BAL RIVGAM WIRELESS INC
SB-2, 2000-06-26
Previous: T ROWE PRICE GLOBAL TECHNOLOGY FUND INC, N-1A, EX-99.P-CODOFETH, 2000-06-26
Next: BAL RIVGAM WIRELESS INC, SB-2, EX-10.1, 2000-06-26




      As filed with the Securities and Exchange Commission on June 26, 2000
                                                           Registration No. 333-


                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                      ------------------------------------

                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                      ------------------------------------


                            BAL/RIVGAM WIRELESS, INC.
              (Exact Name of Small Business Issuer in Its Charter)
<TABLE>
<CAPTION>

<S>                                     <C>                                 <C>
         Delaware                                 4813                            Applied for
(State or Other Jurisdiction of         (Primary Standard Industrial          (I.R.S. Employer
Incorporation or Organization)          Classification Code Number)        Identification Number)
</TABLE>

                                941 Danbury Road
                            Wilton, Connecticut 06897
                                 (203) 544-8855
                         (Address and Telephone Number,
                         of Principal Executive Offices)

                                 James Balitsos
                Chairman of the Board and Chief Executive Officer
                            Bal/Rivgam Wireless, Inc.
                                941 Danbury Road
                            Wilton, Connecticut 06897
                                 (203) 544-8855
                       (Name, Address and Telephone Number
                              of Agent for Service)

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

                                    Copy to:
                              David J. Adler, Esq.
                 Olshan Grundman Frome Rosenzweig & Wolosky LLP
                                 505 Park Avenue
                            New York, New York 10022
                                 (212) 753-7200
                           (212) 935-1787 (Facsimile)
                      ------------------------------------


Approximate  date of  commencement  of proposed  sale to the public:  As soon as
practicable after this Registration Statement becomes effective.

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

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

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

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. / /


<PAGE>

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>

                                                       Proposed            Proposed
   Title of Each Class of                              Maximum             Maximum          Amount of
         Securities              Amount to be       Offering Price        Aggregate        Registration
      to Be Registered            Registered         Per Share(1)       Offering Price         Fee
      ----------------            ----------         ------------       --------------         ---

<S>                               <C>                   <C>             <C>               <C>
Class A Common Stock, par         2,000,000             $5.00           $10,000,000.00    $2,640.00
value $___ per share
</TABLE>

(1) Estimated  solely for the purpose of  determining  the  registration  fee in
accordance  with Rule 457(f) or the Securities  Act, based on an assumed initial
public offering price range of $4 to $6 per share.

         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933, as amended,  or until the  Registration  Statement
shall become  effective on such date as the Commission,  acting pursuant to said
Section 8(a), may determine.




<PAGE>

We will amend and complete the information in this  prospectus.  Although we are
permitted by US federal  securities  laws to offer these  securities  using this
prospectus,  we may not sell them or  accept  your  offer to buy them  until the
documentation  filed with the SEC relating to these securities had been declared
effective by the SEC. This  prospectus is not an offer to sell these  securities
or our  solicitation of your offer to buy these  securities in any  jurisdiction
where that would not be permitted or legal.

                   SUBJECT TO COMPLETION, DATED JUNE 26, 2000
PROSPECTUS

                                2,000,000 Shares

                            BAL/RIVGAM WIRELESS, INC.

                              Class A Common Stock

         All of the 2,000,000  shares of class A common  stock,  $___ par value,
offered in this prospectus are being sold by Bal/Rivgam Wireless, Inc.

         Prior to this offering, there has been no public market for our class A
common stock and there is no assurance that a market will develop.

         Under NASD rules,  we are an affiliate of Gabelli & Company,  Inc.,  an
NASD member.  Under Rule 2720 of the National Association of Securities Dealers,
Inc.,  Conduct Rules,  the initial public  offering price for the class A common
stock has been  determined by negotiation  between us and  ____________,  who is
serving as a qualified  independent  underwriter in this offering,  and does not
necessarily  bear any direct  relationship  to our assets,  operations,  book or
other  established  criteria  of value.  ________  will act as  manager  of this
offering and will be paid a fee of _____ and receive __________ in consideration
for its services and expenses.



   AN INVESTMENT IN OUR COMMON STOCK INVOLVES A HIGH DEGREE OF RISK. CONSIDER
       CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 6 OF THIS PROSPECTUS.


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

Neither  the  Securities  and  Exchange  Commission  nor  any  State  securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense
                                -----------------

<TABLE>
<CAPTION>

                                   Price               Underwriting               Proceeds
                                    to                 Discounts and                 to
                                  Public              Commissions(1)               Company
                                  ------              --------------               -------

<S>                        <C>                    <C>                      <C>
Per Share................. $                      $                        $
Total..................... $                      $                        $
</TABLE>



The shares are being  offered by the  underwriters  on a firm  commitment  basis
subject  to prior  sale,  when,  as, and if  delivered  to and  accepted  by the
underwriters and subject to the approval of certain legal matters by counsel and
certain other conditions. The underwriters reserve the right to withdraw, cancel
or  modify  the  offering  and to reject  any  order in whole or in part.  It is
expected that delivery of certificates representing the shares will made against
payment therefor at the offices of __________ in  _________________  on or about
________, 2000.

                  The date of this prospectus is ______, 2000.

                             GABELLI & COMPANY, INC.


<PAGE>

                                TABLE OF CONTENTS

                                                                            Page

PROSPECTUS SUMMARY...........................................................3

RISK FACTORS.................................................................6

USE OF PROCEEDS.............................................................14

DIVIDEND POLICY ............................................................14

DETERMINATION OF OFFERING PRICE.............................................14

DILUTION ...................................................................15

CAPITALIZATION..............................................................16

SELECTED FINANCIAL INFORMATION..............................................17

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION.................19

THE COMPANY.................................................................21

THE WIRELESS COMMUNICATIONS INDUSTRY........................................22

LEGISLATION AND GOVERNMENT REGULATION.......................................24

MANAGEMENT..................................................................28

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS..............................30

PRINCIPAL STOCKHOLDERS......................................................31

DESCRIPTION OF CAPITAL STOCK................................................32

UNDERWRITING................................................................36

EXPERTS AND LEGAL MATTERS...................................................36

FINANCIALS..................................................................F-1

INFORMATION NOT REQUIRED IN PROSPECTUS......................................II-1



                                       -2-

<PAGE>


                               PROSPECTUS SUMMARY

         This  summary  highlights   information  contained  elsewhere  in  this
prospectus.  It is not complete and may not contain all of the information  that
you should  consider  before  investing in the class A common stock.  You should
read the entire prospectus  carefully,  including the "Risk Factors" section and
the financial  statements and notes thereto.  Unless  otherwise  indicated,  all
information  in this  prospectus  gives  effect  to: (i) our  conversion  from a
limited liability  company to a corporation under the name Bal/Rivgam  Wireless,
Inc.;  (ii) the conversion of all Bal/Rivgam  debt as of August 1, 2000 into 618
shares of series A  redeemable  preferred  stock and the  issuance of  3,992,000
shares of class A common stock and  4,008,000  shares of class B common stock to
the former members of the limited liability  company;  and (iii) the issuance of
2,000,000 shares of class C common stock in consideration of the cancellation of
profit participation obligations of Bal/Rivgam. Some of the statements contained
in this summary, as well as the sections entitled "Risk Factors,"  "Management's
Discussion and Analysis of Financial Condition" and "The Wireless Communications
Industry" are forward-looking.  These  forward-looking  statements include those
concerning  strategy,  liquidity and capital  expenditures,  debt levels and the
ability to obtain  financing  and  service  debt,  competitive  pressure  in the
industry, legal proceedings, regulatory matters and general economic conditions.
Actual results may differ materially from those suggested by the forward-looking
statements for various reasons,  including those discussed under "Risk Factors."
All references to  "Bal/Rivgam,"  "we," "our," or "us" include the operations of
the company both while a corporation and a limited liability company.

                                   Bal/Rivgam

         We  believe  that there are  significant  growth  opportunities  in the
wireless  telecommunications industry and that our WCS licenses have substantial
potential. We hold five 10 megahertz A-and B- Block WCS licenses, which have the
potential to serve a population of approximately 42 million.

<TABLE>
<CAPTION>
                                                                                                  Cost (after 35%
Block        Area                                      Population              Gross Cost         Bidding Credit)
-----        ----                                      ----------              ----------         ---------------
<S>          <C>                                              <C>                  <C>                     <C>
A            Los Angeles - San Diego, CA                      19,333,536           $686,001                $445,900
B            Boston, MA                                        8,672,944           $217,000                $141,050
A            Minneapolis-St. Paul, MN                          6,018,051           $      1                $      1
A            Milwaukee, WI                                     4,634,011           $      1                $      1
B            Phoenix, AZ                                       3,458,935           $101,000                $ 65,653
</TABLE>


         We believe  that the consumer  market for  wireless  telecommunications
will continue to grow as a result of  anticipated  declines in costs of service,
increased functional  versatility,  and increased awareness of the productivity,
convenience  and  privacy  benefits  associated  with the  services  provided by
wireless  providers.  Although  we  have  not yet  adopted  a  business  plan or
determined  what to do with our WCS licenses,  we expect to  continually  review
these  factors  and adopt a plan once the  financing  regulatory  and  marketing
aspects of WCS are less uncertain.

         Our address is c/o Diray Communication Corp., 941 Danbury Road, Wilton,
Connecticut 06897. Our telephone number is (203) 544-8855.


                                       -3-

<PAGE>

                                  The Offering

Class A Common Stock.................................   2,000,000 shares

Class A Common Stock Outstanding Prior to this
   Offering..........................................   3,992,000 shares

Class A Common Stock to be Outstanding after the
   Offering..........................................   5,992,000 shares

Use of Proceeds......................................   Working    capital   and
                                                        general        corporate
                                                        purposes.  See  "Use  of
                                                        Proceeds."

                                  Risk Factors

         An investment in the shares offered in this prospectus  involves a high
degree  of risk.  The  risk  includes  without  limitation  (1) our  accumulated
deficit,  historical and projected future operating losses;  (2) dependence upon
new  products and  uncertain  market  acceptance  of our  products;  (3) lack of
revenue and limited operating history;  (4) working capital deficiency;  and (5)
dependence  upon proceeds of this offering.  An investment in the shares offered
in this  prospectus  should be  considered  only by investors who can afford the
loss of their entire investment. See "Risk Factors."


                                      -4-

<PAGE>

                             Summary Financial Data

         The  summary  financial  data  presented  below were  derived  from the
financial  statements  of  Bal/Rivgam  and  should be read in  conjunction  with
"Management's  Discussion and Analysis of Financial Condition" and the financial
statements and notes thereto included  elsewhere in this prospectus.  Bal/Rivgam
has no operating  history.  The summary  financial data as of December 31, 1999,
for the years  ended  December  31,  1998 and 1999 and the period from March 25,
1997  (inception)  to December 31, 1999 were derived from the audited  financial
statements of Bal/Rivgam  included  elsewhere herein. The summary financial data
for the three months ended March 31, 1999 and March 31, 2000 and the period from
March 25,  1997  (inception)  to March  31,  2000 were  derived  from  unaudited
financial statements of Bal/Rivgam included elsewhere in this prospectus.

<TABLE>
<CAPTION>

                                 Three Months Ended              Twelve Months               March 25, 1997
                                     March 31,                    December 31,              (Inception) to     March 25, 1997
                                --------------------          --------------------            December 31,     (Inception) to
                                1999            2000          1998            1999               1999          March 31, 2000
                                ----            ----          ----            ----               ----          --------------
                                    (unaudited)                                                                   (unaudited)

Statement of Operations
Data:
<S>                         <C>                             <C>              <C>             <C>               <C>
Interest  income            $           -  $            -   $         -      $         -     $        2,019    $         2,019
Interest expense                  (36,111)        (42,236)     (125,136)        (144,956)          (500,148)          (542,384)
Commitment fees                   (40,135)        (40,135)     (160,540)        (160,540)          (656,717)          (696,852)
Other expenses                          -               -        (6,364)          (4,000)           (17,437)           (17,437)
                            -------------  --------------   -----------      -----------    ---------------    ---------------
          Net loss          $     (76,246) $      (82,371)  $  (292,040)     $  (309,496)     $  (1,172,283)   $    (1,254,654)
                            ============== ===============  ===========      ===========     ==============    ===============
Net loss allocated to:
     Managing member        $        (762) $         (824)  $    (6,045)     $    (5,059)     $     (19,293)   $      (20,116)
                            ============== ===============  ===========      ============    ==============   ================
Rivgam Communicators,
      L.L.C.                $     (75,484) $      (81,547)     (285,995)     $  (304,437)     $  (1,152,990)   $    (1,234,538)
                            ============== ===============  ============     ============    ==============   ================
</TABLE>
<TABLE>
<CAPTION>

                                                                 March 31, 2000
                                                                 --------------
                                                       Actual                    Pro Forma As Adjusted(1)
                                                       ------                    ------------------------

                                                                 (Unaudited)
Balance Sheet Data:

<S>                                                <C>                              <C>
Total assets                                       $   652,605                      $     652,605
                                                   -----------                      -------------
Total liabilities                                  $ 1,857,359                      $           -
                                                   -----------                      -------------
Redeemable preferred stock                         $         -                      $     507,359
                                                   -----------                      -------------
Members' contributions                             $    49,900                      $           -
Class A Common Stock                                         -                                599
Class B Common Stock                                         -                                401
Class C Common Stock                                         -                                200
Additional paid in capital                                   -                          1,398,900
Deficit accumulated during  development stage       (1,254,654)                        (1,254,654)
                                                    -----------                     --------------
Total equity                                       $(1,204,754)                     $     145,446
                                                   ============                     =============
</TABLE>

(1)   Gives effect on a pro forma as adjusted  basis  effective  (i) as of March
      31, 2000,  (ii) pro forma to give effect to the  conversion of the company
      from a limited  liability  company to a corporation  and the conversion of
      indebtedness and profit  participations  into redeemable  preferred stock;
      and (iii) pro forma as adjusted to give effect to the  consummation of the
      sale of  2,000,000  shares of class A common stock  offered  hereby at the
      assumed  initial public offering price of $_____ per share and the initial
      application of the net proceeds therefrom. See "Use of Proceeds."


                                       -5-

<PAGE>

                                  RISK FACTORS

         An  investment  in our common stock  involves a high degree of risk. In
addition  to the other  information  contained  in this  prospectus,  you should
carefully  consider  the  following  risk factors and other  information  in the
prospectus before investing in our common stock.

Risks Related to Business

We are a development stage company with historical and expected future operating
losses and we do not know if we ever will be profitable.

         We are at an early  stage  of our  development  and  have no  operating
history.  As a limited liability  company,  Bal/Rivgam L.L.C., we had cumulative
net losses  through March 31, 2000 of $1,254,654.  These losses arose  primarily
from interest  expense and commitment  fees on loans for the  acquisition of WCS
licenses  in the FCC  auction  of 10 MHz  Spectrum  in the 2.3 GHz  band,  which
concluded  April  25,  1997.  We are  subject  to all  of  the  risks  typically
associated with a start-up entity.  The report of our independent  auditors with
respect to our financial  statements  for the years ended  December 31, 1998 and
1999 and the  period  from March 25,  1997  (inception)  to  December  31,  1999
contains a paragraph  indicating that substantial doubt exists as to our ability
to continue as a going concern.

         There is  uncertainty  as to the  extent  of  customer  demand  for WCS
networks.  We have not had any revenue from  operations  to date and do not know
when, if ever, we may have positive cash flow or net profits.

We may need to incur  more  debt in the  future  if we  decide  to build out our
licenses or if we are required to redeem our preferred stock.

         If we determine to develop and build out the licenses,  we will require
substantial  additional  funds.  Any borrowings from third parties are likely to
contain restrictions that may significantly limit or prohibit future actions and
would allow a lender to accelerate  the maturity of the debt upon a default.  We
cannot  assure  you  that  our WCS  networks  can be  completed  or  that,  once
completed,  we will generate  sufficient cash flow from operating  activities to
repay our debt and provide working capital.

         In addition, we must redeem our preferred stock at a cost of $1,000 per
share (plus  accrued and unpaid  dividends)  on the  earliest of (1) _______ __,
2010, (2) upon a change of control of our class A common stock or class B common
stock,  and (3) upon a public  offering  by us  subsequent  to this  offering of
$10,000,000  or  more.  In  addition,  upon  the sale of 25% or more of the POPs
served by our licenses,  we must redeem that  proportion of our preferred  stock
that  corresponds to the proportion of the number of persons covered by the sale
compared to the total persons covered by our five initial WCS licenses.

We have not yet decided how best to utilize  our WCS  licenses,  and there exist
inherent  risks if we choose to sell,  joint venture or otherwise  build out our
licenses.

         We have  not yet  determined  what to do with our WCS  licenses.  If we
decide to sell our WCS licenses,  there are various FCC restrictions that may be
applicable.  In addition, if a license is sold for cash, we may need to redeem a
corresponding proportion of our preferred stock.

         Many of the risks relating to the  development of WCS licenses may also
apply if we decide to joint venture our WCS licenses.  In addition,  other joint
venturers  or  purchasers  may  already  operate  wireless  telephone  or  other
telecommunications  operations  or have greater  background  and  experience  in
developing  wireless  telephony and possess greater  organizational,  management
and/or  financial  resources.  If we decide to joint venture our WCS licenses or
sell our  licenses  other than for cash,  we may be at risk with  respect to the
other operations of the joint venturer or purchaser.

         If we decide to develop our WCS licenses,  we would have to develop and
implement  a  business  plan,  which  would  require  attracting  and  retaining
qualified  individuals  as managers  and  employees  and  developing  a business
infrastructure.  The FCC has proposed that WCS providers be permitted to offer a
broad range of fixed mobile radio location and satellite broadcast services. The
spectrum is considered  most adaptable for fixed wireless,  wireless  local-loop
access and wireless Internet  connectivity,  although we do not believe that any
equipment has been widely

                                       -6-

<PAGE>

commercialized for these applications. We cannot assure you as to the timing and
extent of revenues and expenses,  or our ability to successfully  manage all the
tasks  associated with developing and maintaining a successful  enterprise.  Any
failure by management to guide and control  growth  effectively,  which includes
implementing adequate systems, procedures and controls in a timely manner, could
have a material adverse effect on our business,  financial condition and results
of  operations.  In addition,  we will incur  significant  operating  losses and
generate  negative cash flow from operating  activities  during the next several
years if we seek to develop and  construct our WCS networks and build a customer
base.  These losses and negative  cash flows could be  substantial  and increase
during the initial years of the build-out and operation of our WCS networks.  We
cannot assure you that we can successfully launch our services,  or that we will
achieve or sustain profitability or positive cash flow from operating activities
in the future.  If we cannot achieve  operating  profitability  or positive cash
flow from operating  activities,  we may not be able to meet our debt service or
working capital  requirements  and,  consequently,  the class A common stock may
have little or no value.

         Should we determine to develop or joint  venture our WCS  licenses,  we
will likely  rely  significantly  upon third  parties to provide  equipment  and
services to distribute  our products and services and to provide  functions such
as customer  billing.  We cannot assure you that such third parties will provide
acceptable equipment and services on a timely basis.  Furthermore,  it will take
substantial  funds to complete the buildout of our WCS network and to market and
distribute our WCS products and services.

The technology we choose may become  obsolete,  which would adversely affect our
ability  to be  competitive  and may  result in  increased  costs to adopt a new
technology.

         The wireless  telecommunications  industry is experiencing  significant
technological changes:

         o        the  increasing  pace of  digital  installations  in  existing
                  analog cellular systems,

         o        evolving  industry  standards,  ongoing  improvements  in  the
                  capacity and quality of digital technology,

         o        shorter  development cycles for new products and enhancements,
                  and

         o        changes in consumer requirements and preferences.

         If we build out our  licenses,  alternative  technological  and service
advancements  could  materialize  in the future and prove  viable,  which  could
render the  technology  employed by us obsolete  and, as a result,  could have a
material  adverse  effect  on our  business  and  operating  results.  To remain
competitive,  we must  develop or gain  access to new  technologies  in order to
increase    product    performance   and    functionality    and   to   increase
cost-effectiveness.

The  limited  capacity  and  spectrum  range  of our  licenses  may  put us at a
disadvantage.

         Each  of our A-  (2305-2310  MHz  paired  with  2350-2355  MHz)  and B-
(2310-2315  MHz paired with 2355-2360 MHz) Block WCS licenses has only 10 MHz of
spectrum.  While we believe  that 10 MHz of  spectrum  can be used to offer many
types of robust  services,  other types of mobile and fixed  wireless  providers
have  significantly  larger spectrum  licenses with which to offer service.  For
example, cellular providers provide service using 25 MHz licenses, many personal
communications  service,  or  PCS,  providers  use 30 MHz  licenses,  and 39 GHz
licensees use 100 MHz licenses. To the extent our licenses may be used for fixed
wireless broadband  services and connectivity,  we may also be competing against
terrestrial  wireline  providers,  which include  telephone  companies and cable
companies,  with vast amounts of  capacity.  Therefore,  our licenses  have less
capacity  with  which  to  provide  service  relative  to many of our  potential
competitors.  This may eventually limit growth opportunities as demand increases
in the  future.  Our  potential  lenders  may also  require  that we arrange for
additional  spectrum to  supplement  our 10 MHz  licenses.  As a result,  we may
either  initially,  or at a later  time,  have to joint  venture  or make  other
arrangements with holders of additional  spectrum in order to provide the amount
or breadth of service to be or remain competitive.  We cannot assure you that we
will be able to enter into these arrangements on favorable terms or at all.


                                       -7-

<PAGE>

If we decide to develop our WCS network,  our success will depend on our ability
to implement our plans, as well as our ability to meet regulatory requirements.

         If we develop the WCS licenses,  the construction and implementation of
our WCS  networks  would  involve a high  degree of risk.  Our future  operating
results over both the short and long term would be affected by:

         o     the significant cost of building a WCS network,

         o     the cost and  availability of WCS  infrastructure  and subscriber
               equipment,

         o     network design, construction and integration of our hardware,

         o     possible delays in introducing our services,

         o     fluctuating market demand and prices for our services,

         o     pricing strategies for competitive services,

         o     new offerings of competitive services,

         o     changes in federal, state and local legislation and regulations,

         o     the potential allocation by the FCC of additional WCS licenses or
               other wireless licenses in our markets,

         o     technological changes, and

         o     general economic conditions.

         In addition,  each of our WCS licenses is subject to a FCC  requirement
that we construct WCS networks that provide substantial service to their service
area  within 10 years.  For a WCS  licensee  who  offers  fixed,  point-to-point
services,  substantial  service  constitutes the  construction of four permanent
links per one million  people in its licensed  service area.  For a WCS licensee
who offers mobile services,  substantial service is demonstrated by the licensee
covering a minimum of 20 percent of the population of its licensed service area.
We cannot assure you that this required  coverage will be achieved in accordance
with FCC  requirements,  and  failure to comply with these  requirements  in any
market could cause  revocation of our WCS licenses or the imposition of fines or
other sanctions by the FCC.

Our construction and operation of radio facilities could be affected by or could
interfere with non-U.S. broadcasts on the same frequencies.

         Our FCC  authorization  to  construct  and operate  radio  transmitting
facilities is subject to the  requirement  that we  coordinate  our base station
transmitters  to eliminate  any harmful  interference  to operations in adjacent
foreign  territories,  which  in the case of our WCS  licenses  are  Canada  and
Mexico, and to ensure equal access to the frequencies by both countries.

         Mexico has indicated  its desire to establish a new  satellite  digital
audio radio service,  known as DARS,  that would operate in the spectrum used by
WCS  licensees  and the United  States and Mexico have agreed to Mexico's use of
the  2310-2360  MHz band to  provide  DARS,  both  via  satellite  stations  and
terrestrial repeaters, and to provide other terrestrial services.

         Although  Mexico  initially  proposed  that  its  digital  audio  radio
services  system would need to use most of the spectrum within the 2310-2320 and
2345-2360 MHz bands, which is licensed in the United States for WCS, the FCC has
reached an understanding with Mexico whereby use of these bands would be limited
to only six  megahertz.  A

                                       -8-

<PAGE>

portion of the total  spectrum for the Mexican DARS  system(s)  would consist of
two  3-megahertz  blocks at 2317-2320 MHz and 2350-2353 MHz. DARS  transmissions
would be offered from two Mexican satellites.  In addition, Mexico may decide to
place  terrestrial  repeaters in these two  frequency  blocks.  The Mexican DARS
usage of the two 3-  megahertz  blocks  could thus affect U.S.  WCS  operations,
especially in areas near the U.S. - Mexican border.

We face  competition  from  other  technologies  as well as WCS  providers  with
greater  access  to  capital,   financial,   technical,   marketing,  sales  and
distribution  resources and  significantly  more experience than us in providing
wireless services.

         WCS is a new  technology  and service  and, as a result,  the level and
timing of  development  of a customer  base for WCS  applications,  on which our
future revenues depend  significantly,  is uncertain.  In the development of the
WCS  market,  we will be  competing  with  more  established  wireless  industry
competitors.  These competitors may include mobile wireless providers, including
cellular,  PCS and SMR providers,  as well as fixed wireless broadband providers
using 39 GHz, 24 GHz, LMDS or other  frequencies,  and other  emerging  wireless
technologies, existing and future. To the extent we offer broadband services, we
will also compete with wireline  telephone,  cable and digital  subscriber line,
known as DSL, companies.  Many of our WCS competitors have substantially greater
access  to  capital  than  us,  substantially   greater  financial,   technical,
marketing,  sales and distribution  resources than ours, and significantly  more
experience than us in providing wireless and broadband  services.  Additionally,
continuing  technological  advances in  telecommunications,  the availability of
more  spectrum  and  FCC  policies  that   encourage  the   development  of  new
spectrum-based  technologies make it impossible to accurately predict the extent
of future competition.

If we develop our WCS licenses,  third-party fraud will likely cause us to incur
increased operating costs.

         As do most  companies  in the wireless  industry,  we will likely incur
costs  associated  with  the   unauthorized   use  of  our  network,   including
administrative  and capital costs  associated  with  detecting,  monitoring  and
reducing  the  incidence  of fraud if we  choose  to  build  up or  develop  our
licenses.  Fraud impacts  interconnection costs, capacity costs,  administrative
costs,  fraud  prevention  costs and payments to other  carriers for  unbillable
fraudulent roaming.

Our licenses offer limited territorial coverage and scope of services.

         If we were to develop our WCS  licenses,  the  territory  served by our
licenses  and the  scope  of  services  we  would  be able to  provide  would be
relatively  limited.  We  would  need to  enter  into  joint  ventures  or other
affiliation  arrangements  with other service  providers to give our customers a
broader  area of  signal  coverage,  as  well as a  broader  range  of  wireless
services, and would require those other providers to have compatible technology.
We may be unable to enter  into such joint  ventures  or other  arrangements  on
favorable  terms or at all,  which would have a material  adverse  affect on our
ability to develop our licenses.

If we develop our WCS licenses, our ability to hire an effective management team
will have a large impact on our ability to manage our operations.

         If  we  develop  our  WCS  licenses,   such  development   would  place
substantial  demands  on  executive  resources.  We have no  employees,  and our
directors and officers only provide a limited amount of time to our affairs.  If
we are to develop the  licenses,  we will need to hire a  significant  number of
employees.  We cannot assure you that such employees will be able to effectively
manage the  development  of our  operations  and  facilities,  fully exploit our
wireless  communications  assets.  Any  inability to manage  growth could have a
material  adverse  effect on our business,  results of operations  and financial
condition.

We are  limited in our  ability to gain  vendor  support  for a device that will
operate on the WCS frequency.

         Equipment  that  uses  WCS  spectrum  has  not  been  widely  developed
commercially.  We  would  need  to  locate  vendors  willing  to  invest  in the
development  of WCS hardware  before we can  successfully  use our WCS licenses.
Vendors may be  unwilling to invest in an  undeveloped  and  uncertain  hardware
market and devices that can use WCS frequencies may never be developed.


                                       -9-

<PAGE>
We are subject to substantial government regulation.

         The   spectrum   licensing,    construction,    operation,   sale   and
interconnection  arrangements  of our wireless  communications  networks,  among
other activities, are regulated to varying degrees by state regulatory agencies,
the FCC, Congress,  the courts and other  governmental  bodies. We cannot assure
you that any of these governmental  bodies having  jurisdiction over us will not
adopt  or  change  regulations  or take  other  actions  that  would  materially
adversely affect our business, financial condition or results of operations.

         The regulation of the wireless  industry is subject to constant change.
New rules and regulations may be adopted pursuant to the  Communications  Act of
1934, as amended.  The  Telecommunications  Act of 1996 provided for significant
deregulation  of the  U.S.  telecommunications  industry  and  such  legislation
remains subject to judicial  review and additional FCC rulemaking.  As a result,
we cannot  predict the effect that the  legislation  and any FCC  rulemaking may
have on our future operations. We must comply with all applicable regulations to
preserve our licenses, and eventually, to conduct our business. Modifications of
our business  plans or operations to comply with changing  regulations or action
taken by regulatory  authorities  could increase our costs of providing  service
and adversely  affect our financial  condition.  We anticipate FCC regulation or
Congressional  action that will license  additional  existing spectrum or create
additional  spectrum  allocations  that may also have the  effect of adding  new
entrants to the wireless marketplace.

         The FCC has the  right  to  revoke  licenses  at any  time  for  cause,
including  for  failure  to comply  with the terms of the  licenses,  failure to
continue  to qualify  for the  licenses,  malfeasance  or other  misconduct.  In
addition,  at the end of a ten-year  license  term, we will have to apply to the
FCC for renewal of our licenses, and we cannot assure you that the licenses will
be renewed.

Our licenses may be revoked under certain circumstances, and the loss of any FCC
licenses  could  adversely  affect our  business  and our ability to provide WCS
service in certain markets.

         Our  principal  assets are WCS licenses  issued by the FCC. The FCC has
imposed  certain  requirements  on its licensees,  including WCS operators.  For
example, WCS licenses may be revoked by the FCC at any time for cause, including
failure  to  comply  with  the  terms  of  the  licenses,  a  violation  of  FCC
regulations,  failure to continue to qualify for the  licenses,  malfeasance  or
other misconduct.  The loss of any license, or an action that threatens the loss
of any  license,  would have a material  adverse  effect on our business and our
operating results.

         When the FCC assigned  spectrum  licenses by public  auction for WCS it
allowed for small business applicants to receive bidding credits in the auction.
A small business  bidder with average gross revenue of not more than $40 million
received a 25 percent  discount,  and a very small business  bidder with average
gross  annual  revenues  of not more  than $15  million  received  a 35  percent
discount on its winning bid for WCS licenses.

         We qualified as a very small business under FCC rules governing the WCS
auction,  and intend to diligently  maintain our  qualification  as a very small
business.  We have  structured our class A common stock and class B common stock
in a manner  intended  to  ensure  compliance  with the  applicable  FCC  rules.
However,  we cannot assure you that our investors or we will continue to satisfy
these requirements during the term of any WCS license or that we will be able to
successfully   implement   divestiture  or  other  mechanisms  included  in  our
certificate of  incorporation  which are designed to ensure  compliance with FCC
rules. Any non-compliance  with FCC rules could subject us to serious penalties,
including fines, unjust enrichment penalties or revocation of our WCS licenses.

         All WCS licenses  are subject to the FCC's  buildout  requirements.  If
there are delays in implementing  our network  buildout,  the FCC could reassess
our authorized  service area or, in extreme cases, it may revoke our licenses or
impose fines.

Our initial investors have interests in other wireless companies,  and conflicts
of interest may arise from these investments and from other  directorships  held
by our directors.


                                      -10-

<PAGE>

         Our  initial   investors  have  significant   investments  in  wireless
communications services companies other than us. Our interests may conflict with
the  interests of these  companies  and any conflicts may not be resolved in our
favor.

         In addition,  Rivgam  Communicators,  LLC and its affiliated  companies
have acquired  wireless  licenses in various markets.  These  relationships  may
result in conflicts of interest  between us and Rivgam  Communicators,  LLC, and
its affiliated companies, and these conflicts may not be resolved in our favor.

There are potential health and safety risks involved with wireless handsets.

         Media reports have  suggested  that,  and studies are  currently  being
undertaken  to  determine  whether,  radio  frequency  emissions  from  wireless
handsets  may be linked to  various  health  risks,  including  cancer,  and may
interfere with various  electronic  medical devices,  including hearing aids and
pacemakers.  Although  management  does not believe RF  emissions  raise  health
concerns,  the actual or perceived  risks  concerning  RF emissions may have the
effect of discouraging the use of wireless handsets,  reducing subscriber growth
rate,  reducing  the  availability  of  financing,  or exposing us to  potential
litigation  which could have an adverse  effect on our  financial  condition and
results of operations.  Concerns about  radiofrequency  emissions may affect our
ability to obtain  licenses  from  government  entities  necessary  to construct
microwave sites in certain locations.

         In addition,  the FCC requires that certain  transmitters,  facilities,
operations,  and mobile and  portable  transmitting  devices that may be used in
connection with WCS handsets meet specific  radiofrequency  emission  standards.
Compliance with any new restrictions could materially increase our costs.

         Separately, measures that would require hands free use of mobile phones
while  operating  motor  vehicles have been proposed or are being  considered in
legislatures  in Connecticut,  Hawaii,  Illinois,  Maryland,  New York and Ohio,
among  other  states.  We  cannot  predict  the  success  of the  proposed  laws
concerning hands free car phone use or the effect on usage of mobile phones as a
result of the publicity  surrounding the  consideration or passage or such 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  proliferation of such legislation  could materially  adversely
affect us by requiring us to modify our operations or business plans in response
to such restrictions.

Other Risks Relating to Bal/Rivgam

A  limited  number of  stockholders  control  us,  and  their  interests  may be
different than yours.

         After this offering, executive officers, directors and holders of 5% or
more  of  the  outstanding   class  A  common  stock  will,  in  the  aggregate,
beneficially own approximately 66.6% of our outstanding class A common stock. In
addition, Mr. Balitsos will continue to control at least 77% of our total voting
power after the  offering  through his  ownership  of the voting  class B common
stock  and,  as a result of their  stock  ownership,  this  stockholder  and our
management will have the ability to control our future  operations and strategy.
They will also be able to effect or prevent a sale or merger or other  change of
control of us. In  addition,  by virtue of his  ownership  of the voting class B
common stock, Mr. Balitsos can control the outcome of any matter that requires a
vote of a majority  of the common  stock and can  prevent  the  approval  of any
matter that requires a supermajority vote of the common stock.

         In addition,  the interests of our initial investors and other existing
stockholders regarding any proposed merger or sale may differ from the interests
of our new public  stockholders,  especially if the consideration to be paid for
the class A common stock is less than the price paid by public  stockholders  in
this offering.

We depend on key directors and officers because we have no employees.

         We have no employees.  Accordingly,  our future performance  depends in
substantial  part upon the  continued  contributions  of our key  directors  and
officers.  The loss of the services of these directors and/or officers, who have
no obligation to continue as such, could have a material adverse effect upon our
business, results or operations and financial condition. We believe there is and
will  continue to be intense  competition  of personnel  with  experience in


                                      -11-

<PAGE>
the  wireless  industry as the  emerging  WCS market  develops.  There can be no
assurance  that we can attract,  assimilate  or retain  other  highly  qualified
personnel in the future.

A substantial number of our shares is eligible for future sale.

         The  market  price of our  shares  could  drop as a result  of sales of
substantial  amounts of our shares in the public market  following this offering
or the  perception  that such sales may occur.  These factors could also make it
more difficult for us to raise funds through future offerings of stock.

         The  shares  that we are  offering  will  be  freely  tradable  without
restriction  except for any shares  purchased by our  "affiliates" as defined in
Rule 144 under the Securities Act.

You will experience immediate dilution of your investment.

         Purchasers  of our class A common  stock  will incur an  immediate  and
substantial  dilution of  approximately  ___% of their  investment in the common
stock  because the pro forma net tangible book value of our class A common stock
after this offering will be approximately $__________ per share as compared with
the initial public  offering price of  $___________  per share of class A common
stock.

We have provisions in our charter that make it difficult for a change of control
in the company to occur.

         Pursuant to our  certificate  of  incorporation,  we have an authorized
class of 5,000  shares of  preferred  stock  which may be issued by the board of
directors  on  such  terms  and  with  rights,   preferences  and  designations,
including,  without  limitation,  restricting  dividends  on the  common  stock,
dilution of the voting power of the common stock and impairing  the  liquidation
rights of the holders of common stock,  as the board may  determine  without any
vote of the stockholders.  Issuance of such preferred stock,  depending upon the
rights,  preferences and designations  thereof, may have the effect of delaying,
deterring  or  preventing  a change in  control  of the  company.  In  addition,
"anti-takeover"  provisions of the Delaware General Corporation Law may restrict
the ability of the stockholders to authorize a merger,  business  combination or
change of control of the company.

We  indemnify   our  directors   against   liability  to  the  company  and  our
stockholders.

         Our  certificate  of  incorporation  provides  that a  director  of the
company shall not be personally  liable to the company or our  stockholders  for
monetary  damages  for  breach  of  fiduciary  duty  as a  director,  except  as
prescribed by Delaware law. This may discourage  stockholders from bringing suit
against a director for breach of fiduciary duty and may reduce the likelihood of
derivative litigation brought by stockholders on behalf of the company against a
director. In addition, our by-laws and indemnification  agreements to be entered
into with our directors and officers will provide for mandatory  indemnification
to the fullest extent permitted by Delaware law.

We did not have a trading  market for our common  stock until now, and we cannot
be sure that our stock price will be stable.

         There has been no prior  market for the class A common  stock and there
can be no  assurance  that a public  market  for the class A common  stock  will
develop or be sustained after the offering. We intend to apply to have our class
A common stock listed on the Nasdaq  SmallCap  Market.  Under Nasdaq  rules,  in
order for the  company to remain  eligible  for  listing on the Nasdaq  SmallCap
Market,  (i) our common  stock must have a minimum  bid price of $1.00,  (ii) we
must have minimum  tangible net assets of $2,000,000 or a market  capitalization
of $35,000,000 or net income of $500,000 in two of the three prior years,  (iii)
we must have a public float of at least 500,000 shares with a market value of at
least  $1,000,000  and our common stock must have at least two market makers and
be held of record by at least 300 stockholders.


                                      -12-

<PAGE>

         While we expect to  satisfy  the Nasdaq  SmallCap  Market  listing  and
maintenance  standards upon completion of the offering,  the failure to meet the
maintenance  criteria  in the future  may  result in our common  stock no longer
being  eligible for  quotation on Nasdaq.  Trading,  if any, of our common stock
would  thereafter  be  conducted  on the OTC  Bulletin  Board.  As a result,  an
investor  may find it more  difficult  to  dispose  of,  or to  obtain  accurate
quotations as to the market value of our common stock.

         In the event we do not  qualify  for  Nasdaq  listing  or  qualify  for
listing and  subsequently  are  delisted  from  Nasdaq,  the common stock may be
regulated  as a penny  stock.  SEC  regulations  require  additional  disclosure
relating to the market for penny stocks.  These  regulations  generally define a
penny  stock to be an  equity  security  not  listed  on  Nasdaq  or a  national
securities  exchange  that has a market  price of less than $5.00 per  share.  A
disclosure  schedule  explaining the penny stock market and the risks associated
therewith is required to be delivered to a purchaser and various sales  practice
requirements  are  imposed on  broker-dealers  who sell penny  stocks to persons
other than  established  customers and  accredited  investors,  which  generally
consist of  institutions.  In  addition,  the  broker-dealer  must  provide  the
customer  with  current  bid and  offer  quotations  for the  penny  stock,  the
compensation  of the  broker-dealer  and its  salesperson in the transaction and
monthly account  statements showing the market value of each penny stock held in
the  customer's  account.  If our securities  become subject to the  regulations
applicable  to penny stock,  the market  liquidity for our  securities  could be
severely  affected.  In this event,  the regulations on penny stocks could limit
the ability of  broker-dealers  to sell our  securities  and thus the ability of
purchasers of our securities to sell their  securities in the secondary  market.
In the  absence of an active  trading  market,  you may  experience  substantial
difficulty in selling your securities.

         The public  offering  price of the common  stock being  offered by this
prospectus was established by negotiation between us and _______,  who served as
a qualified independent  underwriter in this offering, and may not be indicative
of prices that will prevail in the trading  market.  In the absence of an active
trading  market,  purchasers  of the  common  stock may  experience  substantial
difficulty in selling their securities. The trading price of our common stock is
expected to be subject to significant  fluctuations in response to variations in
quarterly operating results,  changes in analysts' earnings  estimates,  general
conditions in the computer software industry and other factors. In addition, the
stock market is subject to price and volume  fluctuation  that affect the market
prices for companies and that are often unrelated to operating performance.

We have never paid and do not intend to pay dividends.

         We have never paid any cash  dividends  and  currently do not intend to
pay  any  dividends  for  the  foreseeable  future.  To the  extent  we  require
additional funding currently not provided for in our financing plan, our funding
sources may likely prohibit the payment of dividends.



                                      -13-

<PAGE>
                                 USE OF PROCEEDS

         The net  proceeds to be  received  by the company  from the sale of the
shares of class A common stock in the offering are expected to be  approximately
$___  million.  We intend to use the net proceeds  from the offering for working
capital and general corporate purposes until we determine whether to develop our
licenses,  joint  venture  them or sell all or a portion of them.  Pending  such
uses,  the net  proceeds of this  offering  will be  invested  in United  States
government  securities,  bank  certificates  of deposit,  money market funds and
other interest-bearing instruments and in corporate securities.

                                 DIVIDEND POLICY

         We have not  declared  any cash  dividend  on our class A common  stock
since  inception.  We do not  anticipate  that we will pay cash dividends in the
foreseeable  future. We currently plan to retain any earnings to provide for our
development and growth.

                         DETERMINATION OF OFFERING PRICE

         Under NASD rules we are an  affiliate  of Gabelli & Company,  Inc.,  an
NASD member.  Therefore,  this offering is being made in conformity with certain
applicable  provisions  of Rule 2720 of the NASD.  The initial  public  offering
price  of the  shares  of  class  A  common  stock  may  not be  higher  than as
recommended  by an  independent  investment  banking  firm that  qualifies  as a
"qualified  independent  underwriter"  and "which shall also  participate in the
preparation of the  registration  statement and prospectus . . . and which shall
exercise the usual  standards  of due  diligence."  ____________  is acting as a
"qualified  independent  underwriter"  and  will  be  paid  a fee of  $_____  in
consideration for its services and expenses.

         The price of the shares of class A common stock offered hereby has been
determined by  negotiations  between the company and the  qualified  independent
underwriter while taking into  consideration  anticipated book values and use of
proceeds and without any relation to the company's assets,  historical operating
income or trading price (there being no operating  income or trading  market for
our securities  before this offering) or other  generally  accepted  criteria of
value.  Consideration  has also been given to  valuations  made in  offerings of
other companies with a similar business plan.

         Under Rule 2720 of the NASD,  _________________,  a member of the NASD,
is required, in acting as a "qualified independent underwriter," to undertake to
the NASD the legal  responsibilities and liabilities of an underwriter under the
Securities Act, specifically  including those inherent in Section 11 thereof. We
will  indemnify  ___________  against  such  liabilities,  if any, to the extent
permitted by law.

         The  offering  price  set forth on the  cover  page of this  prospectus
should not be considered an indication of the actual value of our class A common
stock.  After  completion of this offering,  such price will vary as a result of
market conditions and other factors.



                                      -14-

<PAGE>

                                    DILUTION



         At March 31,  2000,  we had a deficit  in net  tangible  book  value of
$1,857,359, or $0.19 per share. The deficit in net tangible book value per share
represents  the amount of total  tangible  assets (total assets less  intangible
assets) less total liabilities,  divided by the number of shares of common stock
outstanding.  After giving effect to the sale of the 2,000,000 shares of class A
common stock and after deducting the estimated offering expenses, our deficit in
pro  forma  net  tangible  book  value as of March  31,  2000  would  have  been
approximately $______________, or $____ per share, representing an immediate and
substantial  dilution  of $____ per share in respect of shares of class A common
stock purchased in this offering. The following table illustrates this per share
dilution:


Assumed initial public offering price per share............................
  Pro forma deficit in net tangible book value per
      share before offering................................................
  Increase per share attributable to offering..............................
Pro forma net tangible book value
  per share after offering.................................................
Dilution per share to new investors(1).....................................



(1)      Dilution  is  determined  by  subtracting  the deficit in pro forma net
         tangible  book  value  per share  from the  offering  price  paid by an
         investor for a share of class A common stock in the offering.

         The  following  table   summarizes,   on  a  pro  forma  basis,  as  of
_______________,  after  giving  effect to the number of shares of common  stock
purchased from us, the total  consideration paid to us and the average price per
share paid by existing  stockholders and by new investors  purchasing the shares
offered hereby (before  deducting  underwriting  discounts and  commissions  and
estimated offering expenses payable by us):

<TABLE>
<CAPTION>
                                                                                                        Average
                                          Shares Purchased               Total Consideration           Price per
                                     --------------------------     -----------------------------
                                        Number         Percent          Amount           Percent         Share
                                     ------------      --------     ---------------      --------    -------------
<S>                                  <C>                  <C>       <C>                     <C>
Existing stockholders..........
New investors..................
                                     ------------      --------     ---------------      --------
         Total.................                           100.0%                            100.0%
                                     ============      ========     ===============      ========
</TABLE>




                                     -15-

<PAGE>

                                 CAPITALIZATION

         The  following  table  sets forth the pro forma  capitalization  of the
company effective (i) as of March 31, 2000; (ii) pro forma to give effect to the
conversion of the company from a limited  liability company to a corporation and
the  conversion  of  indebtedness  and  profit  participations  into  redeemable
preferred  stock;  and  (iii)  pro  forma  as  adjusted  to give  effect  to the
consummation  of the offering at an assumed  initial  public  offering  price of
$____ per share and the  application  of the estimated  net proceeds  therefrom.
This  table  should  be read in  conjunction  with  the  Consolidated  Financial
Statements and Notes thereto appearing elsewhere in this prospectus.
<TABLE>
<CAPTION>

                                                                             March 31, 2000
                                                    -------------------------------------------------------------------
                                                                                                             Pro Forma,
                                                             Actual                Pro Forma                As Adjusted
                                                             ------                ---------                -----------

<S>                                                       <C>                      <C>                         <C>
Redeemable Preferred Stock(1)                             $         -              $ 507,359                $   507,359
                                                          -----------              ---------                -----------
Members' capital                                              $49,900                      _                          _
Class A Common Stock(2)                                             _                    399                        599
Class B Common Stock(2)                                             _                    401                        401
Class C Common Stock(2)                                             _                    200                        200
Additional Paid in Capital                                          _              1,398,900
Cumulative Losses                                          (1,254,654)            (1,254,654)                (1,254,654)
                                                           ----------             ----------                -----------
Total Members' Capital/Shareholders' Deficit              $(1,204,754)             $ 145,246                $
                                                          ===========              =========                ===========
</TABLE>

(1)      See "Description of Capital Stock - Preferred Stock"

(2)      See "Description of Capital Stock - Common Stock"




                                      -16-

<PAGE>

                         SELECTED FINANCIAL INFORMATION

         The  following  table  sets  forth the  Company's  selected  historical
financial  data as of December 31, 1999,  for the years ended  December 31, 1998
and December  31,  1999,  the three months ended March 31, 1999 and 2000 and the
period from March 25,  1997  (inception)  to December  31,  1999.  The  selected
financial  data as of December 31, 1999,  for the years ended  December 31, 1998
and  December  31, 1999 and for the period  March 25, 1997  (inception)  through
December 31, 1999 are derived from the financial statements of the company which
have been audited by Anchin, Block & Anchin LLP. The selected financial data for
the three months ended March 31, 1999 and 2000 and for the period March 25, 1997
(inception) through March 31, 2000, and the balance sheet data at March 31, 2000
are unaudited and are derived from the company's  unaudited  quarterly financial
statements. In the opinion of management, the three month financial data reflect
all of the  adjustments  necessary  for a fair  presentation  of such data.  The
results  of  operations  for the  first  three  months  of  fiscal  1999 are not
necessarily  indicative  of the  results to be expected  for the full year.  The
following financial information should be read in conjunction with the Financial
Statements and related notes thereto appearing elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                                                                                                      March 25,
                                        Three Months Ended              Twelve Months Ended     March 25, 1997          1997
                                             March 31,                       December 31,        (Inception) to     (Inception) to
                                        --------------------            --------------------     December 31,         March 31,
                                        1999            2000            1998            1999          1999              2000
                                       ------           ----            ----            ----          ----              ----
                                             (unaudited)                                                             (unaudited)

Operations Data:
<S>                          <C>                  <C>             <C>              <C>           <C>            <C>
Interest  income             $              -     $         -     $         -      $         -   $      2,019   $        2,019
Interest expense                      (36,111)        (42,236)       (125,136)        (144,956)      (500,148)        (542,384)
Commitment fees                       (40,135)        (40,135)       (160,540)        (160,540)      (656,717)        (696,852)
Other expenses                              -               -          (6,364)          (4,000)       (17,437)         (17,437)
                             ----------------    ------------     ------------     -----------   ------------   --------------
          Net loss           $        (76,246)   $    (82,371)    $  (292,040)     $  (309,496)  $(1,172,283)   $  (1,254,654)
                             =================   =============    ============     ===========   ============   ==============
Net loss allocated to:
     Managing member         $           (762)  $        (824)    $    (6,045)     $    (5,059)      (19,293)   $     (20,116)
                             ================   =============     ============     ===========   ============   ==============
Rivgam Communicators,
       L.L.C.                $        (75,484)  $     (81,547)    $  (285,995)     $  (304,437)  $(1,152,990)   $  (1,234,538)
                            =================   ==============    ============     ===========   ============   ==============
</TABLE>




                                      -17-

<PAGE>
<TABLE>
<CAPTION>
                                                                 December 31,              March 31,
                                                                 ------------              ---------
                                                            1998             1999            2000
                                                            ----             ----            ----
                                                                                          (unaudited)
Balance Sheet Data:
<S>                                                        <C>              <C>             <C>
WCS licenses                                               $   652,605      $   652,605     $   652,605
                                                           -----------      -----------     -----------
Total assets                                               $   652,605      $   652,605     $   652,605
                                                           ===========      ===========     ===========

Current liabilities:
 Accounts payable and accrued expenses                     $   685,606      $   989,102     $ 1,071,473
 Loans from Rivgam                                             779,886          785,886         785,886
                                                        --------------    -------------   -------------
Total current liabilities                                  $ 1,465,492      $ 1,774,988     $ 1,857,359
                                                        ==============    =============     ===========
</TABLE>

<TABLE>
<CAPTION>

                                                                December 31,               March 31,
                                                                ------------               ---------
                                                            1998             1999            2000
                                                            ----             ----            ----
Equity Data:
<S>                                                         <C>            <C>             <C>
Members' contributions                                      $   49,900     $     49,900    $     49,900
Class A common stock                                                 -                -               -
Class B common stock                                                 -                -               -
Class C common stock                                                 -                -               -
Additional paid in capital                                           -                -               -
Deficit accumulated during development stage                  (862,787)      (1,172,283)     (1,254,654)
                                                             ---------       ----------      ----------
Total equity                                                $ (812,887)     $(1,122,383)    $(1,204,754)
                                                              ========       ==========      ==========
</TABLE>




                                      -18-

<PAGE>


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

         The  following  discussion  should  be read  in  conjunction  with  our
consolidated  financial  statements,  including  the  notes  thereto,  appearing
elsewhere in this  prospectus.  The  discussions  of results,  causes and trends
should not be construed  to imply any  conclusion  that these  results or trends
will necessarily continue into the future.

Overview

         We  were  formed  as a  limited  liability  company  in  March  1997 to
participate  in the FCC's  auction of WCS Licenses in April 1997 as a designated
entity  and very small  business,  as defined  by the FCC.  In August  2000,  we
converted  into a "C"  corporation.  We are a development  stage company with no
significant results of operations to date. We hold five 10 MHz WCS licenses,  to
serve a population of approximately 42 million, three in Block A (with 2305-2310
MHz paired with 2350-2355 MHz) and two in Block B with 2310-2315 MHz paired with
2355-2360  MHz. Our Block A licenses  serve the  FCC-designated  major  economic
areas,  known as MEAs,  designated  as Los  Angeles  and San Diego,  California,
Minneapolis and St. Paul, Minnesota,  and Milwaukee,  Wisconsin, and our Block B
licenses  serve  the MEAs  designated  as  Boston,  Massachusetts  and  Phoenix,
Arizona. The total cost of these licenses was approximately $653,000, after a 35
percent bidding credit granted by the FCC to very small businesses with revenues
of not more than $15 million.

         We believe that our WCS licenses have substantial  potential.  However,
we have not yet  adopted  a  business  plan or  determined  how to  finance  our
operations  because of  uncertainties  relating to WCS,  which makes  evaluation
difficult,   including  without  limitation  the  newness  of  WCS,   financing,
affiliation and technology issues. Therefore, we have not yet determined whether
to develop our WCS licenses on our own,  joint  venture our licenses  with other
WCS wireless  telephone licenses holders or operators or others, or sell some or
all of our  licenses.  We expect to  continually  evaluate  these factors and to
adopt a plan or plans once the  financing,  regulatory and market aspects of WCS
are less uncertain.  Our principal expense to date has been interest,  including
commitment fees, plus minor administrative expenses.

Results of Operations

Interest Expense

         For the period from March 25, 1997  (inception)  to December  31, 1999,
the years ended December 31, 1998 and 1999, and the three months ended March 25,
1999 and 2000, interest expense consisted of amounts accrued on the indebtedness
of the  Company  to  Rivgam  Communicators,  LLC  used to  acquire  certain  WCS
licenses.

Net Loss

         The net loss for all periods  from March 25, 1997  (inception)  through
March 31, 2000,  resulted  primarily from interest  charges and commitment  fees
related to its loan from Rivgam Communicators.

Liquidity and Capital Resources

         The principal amount of indebtedness at December 31, 1998 and 1999, and
March 31, 2000 was $779,886,  $785,886 and $785,886,  excluding accrued interest
and  commitment   fees,   compared  to   accumulated   deficits  of  $(862,787),
$(1,172,283) and $(1,254,654), respectively. During such periods the Company had
no revenues or operating profit and cannot predict when it may have any revenues
or operating profits. A portion of the indebtedness  (including accrued interest
and commitment fees) of the Company to Rivgam Communicators ($1,857,359 at March
31, 2000) is expected to be converted into a like principal amount of redeemable
Preferred  Stock,  with a dividend  payable in additional  Preferred  Stock. The
Company is also expected to convert certain profit participation interests, held
by a member and an affiliated  company,  into members' capital and the remaining
into like amounts of Redeemable


                                      -19-

<PAGE>

Preferred  Stock.  The Company is required by the FCC to develop and build out a
portion of these licenses  within ten years from the date of  acquisition  (July
1997). Unless we sell our WCS licenses or joint venture our WCS licenses with an
entity that has the capacity to provide substantial funds, we will need to raise
substantial  additional  capital to build out our WCS licenses.  There can be no
assurance  the Company will be able to raise the  necessary  capital to complete
its obligation to build out these licenses (see "Risk Factors").







                                      -20-

<PAGE>

                                   THE COMPANY


         We hold five 10 megahertz  A-and B- Block WCS licenses,  which have the
potential to serve a population of approximately 42 million.
<TABLE>
<CAPTION>
                                                                                            Cost (after 35%
   Block     Area                                Population              Gross Cost         Bidding Credit)
   -----     ----                                ----------              ----------         ---------------
<S>          <C>                                  <C>                    <C>                     <C>
A            Los Angeles - San Diego, CA          19,333,536             $686,001                $445,900
B            Boston, MA                            8,672,944             $217,000                $141,050
A            Minneapolis-St. Paul, MN              6,018,051             $      1                $      1
A            Milwaukee, WI                         4,634,011             $      1                $      1
B            Phoenix, AZ                           3,458,935             $101,000                $ 65,653
</TABLE>

         The aggregate  number of persons located in each area covered by one of
our WCS  licenses  is  commonly  referred to as a "POP." The total cost of these
licenses was approximately $653,000,  after a 35% bidding credit provided by the
Federal Communications Commission.

         We  believe  that there are  significant  growth  opportunities  in the
wireless  telecommunications industry and that our WCS licenses have substantial
potential.  According to the Cellular  Telecommunications  Industry Association,
there were 86 million wireless telephone  subscribers in the United States as of
December 31, 1999. We believe that a significant portion of the predicted growth
in  the  consumer  market  for  wireless  telecommunications  will  result  from
anticipated declines in costs of service, increased functional versatility,  and
increased  awareness  of the  productivity,  convenience  and  privacy  benefits
associated  with the services  provided by wireless  providers.  We also believe
that the rapid growth of notebook  computers  and personal  digital  assistants,
combined with emerging  software  applications  for delivery of electronic mail,
fax and database  searching,  will contribute to the growing demand for wireless
service.

         We have not yet adopted a business  plan or  determined  how to finance
our  operations,  due in part to  uncertainties  relating  to WCS,  which  makes
evaluation difficult,  including the newness of WCS, financing,  affiliation and
technology  issues.  We have  not yet  determined  whether  to  develop  our WCS
licenses  on our own,  joint  venture  our  licenses  with other WCS or wireless
telephone  licenses  holders or operators or others,  or sell some or all of our
licenses. We expect to continually review these factors and to adopt a plan once
the financing, regulatory and market aspects of WCS are less uncertain.



                                      -21-

<PAGE>

                      THE WIRELESS COMMUNICATIONS INDUSTRY

Growing Demand for Wireless Services

         Demand for  wireless  communications  has grown  rapidly  over the past
decade  and  has  been  driven  by  technological   advancements  and  increased
competition.  Wireless  communication  products and  services  have evolved from
basic tone-only paging services to mass-market  cellular technology services and
are now  entering  the next  generation  of  development  with the  evolution of
wireless communication technology. Each new generation of wireless communication
products and services  has  generally  been  characterized  by improved  product
quality, broader service offerings and enhanced features.

         International  Data  Corporation  projects that users accessing the web
through  handheld devices will increase from 7.4 million in 1999 to 61.5 million
by 2003.  Forrester  Research  projects that the total domestic  market for data
networking  services and Internet  access will grow from $6.2 billion in 1997 to
approximately  $49.7  billion by 2002.  Bal/Rivgam  believes  that a significant
portion  of  the   predicted   growth  in  the  consumer   market  for  wireless
telecommunications  will result from  anticipated  declines in costs of service,
increased  functional  versatility,  and increased awareness of the productivity
and  convenience.  Bal/Rivgam  also  believes  that the rapid growth of notebook
computers  and  personal  digital   assistants  and  new  wireless  devices  and
appliances,  combined  with  emerging  software  applications  for  delivery  of
electronic  mail,  fax and database  searching,  will  contribute to the growing
demand for wireless service.

Industry Overview

         General.  Wireless  communications  networks  use a  variety  of  radio
frequencies  to  transmit  voice  and  data  signals.   Wireless  communications
technologies  include  one-way  radio  applications,  such as  paging  or beeper
services,  and two-way mobile radio applications,  including cellular telephone,
SMR networks, PCS services and fixed wireless services,  including emerging WCS,
LMDS, DEMs, 39 GHz and other wireless services.  Each application  operates on a
distinct portion of radio frequency spectrum.

         Wireless  Communications  Service. The Wireless  Communications Service
was  created by the FCC in 1997,  and is  intended  to be used by  licensees  to
provide a vast array of fixed,  mobile,  radiolocation of satellite  services to
individuals  and businesses  within  assigned  spectrum  block and  geographical
areas.  Although  there as yet is no  equipment  commercially  deployed in these
bands,  it is  expected  that WCS  spectrum  may be used to provide a variety of
fixed terrestrial  services using new  communications  devices that will utilize
very small,  lightweight,  multi-function  portable phones and advanced  devices
with two-way data capabilities.

Industry Outlook

         Industry  sources  expect  the  wireless  telecommunications  market in
general  to grow  at a  rapid  rate in the  United  States.  International  Data
Corporation  projects that users accessing the web through handheld devices will
increase  from 7.4 million in 1999 to 61.5  million by 2003.  Forester  Research
projects  that the  total  domestic  market  for data  networking  services  and
Internet  access  will grow from $6.12  billion in 1997 to  approximately  $49.7
billion by 2002. We believe that a significant  portion of the predicted  growth
in  the  consumer  market  for  wireless  telecommunications  will  result  from
anticipated declines in costs of service, increased functional versatility,  and
increased  awareness  of the  productivity,  convenience  and  privacy  benefits
associated  with the services  provided by wireless  providers.  We also believe
that the rapid growth of notebook computers and personal digital assistants, and
new wireless devices and appliances combined with emerging software applications
for delivery of electronic mail, fax and database searching,  will contribute to
the growing demand for wireless service.



                                      -22-

<PAGE>

Competition

         The  wireless  communications  market  in the  United  States is highly
competitive.   Wireless  services  providers  are  already  exploiting  existing
wireless  technology  and have  established  and  continue  to augment  wireless
telecommunications  networks. Many wireless providers have substantially greater
access to capital, substantially greater financial,  technical, marketing, sales
and  distribution  sources  and  significantly  more  experience  than  we do in
providing wireless services.

         The FCC's general  policy in recent years has been to promote  flexible
use of the radio spectrum,  which has resulted in rules  authorizing a number of
additional  spectrum-based  services that may offer competitive  wireless mobile
and fixed services. For example, among other actions, the FCC has (i) authorized
the use of the 37 and 39 GHz  bands  for  the  provision  of  fixed  and  mobile
communications  services; (ii) created rules and assigned licenses to permit WCS
providers  to  provide  a broad  range of  fixed,  mobile,  radio  location  and
satellite  broadcasting  services;  (iii) created rules and assigned licenses to
permit  LMDS  providers  to provide  fixed and mobile  broadband  services;  and
authorized  MMDS, or wireless cable,  providers to use their spectrum to provide
two-way broadband wireless services.  The FCC is expected to continue making new
spectrum  available,  and  to  allow  for  existing  allocated  spectrum  to  be
developed, in a fashion that will continue to expand competition in the wireless
marketplace.  The FCC has also modified its rules to permit the partitioning and
disaggregation  of broadband PCS licenses into licenses to serve smaller service
areas, and/or use smaller spectrum blocks.

         In addition,  as a result of the  enactment  of the 1996 Act,  regional
energy  utility  companies  are  expected  to enter the  wireless  and  wireline
telecommunications  markets by  leveraging  their  significant  capital  assets,
brand-name value, existing customer base and infrastructure  advantages in their
geographical  areas of  operation.  Similarly,  the  1996  Act  also  eliminates
barriers for cable  television  system  operators to provide wireline local loop
services over their existing wireline infrastructure.

         The  market  for  data  communications  and  Internet  access  is  also
extremely   competitive.   In   addition   to   wireless   companies,   existing
telecommunications  companies,  cable  companies,  and  new  emerging  providers
compete to offer data and Internet services.  There are no substantial  barriers
to entry, and we expect that competition will intensify in the future.



                                      -23-

<PAGE>

                      LEGISLATION AND GOVERNMENT REGULATION


         As a  recipient  of licenses  acquired  through  the WCS  Auction,  our
ownership  structure and operations  are and will be subject to substantial  FCC
regulation.


Overview

         FCC  Authority.  The  Communications  Act of  1934  grants  the FCC the
authority to regulate the licensing and operation of all non-federal  government
radio-based  services  in the United  States.  The scope of the FCC's  authority
includes (i) allocating radio frequencies,  or spectrum,  for specific services,
(ii)  establishing  qualifications  for applicants  seeking authority to operate
such services,  including WCS  applicants,  (iii)  approving  initial  licenses,
modifications thereto,  license renewals, and the transfer or assignment of such
licenses,  (iv)  promulgating  and enforcing  rules and policies that govern the
operation  of  spectrum  licensees,  (v) the  technical  operation  of  wireless
services,  interconnection  responsibilities between and among wireless services
and  landline  carriers,  and  (vi)  imposing  fines  and  forfeitures  for  any
violations of those rules and regulations.  Under its broad oversight  authority
with respect to market entry and the promotion of a competitive  marketplace for
wireless  providers,  the FCC regularly  conducts  rulemaking  and  adjudicatory
proceedings to determine and enforce rules and policies.

         Other FCC  Requirements.  The FCC had been  conducting  rulemakings  to
address  interconnection  issues  among  wireless  carriers  and between  mobile
wireless carriers and LECs. These proceedings were significantly affected by the
1996 Act and FCC  rulemakings  conducted  pursuant to the 1996 Act.  See "--1996
Act" and "--FCC Interconnection Proceedings."

         In addition,  the Communications  Assistance for Law Enforcement Act of
1994 requires all telecommunications  carriers,  including wireless carriers, as
of June 30, 2000, to ensure that their  equipment is capable of  permitting  the
government,  pursuant  to a  court  order  or  other  lawful  authorization,  to
intercept any wire and  electronic  communications  carried by the carried to or
from its subscribers and to access certain cell-identifying  information that is
reasonably  available  to  carriers.  Although  final  standards  have yet to be
promulgated,  compliance with the requirements of CALEA could impose significant
additional direct and/or indirect costs on wireless carriers.

         Other  Federal  Regulations.  Wireless  networks are subject to certain
Federal  Aviation  Administration  and FCC  guidelines  regarding  the location,
lighting and construction of transmitter towers and antennas.  In addition,  the
FCC has authority to enforce  certain  provisions of the National  Environmental
Policy Act as they would apply to Bal/Rivgam's facilities.

         Wireless  providers  also must  satisfy a variety  of FCC  requirements
relating  to  technical  and  reporting  matters.  One such  requirement  is the
coordination  of  proposed   frequency  usage  with  adjacent   wireless  users,
permittees  and  licensees  in order to avoid  electrical  interference  between
adjacent  networks.   In  addition,   the  height  and  power  of  base  station
transmitting  facilities  and the type of  signals  they emit  must fall  within
specified parameters.

         State and Local  Regulation.  The scope of state  regulatory  authority
covers such matters as the terms and conditions of interconnection  between LECs
and wireless  carriers under FCC oversight,  customer  billing  information  and
practices,   billing  disputes,   other  consumer  protection  matters,  certain
facilities  construction issues,  transfers of control, the bundling of services
and equipment and  requirements  relating to making capacity  available to third
party carriers on a wholesale basis. In these areas,  particularly the terms and
conditions of interconnection  between LECs and wireless providers,  the FCC and
state regulatory  authorities share regulatory  responsibilities with respect to
interstate and intrastate issues,  respectively.  Municipalities and other local
government agencies may require telecommunications  services providers to obtain
licenses or  franchises  regulating  use of public  rights of way  necessary  to
install  and  operate  their  networks.  While  the  powers  of state  and local
governments to regulate  wireless carriers are limited to some extent by federal
law, we may have to devote substantial  resources to comply with state and local
requirements.  In  addition,  under  the  Communications  Act,  state  and local
authorities maintain authority over the zoning of wireless antenna sites.


                                      -24-

<PAGE>
         Many of the regulations  issued by federal,  state and local regulatory
bodies  may  change  and  are  the  subject  of  various  judicial  proceedings,
legislative  hearings  and  administrative  proposals.  We cannot  predict  what
impact,  if any,  these  proceedings  or changes  will have on our  business  or
results of operations.

General WCS Regulations

         The WCS auction,  held April 15 to April 25, 1997, awarded 128 licenses
consisting  of two licenses in frequency  Blocks A and B in 52 MEAs  authorizing
service on 10 MHz of spectrum,  and two licenses in frequency  Blocks C and D in
each of 12 regional economic area groupings at 5 MHz of spectrum, as follows:

         Frequency Block A:         2305-2310 MHz paired with 2350-2355 MHz
         Frequency Block B:         2310-2315 MHz paired with 2355-2360 MHz
         Frequency Block C:         2315-2320 MHz
         Frequency Block D:         2345-2350 MHz

         The rules for the  Wireless  Communication  Services  were  promulgated
under the provisions of the  Communications  Act of 1934, as amended,  that vest
authority  in  the  Federal   Communications   Commission   to  regulate   radio
transmissions and to issue licenses for radio stations.

         WCS licensees are permitted to provide fixed,  mobile, radio locations,
or  broadcast-satellite  use consistent with the allocation table and associated
international  agreements  concerning  spectrum  allocations.  The  spectrum  is
considered most adaptable for fixed  wireless,  wireless  local-loop  access and
wireless Internet connectivity.

         Satellite  digital audio radio service may be provided using  2310-2320
and 2345-2360  MHz bands.  WCS  authorizations  for systems  operating  near the
Canadian  and  Mexican   borders  are  subject  to  the  condition  that  future
coordination  of base  station  transmitters  is required to  eliminate  harmful
interference  to operations in the adjacent  foreign  territories  and to ensure
continued  equal access to the  frequencies  by both  countries.  Satellite DARS
operations  in  WCS  spectrum  are  also  subject  to  international   satellite
coordination procedures.

         Within ten years,  WCS license  holders must meet an FCC requirement of
providing "substantial  services" to subscribers.  For a WCS licensee who offers
fixed, point-to-point services, substantial service constitutes the construction
of four permanent links per one million people in its licensed service area. For
a WCS licensee who offers mobile service, substantial service is demonstrated by
the licensee  covering a minimum of 20 percent of the population of its licensed
service area.

         Fixed,  land  and  radiolocation  land  stations  transmitting  in  the
2305-2320 MHz and 2345-2360 MHz bands are limited to 2000 watts peak  equivalent
isotropically  radiated  power.  Mobile and  radiolocation  mobile  stations are
limited to 20 watts in these band ranges.

Structural Requirements

         When the FCC assigned WCS  licenses at public  auction,  it allowed for
small business  applicants to be eligible for special bidding credits. A winning
bidder that  qualified  as a small  business  was  granted a 25 percent  bidding
credit to lower the cost of a winning  bid. A small  business  is an entity that
together with its affiliates and controlling principals has average annual gross
revenue of not more than $40 million for the  preceding  three years.  A winning
bidder that  qualified as a very small  business was awarded a bidding credit of
35 percent. A very small business is defined as an entity that together with its
affiliates  and  controlling  principals has average annual gross revenue of not
more than $15 million for the preceding three years.

         Unjust  Enrichment.  In the  event a  small  business  or a very  small
business  that used a bidding  credit  transfer  wants to  control or assigns an
authorization  to an entity that does not qualify as a small business or makes a
change in ownership that results in the licensee  losing  eligibility as a small
business,  the licensee must seek Commission approval. In addition, the licensee
is  required  to  reimburse  the U.S.  Government  for the  bidding  credit plus
interest on the rate for

                                      -25-

<PAGE>

ten year U.S. Treasury  obligations as of the date the licenses were granted.  A
transfer from a very small  business to a small  business  within the first five
years  results in a  forfeiture  of 100  percent of the value of the  difference
between  the  higher  (35%) and  lower  (25%)  bidding  credit.  The  forfeiture
percentage decreases by 20 percent per year in years six to nine and there is no
assessment in year ten. Interest on any forfeited amounts would be determined by
the rate for ten year U.S. Treasury obligations as of the date the licenses were
granted.

         Partitioning.  WCS  licensees  may apply to partition  or  disaggregate
their  licensed  spectrum  any time  following  the grant of the  licenses.  The
Commission  will consider  requests for assignment of licenses that propose both
partitioning and disaggregation within the same proposal.

         Substantial  Service. WCS licensees must make a showing of "substantial
service"  to  their  areas  within  ten  years of being  awarded  the  licenses.
"Substantial"  service  is  defined  as  service  that is sound,  favorable  and
substantially  above a level  of  mediocre  service  which  just  might  warrant
renewal.  Failure of the licensee to provide  substantial service will result in
forfeiture of the license.

 Telecommunications Act of 1996

         On February 8, 1996, the President signed the Telecommunications Act of
1996, which effected a sweeping overhaul of the  Communications  Act of 1934. In
particular,  the 1996 Act substantially  amended Title II of the  Communications
Act, which governs  telecommunications  common carriers.  The policy  underlying
this  legislative  reform was the  opening  of the  telephone  exchange  service
markets to full competition.  The 1996 Act makes all state and local barriers to
competition unlawful, whether they are direct or indirect. It directs the FCC to
initiate rulemaking  proceedings on local competition matters and to preempt all
inconsistent  state  and  local  laws and  regulations.  The  1996 Act  requires
incumbent   wireline  LECs  to  open  their  networks  to  competition   through
interconnection and access to unbundled network elements and prohibits state and
local barriers to the provision of interstate and intrastate  telecommunications
services.

         The 1996 Act prohibits state and local  governments  from enforcing any
law, rule or legal  requirement  that prohibits or has the effect of prohibiting
any person from providing interstate or intrastate  telecommunications services.
States  retain  jurisdiction  under  the  1996 Act to adopt  laws  necessary  to
preserve  universal  service,  protect  public  safety and  welfare,  ensure the
continued  quality of  telecommunications  services and  safeguard the rights of
consumers.

         Some  specific  provisions of the 1996 Act which are expected to affect
wireless providers are summarized below:

         Expanded  Interconnection  Obligations:  The  1996  Act  establishes  a
general duty of all  telecommunications  carriers,  to  interconnect  with other
carriers,  directly or indirectly. The 1996 Act also contains a detailed list of
requirements  with respect to the  interconnection  obligations  of LECs.  These
"interconnect"  obligations include resale, number portability,  dialing parity,
access to rights-of-way and reciprocal compensation.

         LECs designated as "incumbents"  (i.e.,  those providing landline local
exchange telephone service at the time the 1996 Act was adopted) have additional
obligations including: to negotiate in good faith; to interconnect on terms that
are  reasonable  and  non-discriminatory  at any  technically  feasible point at
cost-based  rates (plus a reasonable  profit);  to provide  non-  discriminatory
access to facilities and network  elements on an unbundled  basis;  to offer for
resale at wholesale  rates any service that LECs provide on a retail basis;  and
to provide actual  co-location  of equipment  necessary for  interconnection  or
access.

         The 1996 Act  established a framework for state  commissions to mediate
and  arbitrate  negotiations  between  incumbent  LECs and  carriers  requesting
interconnection,   services  or  network  elements.  The  1996  Act  establishes
deadlines,  policy  guidelines for state commission  decision making and federal
preemption in the event a state commission fails to act.



                                      -26-

<PAGE>

         Review of Universal  Service  Requirements.  The 1996 Act  contemplates
that interstate  telecommunications  providers,  including CMRS providers,  will
"make an equitable and  non-discriminatory  contribution" to support the cost of
providing  universal  service.  Telecommunications  providers  are to base their
contributions  on end  user  interstate  and  for  certain  programs  intrastate
end-user revenues.

         Prohibition  Against Subsidized  Telemessaging  Services.  The 1996 Act
prohibits  incumbent LECs from subsidizing  telemessaging  services (i.e., voice
mail,  voice  storage/retrieval,  live operator  services and related  ancillary
services)  from their  telephone  exchange  service or exchange  access and from
discriminating in favor of its own telemessaging operations.

         Conditions on RBOC Provision of In-Region InterLATA Services.  The 1996
Act generally  requires that before engaging in landline long distance  services
in the states in which they provide  landline local exchange service referred to
as in-region interLATA services,  the Regional Bell Operating Companies must (1)
provide  access  and  interconnection  to one  or  more  unaffiliated  competing
facilities-based  providers of telephone  exchange  service,  or after 10 months
after  enactment  of the 1996 Act, no such  provider  requested  such access and
interconnection  more  than  three  months  before  the RBOCs  has  applied  for
authority  and (2)  demonstrate  to the FCC its  satisfaction  of the 1996 Act's
"competitive checklist."

         The specific interconnection  requirements contained in the competitive
checklist,  which the RBOCs must offer on a  non-discriminatory  basis,  include
interconnection  and  unbundled  access;  access to poles,  ducts,  conduits and
rights-of-way owned or controlled by the RBOCs; unbundled local loops, unbundled
transport  and  unbundled   switching;   access  to  emergency  911,   directory
assistance,  operator  call  completion  and white  pages;  access to  telephone
numbers,  databases  and  signaling  for call  routing  and  completion;  number
portability; local dialing parity; reciprocal compensation; and resale.

         RBOC  Commercial  Mobile Joint  Marketing.  The RBOCs are  permitted to
market jointly and sell wireless services in conjunction with telephone exchange
service,  exchange  access,  intraLATA  and  interLATA   telecommunications  and
information services.

         Equal Access.  The 1996 Act provides  that  wireless  providers are not
required to provide equal access to common  carriers for toll services.  The FCC
is authorized to require unblocked access subject to certain conditions.

Foreign Ownership

         The FCC must  determine  that it is in the public  interest for no more
than 25% of the  capital  contribution  of the  parent of a WCS  licensee  to be
owned,  directly  or  indirectly,   or  voted  by  non-U.S.  citizens  or  their
representatives,  by a foreign government or its representatives or by a foreign
corporation.  The restrictions on foreign  ownership could also adversely affect
our ability to attract  additional  equity  financing from entities that are, or
are owned by,  non-U.S.  entities.  The FCC Form 600 we filed with the FCC after
the  completion  of  the A- and  B-Block  auction  indicates  that  our  foreign
ownership does not exceed 25%. However,  if our foreign ownership were to exceed
25% in the future,  the FCC could revoke our WCS licenses.  The  restrictions on
foreign  ownership  could  adversely  affect the  ability to attract  additional
equity financing from entities that are, or are owned by, non-U.S. entities.



                                      -27-

<PAGE>

                                   MANAGEMENT


Executive Officers and Directors

         The following sets forth the name, business address,  present principal
occupation,   employment  and  material  occupations,   positions,   offices  or
employments  for the past  five  years  and ages as of  March  31,  2000 for the
executive officers and directors of Bal/Rivgam. Members of the board are elected
and serve for one year terms or until  their  successors  are duly  elected  and
shall have qualified.

Name                      Age               Position(1)(3)
----                      ---               --------------

James T. Balitsos(2)       47     Class B Director, Chairman and Chief Executive
                                  Officer
Marie G. Balitsos(2)       45     Class B Director
Mario J. Gabelli           58     Class A Director
James E. McKee             37     Secretary


         (1)      Under Bal/Rivgam's certificate of incorporation,  collectively
                  the  class B  directors  have  three  votes  and  the  class A
                  directors  collectively have two votes on all matters properly
                  brought before the board of directors.
         (2)      James T. Balitsos and Marie Balitsos are husband and wife.
         (3)      One of the two class A director positions and one of the three
                  class B director positions are currently vacant


         James T. Balitsos, is an entrepreneur and investor. He is the owner and
Chief Executive Officer of Diray  Communication  Corporation,  a direct response
media buying agency,  which he co-founded in 1987. Prior to establishing  Diray,
Mr.  Balitsos  worked for 15 years for various  direct  marketing  companies  in
television  media.  Mr.  Balitsos is on the board of directors of the Electronic
Media  Marketing   Association  and  is  a  member  of  the  Electronic   Retail
Association.  Mr. Balitsos  served as the managing  member of Bal/Rivgam  L.L.C.
from March 1997 until its conversion into a "C" corporation in ___2000, at which
time he became a director and Chairman and Chief Executive Officer of Bal/Rivgam
Wireless, Inc., the successor corporation.

         Marie G. Balitsos,  is Vice President and Secretary of Diray, which she
co-founded in 1987. From 1973 to 1987, Ms. Balitsos was a promotions  manager in
the consumer products division of Richardson-Vicks,  Inc. Upon the conversion of
Bal/Rivgam  L.L.C.  into a "C"  corporation in ____ 2000, Ms.  Balitsos became a
director of Bal/Rivgam Wireless, Inc., the successor corporation.

         Mario J.  Gabelli,  has served as Chairman,  Chief  Executive  Officer,
Chief Investment Officer and a director of Gabelli Group Capital Partners,  Inc.
and  its   predecessors   since   November   1976.  In  connection   with  those
responsibilities,  he  serves as  director  or  trustee  and/or  an  officer  of
registered  investment companies managed by the Company and its affiliates.  Mr.
Gabelli serves as Chairman of Lynch  Corporation,  a public  company  engaged in
manufacturing;  Chairman  and  Chief  Executive  Officer  of  Lynch  Interactive
Corporation,  a public company engaged in multimedia and other  services;  and a
director and member of the Office of the Chairman of Spinnaker Industries, Inc.,
a public company engaged in manufacturing. Mr. Gabelli also serves as a Governor
of the American Stock Exchange;  Overseer of Columbia University Graduate School
of Business; Trustee of Fairfield University,  Roger Williams University,  Bruce
Museum, Winston Churchill Foundation and E.I. Weigand Foundation;  and Chairman,
Patron's Committee of Immaculate Conception School. In addition,  Mr. Gabelli is
the Chairman of MJG Associates, Inc., which


                                      -28-

<PAGE>

sets as a general partner or investment  manager of various investment funds and
other accounts.  Upon the conversion of Bal/Rivgam L.L.C. into a "C" corporation
in ____ 2000,  Mr. Gabelli became a director of Bal/Rivgam  Wireless,  Inc., the
successor corporation.

         James E.  McKee,  has served as Vice  President,  General  Counsel  and
Secretary of Gabelli  Group  Capital  Partners,  Inc. or its  predecessor  since
August  1995 and as Vice  President,  General  Counsel  and  Secretary  of GAMCO
Investors, Inc. since December 1993. Mr. McKee also serves as Secretary of Group
Capital's  subsidiaries  and most of the  Gabelli  Funds.  Prior to joining  the
Company,  he was with the  Securities  and Exchange  Commission in New York as a
Branch Chief from 1992 to 1993 and as a Staff  Attorney  from 1989 through 1992.
Upon the conversion of Bal/Rivgam  L.L.C.  into a "C" corporation in ____, 2000,
Mr.  McKee  became  Secretary  of  Bal/Rivgam  Wireless,   Inc.,  the  successor
corporation

Compensation of Directors

         We are not compensating our directors at the present time,  although we
may do so in the future. We do indemnify  directors pursuant to Delaware law and
may reimburse them for certain out-of-pocket costs in connection with serving as
directors.

Executive Compensation

         We  have  no   employees   and  have  paid  no  employee  or  executive
compensation, although we may do so in the future.

Indemnification of Directors and Officers

         Under  Section 145 of the  Delaware  General  Corporation  Law, we have
broad powers to indemnify its directors and officers  against  liabilities  they
may incur in such capacities,  including  liabilities  under the Securities Act.
Our Certificate of Incorporation  provides that our directors and officers shall
be indemnified to the fullest extent of Delaware law.

         Delaware law provides  that a  corporation  may limit the  liability of
each director to the corporation or its stockholders for monetary damages except
for  liability  (i) for any  breach of the  director's  duty of  loyalty  to the
corporation or its stockholders, (ii) for acts or omissions not in good faith or
that involve  intentional  misconduct  or a knowing  violation of law,  (iii) in
respect  of  certain  unlawful   dividend   payments  or  stock  redemptions  or
repurchases and (iv) for any transaction  which the director derives an improper
personal benefit. Our Certificate of Incorporation  provides for the elimination
and  limitation of the personal  liability of directors for monetary  damages to
the fullest extent  permitted by Delaware law. In addition,  our  Certificate of
Incorporation  provides that if Delaware law is amended to authorize the further
elimination or limitation of the liability of a director,  then the liability of
the directors shall be eliminated or limited to the fullest extent  permitted by
Delaware  law, as so amended.  The effect of this  provision is to eliminate our
rights and the rights of our  stockholders to recover monetary damages against a
director for breach of the  fiduciary  duty of care as a director  except in the
situations  described in clauses (i) through (iv) above. This provision does not
limit  or  eliminate  our  rights  or the  rights  of any  stockholder  to  seek
non-monetary relief such as an injunction or rescission in the event of a breach
of a director's  duty of care. Our  Certificate of  Incorporation  also provides
that we shall,  to the full extent  permitted  by Delaware  law,  indemnify  and
advance expenses to each of its currently acting and former directors, officers,
employees and agents.

         We have no directors and officers liability insurance at this time.

         At present,  there is no pending litigation or proceeding involving any
director,  officer,  employee or agent where indemnification will be required or
permitted.



                                      -29-

<PAGE>

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Rivgam  Communicators  LLC,  a  subsidiary  of  Gabelli  Group  Capital
Partners,  Inc., and James Balitsos  organized the company as a Delaware limited
liability  company in March 1997 for the purpose of bidding for WCS  licenses in
the A- and B-Block  Auction.  Mr.  Balitsos,  the managing  member,  contributed
$25,000  to the  LLC  for a  50.1%  equity  interest  and  Rivgam  Communicators
contributed $24,900 to the LLC for a 49.9% equity interest.

         On  April  4,  1997,  we  entered  into a loan  agreement  with  Rivgam
Communicators  under  which  Rivgam  Communicators  agreed  to  loan  us  up  to
$12,150,l00 to purchase our WCS licenses.  On May 7, 1997, we repaid $11,899,369
of the loan amount,  which repayment amount equaled that portion of the original
loan not  required by us to pay for the down  payment on our  original  five WCS
licenses. Our repayment reduced Rivgam Communicators's  commitment to make loans
to the  cost  of  the  WCS  licenses,  net of any  bidding  credits  and  equity
contributions  to the limited  liability  company,  plus  $200,000,  for a total
commitment  of  approximately  $803,000.  The  interest  payable on  outstanding
borrowing  was 15% per annum,  compounded  annually.  The interest and principal
were due and payable on April 4, 2002.  In  addition,  we were  obligated to pay
Rivgam an annual  commitment  fee of 20% per annum on the total loan  commitment
amount  of  approximately  $803,000  and a  special  fee equal to 15% of any net
profits we realized.  At March 31, 2000, there was $785,886,  excluding  accrued
interest and commitment fees, outstanding under the loan agreement.

         Prior  to  the   reorganization,   Rivgam   Communicators   contributed
approximately $1,350,000 of its outstanding loan, including accrued interest and
commitment fees, to Members' Capital.

         At the time of the reorganization, our remaining indebtedness to Rivgam
Communicators under the loan agreement of approximately $_________ was converted
into  618  shares  of  our  preferred   stock.  Our  obligation  to  pay  Rivgam
Communicators  a portion of our net profits was  terminated  in exchange for the
issuance  to  Rivgam  of  1,500,000  shares  of  class C  common  stock  and the
obligation of Rivgam Communicators to make additional loans to us terminated.

         On March 25, 1997,  we entered into an expense  agreement  with each of
James  Balitsos  and Rivgam  Communicators,  pursuant to which all out of pocket
expenses  incurred  by each in the  organization  of  Bal/Rivgam  L.L.C.  and in
connection  with the license  auction  would be treated as a loan to us, up to a
maximum of $5,000 by the Managing  Member and additional  expenses up to $75,000
were treated as supplemental loans by Rivgam Communicators. The interest payable
on any such amount was 15% per annum, compounded annually, and was due, together
with the principal,  on April 4, 2002. The expense  agreements with Mr. Balitsos
and Rivgam  Communicators were terminated on ______, 2000 in connection with the
conversion of our existing indebtedness into preferred stock.

         On March  25,  1997,  we  entered  into an  agreement  with  Lynch  PCS
Corporation G, whereby Lynch agreed to provide  consulting  services relating to
FCC  auctions  for  WCS  licenses  in  exchange  for 5% of our net  profits  and
reimbursement of related expenses.  On _____,  2000, our obligation to pay Lynch
such portion of our net profits was  terminated  in exchange for the issuance to
Lynch of 500,000 shares of class C common stock.

         On February 1, 2000, we entered into a one year Finder's Agreement with
Gabelli Group Capital Partners in which Gabelli Group Capital Partners agreed to
act as a  finder  to  help  us  realize  the  value  of  our  WCS  licenses.  As
compensation,  Gabelli  Group  Capital  Partners will receive six percent of any
amount we receive  for the sale of our five  initial  WCS  licenses to any party
contacted on our behalf by Gabelli Group Capital Partners.  Such compensation is
also payable in connection  with such a sale  consummated  within one year after
termination of the Finder's Agreement.



                                      -30-

<PAGE>

                             PRINCIPAL STOCKHOLDERS

         The following table sets forth certain information regarding beneficial
ownership of our common stock effective as of _________, 2000 by (i) each person
who is known by us to own  beneficially  more than five  percent  of our  common
stock,  (ii) each of our officers and directors and (iii) all current  executive
officers and directors as a group.

<TABLE>
<CAPTION>

                                    Class A Beneficially       Class B Beneficially      Class C Beneficially
                                           Owned                       Owned                    Owned
                                  ------------------------    -----------------------   ----------------------
                                    Shares       Percent        Shares      Percent       Shares      Percent
                                  ----------   -----------    ----------   ----------   ----------   ---------
<S>                               <C>             <C>         <C>             <C>           <C>         <C>
James Balitsos (1)                    -             -         4,008,000       100%          0           0%
Marie Balitsos (1)                    -             -         4,008,000       100%          0           0%
Rivgam Communicators, LLC (2)     3,992,000       100%            0            0%       1,500,000       75%
Mario J. Gabelli (2)              3,992,000       100%            0            0%       1,500,000       75%
Lynch PCS Corporation G               -             -             0            0%        500,000        25%
All Directors and Executive       3,992,000       100%        4,008,000       100%          0           0%
Officers as a Group (4 in total)
</TABLE>

<TABLE>
<CAPTION>
                                     Percent of Total
                                     Economic Interest        Percent of Total Voting
                                     Beneficially Owned              Power (3)
                                  ------------------------    -----------------------
                                  Before the    After the     Before the   After the
                                   Offering     Offering       Offering     Offering
                                  ----------   -----------    ----------   ----------
<S>                                  <C>                         <C>
James Balitsos (1)                  50.1%                       83.4%
Marie Balitsos (1)                  50.1%                       83.4%
Rivgam Communicators, LLC (2)       49.9%                       16.6%
Mario J. Gabelli (2)                49.9%                       16.6%
Lynch PCS Corporation G               0                           0
All Directors and Executive          100%                        100%
Officers as a Group (4 in total)
</TABLE>





                                      -31-

<PAGE>


(1)      Marie Balitsos is the wife of James Balitsos and therefore shares owned
         by James Balitsos are also set forth as owned by Marie Balitsos.  Marie
         Balitsos  disclaims  ownership  of the  shares.  The  address  of James
         Balitsos and Marie  Balitsos is 941 Danbury Road,  Wilton,  Connecticut
         06897.

(2)      Mario J. Gabelli is the Chairman  and Chief  Executive  Officer and the
         principal  stockholder of Gabelli Group Capital  Partners,  Inc. Rivgam
         Communicators,  LLC is a  wholly  owned  subsidiary  of  Gabelli  Group
         Capital Partners, Inc. and consequently, Mario J. Gabelli may be deemed
         to beneficially own these shares.

(3)      Each  share of class A common  stock is  entitled  to one vote and each
         share of class B common  stock is entitled  to five votes,  except that
         the class B common stock, voting together as a class, may elect up to a
         majority of the board.  The shares of class C common  stock do not have
         any voting rights.


                          DESCRIPTION OF CAPITAL STOCK

General

         We are authorized to issue  35,000,000  shares of common stock,  $.0001
par value, and 5,000 shares of preferred stock,  $1,000 par value. The following
description  of our capital stock does not purport to be complete and is subject
to and qualified in its entirety by our Certificate of Incorporation  and Bylaws
and by the provisions of applicable Delaware law.

Common Stock

         Our authorized common stock of consists of 20,000,000 shares of class A
common stock,  10,000,000 shares of class B common stock and 5,000,000 shares of
class C common stock. At ______,  2000, there were (1) 3,992,000 shares of class
A common  stock  outstanding;  (2)  4,008,000  shares  of  class B common  stock
outstanding,  all of which were held by James Balitsos; and (3) 2,000,000 shares
of class C common stock outstanding,  1,500,000 of which were held by Rivgam and
500,000  of  which  were  held  by  Lynch.  In the  event  of  the  liquidation,
dissolution  or winding up, the holders of the three classes of common stock are
entitled to share ratably in all assets  remaining after payment of liabilities,
if any, then outstanding.

Voting Rights

         Collectively,  the shares of class A common  stock  represent  not more
than  49.9% of our  voting  interest,  with each  share of class A common  stock
issued and outstanding having one vote per share (subject to downward adjustment
if necessary to comply with the 49.9% maximum class vote) on all matters  except
the election of directors or as otherwise  provided by law.  With respect to the
election of  directors,  the holders of the class A common  stock as a class are
entitled to elect members to the Board of Directors who  collectively  represent
two of the five votes of our Board of Directors.

         Collectively,  the shares of class B common  stock  represent  at least
50.1% of our voting interest, with each share of class B common stock issued and
outstanding  having  five  votes per share  (subject  to upward  adjustment,  if
necessary,  to comply with the 50.1% minimum class vote),  on all matters except
the election of directors or as otherwise  provided by law.  With respect to the
election of directors, the class B common stock, voting together as a class, may
elect up a majority of the Board of Directors.

         The shares of class C common stock do not have voting rights.

Transfer Restriction

         The class B and class C common  stock  cannot be  transferred,  sold or
otherwise disposed of to any third party, directly or indirectly,  except (1) to
family members, or by will or by operation of the laws of descent and devise (in


                                      -32-

<PAGE>

which case the transferees will continue to be bound by these restrictions), (2)
such number of shares which does not exceed 10% of the class B or class C common
stock  outstanding when originally  issued,  or (3) pursuant to a transaction or
series of transactions on terms and conditions which are substantially identical
in the  opinion of counsel to the terms and  conditions  made  available  to all
holders  of the  class A  common  stock,  including  form,  type and  amount  of
consideration  per share, the availability of such  consideration and the timing
of  payment.  To the extent it deems  necessary,  such  counsel  may rely on the
opinion of a nationally  recognized  investment  banking firm in evaluating  the
terms of any securities or other consideration being offered.

Preferred Stock

         We have 5,000 shares of  preferred  stock  authorized,  which shares of
preferred stock may be issued in one or more series,  and our board of directors
is  authorized,  without  further action by the  stockholders,  to designate the
rights,  preferences,  limitations  and  restrictions of and upon shares of each
series, including dividend, voting, redemption and conversion rights.

Series A Redeemable Preferred Stock

         As of  August  1,  2000,  we had  outstanding  618  shares  of series A
redeemable preferred stock, par value $1,000 per share.

         Stated Value. Each share of preferred stock has a stated value equal to
$1,000.

         Liquidation Preference.  Upon a liquidation of the company (including a
sale  by us of  all  or  substantially  all  of our  assets  or  our  merger  or
consolidation with another company where we are not the surviving  entity),  the
assets of the company  available for  distribution  to the  stockholders  of the
company  (after payment or provision for  liabilities  of the company),  whether
from capital,  surplus or earnings,  shall be distributed in the following order
of priority:  (i) the holders of the  preferred  stock,  including any preferred
stock  issued as a dividend  on  originally  issued  preferred  stock,  shall be
entitled to receive,  prior and in preference to any distribution to the holders
of any junior securities of the company, an amount equal to the stated value for
each share of preferred stock then  outstanding and (ii) the remaining assets of
the company  available for  distribution,  if any, to our stockholders  shall be
distributed pro rata to the holders of issued and  outstanding  shares of common
stock.

         Ranking.  The preferred stock ranks senior to all classes and series of
capital stock of the company now existing or hereinafter  authorized,  issued or
outstanding,  including,  without  limitation,  the common stock,  and any other
classes  and  series  of  capital  stock  of  the  company  now  or  hereinafter
authorized,   issued  or  outstanding.   So  long  as  any  preferred  stock  is
outstanding, we will not issue any class or series of any class of capital stock
that  ranks  pari  passu  with the  preferred  stock  with  respect to rights on
liquidation, dissolution or winding up of the company.

         Dividends.  The holders of the preferred  stock are entitled to receive
dividends  at an annual rate of ____ shares of  additional  preferred  stock for
each one hundred shares of preferred stock outstanding.

         Conversion.  The  holders  of  the  preferred  stock  do not  have  any
conversion rights.

         Redemption. Each share of preferred stock is entitled to be redeemed at
$1,000 per share  (plus  accrued  and unpaid  dividends)  on the  earlier of (a)
_______,  2010,  (b) upon a change of  control  of the Class A or Class B common
stock or (c) upon the sale of one or more WCS  licenses  for cash or a  non-cash
sale which is  subsequently  converted  into or  redeemed  for cash in an amount
proportional  to that number of persons covered by the sale of such licenses for
cash, or that portion of a non-cash sale subsequently converted into or redeemed
for  cash,  compared  to the  total  persons  covered  by our five  initial  WCS
licenses,  in each case based on the 1996 or most recent subsequent  estimate by
the United States  Bureau of Census.  Therefore,  the number of shares  redeemed
shall be computed by dividing  the number of persons  covered by the sale by the
total  number of  persons  covered by the five  initial  WCS  licenses  owned by
Bal/Rivgam.


                                      -33-

<PAGE>

         Voting.  The holders of the Preferred Stock are not entitled to vote on
any matters submitted for a vote to the stockholders of the Company.

Options and Warrants

         There are  currently  no  outstanding  options or  warrants to purchase
shares of common stock.

Antitakeover Effects of Provisions of the Certificate of Incorporation,  Bylaws,
Delaware Law and Control Group Requirements

Certificate of Incorporation and Bylaws

         Several provisions of our certificate of incorporation and bylaws could
deter or delay unsolicited changes in control.

Delaware Takeover Statute

         We are subject to Section 203 of the Delaware General  Corporation Law,
which,  subject to certain  exceptions,  prohibits a Delaware  corporation  from
engaging in any  business  combination  with any  interested  stockholder  for a
period  of three  years  following  the date  that  such  stockholder  became an
interested  stockholder,  unless: (1) prior to such date, the board of directors
of the corporation  approved either the business  combination or the transaction
that resulted in the stockholder  becoming an interested  stockholder;  (2) upon
consummation  of the transaction  that resulted in the  stockholder  becoming an
interested  stockholder,  the interested  stockholder  owned at least 85% of the
voting  stock  of the  corporation  outstanding  at  the  time  the  transaction
commenced,   excluding  for  purposes  of  determining   the  number  of  shares
outstanding  those  shares  owned  (a) by  persons  who are  directors  and also
officers and (b) by employee stock plans in which employee  participants  do not
have the right to determine  confidentially  whether  shares held subject to the
plan will be tendered in a tender or exchange  offer;  or (iii) on or subsequent
to such date, the business combination is approved by the board of directors and
authorized at an annual or special meeting of  stockholders,  and not by written
consent,  by the affirmative vote of at least 66 2/3% of the outstanding  voting
stock that is not owned by the interested stockholder.

         Section 203 defines business  combination to include: (i) any merger or
consolidation involving the corporation and the interested stockholder; (ii) any
sale, transfer,  pledge or other disposition of 10% or more of the assets of the
corporation  involving  the  interested  stockholder;  (iii)  subject to certain
exceptions,  any  transaction  that  results in the  issuance or transfer by the
corporation of any stock of the corporation to the interested stockholder;  (iv)
any transaction  involving the corporation that has the effect of increasing the
proportionate  share of the  stock of any  class or  series  of the  corporation
beneficially  owned by the  interested  stockholder;  or (v) the  receipt by the
interested  stockholder  of the  benefit  of any  loans,  advances,  guarantees,
pledges or other financial  benefits provided by or through the corporation.  In
general,  Section 203 defines an interested  stockholder as any entity or person
beneficially  owning  15%  or  more  of  the  outstanding  voting  stock  of the
corporation  and  any  entity  or  person  affiliated  with  or  controlling  or
controlled by such entity or person.

Control Group Requirements

         In order to meet the control group  requirements,  our  certificate  of
incorporation  provides  that  the  class  B  common  stock,  as a  class,  must
constitute  50.1% of the voting  power.  The  structure  that we have adopted to
ensure  compliance  with the control  group  requirements  will likely deter and
delay   unsolicited   changes   in   control.   See  "Risk   Factors--Government
Regulation--Control  Group  Requirements"  and  "--Effect  of Control by Certain
Stockholders."

Transfer Agent and Registrar

         The  transfer  agent  and  registrar  for the  class A common  stock is
___________________.


                                      -34-

<PAGE>

                                  UNDERWRITING


         The  following  is a  summary  of  all  of the  material  terms  of the
Underwriting  Agreement  and  does not  purport  to be  complete.  A copy of the
Underwriting  Agreement  has  been  filed  as an  exhibit  to  the  Registration
Statement of which this prospectus is a part.

         The  underwriters  named  herein for whom  Gabelli & Company,  Inc. and
___________ are acting as representatives have severally agreed,  subject to the
terms and conditions of the Underwriting  Agreement, to purchase from us a total
of 2,000,000 shares of class A common stock. The number of shares that each such
underwriter has agreed to purchase is set forth opposite its name:

         Underwriter                                          Shares
         Gabelli & Company, Inc. . . . . . . . .
         . . . . . . . . . . . . .   . . . . . .

         Total. . . . . . . . . . . . . . . . .             2,000,000

         The  Underwriting  Agreement  provides  that  the  obligations  of  the
underwriters  are subject to approval of certain legal matters by counsel to the
underwriters and various other conditions  precedent,  and that the underwriters
are  obligated to purchase  all shares of class A common  stock  offered in this
prospectus if any are purchased.  The representatives  have advised us that they
do not intend to sell to discretionary accounts.

         The  representatives  have advised us that the underwriters  propose to
offer the shares of class A common stock to the public at the price set forth on
the cover page of this  prospectus and to certain dealers at those prices less a
concession not in excess of $_____ per share.  The  underwriters  may allow, and
such  dealers  may  reallow,  a  concession  not in excess of $____ per share to
certain other dealers.  After the offering,  the offering prices and other terms
may be changed by the representatives.

         We have agreed to indemnify  the  Underwriters  against  certain  civil
liabilities in connection with this Offering,  including  liabilities  under the
Securities  Act of 1933.  We have agreed to pay the  representatives  an expense
allowance on a  nonaccountable  basis equal to __% of the gross proceeds derived
from the sale of the  shares of class A common  stock  underwritten,  $______ of
which has been paid to date.

         Pursuant to the  Underwriting  Agreement,  the  directors and executive
officers and  stockholders  of the Company  holding,  in the aggregate,  _______
shares of class A common stock,  have agreed not to sell or otherwise dispose of
any of such shares for _____ months from the date of this prospectus without the
prior written consent of the representatives.  The representatives may, in their
sole  discretion and at any time without  notice,  release all or any portion of
the securities  subject to lock-up  agreements.  In addition,  the  Underwriting
Agreement  provides  that,  for a  period  of  _________  from  the date of this
prospectus,  the representatives will have the right to send a representative to
observe each meeting of our board of directors. The representatives have not yet
selected a representative.

         Prior to the offering,  there has been no public market for the class A
common stock.  The initial  public  offering  price will be  determined  through
negotiations between us and the representatives. Among the factors considered in
determining the initial public offering price, in addition to prevailing  market
conditions,  are  price-earnings  ratios of publicly  trades  companies that the
representatives believe to be comparable to us, certain financial information of
the company, the history of, and the prospects for, the company and the industry
in which we compete  and  assessment  of our  management,  our past and  present
operations,  the  prospects  for,  and the timing of, our future  revenues,  the
present  state of our  development  and the above  factors in relation to market
values and various  valuation  measures of other companies engaged in activities
similar to us.  There can be no  assurance  that an active  trading  market will
develop to the class A common  stock or that the class A common stock will trade
in the public market  subsequent to the offering at or above the initial  public
offering price.


                                      -35-

<PAGE>

         Application  will be  made  to list  the  Common  Stock  on the  Nasdaq
SmallCap  Market.  In order to meet the  requirements  for  listing  the class A
common stock on the Nasdaq SmallCap Market,  the underwriters have undertaken to
sell lots of ___ or more shares to a minimum of _____ beneficial owners.

         The  Underwriters  do not intend to confirm  sales of the Common  Stock
offered hereby to any accounts over which they exercise discretionary authority.

         The  underwriters  may engage in  stabilizing  transactions,  syndicate
short covering  transactions  and penalty bids in accordance  with  Regulation M
under the Securities Exchange Act of 1934. Stabilizing  transactions permit bids
to purchase the shares of class A common stock so long as the  stabilizing  bids
do not exceed a specified maximum. Syndicate short covering transactions involve
purchases  of the shares of class A common  stock in the open  market  after the
distribution  has been completed in order to cover  syndicate  short  positions.
Penalty  bids permit the  underwriters  to reclaim a selling  concession  from a
selling group member when the shares of class A common stock  originally sold by
such  selling  group  member  are   repurchased   in  the  open  market  by  the
underwriters. Any of these activities may stabilize or maintain the market price
of the class A common stock above  independent  market levels.  The underwriters
are not  required  to  engage in these  activities,  and may  discontinue  these
activities at any time.

         Under Rule 2720 of the Conduct Rules of the NASD ("Rule 2720"),  we are
considered  an  affiliate  of Gabelli & Company,  Inc.  This  offering  is being
conducted in accordance with Rule 2720,  which provides that among other things,
when an NASD member  participates in the  underwriting of an affiliate's  equity
securities  the  public  offering  price  per  share  can be no lower  than that
recommended by a "Qualified Independent  Underwriter" meeting certain standards.
In  accordance   with  this   requirement,   _______________   has  assumed  the
responsibilities of acting as QIU and will recommend a public offering price for
the common stock in compliance with the requirements of Rule 2720. In connection
with this offering,  ____________ is performing due diligence investigations and
reviewing  and  participating  in the  preparation  of this  prospectus  and the
registration  statement of which this  prospectus  forms a part. As compensation
for the  services of  ____________  as QIU,  we have  agreed to pay  ___________
customary QIU fees.

                                     EXPERTS

         The financial  statements of Bal/Rivgam L.L.C. at December 31, 1999 and
for the years  ended  December  31,  1998 and 1999 and the period from March 25,
1997  (inception)  to  December  31,  1999  appearing  in  this  prospectus  and
Registration  Statement  have  been  audited  by  Anchin,  Block &  Anchin  LLP,
independent  auditors,  as set forth in their report thereon (which  contains an
explanatory  paragraph describing  conditions that raise substantial doubt about
Bal/Rivgam's  ability to continue as a going  concern as  described in Note 1 to
the  financial  statements)  appearing  elsewhere  herein,  and are  included in
reliance  upon such report  given upon the  authority of such firm as experts in
accounting and auditing.


                                  LEGAL MATTERS

         The  legality  of the shares of Common  Stock  offered  hereby  will be
passed upon for the company by Olshan  Grundman Frome  Rosenzweig & Wolosky LLP,
New York, New York.




                                      -36-
<PAGE>

                                      Index

                                Bal/Rivgam L.L.C.

                        (A Development Stage Enterprise)


Report of Independent Auditors .............................................F-2

Audited Financial Statements

Balance Sheet at December 31, 1999..........................................F-3

Statements of Operations for the Years Ended December 31, 1998 and 1999
and the period from March 25, 1997 (inception) to December 31, 1999.........F-4

Statements of Changes in Members' Capital (Deficit) for the period from
March 25, 1997 (inception) to December 31, 1999.............................F-5

Statements of Cash Flows for the Years Ended  December 31, 1998 and 1999
and the period from March 25, 1997 (inception) to December 31, 1999.........F-6

Notes to Financial Statements...............................................F-7

Unaudited Financial Statements

Balance Sheet at March 31, 2000.............................................F-14

Statements of Operations for the Three Months Ended March 31, 1999
and March 31, 2000 and the period from March 25, 1997 (inception)
to  March  31, 2000.........................................................F-15

Statements of Changes in Members' Capital (Deficit) for the period from
March 25, 1997 (inception) to March 31, 2000................................F-16

Statements of Cash Flows for the Three Months Ended March 31, 1999 and
March 31, 2000 and the period from March 25, 1997 (inception) to March 31,
2000........................................................................F-17

Notes to Financial Statements...............................................F-18


All  schedules  for  which  provision  is  made  in  the  applicable  accounting
regulation of the Securities and Exchange  Commission are not required under the
related instructions or applicable and therefore have been omitted.

<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

Members and Board of Directors
Bal/Rivgam L.L.C.

We have  audited  the  accompanying  balance  sheet of  Bal/Rivgam  L.L.C.  (the
"Company") a  development  stage  enterprise  as of December  31, 1999,  and the
related  statements of operations,  changes in members' capital  (deficit),  and
cash flows for the years  ended  December  31, 1998 and 1999 and the period from
March 25, 1997 (inception) to December 31, 1999. 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  in  accordance  with  generally   accepted  auditing
standards.  Those standards 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.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of Bal/Rivgam L.L.C. at December
31,  1999,  and the results of its  operations  and its cash flows for the years
ended December 31, 1998 and 1999 and the period from March 25, 1997  (inception)
to  December  31,  1999,  in  conformity  with  generally  accepted   accounting
principles.

The accompanying  financial  statements have been prepared  assuming  Bal/Rivgam
L.L.C. will continue as a going concern.  As more fully described in Note 1, the
Company has incurred  losses since  inception and has not yet adopted a business
plan or determined how to finance its operations and will need to obtain capital
in order to fund its interest and principal payment  obligations and for working
capital and general corporate purposes. These conditions raise substantial doubt
about the  Company's  ability to  continue  as a going  concern.  The  financial
statements do not include any adjustments to reflect the possible future effects
on  the   recoverability  and  classification  of  assets  or  the  amounts  and
classification  of  liabilities  that  may  result  from  the  outcome  of  this
uncertainty.


/s/ Anchin, Block & Anchin LLP

New York, New York
May 31, 2000



                                      F-2

<PAGE>
                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                                  Balance Sheet


                                                         December 31,
                                                              1999
                                                              ----
Assets

WCS licenses                                             $    652,605
                                                         ------------
Total non-current assets                                 $    652,605
                                                         ============


Liabilities and Members' Capital (Deficit)

   Accounts payable and accrued expenses                 $    989,102
   Loans from Rivgam                                          785,886
                                                         ------------
Total non-current liabilities                               1,774,988


Members' capital (deficit):
   Capital contributions                                       49,900
   Deficit accumulated during development stage            (1,172,283)
                                                         ------------
Total members' capital (deficit)                           (1,122,383)
                                                         ------------
Total liabilities and members' capital (deficit)         $    652,605
                                                         ============



See accompanying notes to the financial statements.


                                      F-3
<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                            Statements of Operations


<TABLE>
<CAPTION>

                                                   March 25, 1997                             Twelve Months Ended
                                                   (Inception) to                                   December 31,
                                                  December 31, 1999                       1998                          1999
                                                  -----------------                       ----                          ----

<S>                                                <C>                               <C>                           <C>
Interest income                                    $         2,019                   $            -                $            -
Interest expense                                          (500,148)                        (125,136)                     (144,956)
Commitment fees                                           (656,717)                        (160,540)                     (160,540)
Other expenses                                             (17,437)                          (6,364)                       (4,000)
                                                  -----------------                  ---------------               ---------------
      Net loss                                     $    (1,172,283)                  $     (292,040)               $     (309,496)
                                                  =================                  ===============               ================

Net loss allocated to:
      Managing member                             $        (19,293)                  $       (6,045)               $       (5,059)
                                                  ===================                ===============               ===============

      Rivgam Communicators, L.L.C.                $     (1,152,990)                  $     (285,995)               $     (304,437)
                                                  =================                  ===============               ===============
</TABLE>





      See accompanying notes to the financial statements.

                                      F-4

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
               Statement of Changes in Members' Capital (Deficit)

    For the period from March 25, 1997 (Inception) through December 31, 1999
<TABLE>
<CAPTION>

                                                                            Deficit                            Total
                                                                       Accumulated During                     Members'
                                          Capital                         Development                         Capital
                                       Contributions                         Stage                           (Deficit)
                                     ------------------------------------------------------------------------------------


<S>                                        <C>                         <C>                                  <C>
Capital contributions                      $ 49,900                    $            -                       $     49,900
     Net loss                                     -                          (570,747)                          (570,747)
                                           --------                    --------------                       ------------
Balance at December 31, 1997                 49,900                          (570,747)                          (520,847)

     Net loss                                     -                          (292,040)                          (292,040)
                                           --------                    --------------                       ------------
Balance at December 31, 1998                 49,900                          (862,787)                          (812,887)

     Net loss                                     -                          (309,496)                          (309,496)
                                           --------                    --------------                       ------------
Balance at December 31, 1999               $ 49,900                    $   (1,172,283)                      $ (1,122,383)
                                           ========                    ==============                       ============
</TABLE>




              See accompanying notes to the financial statements.


                                       F-5
<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                            Statements of Cash Flows


<TABLE>
<CAPTION>

                                                                March 25, 1997                      Twelve Months Ended
                                                                 (Inception) to                        December 31,
                                                               December 31, 1999            1998                         1999
                                                               -----------------            ----                         ----
Operating activities:
<S>                                                            <C>                    <C>                        <C>
   Net loss                                                    $    (1,172,283)       $    (292,040)             $    (309,496)
   Adjustments to reconcile net loss to net
       cash used in operating activities:
          Increase in accounts payable and accrued expenses            989,102              284,967                    303,496
                                                               -----------------      -------------             --------------
Net cash used in operating activities                                 (183,181)              (7,073)                    (6,000)

Investing activities:
   Purchase of WCS licenses                                           (652,605)                   0                          0
                                                               -----------------      --------------             --------------
Net cash used in investing activities                                 (652,605)                   0                          0

Financing activities:
   Proceeds from loans from Rivgam                                  12,685,254                7,073                      6,000
   Repayment of loans from Rivgam                                  (11,899,368)                   0                          0
   Capital contributions                                                49,900                    0                          0
                                                               -----------------      --------------        -------------------
Net cash provided by financing activities                              835,786                7,073                      6,000

Net change in cash                                                           0                    0                          0

Cash, beginning of period                                                    0                    0                          0
                                                               -----------------      --------------        -------------------

Cash, end of period                                            $             0        $           0         $                0
                                                               =================      ==============         ==================
</TABLE>







          See accompanying notes to the financial statements.

                                      F-6

<PAGE>
                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                December 31, 1999


Note 1   Summary of Significant Accounting Policies

         Description of Business:

         Bal/Rivgam L.L.C.  ("the Company") was formed in March 1997 to acquire,
         develop and manage wireless  communications  services  ("WCS") licenses
         obtained in the Federal Communications  Commission's ("FCC") WCS A- and
         B-Block  auction.  The  Company  won five  licenses  in 1997 to provide
         wireless communications services over 10Mhz of spectrum to a population
         of approximately 42 million,  including Los Angeles, CA and Boston, MA.
         James  Balitsos  is the  Managing  Member of the  Company  with a 50.1%
         equity interest.  Rivgam Communicators,  L.L.C. ("Rivgam"), an indirect
         wholly  owned  subsidiary  of  Gabelli  Group  Capital  Partners,  Inc.
         ("GGCP"), owns a 49.9% interest in the Company.

         The LLC will  continue  through  December  31,  2044  unless  otherwise
         extended as provided for in the Limited Liability Company Agreement.

         Basis of Presentation:

         The  financial  statements  are prepared in conformity  with  generally
         accepted  accounting  principles  applicable  to  a  development  stage
         enterprise.

         The  Company's  financial  statements  have  been  prepared  on a going
         concern  basis which  contemplates  the  realization  of assets and the
         satisfaction of liabilities in the normal course of business and do not
         include any  adjustments to reflect the possible  future effects on the
         recoverability   and  classification  of  assets  and  the  amount  and
         classification  of  liabilities  that  may  result  from  the  possible
         inability of the Company to continue as a going concern.

         The Company believes that its WCS licenses have substantial  potential.
         However,  the Company has not yet adopted a business plan or determined
         how to finance its operations because of uncertainties relating to WCS,
         which makes  evaluation  difficult,  including  without  limitation the
         newness  of  WCS,   financing,   affiliation  and  technology   issues.
         Therefore, the Company has not yet determined whether to develop it WCS
         licenses on its own, to joint  venture its  licenses  with other WCS or
         wireless  telephone  licensees or operators,  or to sell some or all of
         its licenses. The Company expects to continually evaluate these factors
         and to adopt a business plan once the financing,  regulatory and market
         aspects of WCS are less uncertain.

                                      F-7

<PAGE>
                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                December 31, 1999


Note 1   Summary of Significant Accounting Policies (continued):

         Basis of Presentation (continued):

         The Company has incurred losses since inception and will need to obtain
         capital in order to fund its interest and principal payment obligations
         and for working capital and general corporate purposes. There can be no
         assurance  that the  Company can raise  sufficient  capital to fund its
         obligations and finance the construction of its networks.

         Accordingly,   these  conditions  raise  substantial  doubt  about  the
         Company's ability to continue as a going concern.

         Administrative Services:

         The  Company  has  never  had any paid  employees.  GGCP  provided  the
         Company,  at its request,  with certain services in connection with the
         Company's  bidding  for WCS  licenses in the FCC auction in early 1997.
         Aside from that  matter,  neither  member  provided  the Company with a
         substantial amount of services.  Neither member charged the Company for
         the services provided, as such amounts are not significant.

         Use of Estimates:

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principals  requires management to make estimates
         and  assumptions  that  affect  the  carrying  amounts  of  assets  and
         liabilities and disclosures at the date of the financial statements and
         the reported  amounts of expenses during the reporting  period.  Actual
         results could differ from those estimates.

         Amortization of Licenses:

         The cost of WCS licenses  will be amortized  over a period,  consistent
         with the industry standard, which will begin when operations commence.

         Pursuant to FCC  regulations,  license  holders are required to provide
         "substantial  service" to their  service area within ten years from the
         date of award.  For a WCS  licensee  who  offers  fixed  point-to-point
         services,  substantial  service  constitutes  the  construction of four
         permanent  links per one million people in its licensed area. For a WCS
         licensee   who  offers   mobile   services,   substantial   service  is
         demonstrated  by  the  licensee  covering  a  minimum  of  20%  of  the
         population  of its licensed  service  area.

                                      F-8

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                December 31, 1999


Note 1   Summary of Significant Accounting Policies (continued):

         Income Taxes:

         No  Federal,  state or local  income  tax  expense  (benefit)  has been
         provided  on net income  (loss) of the Company  since the members  were
         required  to report  their  allocable  share of income or loss on their
         respective income tax returns.

         Earnings per Share:

         The Company has not presented historical earnings per share because the
         Company has operated as a limited  liability company and because of the
         significant changes in its capital structure which are not reflected in
         the  historical   financial   statements  (see  Note  6).  The  Company
         prospectively  will apply Statement of Financial  Accounting  Standards
         ("SFAS") No. 128, "Earnings Per Share."

Note 2   Limited Liability Company ("LLC") Agreement:

         The Company was formed as an LLC in March 1997 to bid for WCS  licenses
         in the  "A-  and  B-Block"  auction.  The  Managing  Member  originally
         contributed  $25,000 to the LLC for a 50.1% equity  interest and Rivgam
         contributed  $24,900 to the LLC for a 49.9% equity interest.  Under the
         terms of the LLC  Agreement  all  deductions  with  respect to interest
         expense and  commitment  fees are allocated 99% to Rivgam and 1% to the
         Managing Member. All profits of the LLC are allocated 99% to Rivgam and
         1% to the  Managing  Member until the  aggregate  amount of all profits
         allocated  to Rivgam and the  Managing  Member are equal to  deductions
         with respect to interest expense and commitment  fees.  Losses prior to
         that time and all subsequent  profits and losses are to be allocated to
         the Managing  Member and to Rivgam in  proportion  to their  respective
         interests.

                                      F-9

<PAGE>


                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                December 31, 1999

Note 3:  Loans from Rivgam:

         Loans from Rivgam at December 31, 1999  consists of  financing  for the
         WCS licenses  awarded in the following  markets and matures on April 4,
         2002.

                   Los Angeles - San Diego, CA                     $ 445,900
                   Boston, MA                                        141,050
                   Minneapolis - St. Paul, MN                              1
                   Milwaukee, WI                                           1
                   Phoenix, AZ                                        65,653
                                                                   ---------
                                                                   $ 652,605
                   Less amounts due within one year                        0
                                                                   ---------
                                                                   $ 652,605
                                                                   =========

         The  acquisition  of the  licenses  was financed by Rivgam under a Loan
         Agreement  ("Agreement")  dated April 4, 1997.  Under the Agreement the
         loan will  mature on April 4,  2002.  The  interest  rate on the unpaid
         principal  balance  is  fixed  at 15% per  annum  and due at  maturity;
         additionally,  a  commitment  fee of 20%  per  annum  shall  be due and
         payable,  without  interest  charged  thereon,  on the  earlier  of the
         maturity date or the payment in full of the loan. The Agreement further
         stipulates  that a  special  fee  equal to 15% of the net  profits  (as
         defined) of the Company be paid to Rivgam from time to time as and when
         realized.

         The  Agreement  also  permits  the Company to borrow  additional  funds
         ("Supplemental Loans") under the same terms and conditions set forth to
         make the  initial  loan.  The maximum  amount  which may be borrowed on
         Supplemental  Loans is equal to the cost of the licenses (net of equity
         contributions  at the time of grant of the licenses) plus $200,000.  At
         December  31,  1999  the  maximum  amount  which  may  be  borrowed  as
         Supplemental Loans was $802,705.

         The  Agreement is  collateralized  by all of the assets of the Company.
         Additionally,  under the terms of the  Agreement,  the Company may not,
         among other things, incur additional  indebtedness,  enter into related
         party transactions,  make distributions and is limited in the amount of
         capital expenditures it can make.

         At December 31, 1999,  interest and  commitment  fees of $984,738  have
         been accrued and included in accounts payable and accrued expenses.

                                      F-10

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                December 31, 1999

Note 4:  Commitments and Contingencies

         The Company  entered into an  agreement  with an  affiliate,  Lynch PCS
         Corporation  G ("Lynch"),  whereby  Lynch agreed to provide  consulting
         services  relating to FCC  auctions for WCS licenses in exchange for 5%
         of the Company's net profits and reimbursement of related expenses.

         The Company entered into an expense agreement with each of the Managing
         Member  and  Rivgam,  pursuant  to  which  all out of  pocket  expenses
         incurred  by  each  in  the  organization  of  Bal/Rivgam  LLC  and  in
         connection  with the license  auction  will be treated as a loan to the
         Company,  up  to a  maximum  of  $5,000  by  the  managing  member  and
         additional expenses up to $75,000 will be treated as supplemental loans
         by Rivgam.  The  interest  payable on any such amount is 15% per annum,
         compounded annually, and is due, together with the principal,  on April
         4, 2002.

Note 5:  Subsequent Event

         On  February  1, 2000,  the Company  entered  into a one year  Finder's
         Agreement with GGCP in which GGCP agreed to act as a finder to help the
         Company realize the value of its WCS licenses.  As  compensation,  GGCP
         will receive six percent of any amount received for the sale of the WCS
         licenses to any party  contacted on the Company's  behalf by GGCP. Such
         compensation  is payable in connection with a sale  consummated  within
         one year after the expiration of the Finder's Agreement.

Note 6:  Reorganization (unaudited)

         Management  contemplates  the  following  transactions  will take place
         prior to its initial  public  offering  ("Offering").  The Company will
         convert  from its  status as an LLC to a C  corporation  and be renamed
         Bal/Rivgam Wireless,  Inc. (the  "Reorganization").  As a result of the
         Reorganization  the  Company  will have three  classes of Common  Stock
         authorized. The authorized capital stock of the company will consist of
         20 million shares of Class A Common Stock; 10 million shares of Class B
         Common Stock and 5 million shares of Class C Common Stock.


                                      F-11

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                December 31, 1999

Note 6   Reorganization (unaudited) (continued):

         Under the plan of  Reorganization  the  Managing  Member  will  receive
         4,008,000  shares of the Company's class B Common Stock and Rivgam will
         receive  3,992,000  shares of the Company's class A Common Stock,  each
         representing  all of the  Company's  class A and  class B Common  Stock
         outstanding at that time. The Company will also issue 2,000,000  shares
         of its non-voting  class C Common Stock in exchange for the termination
         of  certain  profit  participation  obligations  to both  Rivgam and an
         affiliate,  Lynch PCS  Corporation  G ("Lynch").  Rivgam and Lynch will
         receive  1,500,000  shares and 500,000 shares of the Company's  class C
         Common Stock, respectively.

         Collectively,  the shares of Class A Common  Stock  represent  not more
         than 49.9% of the Company's voting interest, with each share of Class A
         Common  Stock issued and  outstanding  having one vote per share on all
         matters,  except the election of directors or as otherwise  provided by
         law.  The  holders  of the  Class A  Common  Stock  as a class  will be
         entitled to elect up to two of the five members of the Company's  Board
         of Directors.

         Collectively,  the shares of Class B Common  Stock  represent  at least
         50.1% of the  Company's  voting  interest,  with each  share of Class B
         Common  stock  issued and  outstanding  having 5 votes per share on all
         matters,  except the election of directors or as otherwise  provided by
         law.  With  respect to the  election of  directors,  the Class B Common
         Stock,  voting  together as a class,  may elect up to three of the five
         members of the Company's Board of Directors.

         The shares of Class C Common Stock do not have voting rights. The class
         B and class C common  stock  cannot be  transferred,  sold or otherwise
         disposed of to any third party,  directly or indirectly,  except (i) to
         family  members,  (in which case the  transferees  will  continue to be
         bound by these  restrictions),  (ii) such  number  of  shares  does not
         exceed  10% of the  class B or class C common  stock  outstanding  when
         originally  issued,  or (iii)  pursuant to a  transaction  or series of
         transactions on terms and conditions which are substantially  identical
         in the opinion of counsel to the terms and conditions made available to
         all holders of the class A common stock.

         The  holders  of Common  Stock are  entitled  to receive  ratably  such
         dividends, if any, as may be declared from time to time by the Board of
         Directors  out  of  funds  legally  available.  In  the  event  of  the
         liquidation,  dissolution,  or winding up of Bal/Rivgam, the holders of
         Common  Stock are  entitled  to share  ratably in all assets  remaining
         after payment of liabilities, if any, then outstanding.

                                      F-12

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                December 31, 1999

Note 6   Reorganization (unaudited) (continued):

         Prior to the conversion Rivgam will contribute approximately $1,350,000
         of its outstanding loan, including accrued interest and commitment fees
         to  the  Members'  Capital.  Subsequently,   Rivgam  will  convert  the
         remaining principal amount of its loan,  including accrued interest and
         commitment fees, to the LLC which is expected to approximate  $618,000,
         into a redeemable  preferred  stock of the Company  with a  liquidation
         value expected to approximate  $1,968,000 (see below).  Under the terms
         of this conversion  Rivgam's prior  obligation to make further loans to
         the Company will be terminated.

         Series A Redeemable Preferred Stock:

         The Company is  authorized  to issue 5,000 shares of Series A Preferred
         Stock,  par value $1,000 per share. The preferred stock (a) is entitled
         to  preferred  dividends  at an annual  rate of 5 shares of  additional
         preferred  stock  for  each  one  hundred  shares  of  preferred  stock
         outstanding,  (b) has no voting  rights  except as provided by law, and
         (c) is entitled  to be  redeemed at $1,000 per share (plus  accrued and
         unpaid  dividends)  on the  earlier of (i)  x/x/2010,  (ii) a change of
         control  of the Class A or Class B Common  Stock or (iii) upon the sale
         of one or more WCS licenses for cash or a non-cash  sale under  certain
         circumstances. The difference between the carrying value of such shares
         (which  approximates  fair  value)  and the  redemption  price  will be
         amortized using the effective interest method.

                                      F-13

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                                  Balance Sheet
<TABLE>
<CAPTION>

                                                                          Pro Forma
                                                         March 31,        March 31,
                                                          2000               2000
                                                          ----               ----
Assets                                                           (unaudited)

<S>                                                   <C>                 <C>
WCS licenses                                          $    652,605        $ 652,605
                                                      ------------        ---------
Total non-current assets                              $    652,605        $ 652,605
                                                      ============        =========


Liabilities and members'/stockholders'
   capital (deficit)

   Accounts payable and accrued expenses              $  1,071,473        $       -
   Loans from Rivgam                                       785,886                -
                                                      ------------        ---------
Total non-current liabilities                            1,857,359                -
                                                      ------------        ---------

Redeemable preferred stock                                       -          507,359
                                                      ------------        ---------

   Class A common stock                                                         399
   Class B common stock                                                         401
   Class C common stock                                                         200
   Additional paid in capital                                             1,398,900
   Accumulated deficit                                                   (1,254,654)


   Capital contributions                                    49,900                -
   Deficit accumulated during development stage         (1,254,654)               -
                                                      ------------       ----------
Total members'/stockholders' capital (deficit)          (1,204,754)         145,246
                                                      ------------       ----------
Total liabilities and members' capital (deficit)      $    652,605        $ 652,605
                                                      ============       ==========
</TABLE>





See accompanying notes to the financial statements.

                                      F-14

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                            Statements of Operations
                                   (unaudited)


<TABLE>
<CAPTION>

                                            March 25, 1997                          Three Months Ended
                                            (Inception) to                                March 31,
                                            March 31, 2000                     1999                  2000
                                            --------------                     ----                  ----

<S>                                       <C>                           <C>                    <C>
Interest income                           $         2,019               $            -         $          -
Interest expense                                 (542,384)                     (36,111)             (42,236)
Commitment fees                                  (696,852)                     (40,135)             (40,135)
Other expenses                                    (17,437)                           -                    -
                                          -----------------             ---------------        -------------
      Net loss                            $    (1,254,654)              $      (76,246)        $    (82,371)
                                          =================             ===============        =============

Net loss allocated to:
      Managing member                     $       (20,116)              $         (762)        $       (824)
                                          =================             ===============        =============

      Rivgam Communicators, L.L.C.        $     (1,234,538)             $      (75,484)        $     (81,547)
                                          =================             ===============        =============
</TABLE>








See accompanying notes to the financial statements.

                                      F-15

<PAGE>
                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
               Statement of Changes in Members' Capital (Deficit)

      For the period from March 25, 1997 (Inception) through March 31, 2000
                                     (unaudited)
<TABLE>
<CAPTION>

                                                                Deficit                  Total
                                                           Accumulated During           Members'
                                       Capital                Development                Capital
                                    Contributions                Stage                  (Deficit)
                                  ----------------------------------------------------------------


<S>                               <C>                      <C>                       <C>
Capital contributions             $     49,900             $              -          $     49,900
     Net loss                                -                     (570,747)             (570,747)
                                  ------------             -----------------         -------------
Balance at December 31, 1997            49,900                     (570,747)             (520,847)

     Net loss                                -                     (292,040)             (292,040)
                                  ------------             -----------------         -------------
Balance at December 31, 1998            49,900                     (862,787)             (812,887)

     Net loss                                -                     (309,496)             (309,496)
                                  ------------             -----------------         -------------
Balance at December 31, 1999            49,900                   (1,172,283)           (1,122,383)

     Net loss                                -                      (82,371)              (82,371)
                                  ------------             -----------------         -------------
Balance at March 31, 2000         $     49,900             $     (1,254,654)          $(1,204,754)
                                  ============             =================         =============
</TABLE>


See accompanying notes to financial statements.

                                      F-16

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                            Statements of Cash Flows
                                   (unaudited)

<TABLE>
<CAPTION>

                                                                          March 25, 1997              Three Months Ended
                                                                          (Inception) to                   March 31,
                                                                          March 31, 2000            1999              2000
                                                                          --------------            ----              ----
Operating activities:
<S>                                                                       <C>                  <C>               <C>
   Net loss                                                               $   (1,254,654)      $   (76,246)      $  (82,371)
   Adjustments to reconcile net loss to net
       cash used in operating activities:
          Increase in accounts payable and accrued expenses                    1,071,473            76,246           82,371
                                                                          --------------       -----------       ----------
Net cash used in operating activities                                           (183,181)                0                0

Investing activities:
   Purchase of WCS licenses                                                     (652,605)                0                0
                                                                          --------------       -----------       ----------
Net cash used in investing activities                                           (652,605)                0                0

Financing activities:
   Proceeds from loans from Rivgam                                            12,685,254                 0                0
   Repayment of loans from Rivgam                                            (11,899,368)                0                0
   Capital contributions                                                          49,900                 0                0
                                                                          --------------       -----------       ----------
Net cash provided by financing activities                                        835,786                 0                0

Net change in cash                                                                     0                 0                0

Cash, beginning of period                                                              0                 0                0
                                                                          --------------       -----------       ----------

Cash, end of period                                                       $            0       $         0       $        0
                                                                          ==============       ===========       ==========
</TABLE>





See accompanying notes to the financial statements.

                                      F-17

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                 March 31, 2000
                                  (unaudited)

Note 1   Basis of Presentation

         These unaudited interim financial  statements of Bal/Rivgam L.L.C. have
         been  prepared  in  accordance  with  generally   accepted   accounting
         principles for interim financial information.  Accordingly, they do not
         include all of the information and the footnotes  required by generally
         accepted accounting  principles for complete financial  statements.  In
         the  opinion  of  management,  all  adjustments,  which are of a normal
         recurring nature, necessary for a fair presentation have been included.
         Operating results of interim periods are not necessarily  indicative of
         the results that may be expected for the full year.

         In preparing the unaudited interim financial statements,  management is
         required  to make  estimates  and  assumptions  that affect the amounts
         reported in the financial statements.  Actual results could differ from
         these estimates.

         These  financial  statements  should  be read in  conjunction  with the
         Company's audited financial  statements for the year ended December 31,
         1999, and appearing elsewhere in this prospectus.

         The Company has incurred losses since inception and will need to obtain
         capital in order to fund its interest and principal payment obligations
         and for working capital and general corporate purposes. There can be no
         assurance  that the  Company can raise  sufficient  capital to fund its
         obligations and finance the construction of its networks.  Accordingly,
         these conditions raise substantial doubt about the Company's ability to
         continue as a going concern.

Note 2:  Subsequent Event

         On  February  1, 2000,  the Company  entered  into a one year  Finder's
         Agreement with GGCP in which GGCP agreed to act as a finder to help the
         Company realize the value of its WCS licenses.  As  compensation,  GGCP
         will receive six percent of any amount received for the sale of the WCS
         licenses to any party  contacted on the Company's  behalf by GGCP. Such
         compensation  is payable in connection with a sale  consummated  within
         one year after the expiration of the Finder's Agreement.

                                      F-18

<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                 March 31, 2000
                                  (unaudited)

Note 3   Reorganization

         Management  contemplates  the  following  transactions  will take place
         prior to its initial public offering (the "Offering"). The Company will
         convert  from its  status as an LLC to a C  corporation  and be renamed
         Bal/Rivgam Wireless,  Inc. (the  "Reorganization").  As a result of the
         Reorganization  the  Company  will have three  classes of Common  Stock
         authorized. The authorized capital stock of the company will consist of
         20 million shares of Class A Common Stock; 10 million shares of Class B
         Common Stock and 5 million shares of Class C Common Stock.

         Under the plan of  Reorganization  the  Managing  Member  will  receive
         4,008,000  shares of the Company's class B Common Stock and Rivgam will
         receive  3,992,000  shares of the Company's class A Common Stock,  each
         representing  all of the  Company's  class A and  class B Common  Stock
         outstanding at that time. The Company will also issue 2,000,000  shares
         of its non-voting  class C Common Stock in exchange for the termination
         of  certain  profit  participation  obligations  to both  Rivgam and an
         affiliate,  Lynch PCS  Corporation  G ("Lynch").  Rivgam and Lynch will
         receive  1,500,000  shares and 500,000 shares of the Company's  class C
         Common Stock, respectively.

         Collectively,  the shares of Class A Common  Stock  represent  not more
         than 49.9% of the Company's voting interest, with each share of Class A
         Common  Stock issued and  outstanding  having one vote per share on all
         matters,  except the election of directors or as otherwise  provided by
         law.  The  holders  of the  Class A  Common  Stock  as a class  will be
         entitled to elect up to two of the five members of the Company's  Board
         of Directors.

         Collectively,  the shares of Class B Common  Stock  represent  at least
         50.1% of the  Company's  voting  interest,  with each  share of Class B
         Common  stock  issued and  outstanding  having 5 votes per share on all
         matters,  except the election of directors or as otherwise  provided by
         law.  With  respect to the  election of  directors,  the Class B Common
         Stock,  voting  together as a class,  may elect up to three of the five
         members of the Company's Board of Directors.

         The shares of Class C Common Stock do not have voting rights. The class
         B and class C common  stock  cannot be  transferred,  sold or otherwise
         disposed of to any third party,  directly or indirectly,  except (i) to
         family  members,  (in which case the  transferees  will  continue to be
         bound by these  restrictions),  (ii) such  number  of  shares  does not
         exceed  10% of the  class B or class C common  stock  outstanding  when
         originally  issued,  or (iii)  pursuant to a  transaction  or series of
         transactions on terms and conditions which are


                                      F-19
<PAGE>

                                Bal/Rivgam L.L.C.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                 March 31, 2000
                                  (unaudited)

Note 3   Reorganization (continued):

         substantially  identical  in the  opinion  of  counsel to the terms and
         conditions made available to all holders of the class A common stock.

         The  holders  of Common  Stock are  entitled  to receive  ratably  such
         dividends, if any, as may be declared from time to time by the Board of
         Directors  out  of  funds  legally  available.  In  the  event  of  the
         liquidation,  dissolution,  or winding up of Bal/Rivgam, the holders of
         Common  Stock are  entitled  to share  ratably in all assets  remaining
         after payment of liabilities, if any, then outstanding.

         Prior to the conversion Rivgam will contribute approximately $1,350,000
         of its outstanding loan, including accrued interest and commitment fees
         to  the  Members'  Capital.  Subsequently,   Rivgam  will  convert  the
         remaining principal amount of its loan,  including accrued interest and
         commitment fees, to the LLC which is expected to approximate  $618,000,
         into a redeemable  preferred  stock of the Company  with a  liquidation
         value expected to approximate  $1,968,000 (see below).  Under the terms
         of this conversion  Rivgam's prior  obligation to make further loans to
         the Company will be terminated.

         Series A Redeemable Preferred Stock:

         The Company is  authorized  to issue 5,000 shares of Series A Preferred
         Stock,  par value $1,000 per share. The preferred stock (a) is entitled
         to  preferred  dividends  at an annual  rate of 5 shares of  additional
         preferred  stock  for  each  one  hundred  shares  of  preferred  stock
         outstanding,  (b) has no voting  rights  except as provided by law, and
         (c) is entitled  to be  redeemed at $1,000 per share (plus  accrued and
         unpaid  dividends)  on the  earlier of (i)  x/x/2010,  (ii) a change of
         control  of the Class A or Class B Common  Stock or (iii) upon the sale
         of one or more WCS licenses for cash or a non-cash  sale under  certain
         circumstances. The difference between the carrying value of such shares
         (which  approximates  fair  value)  and the  redemption  price  will be
         amortized using the effective interest method.

                                      F-20

<PAGE>
No dealer, salesman or any other person is authorized to give any information or
to make any  representations  in connection  with this offering not contained in
this Prospectus and, if given or made, such information or representations  must
not be relied upon as having been authorized by the Company or any other person.
This  Prospectus  does not constitute an offer to sell or a  solicitation  of an
offer to buy any security other than the Securities  offered by this  Prospectus
or an  offer  by  any  person  in  any  jurisdiction  where  such  an  offer  or
solicitation  is not  authorized  or is  unlawful.  Neither the delivery of this
Prospectus nor any sale made hereunder shall,  under any  circumstances,  create
any implication that information  herein is correct as of any time subsequent to
its date.






































                            BAL/RIVGAM WIRELESS, INC.



                           2,000,000 Shares of Class A

                                  Common Stock




                                   PROSPECTUS



<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.          Indemnification of Directors and Officers

         As  permitted  by  the  Delaware  General   Corporation  Law  ("DGCL"),
Bal/Rivgam's  Certificate  of  Incorporation,  as amended,  limits the  personal
liability of a director or officer to Bal/Rivgam for monetary damages for breach
of fiduciary duty of care as a director. Liability is not eliminated for (i) any
breach of the director's duty of loyalty to Bal/Rivgam or its stockholders, (ii)
acts or omissions not in good faith or which involve intentional misconduct or a
knowing violation of law, (iii) unlawful payment of dividends or stock purchases
or redemptions pursuant to Section 174 of the DGCL, or (iv) any transaction from
which the director derived an improper personal benefit.

         Bal/Rivgam's by-laws provide that Bal/Rivgam shall indemnify any person
who was or is a party or is  threatened  to be made a party  to any  threatened,
pending or completed action, suit or proceeding by reason of the fact that he is
or was a  director,  officer,  employee or an agent of  Bal/Rivgam  or is or was
serving at the request of Bal/Rivgam as a director,  officer,  employee or agent
of another corporation,  partnership,  joint venture, trust or other enterprise,
against all expenses (including attorneys' fees),  judgments,  fines and amounts
paid in settlement  actually and reasonably  incurred by him in connection  with
the defense or settlement  of such action,  suit or  proceeding,  to the fullest
extent and in the manner set forth in and  permitted by the General  Corporation
Law of the  State of  Delaware,  as from time to time in  effect,  and any other
applicable law, as from time to time in effect. Such right of indemnification is
not be deemed  exclusive  of any other rights to which such  director,  officer,
employee  or agent and shall inure to the  benefit of the heirs,  executors  and
administrators of each such person.

         Bal/Rivgam has entered into indemnity agreements with its directors and
executive  officers.  The indemnity  agreements  provide that  Bal/Rivgam  shall
indemnify  such  directors and  executive  officers from and against any and all
liabilities,  costs and  expenses,  amounts of judgments,  fines,  penalties and
amounts  paid in  settlement  of or  incurred  in defense of any  settlement  in
connection  with any threatened,  pending or completed  claim,  action,  suit or
proceeding  in which such persons are a party (other than a proceeding or action
by or in the right of Bal/Rivgam  to procure a judgment in its favor),  or which
may be asserted  against them by reason of their being or having been an officer
or director of Bal/Rivgam  (the  "Losses"),  unless it is  determined  that such
directors  and  executive  officers  did not act in good faith and for a purpose
which they reasonably  believed to be in, or in the case of service to an entity
related to Bal/Rivgam,  not opposed to, the best interests of Bal/Rivgam and, in
the case of a criminal  proceeding or action,  that they had reasonable cause to
believe that their conduct was unlawful.  The indemnity  agreements also provide
that Bal/Rivgam  shall indemnify such directors and executive  officers from and
against  any and all  Losses  that  they  may  incur  if they  are a party to or
threatened to be made a party to any  proceeding or action by or in the right of
Bal/Rivgam to procure a judgment in its favor, unless it is determined that they
did not act in good faith and for a purpose that they reasonably  believed to be
in, or, in the case of service to an entity related to  Bal/Rivgam,  not opposed
to, the best interests of Bal/Rivgam,  except that no indemnification for Losses
shall be made in  respect  of (i) any  claim,  issue or matter as to which  they
shall have been adjudged to be liable to  Bal/Rivgam  or (ii) any  threatened or
pending  action to which they are a party or are  threatened  to be made a party
that is settled or otherwise disposed of, unless and only to the extent that any
court in which such action or proceeding was brought determines upon application
that,  in view of all the  circumstances  of the  matter,  they are  fairly  and
reasonably  entitled  to  indemnity  for such  expenses as such court shall deem
proper.  Such  indemnification  is in addition to any other rights to which such
officers or directors may be entitled under any law, charter provision,  by-law,
agreement, vote of shareholders or otherwise.

ITEM 25.          Other Expenses of Issuance and Distribution.

         The  following  table  sets  forth the  various  expenses  (other  than
underwriting  discounts  and  commissions)  which will be paid by  Bal/Rivgam in
connection  with  the  issuance  and   distribution  of  the  securities   being
registered.  With the exception of the SEC  registration  fee, all amounts shown
are estimates.

SEC Registration Fee                           $2,640.00
NASD filing fee
Blue Sky Fees and Expenses
Printing and Engraving

                                      II-1
<PAGE>

Accounting Fees and Expenses
Legal Fees and Expenses
Miscellaneous expenses
Total

Item 26.          Recent Sales of Unregistered Securities

         The  following  securities  were issued by  Bal/Rivgam  within the past
three years and are not registered  under the Securities Act of 1933, as amended
(the "Act").  Each of the transactions is claimed to be exempt from registration
with the Securities and Exchange  Commission pursuant to Section 4(2) of the Act
as  transactions  by an issuer  not  involving  a public  offering.  All of such
securities  are deemed to be restricted  securities for the purposes of the Act.
All certificates  representing such issued and outstanding restricted securities
of Bal/Rivgam have been properly legended. No underwriter was involved in any of
the below transactions.

         On ________, 2000, 3,992,000 shares of class A common stock were issued
to Rivgam  Communicators,  LLC and 4,008,000 shares of class B common stock were
issued to James T. Balitsos upon the conversion of the  membership  interests in
the limited liability company.  On ________,  2000,  1,500,000 shares of class C
common  stock were issued to Rivgam  Communicators,  LLC and  500,000  shares of
class  C  common  stock  were  issued  to  Lynch  PCS  Corporation  G  upon  the
cancellation of  Bal/Rivgam's  obligation to pay a portion of its net profits to
each under the loan agreement and the Lynch agreement, respectively.

         On ____,  2000, [   ] shares of series A preferred stock were issued to
Rivgam  Communicators,   LLC  upon  cancellation  of  Bal/Rivgam's   outstanding
indebtedness under the loan agreement.


Item 27.  Exhibits and Financial Statement Schedules

         (a)  Exhibits:

Exhibit Number             Description
*3.1                       Certificate of Incorporation of the Registrant
*3.2                       By-laws of the Registrant
*5.1                       Opinion of Olshan Grundman Frome Rosenzweig & Wolosky
                           LLP
**10.1                     Finders  Agreement  dated  February  1, 2000  between
                           Bal/Rivgam L.L.C. and Gabelli Group Capital Partners,
                           Inc.
**10.2                     Limited  Liability  Company Agreement dated March 25,
                           1997  by  and  between  James   Balitsos  and  Rivgam
                           Communicators, LLC.
**10.3                     Loan  Agreement  dated  April 4, 1997 by and  between
                           Bal/Rivgam L.L.C. and Rivgam Communicators, LLC.
**10.4                     Expense   Agreement  dated  March  25,  1997  between
                           Bal/Rivgam  L.L.C.,   James   Balitsos   and   Rivgam
                           Communicators, LLC
**10.5                     Lynch  Agreement  dated March 25, 1997 between  Lynch
                           PCS Corporation G and Bal/Rivgam, L.L.C.
**23.1                     Consent of Anchin, Block & Anchin LLP
*23.2                      Consent of Olshan Grundman Frome Rosenzweig & Wolosky
                           LLP (contained in Exhibit 5.1)


--------------
*  To be filed by amendment
** Filed herewith

Item 28.  Undertakings.

The undersigned Registrant hereby undertakes:


                                      II-2

<PAGE>

         (1)      To file,  during any period in which offers or sales are being
                  made,  a   post-effective   amendment  to  this   Registration
                  Statement:

         (i)      To include any prospectus  required by Section 10(a)(3) of the
                  Securities Act of 1933;

         (ii)     To reflect in the prospectus any facts or events arising after
                  the effective date of the Registration  Statement (or the most
                  recent post-effective  amendment thereof) which,  individually
                  or in the  aggregate,  represent a  fundamental  change in the
                  information set forth in the Registration Statement;

         (iii)    To include any additional or changed  material  information on
                  the plan of distribution.

         (2)      For the purpose of determining  liability under the Securities
                  Act of 1933, to treat each  post-effective  amendment as a new
                  registration  statement  relating  to the  securities  offered
                  therein,  and the offering of such  securities at that time as
                  the initial bona fide offering thereof.

         (3)      To  remove  from  registration  by means  of a  post-effective
                  amendment any of the securities  being registered which remain
                  unsold at the termination of the offering.

         (b)      Insofar as indemnification  for liabilities  arising under the
                  Securities Act of 1933 may be permitted to directors, officers
                  and  controlling  persons of the  Registrant  pursuant  to the
                  foregoing  provisions,  or otherwise,  the Registrant has been
                  advised  that in the opinion of the  Securities  and  Exchange
                  Commission  such  indemnification  is against public policy as
                  expressed  in the  Securities  Act of 1933 and is,  therefore,
                  unenforceable.  In the event that a claim for  indemnification
                  against  such  liabilities  (other  than  the  payment  by the
                  Registrant of expenses incurred or paid by a director, officer
                  or  controlling  person of the  Registrant  in the  successful
                  defense of any action, suit or proceeding) is asserted by such
                  director, officer or controlling person in connection with the
                  securities being  registered,  the Registrant will,  unless in
                  the  opinion of its  counsel  the  matter has been  settled by
                  controlling  precedent,  submit  to  a  court  of  appropriate
                  jurisdiction the question whether such  indemnification  by it
                  is against public policy as expressed in the Securities Act of
                  1933 and will be  governed by the final  adjudication  of such
                  issue.



                                      II-3

<PAGE>

                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of  the  requirements  for  filing  on  Form  SB-2  and  has  duly  caused  this
Registration Statement to be signed on its behalf by the undersigned,  thereunto
duly  authorized,  in the City of New York, State of New York on the 21st day of
June, 2000.

                                   BAL/RIVGAM WIRELESS, INC.


                                   By: /s/ James T. Balitsos
                                       -----------------------------------------
                                       James T. Balitsos
                                       Chairman of the Board
                                       (Chief Executive Officer and
                                       Chief Financial Officer)

                                   SIGNATORIES

                                POWER OF ATTORNEY

         Know  All Men By These  Presents,  that  each  person  whose  signature
appears below  constitutes and appoints James T. Balitsos and Marie G. Balitsos,
and each one of them  individually,  his true and lawful  attorneys-in-fact  and
agents,  with full power of substitution and  resubstitution  for him and in his
name,  place and stead, in any and all capacities to sign any and all amendments
(including post-effective amendments) to this registration statement and to file
the same  with the  Securities  and  Exchange  Commission,  granting  unto  said
attorneys-in-fact  and agents,  and each of them, full power and authority to do
and perform  each and every act and thing  requisite  or necessary to be done in
and about the  premises,  as fully to all  intents  and  purposes as he might or
could  do  in  person,   hereby   ratifying   and   confirming   all  that  said
attorneys-in-fact  and  agents  or any of them,  or their or his  substitute  or
substitutes, may lawfully do or cause to be done by virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

               Signature             Title                             Date
               ---------             -----                             ----

 /s/ James T. Balitsos
----------------------------    Chairman of the Board, Chief       June 21, 2000
James T. Balitsos               Executive Officer and Director
                                (Principal Financial Officer,
                                Chief Accounting Officer)

    /s/ Marie G. Balitsos       Director                           June 21, 2000
----------------------------
Marie G. Balitsos

 /s/ Mario J. Gabelli           Director                           June 23, 2000
----------------------------
Mario J. Gabelli



                                      II-4

<PAGE>

Exhibit Index

Exhibit Number             Description
*3.1                       Certificate of Incorporation of the Registrant
*3.2                       By-laws of the Registrant
*5.1                       Opinion of Olshan Grundman Frome Rosenzweig & Wolosky
                           LLP
**10.1                     Finders  Agreement  dated  February  1, 2000  between
                           Bal/Rivgam L.L.C. and Gabelli Group Capital Partners,
                           Inc.
**10.2                     Limited  Liability  Company Agreement dated March 25,
                           1997  by  and  between  James   Balitsos  and  Rivgam
                           Communicators, LLC.
**10.3                     Loan  Agreement  dated  April 4, 1997 by and  between
                           Bal/Rivgam L.L.C. and Rivgam Communicators, LLC.
**10.4                     Expense   Agreement  dated  March  25,  1997  between
                           Bal/Rivgam  L.L.C.,   James   Balitsos   and   Rivgam
                           Communicators, LLC
**10.5                     Lynch  Agreement  dated March 25, 1997 between  Lynch
                           PCS Corporation G and Bal/Rivgam L.L.C.
**23.1                     Consent of Anchin, Block & Anchin LLP
*23.2                      Consent of Olshan Grundman Frome Rosenzweig & Wolosky
                           LLP (contained in Exhibit 5.1)


--------------
*  To be filed by amendment
** Filed herewith




                                      II-5





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