we will seek to raise additional capital
through the issuance of debt and possibly equity securities, the timing of
which will depend on market conditions, and which could occur in the near
future. We may also seek to raise additional capital through further vendor
financings, equipment lease financings and bank loans.

14

<PAGE>
	We cannot assure you that additional financing will be available on
terms acceptable to us when we need it. The agreements governing our
existing indebtedness limit our ability to obtain debt financing. If we are
unable to obtain financing when we need it, we may postpone or abandon our
development and expansion plans. That could have a material adverse effect
on our business, results of operations and financial condition. The actual
timing and amount of our capital requirements may be materially affected by
various factors, including the timing and actual cost of the network, the
timing and cost of our expansion into new markets, the extent of
competition and pricing of telecommunications services by others in our
markets, the demand by customers for our services, technological change and
potential acquisitions.

Year 2000 Compliance

Our State of Readiness

	We have evaluated the effect of the year 2000 problem on our information
systems. We are implementing plans to permit our systems and applications
to effectively process information in order to support ongoing operations
in the year 2000 and beyond. We believe our information technology systems
and non- information systems will be year 2000 compliant by the end of
1999.

	In connection with the deployment of our new network, we have designed a
new database architecture for our computer systems which we expect will be
year 2000 compliant. The installation of our network and related network
control software was completed in the summer of 1999. We expect
installation of phase one of our new information systems related to our new
network to be completed in the fourth quarter of 1999 and the second phase
to be completed by May 2000. We began testing our network, and these new
systems when we first began installation, and we expect testing to
continue. We are also upgrading our current information systems to be year
2000 compliant in the event we have not completed installing our new
systems by the end of 1999. Approximately 99% of our existing information
systems are now year 2000 compliant. We expect to complete Year 2000
verification and validation by December 1, 1999.  While we expect that all
significant information systems will be year 2000 compliant in the fourth
quarter of 1999, we cannot assure you that all year 2000 problems in the
new system will be identified or that the necessary corrective actions will
be completed in a timely manner. We expect our non-information systems to
be year 2000 compliant in the fourth quarter of 1999.

	We have requested certification from our significant vendors and
suppliers demonstrating their year 2000 compliance. Approximately 99% of
our vendors and suppliers have delivered certifications of year 2000
compliance. We will continue to seek certification from the other ventors.
However, we cannot assure you that such certifications will be forthcoming.
Generally these certifications state that our vendors and suppliers are
year 2000 compliant but do not require any affirmative action if these
certifications are inaccurate. We intend to continue to identify critical
vendors and suppliers and communicate with them about their plans and
progress in addressing year

15


<PAGE>
2000 problems. We cannot assure you that the systems of these vendors and
suppliers will be timely converted. We also cannot assure you that any
failure of their systems to be year 2000 compliant will not adversely
affect our operations.

Our Costs of Year 2000 Remediation

	We have incurred approximately $670,000 in costs to date related
specifically to year 2000 issues and expect to incur an additional
approximately $230,000 through the end of 1999. However, we cannot assure
you that the costs associated with year 2000 problems will not be greater
than we anticipate.

Our Year 2000 Risk

	Based on the efforts described above, we currently believe that our
systems will be year 2000 compliant in a timely manner. We have completed
the process of identifying year 2000 issues in our information systems and
non-information systems and expect to complete any remediation efforts in
the fourth quarter of 1999.

	We cannot assure you that our operations and financial results will not
be affected by year 2000 problems. We may experience interruptions in
service and not receive billing information in a timely manner if either
our systems or those of our vendors or suppliers are not year 2000
compliant in a timely manner. It is possible that we could experience other
serious year 2000 difficulties that we cannot presently predict.

Our Contingency Plans

We have begun upgrading our current information systems as part of our
contingency plans in case our new systems are not installed before the end
of 1999. In addition, we intend to seek to identify alternate service
providers in case our current providers are unable to adequately deliver
services in the year 2000.














16



<PAGE>

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

	Our exposure to financial risk, including changes in interest rates,
relates primarily to outstanding debt obligations. We utilize our senior
secured credit facility to fund a substantial portion of our capital
requirements. This facility bears interest at a variable interest rate,
which is subject to market changes. We have not entered into any interest
rate swap agreements, or other instruments to minimize our exposure to
interest rate increases but will investigate such options should changes in
market conditions occur. We have not had any derivative instruments in the
past and do not plan to in the future, other than possibly to reduce our
interest rate exposure as described above.

For purposes of specific risk analysis we use sensitivity analysis to
determine the impacts that market risk exposure may have on the fair value
of our outstanding debt obligations. To perform sensitivity analysis, we
assess the risk of loss in fair values from the impact of hypothetical
changes in interest rates on market sensitive instruments. We compare the
market values for interest risk based on the present value of future cash
flows as impacted by the changes in the rates. We selected discount rates
for the present value computations based on market interest rates in effect
at September 30, 1999. We compared the market values resulting from these
computations with the market values of these financial instruments
September 30, 1999. The differences in the comparison are the hypothetical
gains or losses associated with each type of risk. As a result of our
analysis we determined at September 30, 1999 a 10% decrease in the levels
of interest rates with all other variables held constant would result in an
increase in the fair value of our fixed rate debt obligations by
approximately $2.1 million.  A 10% increase in the levels of interest rates
with all other variables held constant would result in a decrease in the
fair value of our outstanding fixed rate debt obligations by approximately
$2.5 million. With respect to our variable rate debt obligations a 10%
increase in interest rates would result in increased interest expense and
cash expenditures for interest of approximately $162,000 in Q2 fiscal 2000.
A 10% decrease in interest rates would result in reduced interest expense
and cash expenditures of approximately $162,000 in Q2 fiscal 2000.











17



<PAGE>
Part II
Item 2.  Changes in Securities

(c)  During the quarter ended September 30, 1999, we issued a total of
69,261 shares of common stock for an aggregate consideration of $84,446
pursuant to the exercise of stock options by 17 individuals.  The shares
were issued in reliance upon the exemption from registration provided by
Section 4(2) of the Securities Act of 1933, as amended, as transactions by
an issuer not involving a public offering.  The recipients of the
securities represented their intention to acquire the securities for
investment only and not with a view to or for sale in connection with any
distribution thereof and appropriate legends were attached to the shares
certificates and stop transfer orders given to our transfer agent.  All
recipients had adequate access to information regarding our company.

Item 4 - Submission of Matters to a Vote of Security Holders
(a)     The 1999 Annual Meeting of Stockholders of the Company was held
        on September 16, 1999.
(b)     Not applicable.
(c)     Each nominee for Class II director received the following votes:**
<TABLE>
<CAPTION>
Name                          Votes For               Abstentions
- -----------------------------------------------------------------
<S>                          <C>                      <C>
Richard J. Santagati          13,422,852               288,959
J. Richard Murphy             13,422,852               288,959
Katherine Dietze Courage      13,423,352               288,459
<CAPTION>
The following table sets forth the other matters voted upon and the
respective number of votes cast for, against, number of abstentions and
broker nonvotes.

Matter                          Votes         Votes                    Delivered
Voted Upon                      For           Against    Abstentions   Non Voted
- ---------------------------------------------------------------------------------
<S>                           <C>            <C>           <C>          <C>
To approve the Amendment to**
the 1998 Incentive Plan        8,510,699       66,332      2,036,827     3,117,852

To approve the 1999 Equity**
Incentive Plan for
Non-Employee Directors         8,605,327       27,578      1,980,954     3,117,852

To approve the plan of
reorganization of the
company into a Delaware
holding company structure
     Common Stock votes         8,765,504       21,368      1,578,229     2,804,390
     Preferred Stock votes      1,623,977            0              0         6,315
                               ----------       ------      ---------     ---------
        Total votes            10,389,481       21,368      1,578,229     2,810,705
<FN>
**The votes with respect to the nominees for directors, the Amendment to the 1998
Incentive Plan and the 1999 Equity Incentive Plan for Non-Employee Directors
represent the common and preferred shares voting together as a single class.  The
reorganization proposal required an affirmative 2/3 vote of the common and
preferred shares voting together as a single class and an affirmative 2/3 vote of
the preferred shares voting separately.
</FN>
</TABLE>
(d)     Not applicable.
18


Item 6 - Exhibits and Reports on Form 8-K

(a) The following exhibits are included herein:

10.1   Amendment No. 1 to Loan and Security Agreement dated as of
       September 30, 1999 among CTC Communications Corp., Fleet
       National Bank and Goldman Sachs Credit Partners L.P
27     Financial Data Schedule
99.1   Risk Factors

(b) Reports on Form 8-K

	CTC Communications Group, Inc. did not file any reports on Form 8-K
during the quarter ended September 30, 1999. CTC Communications Corp.
filed the following reports on Form 8-K during the quarter ended
September 30, 1999:

	Date	Items Reported
    -------        -----------------------------------------------------------

1.	July 9, 1999		Announcement of our resale agreement with Bell
			Atlantic.

2.	July 19, 1999		Announcement of the implementation of an electronic
			data interchange with Bell Atlantic.

3.	July 20, 1999		Announcement that our July 1999 public offering has
			been successfully completed.

4.	August 10, 1999		Announcement that the over-allotment option granted
			in our July 1999 public offering had been exercised
			by the underwriters.

5.	August 26, 1999		Announcement of our three year alliance agreement
			with Cisco Systems, Inc.

6.	September 7, 1999		Announcement of our ability to provide converged
			voice, data and internet services.

7.	September 29, 1999	Announcements of (1) our agreement with Accelerated
			Networks and (2) that our Cisco Powered Network (tm)
			is proceeding at a record pace.







19



<PAGE>
                          SIGNATURES


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


                                       CTC COMMUNICATIONS GROUP, INC.


Date: November 15, 1999              /S/  ROBERT J. FABBRICATORE
                                    ----------------------------
                                         Robert J. Fabbricatore
                                         Chairman and CEO


Date: November 15, 1999              /S/  JOHN D. PITTENGER
                                   -----------------------------
                                         John D. Pittenger
                                         Executive Vice President,
                                         and Chief Financial
                                         Officer





                                                   Exhibit 10.1

AMENDMENT NUMBER ONE
TO LOAN AND SECURITY AGREEMENT

THIS AMENDMENT NUMBER ONE TO LOAN AND SECURITY AGREEMENT (this "Amendment")
is entered into as of September 30, 1999, by and among CTC COMMUNICATIONS
CORP., a Massachusetts corporation ("Borrower"), the financial institutions
listed on the signature pages hereof (such financial institutions, together
with their respective successors and assigns, are referred to hereinafter
each individually as a "Lender" and collectively as the "Lenders"), FLEET
NATIONAL BANK, a national banking association, as agent for the Lenders
("Administrative Agent"), and GOLDMAN SACHS CREDIT PARTNERS L.P., a Bermuda
limited partnership, as an arrangement, structuring, and syndication agent
for the Lenders (in such capacity, "Arrangement, Structuring & Syndication
Agent"; together with the Lenders and Administrative Agent, individually
and collectively, the "Lender Group") with reference to the following
facts:

WHEREAS, Borrower and the Lender Group are parties to that certain Loan and
Security Agreement, dated as of September 1, 1998 (as amended by that
certain Amendment of Loan Documents, dated as of September 9, 1998, and as
otherwise amended, restated, or modified from time to time, the
"Agreement");

WHEREAS, Borrower has advised the Lender Group that Borrower will not be in
compliance with the Minimum Revenues financial covenant contained in
Section 7.20(a) of the Agreement and Borrower has requested that the Lender
Group waive any Event of Default that may have been occasioned solely by
Borrower's non-compliance with such financial covenant;

WHEREAS, Borrower and the Lender Group desire to amend the Agreement, in
accordance with the amendment provisions of Section 16 thereof, as set
forth herein; and

WHEREAS  Capitalized terms used herein and not defined herein shall have
the meanings ascribed to them in the Agreement, as amended hereby.

NOW, THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, Borrower and the Lender Group
hereby agree as follows:
1.	Amendments to Agreement.
a.	Section 1.1 of the Agreement hereby is amended to modify or
add, as the case may be, the following definitions:
"First Amendment" means that certain Amendment Number One
to Loan and Security Agreement, dated as of September 30, 1999,
among Borrower and the Lender Group.
"First Amendment Effective Date" means the date on which
each of the conditions precedent set forth in Section 3 of the
First Amendment have been satisfied.
"Overadvance" has the meaning set forth in Section 2.7.
b.	Clause (y) of the definition of "Borrowing Base" set forth in
Section 2.1(a) of the Agreement hereby is amended and restated
in its entirety to read as follows:
(y)	(1) from and after the Closing Date to the First
Amendment Effective Date, $15,000,000, (2) from and after the
First Amendment Effective Date to the date on which Borrower
delivers to Administrative Agent, pursuant to Section 6.3(a),
Borrower's financial statements for December 1999 and the
fiscal quarter ending December 31, 1999 and the certificate of
Borrower's treasurer or chief financial officer relative
thereto, $0, and (3) thereafter, (A) if no Default or Event of
Default shall have occurred and be continuing as of December
31, 1999 and the date on which Borrower delivers such financial
statements to Administrative Agent, $15,000,000, or (B)
otherwise, $0, minus

2.	Representations, Warranties, and Covenants.
a.	Borrower hereby represents and warrants to the Lender Group
that:
	(i) the execution, delivery, and performance of this Amendment
and of the Agreement, as amended by this Amendment, are within
its corporate powers, have been duly authorized by all
necessary corporate action, and are not in contravention of any
law, rule, or regulation, or any order, judgment, decree, writ,
injunction, or award of any arbitrator, court, or governmental
authority, or of the terms of its charter or bylaws, or of any
contract or undertaking to which it is a party or by which any
of its properties may be bound or affected;
	(ii)	this Amendment and the Agreement, as amended by this
Amendment, constitute Borrower's legal, valid, and binding
obligation, enforceable against Borrower in accordance with its
terms, and (c) except as set forth herein, no Event of Default
or event which with the giving of notice or passage of time
would constitute an Event of Default shall have occurred and be
continuing on the date hereof; and
	(iii)	the representations and warranties in Agreement as
amended by this Amendment, and the other Loan Documents are
true and correct in all respects on and as of the date hereof,
as though made on such date (except to the extent that such
representations and warranties relate solely to an earlier
date).
b.	Borrower hereby covenants and agrees that:
	(i)	Borrower shall, immediately upon the effectiveness of
this Amendment, pay to Administrative Agent the amount of any
Overadvance that will result upon the effectiveness of this
Amendment.
3.	Waiver of Event of Default.  Subject to the satisfaction of the
conditions set forth in Section 4, and anything in the Agreement or the
other Loan Documents to the contrary notwithstanding, the Lender Group
hereby waives any Event of Default that may have been occasioned solely by
Borrower's non-compliance with Section 7.20(a) of the Agreement for
Borrower's fiscal quarter ending as of September 30, 1999.
4.	Conditions Precedent to Amendment.  The satisfaction of each of the
following, on or before November 15, 1999, unless waived or deferred by the
Required Lenders in their sole discretion, shall constitute conditions
precedent to the effectiveness of this Amendment:
a.	Administrative Agent and Arrangement, Structuring & Syndication
Agent shall have received this Amendment, duly executed by all
parties hereto, and the same shall be in full force and effect.
b.	Borrower shall have paid to Administrative Agent for the
ratable benefit of the Lender Group a fee (the "Amendment Fee")
in the amount of $187,500, which Amendment Fee shall be charged
against Borrower's Loan Account, and Borrower hereby directs
Administrative Agent to so charge the Amendment Fee against
Borrower's Loan Account; and
c.	All other documents and legal matters in connection with the
transactions contemplated by this Amendment shall have been
delivered or executed or recorded and shall be in form and
substance satisfactory to each Lender.
5.	Conditions Subsequent.  As a condition subsequent to the
effectiveness of this Amendment, Borrower shall perform the following (the
failure by Borrower to so perform constituting an Event of Default):
a.	Within 15 days after the effectiveness of this Amendment,
Borrower shall enter into a blocked account agreement with
Administrative Agent and Fleet National Bank, a national
banking association, in form and substance satisfactory to
Agent and Arrangement, Structuring & Syndication Agent,
relative to the depository account of Borrower into which the
cash proceeds from the recently completed public offering of
Borrower's common Stock has been deposited.
6.	Further Assurances.  Borrower shall execute and deliver all
agreements, documents, and instruments, in form and substance satisfactory
to each Lender, and take all actions as the Lender Group reasonably may
request from time to time fully to consummate the transactions contemplated
under this Amendment and the Agreement, as amended by this Amendment.

7.	Effect on Agreement.  The Agreement, as amended hereby, shall be and
remain in full force and effect in accordance with its terms and hereby is
ratified and confirmed in all respects.  The execution, delivery, and
performance of this Amendment shall not operate as a waiver of or, except
as expressly set forth herein, as an amendment of any right, power, or
remedy of the Lender Group or Administrative Agent on behalf thereof under
the Agreement, as in effect prior to the date hereof.

8.	Choice of Law and Venue; Jury Trial Waiver.
THE VALIDITY OF THIS AMENDMENT, THE CONSTRUCTION, INTERPRETATION, AND
ENFORCEMENT HEREOF, AND THE RIGHTS OF THE PARTIES HERETO WITH RESPECT TO
ALL MATTERS ARISING HEREUNDER OR RELATED HERETO SHALL BE DETERMINED UNDER,
GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW
YORK.
THE PARTIES HERETO EACH AGREE THAT ALL ACTIONS OR PROCEEDINGS ARISING IN
CONNECTION WITH THIS AMENDMENT SHALL BE TRIED AND LITIGATED ONLY IN THE
STATE AND FEDERAL COURTS LOCATED IN THE COUNTY OF NEW YORK, STATE OF NEW
YORK.  THE PARTIES HERETO EACH WAIVE, TO THE EXTENT PERMITTED UNDER
APPLICABLE LAW, ANY RIGHT EACH MAY HAVE TO ASSERT THE DOCTRINE OF FORUM NON
CONVENIENS OR TO OBJECT TO VENUE TO THE EXTENT ANY PROCEEDING IS BROUGHT IN
ACCORDANCE WITH THIS SECTION.
THE PARTIES HERETO EACH WAIVE THEIR RESPECTIVE RIGHTS TO A JURY TRIAL OF
ANY CLAIM OR CAUSE OF ACTION BASED UPON OR ARISING OUT OF THIS AMENDMENT OR
ANY OF THE TRANSACTIONS CONTEMPLATED HEREIN, INCLUDING CONTRACT CLAIMS,
TORT CLAIMS, BREACH OF DUTY CLAIMS, AND ALL OTHER COMMON LAW OR STATUTORY
CLAIMS.  THE PARTIES HERETO EACH REPRESENT THAT EACH HAS REVIEWED THIS
WAIVER AND EACH KNOWINGLY AND VOLUNTARILY WAIVES ITS JURY TRIAL RIGHTS
FOLLOWING CONSULTATION WITH LEGAL COUNSEL.  IN THE EVENT OF LITIGATION, A
COPY OF THIS AGREEMENT MAY BE FILED AS A WRITTEN CONSENT TO A TRIAL BY THE
COURT.

9.	Miscellaneous.
a.	Upon the effectiveness of this Amendment, each reference in the
Agreement to "this Agreement", "hereunder", "herein", "hereof"
or words of like import referring to the Agreement shall mean
and refer to the Agreement as amended by this Amendment.
b.	Upon the effectiveness of this Amendment, each reference in the
Loan Documents to the "Loan Agreement", "thereunder",
"therein", "thereof" or words of like import referring to the
Agreement shall mean and refer to the Agreement as amended by
this Amendment.
c.	This Amendment may be executed in any number of counterparts,
all of which taken together shall constitute one and the same
instrument and any of the parties hereto may execute this
Amendment by signing any such counterpart.  Delivery of an
executed counterpart of this Amendment by telefacsimile shall
be equally as effective as delivery of a manually executed
counterpart of this Amendment.  Any party delivering an
executed counterpart of this Amendment by telefacsimile also
shall deliver a manually executed counterpart of this Amendment
but the failure to deliver a manually executed counterpart
shall not affect the validity, enforceability, and binding
effect of this Amendment.



[Remainder of page left intentionally blank.]




IN WITNESS WHEREOF, the parties have caused this Amendment Number One to
Loan and Security Agreement to be executed and delivered as of the date
first written above.

CTC COMMUNICATIONS CORP.,
	a Massachusetts corporation


By	/s/ [Authorized Signatory]
Title:	[Authorized Signatory]

FLEET NATIONAL BANK,
	a national banking association, as Administrative
Agent, and as a Lender


By	/s/ [Authorized Signatory]
Title:	[Authorized Signatory]

GOLDMAN SACHS CREDIT PARTNERS L.P.,
	a Bermuda limited partnership,
as Arrangement, Structuring & Syndication
Agent and as a Lender


By	/s/ [Authorized Signatory]
Title:	Authorized Signatory




<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000

<S>                         <C>
<PERIOD-TYPE>               6-MOS
<FISCAL-YEAR-END>                   MAR-31-2000
<PERIOD-END>                        SEP-30-1999
<CASH>                             44,572
<SECURITIES>                            0
<RECEIVABLES>                      32,264
<ALLOWANCES>                        2,400
<INVENTORY>                             0
<CURRENT-ASSETS>                   81,894
<PP&E>                             71,534
<DEPRECIATION>                     16,372
<TOTAL-ASSETS>                    139,227
<CURRENT-LIABILITIES>              43,250
<BONDS>                                 0
                   0
                        13,361
<COMMON>                              145
<OTHER-SE>                           (769)
<TOTAL-LIABILITY-AND-EQUITY>      139,227
<SALES>                            66,156
<TOTAL-REVENUES>                   66,267
<CGS>                              53,487
<TOTAL-COSTS>                      86,162
<OTHER-EXPENSES>                        0
<LOSS-PROVISION>                        0
<INTEREST-EXPENSE>                  7,992
<INCOME-PRETAX>                   (27,412)
<INCOME-TAX>                            0
<INCOME-CONTINUING>               (27,412)
<DISCONTINUED>                          0
<EXTRAORDINARY>                         0
<CHANGES>                               0
<NET-INCOME>                      (27,412)
<EPS-BASIC>                       (2.33)
<EPS-DILUTED>                       (2.33)


</TABLE>

                                           EXHIBIT 99.1

RISK FACTORS

	From time to time we have made, and may in the future make, forward-
looking statements, based on our then-current expectations, including
statements made in Securities and Exchange Commission filings, in press
releases and oral statements.  These forward-looking statements are made
pursuant to the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995. All forward-looking statements involve risks and
uncertainties, and actual results could differ materially from those
expressed or implied in the forward- looking statements for a variety of
reasons.  These reasons include, but are not limited to, factors outlined
below.  We do not undertake to update or revise our forward-looking
statements publicly even if experience or future changes make it clear that
any projected results expressed or implied therein will not be realized.

BECAUSE OUR REVENUES PRIOR TO JANUARY 1998 RESULTED FROM A BUSINESS STRATEGY
WE ARE NO LONGER PURSUING, YOU MAY HAVE DIFFICULTY EVALUATING US.

	We terminated our 13-year agency relationship with Bell Atlantic in
December 1998 and we no longer receive agency revenues.  We only began
offering local services under our own brand name in January 1998 and have
only begun testing our network online with customers in May of 1999.  As a
result, we can only provide limited historical operating and financial
information about our current business strategy for you to evaluate.

IF WE DO NOT SUCCESSFULLY EXECUTE OUR NEW BUSINESS STRATEGY, WE MAY BE
UNABLE TO COMPETE EFFECTIVELY.

	Our business strategy is complex and requires that we successfully
complete many tasks, a number of which we must complete simultaneously. If
we are unable to effectively implement or coordinate the implementation of
these multiple tasks, we may be unable to compete effectively in our markets
and our financial results may suffer.

OUR INCURRENCE OF NEGATIVE CASH FLOWS AND OPERATING LOSSES DURING THE NEXT
SEVERAL YEARS MAY ADVERSELY AFFECT THE PRICE OF OUR COMMON STOCK.

	During recent periods we have experienced substantial net losses,
operating losses and negative cash flow.  Our expenses have increased
significantly, and we expect our expenses to continue to increase as we
deploy our network and implement our business plan.  Accordingly, we expect
to incur significant operating losses, net losses and negative cash flow
during the next several years, which may adversely affect the price of our
common stock.

IF OUR NETWORK DOES NOT FUNCTION PROPERLY, WE WILL BE UNABLE TO PROVIDE THE
TELECOMMUNICATIONS SERVICES ON WHICH OUR FUTURE PERFORMANCE WILL IN LARGE
PART DEPEND.

	Because the design of our network has not been widely deployed, we cannot
assure you that our network will provide the functionality that we expect.
We also cannot be sure that we will be able to incorporate local dial tone
capabilities into our network because this technology has not been widely
implemented.  Without this capability we will not be able to provide on our
network all of our target customers' fixed line telecommunications services.

IF WE DO NOT OBTAIN INTERCONNECTION AGREEMENTS WITH OTHER CARRIERS, WE WILL
BE UNABLE TO PROVIDE ENHANCED SERVICES ON OUR NETWORK.

	Negotiation of interconnection agreements with incumbent local exchange
carriers can take considerable time, effort and expense, and these
agreements are subject to federal, state and local regulation. We may not be
able to effectively negotiate the necessary interconnection agreements.
Without these interconnection agreements, we will be unable to provide
enhanced connectivity to our network and local dial tone services and to
achieve the financial results we expect.

BECAUSE OF OUR LIMITED EXPERIENCE, WE MAY NOT BE ABLE TO PROPERLY OR TIMELY
DEPLOY, OPERATE AND MAINTAIN OUR NETWORK, WHICH COULD MATERIALLY ADVERSELY
AFFECT OUR FINANCIAL RESULTS.

	We have engaged a network services integrator to design, engineer and
manage the build out of our network in our existing markets. If the network
integrator is not able to perform these functions, we may experience delays
or additional costs in providing services and building the network. The
failure of our network equipment to operate as anticipated or the inability
of equipment suppliers to timely supply such equipment could materially and
adversely affect our financial results.

	We are still deploying the initial phase of our network.  Because we have
limited experience operating and maintaining telecommunications networks, we
may not be able to deploy our network properly or do so within the time
frame we expect. In addition, once the network is deployed, we may encounter
unanticipated difficulties in operating and maintaining it.  If we do not
implement our network on time and in an effective manner, our financial
results could be adversely affected.

OUR HIGH LEVERAGE CREATES FINANCIAL AND OPERATING RISK THAT COULD LIMIT THE
GROWTH OF OUR BUSINESS.

	We have a significant amount of indebtedness. As of September 30, 1999,
we had approximately $88.8 million of total indebtedness outstanding.  We
expect to seek substantial additional debt financing to fund our business
plan. Our high leverage could have important consequences to us, including,

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

 .	limiting our flexibility in planning for, or reacting to, changes in our
	business;

 .	placing us at a competitive disadvantage to competitors with less
leverage;

 .	increasing our vulnerability in the event of a downturn in our business
or
	the economy generally;

 .	requiring that we use a substantial portion of our cash flow from
	operations for debt service and not for other purposes.

WE WILL NEED TO REFINANCE OUR EXISTING INDEBTEDNESS WHEN DUE, AND WE MAY BE
UNABLE TO DO SO.

	We do not expect to generate sufficient cash flow from operations to
repay our existing credit and vendor facilities.  We will need to refinance
this indebtedness when it comes due. We cannot assure you that we will be
able to refinance any of our indebtedness on reasonable terms, or at all.
If we are unable to refinance all or some of our indebtedness, we may need
to sell assets, delay capital expenditures or sell additional capital stock.
 We cannot assure you that we will be able to do so.

WE MAY BE UNABLE TO OBTAIN THE ADDITIONAL CAPITAL WE WILL REQUIRE TO FUND
OUR OPERATIONS AND FINANCE OUR GROWTH ON ACCEPTABLE TERMS OR AT ALL, WHICH
COULD CAUSE US TO DELAY OR ABANDON OUR DEVELOPMENT AND EXPANSION PLANS.

	We will need significant additional capital to fund our business plan.
We have satisfied part of this need by our recent public offering of common
stock and plan to seek additional financing as soon as practicable.   We
cannot assure you that capital will be available to us when we need it or at
all. If we are unable to obtain capital when we need it, we may delay or
abandon our development and expansion plans. That could have a material
adverse effect on our business and financial condition.

OUR MARKET IS HIGHLY COMPETITIVE, AND WE MAY NOT BE ABLE TO COMPETE
EFFECTIVELY, ESPECIALLY AGAINST ESTABLISHED COMPETITORS WITH GREATER
FINANCIAL RESOURCES AND MORE EXPERIENCE.

	We operate in a highly competitive environment. We have no significant
market share in any market in which we operate. We will face substantial and
growing competition from a variety of data transport, data networking,
telephony service and integrated telecommunications service providers. We
also expect that the incumbent local exchange carriers ultimately will be
able to provide the range of services we currently offer. Many of our
competitors are larger and better capitalized than we are, are incumbent
providers with long-standing customer relationships, and have greater name
recognition. We may not be able to compete effectively against our
competitors.

OUR INFORMATION SYSTEMS MAY NOT PRODUCE ACCURATE AND PROMPT BILLS WHICH
COULD CAUSE A LOSS OR DELAY IN THE COLLECTION OF REVENUE AND COULD ADVERSELY
AFFECT OUR RELATIONS WITH OUR CUSTOMERS.

	We depend on our information systems to bill our customers accurately and
promptly.  Because of the deployment of our network and our expansion plans,
we are continuing to upgrade our information systems.  Our failure to
identify all of our information and processing needs or to adequately
upgrade our information systems could delay our collection efforts, cause us
to lose revenue and adversely affect our relations with our customers.

WE MAY NOT RECEIVE TIMELY AND ACCURATE CALL DATA RECORDS FROM OUR SUPPLIERS
WHICH COULD CAUSE A LOSS OR DELAY IN THE COLLECTION OF REVENUE AND COULD
ADVERSELY AFFECT OUR RELATIONS WITH OUR SUPPLIERS.

	Our billing and collection activities are dependent upon our suppliers
providing us with accurate call data records.  If we do not receive accurate
call data records in a timely manner, our collection efforts could suffer
and we could lose revenue. In addition, we pay our suppliers according to
our calculation of the charges based upon invoices and computer tape records
provided by these suppliers. Disputes may arise between us and our suppliers
because these records may not always reflect current rates and volumes. If
we do not pay disputed amounts, a supplier may consider us to be in arrears
in our payments until the amount in dispute is resolved, which could
adversely affect our relations with our suppliers.

WE DEPEND ON THE NETWORKS AND SERVICES OF THIRD PARTY PROVIDERS TO SERVE OUR
CUSTOMERS AND OUR RELATIONSHIPS WITH OUR CUSTOMERS COULD BE ADVERSELY
AFFECTED BY FAILURES IN THOSE NETWORKS AND SERVICES.

	We depend almost entirely on other carriers for the switching and
transmission of our customer traffic. After we complete deploying our
network, we will still rely to some extent on others for switching and
transmission of customer traffic. We cannot be sure that any third party
switching or transmission facilities will be available when needed or on
acceptable terms.

	Although we can exercise direct control of the customer care and support
we provide, most of the services we currently offer are provided by others.
These services are subject to physical damage, power loss, capacity
limitations, software defects, breaches of security and other factors which
may cause interruptions in service or reduced capacity for our customers.
These problems, although not within our control, could adversely affect
customer confidence and damage our relationships with our customers.

INCREASES IN CUSTOMER ATTRITION RATES COULD ADVERSELY AFFECT OUR OPERATING
RESULTS.

	Our customers may not continue to purchase local, long distance, data or
other services from us. Because we have been selling voice and data
telecommunications under our own brand name for a short time, our customer
attrition rate is difficult to evaluate. We could lose customers as a result
of national advertising campaigns, telemarketing programs and customer
incentives provided by major competitors as well as for other reasons not in
our control as well as a result of our own performance. Increases in
customer attrition rates could have a material adverse effect on our results
of operations.

WE MAY BE UNABLE TO EFFECTIVELY MANAGE OUR GROWTH, WHICH COULD MATERIALLY
ADVERSELY AFFECT ALL ASPECTS OF OUR BUSINESS.

	We are pursuing a business plan that will result in rapid growth and
expansion of our operations if we are successful. This rapid growth would
place significant additional demands upon our current management and other
resources. Our success will depend on our ability to manage our growth. To
accomplish this we will have to train, motivate and manage an increasing
number of employees. Our failure to manage growth effectively could have a
material adverse effect on our business, results of operations and financial
condition.

WE MAY BE UNABLE TO RETAIN OR REPLACE OUR SENIOR MANAGEMENT OR HIRE AND
RETAIN OTHER HIGHLY SKILLED  PERSONNEL UPON WHICH OUR SUCCESS WILL DEPEND.

	We believe that our continued success will depend upon the abilities and
continued efforts of our management, particularly members of our senior
management team. The loss of the services of any of these individuals could
have a material adverse effect on our business, results of operations and
financial condition. Our success will also depend upon our ability to
identify, hire and retain additional highly skilled sales, service and
technical personnel. Demand for qualified personnel with telecommunications
experience is high and competition for their services is intense. If we
cannot attract and retain the additional employees we need, we will be
unable to successfully implement our business strategy.

CHANGES TO THE REGULATIONS APPLICABLE TO OUR BUSINESS COULD INCREASE OUR
COSTS AND LIMIT OUR OPERATIONS.

	We are subject to federal, state, and local regulation of our local, long
distance, and data services.  The outcome of the various administrative
proceedings at the federal and state level and litigation in federal and
state courts relating to this regulation as well as federal and state
legislation may increase our costs, increase competition and limit our
operations.

RAPID TECHNOLOGICAL CHANGES IN THE TELECOMMUNICATIONS INDUSTRY COULD RENDER
OUR SERVICES OR NETWORK OBSOLETE FASTER THAN WE EXPECT OR REQUIRE US TO
SPEND MORE THAN WE CURRENTLY ANTICIPATE.

	The telecommunications industry is subject to rapid and significant
changes in technology.  Any changes could render our services or network
obsolete, require us to spend than we anticipate or have a material adverse
effect on our operating results and financial condition. Advances in
technology could also lead to more entities becoming our direct competitors.
 Because of this rapid change, our long-term success will increasingly
depend on our ability to offer advanced services and to anticipate or adapt
to these changes, such as evolving industry standards. We cannot be sure
that:

 .	we will be able to offer the services our customers require;

 .	our services will not be economically or technically outmoded by current
or
	future competitive technologies;

 .	our network or our information systems will not become obsolete;

 .	we will have sufficient resources to develop or acquire new technologies
or
	introduce new services that we need to effectively compete; or

 .	our cost of providing service will decline as rapidly as the costs of our
	competitors.

OUR SYSTEMS AND NETWORK, AND THE SYSTEMS OF OUR SUPPLIERS, MAY NOT PROPERLY
PROCESS DATE INFORMATION AFTER DECEMBER 31, 1999, WHICH COULD INCREASE OUR
COSTS, DISRUPT OUR BUSINESS AND ADVERSELY AFFECT OUR RELATIONS WITH OUR
CUSTOMERS.

	As discussed in "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Year 2000 Compliance," failure of our
systems and network to adequately process year 2000 information could cause
miscalculations or system failures that could affect our operations. We
cannot assure you that we have successfully identified all Year 2000
problems with our information systems and network. We also cannot assure you
that we will be able to implement any necessary corrective actions in a
timely manner. If we or the companies that provide us services or with whom
our systems interconnect fail to successfully identify and remediate Year
2000 problems, our service and operations may be disrupted. These problems
could increase our costs and adversely affect our relations with our
customers and business.

WE MAY PURSUE ACQUISITIONS WHICH COULD DISRUPT OUR BUSINESS AND MAY NOT
YIELD THE BENEFITS WE EXPECT.

	We may pursue strategic acquisitions as we expand. Acquisitions may
disrupt our business because we may:

 .	experience difficulties integrating acquired operations and personnel
into
	our operations;

 .	divert resources and management time;

 .	be unable to maintain uniform standards, controls, procedures and
policies

 .	enter markets or businesses in which we have little or no experience; and

 .	find that the acquired business does not perform as we expected.

OUR EXISTING PRINCIPAL STOCKHOLDERS, EXECUTIVE OFFICERS AND DIRECTORS
CONTROL A SUBSTANTIAL AMOUNT OF OUR VOTING SHARES AND WILL BE ABLE TO
SIGNIFICANTLY INFLUENCE ANY MATTER REQUIRING SHAREHOLDER APPROVAL.

	Our officers and directors and parties related to them now control
approximately 36% of the voting power of our outstanding capital stock.
Robert J. Fabbricatore, our Chairman and Chief Executive Officer, controls
approximately 18% of our voting power. Therefore, the officers and directors
are able to significantly influence any matter requiring shareholder
approval. In addition, Mr. Fabbricatore and some of his affiliates have
agreed to vote shares they control to elect to our board up to two persons
designated by the holders of a majority of our Series A preferred stock.

FLUCTUATIONS IN OUR OPERATING RESULTS COULD ADVERSELY AFFECT THE PRICE OF
OUR COMMON STOCK.

	Our annual and quarterly revenue and results could fluctuate as a result
of a number of factors, including:

 .	variations in the rate of timing of customer orders,

 .	variations in our provisioning of new customer services,

 .	the speed at which we expand our network and market presence,

 .	the rate at which customers cancel services, or churn,

 .	costs of third party services purchased by us, and

 .	competitive factors, including pricing and demand for competing services.

	Also, our revenue and results may not meet the expectations of securities
analysts and our stockholders.  As a result of fluctuations or a failure to
meet expectations, the price of our common stock could be materially
adversely affected.

OUR STOCK PRICE IS LIKELY TO BE VOLATILE.

	The trading price of our common stock is likely to be volatile. The stock
market in general, and the market for technology and telecommunications
companies in particular, has experienced extreme volatility. This volatility
has often been unrelated to the operating performance of particular
companies. Other factors that could cause the market price of our common
stock to fluctuate substantially include:

 .	announcements of developments related to our business, or that of our
	competitors, our industry group or our customers;

 .	fluctuations in our results of operations;

 .	hiring or departure of key personnel;

 .	a shortfall in our results compared to analysts' expectations and changes
	in analysts' recommendations or projections;

 .	sales of substantial amounts of our equity securities into the
marketplace;

 .	regulatory developments affecting the telecommunications industry or data
	services; and

 .	general conditions in the telecommunications industry or the economy as a
	whole.



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