CAI WIRELESS SYSTEMS INC
10-Q, 1997-02-07
CABLE & OTHER PAY TELEVISION SERVICES
Previous: XYLAN CORP, SC 13G, 1997-02-07
Next: CAI WIRELESS SYSTEMS INC, 8-K, 1997-02-07








                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM 10-Q

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


            (  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934.

               For the quarterly period ended December 31, 1996

                                      OR

             (  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                        OF THE SECURITIES EXCHANGE ACT OF 1934.

                     Commission File Number:      0-22888

                          CAI WIRELESS SYSTEMS, INC.
            (Exact name of registrant as specified in its charter)

<TABLE>
<CAPTION>
              Connecticut                                  06-1324691
<S>                                                        <C>
              (State or other jurisdiction of              (I.R.S. Employer
              incorporation or organization)               Identification No.)
</TABLE>


             18 Corporate Woods Boulevard, Albany, New York 12211
             (Address and zip code of principal executive offices)




                             (518) 462-2632
            (Registrant's telephone number, including area code)




Indicate  by  check  mark  whether  the  registrant  (1)  has filed all reports
required to be filed by Section 13 or 15(d) of the Securities  Exchange  Act of
1934  during  the  preceding  12  months  (or  for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

Yes       X    No   _____


Number of shares outstanding of each of registrant's class of common stock at
January 31, 1997:


CLASS                                                       OUTSTANDING SHARES
Common Stock, no par value                                    40,540,539






<PAGE>




                         PART I. FINANCIAL INFORMATION

 ITEM 1. FINANCIAL STATEMENTS

                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
<S>                                                              <C>                  <C>
                                                                 DECEMBER 31,         MARCH 31,
                                                                     1996               1996
                                                                 (UNAUDITED)               *
                       ASSETS
Cash and cash equivalents                                        $19,038,921          $103,263,094
Subscriber accounts receivable, less allowance for bad
  debts of $1,053,000 for December and $1,296,000 for              1,137,205             1,432,674
  March
Prepaid expenses                                                     463,861               698,482
Property and equipment, net                                       72,518,407            52,568,619
Wireless channel rights, net                                     201,988,912           205,973,840
Investment in CS Wireless Systems, Inc.                           99,540,261           113,054,069
Debt service escrow                                               63,846,061            77,621,088
Goodwill, net                                                    124,502,036           131,282,996
Loan acquisition costs, net                                        9,441,832            10,631,263
Other assets                                                       2,540,619             2,268,847
Total Assets                                                    $595,018,115          $698,794,972

                  LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
 Accounts payable                                             $    5,627,728          $  8,244,577
 Accrued expenses                                                 22,092,885            10,186,374
 Senior debt                                                     275,000,000           275,000,000
 Notes payable                                                    37,117,799            43,434,667
 Wireless channel rights obligations                               5,292,600            41,025,866
 Deferred income taxes                                            21,910,000            35,410,000
                                                                 367,041,012           413,301,484

Commitments and contingencies

Mandatorily Redeemable Preferred Stock
  14% Senior convertible preferred stock
  (liquidation value  $70,000,000)                                69,125,005            69,020,002

Series A 8% redeemable convertible preferred stock                         -            18,050,000
Accrued preferred stock dividends                                 15,260,826             5,812,562

                                                                  84,385,831            92,882,564
Shareholders' Equity
 Preferred stock                                                           -                     -
 Common stock, shares issued and outstanding
  March 31, 1996 - 37,829,482
  December 31, 1996 - 40,540,539                                 275,769,414           257,701,130
 Accumulated deficit                                            (132,178,142)          (65,090,206)
                                                                 143,591,272           192,610,924

Total Liabilities and Shareholders' Equity                      $595,018,115          $698,794,972
</TABLE>
 *  Summarized from the Company's audited Consolidated Balance Sheet as of that 
    date.

           See notes to condensed consolidated financial statements.






<PAGE>





                         PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                    NINE-MONTH                     THREE-MONTH
                                                  PERIODS ENDED                   PERIODS ENDED
                                        DECEMBER 31,      DECEMBER 31,    DECEMBER 31,     DECEMBER 31,
                                            1996              1995            1996             1995
<S>                                    <C>                <C>              <C>             <C>
REVENUES                               $ 27,737,756       $  20,843,394    $  9,249,978    $  12,951,843
Costs and expenses
  Programming and license                11,989,352           8,555,041       4,129,802        5,144,612
  Marketing                               1,790,734           2,874,222         564,717        1,118,087
  General and administrative             22,223,561          17,755,252       7,882,671        8,717,244
  Depreciation and amortization          24,729,986          17,321,653       8,179,198       11,731,767
                                         60,733,633          46,506,168      20,756,388       26,711,710

    Operating loss                      (32,995,877)        (25,662,774)    (11,506,410)     (13,759,867)

Other income (expense)
  Equity in net loss of affiliate       (13,000,000)                  -      (5,200,000)               -
  Interest income                         5,220,246           3,273,243       1,181,072        3,139,019
  Other income                               99,005              56,207          21,608           15,580
  Interest expense                      (30,316,613)        (13,788,657)    (10,012,060)      (9,980,621)
                                        (37,997,362)        (10,459,207)    (14,009,380)      (6,826,022)

    Loss before provision for income tax
     benefit and minority interest      (70,993,239)        (36,121,981)    (25,515,790)     (20,585,889)

Provision for income tax benefit         13,500,000           6,000,000       4,500,000        6,000,000

    Loss before minority interest       (57,493,239)        (30,121,981)    (21,015,790)     (14,585,889)

Minority interest in loss                         -             321,910               -                - 

    Net loss                            (57,493,239)        (29,800,071)    (21,015,790)     (14,585,889)

Preferred stock dividend                 (9,576,367)         (3,095,286)     (3,306,003)      (2,352,021)

    Loss applicable to common stock
     shareholders                      $(67,069,606)       $(32,895,357)   $(24,321,793)    $(16,937,910)

Loss per common share                    $  (1.68)           $  (1.40)        $  (0.60)        $  (0.45)
  
Average common and equivalent
  shares outstanding                     39,915,020          23,517,014      40,464,356       37,829,482

</TABLE>

           See notes to condensed consolidated financial statements.




<PAGE>





                        PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

               CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (UNAUDITED)
<TABLE>
<CAPTION>
                                                                             Nine-month
                                                                            periods ended
                                                                December 31,            December 31,
                                                                    1996                    1995
<S>                                                             <C>                     <C>    
CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss                                                      $ (57,493,239)          $ (29,800,071)
  Adjustments to reconcile net loss to
    net cash used in operating activities:
    Depreciation and amortization                                  24,729,986              17,668,450
    Equity in net loss of affiliate                                13,000,000                       -
    Deferred income tax benefit                                   (13,500,000)             (6,000,000)
    Loan costs and discounts amortization                           1,487,172               1,357,500
    Minority interest in loss                                               -                (321,910)
    Debt service escrow interest income                               (69,315)             (1,282,833)
    Other                                                                   -                 130,814
    Changes in assets and liabilities,
       net of effects from acquisitions:
       Subscriber accounts receivable                                 246,794                (517,837)
       Other assets                                                   315,663                 (92,241)
    Accounts payable and accrued expenses                           9,646,300                 748,298
       Net cash used in operating activities                      (21,636,639)            (18,109,830)
CASH FLOWS FROM INVESTING ACTIVITIES
   Cash paid for companies, net of cash acquired                            -             (77,943,352)
   Purchase of wireless channel rights                             (4,642,709)            (24,314,941)
   Purchase of property and equipment                             (28,886,102)             (7,513,368)
   Proceeds from the sale of property and equipment                   497,023                 150,433
   Investment in CS Wireless                                          363,900                       -
   Purchase of investments                                                  -                (250,000)
   Proceeds from the sale of investments                           13,844,342                 208,858
   Loans to related parties                                          (800,000)                      -   
   Collections from related parties                                   200,000                       -
   Other                                                               (1,205)             (1,786,279)
          Net cash used in investing activities                   (19,424,751)           (111,448,649)
CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from issuance of senior notes, other debt
       and warrants                                                         -             307,931,686
   Payment of senior and other debt                               (43,139,640)            (33,250,000)
   Cash paid for debt service escrow                                        -             (90,638,756)
   Proceeds from issuance of senior preferred stock and warrants            -              70,000,000
   Debt financing costs paid                                                -              (2,212,549)
   Proceeds from issuance of common stock                                   -               1,545,979
   Registry and other stock issuance costs paid                             -              (3,223,005)
   Payment of related party debt                                            -                (100,000)
   Other                                                              (23,143)             (1,006,377)
          Net cash provided by (used in) financing activities     (43,162,783)            249,046,978
          Net increase (decrease) in cash and cash
               equivalents                                        (84,224,173)            119,488,499
Cash and cash equivalents, beginning                              103,263,094               1,201,932
Cash and cash equivalents, ending                               $  19,038,921           $ 120,690,431
</TABLE>

          See notes to condensed consolidated financial statements





<PAGE>




                    PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

           CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


Note 1. Basis of Presentation

      The  condensed  consolidated financial statements  include  the
accounts  of  CAI  Wireless   Systems,   Inc.  and  its  wholly-owned
subsidiaries (the "Company" or "CAI").  The  balance sheets presented
herein  reflect  the acquisitions of ACS Enterprises,  Inc.  and  its
subsidiaries ("ACS")  and  Eastern Cable Networks of Washington, Inc.
("ECNW") which were effective  as  of  September  29, 1995.  However,
consistent with the purchase method of accounting,  the  statement of
operations  for  the nine and three-month periods ended December  31,
1995 include the operations  of ACS and ECNW from September 30, 1995.
A  52%  owned  subsidiary,  CS  Wireless  Systems,  Inc.  ("CS"),  is
accounted  for on the equity method.   Current  summarized  financial
information regarding CS is presented in Note 3 below.

      The accompanying  unaudited  condensed  consolidated  financial
statements  have  been prepared in accordance with generally accepted
accounting principles  for interim financial information and with the
instructions to Form 10-Q  and Rule 10-01 of Regulation S-X.  They do
not include all information  and notes required by generally accepted
accounting principles for complete financial statements.

      In the opinion of the Management,  all  adjustments (consisting
of  normal  recurring  accruals)  considered  necessary  for  a  fair
presentation  have been included.  Operating results  for  the  nine-
month period ended  December  31, 1996 are not necessarily indicative
of the results that may be expected  for  the  year  ending March 31,
1997.

Note 2. Shareholders' Equity

      During the nine-month period ended December 31,  1996,  all  of
the  shares  of  8%  Series  A  Preferred  Stock  were converted into
2,637,742  shares  of  common  stock,  resulting  in  an increase  of
$18,049,955 in common stock.  Also during that same period,  warrants
were exercised in a cashless transaction whereby 75,000 warrants were
surrendered  for  73,315  shares  of  common  stock  with a charge to
accumulated  deficit  and  a credit to common stock for $18,329,  the
warrant conversion value.

Note 3. Investment in CS Wireless Systems, Inc.

      The Company's equity in  net loss of affiliate of approximately
$13,000,000 is based on CAI's pro-rata  share of CS Wireless Systems,
Inc.'s  net  loss  of  $19,334,000  for the nine-month  period  ended
September  30,  1996, taking into account  CAI's  complete  ownership
prior to February  23, 1996, plus CAI's amortization of the excess of
its cost less its pro-rata  share  of  equity acquired over a fifteen
year period as follows:

      CAI's share of  affiliate's net loss   $11,300,000
      Amortization of CAI's excess cost        1,700,000
            Equity in net loss of affiliate  $13,000,000

      The  summarized  financial  information   disclosed   below  is
extracted   from  CS  Wireless  Systems,  Inc.  unaudited  historical
September 30, 1996 financial statements.






<PAGE>




                  PART I.    FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

             CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
   NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

Note 3. Investment in CS Wireless Systems, Inc. continued

      The following  is  an  unaudited condensed consolidated balance
sheet of CS Wireless Systems,  Inc.  and Subsidiaries as of September
30, 1996:

<TABLE>
<CAPTION>
ASSETS
<S>                                               <C>
Cash and cash equivalents                              $136,844,000
Subscriber receivables, net                               2,232,000
Prepaid expenses and other                                  442,000
Plant and equipment, net                                 41,076,000
Wireless channel rights, net                            172,668,000
Goodwill, net                                            51,746,000
Debt issuance costs and other assets, net                10,302,000
 Total Assets                                          $415,310,000
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Accounts payable and accrued expenses                $    6,773,000
FCC Auction payable                                       8,728,000
Other liabilities                                           644,000
Debt                                                    260,048,000
Deferred income taxes                                     8,668,000
                                                        284,861,000
STOCKHOLDERS' EQUITY
Common stock                                                 10,000
Additional paid-in-capital                              150,980,000
Accumulated deficit                                     (20,541,000)
 Total Stockholders' Equity                             130,449,000
                                                       $415,310,000
</TABLE>
      The following is an unaudited condensed  consolidated statement
of operations of CS Wireless Systems, Inc. and Subsidiaries  for  the
nine months ended September 30, 1996:

<TABLE>
<CAPTION>
Revenues                                               $  15,994,000
<S>                                                <C>
Operating expenses:
 Systems operations                                        9,400,000
 General and administrative                                9,726,000
 Depreciation and amortization                            13,853,000
   Total operating expenses                               32,979,000
   Operating loss                                       ( 16,985,000)
Other income (expense):
 Interest income                                           4,907,000
 Interest expense                                        (17,490,000)
                                                        ( 12,583,000)
   Loss before income taxes                              (29,568,000)
Income tax benefit                                        10,234,000
   Net loss                                             $(19,334,000)
</TABLE>






<PAGE>





                    PART I. FINANCIAL INFORMATION


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

      The statements contained in this Quarterly Report on Form 10-Q,
including the  exhibits  hereto,  relating to the Company's operating
results,  and  plans  and  objectives  of   management   for   future
operations,  which are not historical fact constitute forward-looking
statements  within  the  meaning of the Private Securities Litigation
Reform  Act  of 1995.  Actual  results  of  the  Company  may  differ
materially from  those  in  the forward-looking statements and may be
affected by a number of factors  including  the receipt of regulatory
approvals,  the  availability  of new strategic  partners  and  their
willingness to enter into arrangements with the Company, the terms of
such arrangements, the success of  the Company's trials in various of
its markets and its implementation of  digital technology, subscriber
equipment   availability,  tower  space  availability,   absence   of
interference  and  the  ability  of  the  Company to redeploy or sell
excess equipment, the assumptions, risks and  uncertainties set forth
below  in  this  "Management's Discussion and Analysis  of  Financial
Condition and Results of Operations" and elsewhere herein, as well as
other factors contained  herein and in the Company's other securities
filings.

                             OPERATIONS

     As of December 31, 1996,  CAI  Wireless  Systems, Inc. and
Subsidiaries (the "Company" or "CAI") had approximately  76,400
wireless systems subscribers as compared to 119,000 subscribers
as of December 31, 1995.  Approximately 33,500 subscribers  for
December 31, 1995 are attributable to CS Wireless Systems, Inc.
("CS"),  which  became  an  unconsolidated  subsidiary  of  the
Company  on February 23, 1996, upon closing of the transactions
contemplated  by the Participation Agreement dated December 12,
1995,   among  the   Company,   CS   and   Heartland   Wireless
Communications,  Inc.   On  a pro forma basis, giving effect to
the  CS  transaction as if such  transaction  had  occurred  on
December 31,  1995,  the  Company would have had as of December
31, 1995 approximately 85,500  subscribers  compared  to 76,400
subscribers as of December 31, 1996.

     The 9,100 net decrease in subscribers is due primarily  to
the   New   York   System   decrease   of  approximately  4,500
subscribers, the Philadelphia System decrease  of approximately
3,700   subscribers   and   other   system  net  decreases   of
approximately 900 subscribers for the  comparable periods.  The
New  York  System  is  losing  subscribers  to  hardwire  cable
operators  primarily  due  to  the  system's  inferior  channel
capacity.  This  trend in New York is likely to continue.   The
Company has implemented  a  program  to  increase  retention of
subscribers  in  Philadelphia  and  other  systems  through  an
increase in installation fees, which the Company believes  will
increase  subscriber  commitment,  and  thus,  retention.  This
retention policy has slowed subscriber additions.  The decrease
in subscribers experienced in the other systems  was  primarily
due  to  a  curtailment  of marketing efforts in the nine-month
period ended December 31,  1996,  in  anticipation  of the then
expected implementation of the BR Agreement which was suspended
as described below.

      On  December 12, 1996, CAI entered in a Modification  Agreement
(the  "Modification  Agreement")  with  various  affiliates  of  Bell
Atlantic  Corporation  and  NYNEX  Corporation,  including NYNEX MMDS
Company,   Inc.   and  MMDS  Holdings,  Inc.  (together,  the   "BANX
Affiliates")  and  BANX   Partnership.   The  Modification  Agreement
suspends the Business Relationship  Agreement  among CAI and the BANX
Affiliates for one year, including the ability of  each  of  the BANX
Affiliates  to  elect to become the marketer and provider of wireless
cable services within  various  markets  located  in their respective
operating  territories using CAI's wireless delivery  platform.   For
the one-year  suspension  period, the Modification Agreement suspends
the  right  of the BANX Affiliates  to  option  these  markets,  and,
therefore, relieves  CAI  of  (i)  its  obligations  to  reserve  its
Multichannel  Multipoint  Distribution  Service  (MMDS)  spectrum for
imminent use by the BANX Affiliates as a video delivery platform  and
(ii)   related   construction   obligations.    All   deadlines   for
construction  and  other obligations are tolled for one year and will
be reinstated in the event that the BR Agreement is not terminated in
accordance with its terms or the terms of the Modification Agreement.






<PAGE>





                    PART I. FINANCIAL INFORMATION


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

      In  addition  to  suspending CAI's  obligations  under  the  BR
Agreement for one year, the  Modification  Agreement  provides CAI or
its designee the right to acquire all, but not less than  all, of the
$100  million  in  CAI  Securities  (as  defined  below) held by BANX
Partnership and its general partners.  If notice to  purchase the CAI
Securities is received by BANX Partnership within the  first 120 days
after  December  12,  1996,  the  purchase price is $121,000,000;  if
received in the next 120 days, the  purchase  price  is $100,000,000,
together with accrued interest and dividends, plus $10  million,  and
if  notice is received in the balance of the year, the purchase price
is $100,000,000,  together  with accrued interest and dividends, plus
$20 million.

      The BANX Partnership's  $100 million investment in CAI includes
convertible debt and preferred  stock  and  warrants  (as  more fully
described  below,  the  "CAI  Securities")  all  of  which,  if fully
converted and exercised, would result in the right to acquire  up  to
45%   of  the  equity  of  CAI.   In  connection  with  the arrangement,
the  average per share exercise/conversion price of the CAI Securities is
reduced from $8.19 to $5.31, on full conversion and exercise.  The exercise
price  is subject to readjustment in certain events.

      In the event that CAI does  not  purchase the CAI Securities or
cannot locate a third party purchaser to  do  so within the first 270
days after December 12, 1996, BANX Partnership  has the right to sell
the CAI Securities.  If, after one year, the CAI  Securities have not
been  purchased  by  CAI  or  a  third  party,  the  BR Agreement  is
reinstated.   Upon  the  purchase  of  the  CAI  Securities,  the  BR
Agreement terminates.

      In  connection  with the one-year suspension,  CAI  expects  to
expand the markets for  which  it  is  currently  seeking  regulatory
approval  for  flexible  use of its MMDS spectrum.  To date, CAI  has
begun exploring mixed use  of the spectrum for video, voice and data,
including a commercial trial  of a high speed Internet access service
in Rochester, NY, where FCC has  granted authority for a market trial
of up to 500 customers.  In addition,  CAI has been granted authority
to conduct a commercial market trial of  up  to 1,000 subscribers for
high speed Internet access service in its New York City market.  Most
recently, CAI received permanent authority for  two-way  flexible use
of five channels for 16 sites located around the Boston market.  This
authority  represents  the  first  of  its  kind  awarded  to an MMDS
operator.

      The  Company's  digital  video transport systems in Boston  and
Virginia  Beach are two of the first  state-of-the-art  digital  MMDS
systems.  CAI believes that 75% or better line-of-sight (LOS) targets
can be obtained  with minor modifications to these systems, including
relocation of boosters  and  adjustments  to  the  height  of certain
antennas.   CAI has a definitive timetable to roll-out digital  video
and internet services in Boston during  the  summer  of  1997,  subject  to  
the contractual availability  of  certain equipment and satellite use 
authorizations.  CAI does not have a  present  timetable  during which it 
may deploy a digital  video service in Virginia Beach and may re-deploy 
portions of the equipment in Boston to other  markets.   There  can  be  no 
assurance that such services will be deployed.

      There  can  be no assurance that the Company  will  be  granted
permanent authority  with  respect to any of its pending applications
or market trials, that any of  the tests currently being conducted or
contemplated by the Company will be successful or that the commercial
deployment,  if  any,  of any new products  will  be  possible  on  a
widespread basis or commercially  successful.  The Company intends to
expand its applications for such use  of  its  MMDS spectrum in other
markets and to seek strategic relationships with companies in aligned
industries in these markets, although there can  be no assurance that
such  applications  will  be granted or that such relationships  will
materialize.






<PAGE>




                    PART I. FINANCIAL INFORMATION


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


      The  Company  is vacating certain of  its  booster  transmitter
locations in Boston.   In connection with such action, the Company is
removing certain transmission  and other portable equipment from such
locations  and  abandoning certain  leasehold  improvements.   Excess
equipment will be  held  for  other CAI markets to be built out where
permitted  pursuant  to duly received  regulatory  approval  or  made
available for sale. There  can  be no assurance that the Company will
apply for and receive any and all  regulatory approvals necessary for
the build out of other CAI markets.   CAI  anticipates  that  it will
incur  a  loss,  not  expected  to  exceed  $1  million,  through the
abandonment    of   leasehold   improvements,   lease   terminations,
installation costs  and  removal  costs,  however,  there  can  be no
assurance that such loss will not exceed $1 million.

                   LIQUIDITY AND CAPITAL RESOURCES

      During  the  nine-month  period  ended  December  31, 1996, CAI
expended  approximately  $28.9  million to purchase equipment,  $21.6
million  to  fund  operating  activities,  $4.6  million  to  acquire
wireless channel rights and $43.1  million  to  pay  senior and other
debt including $32.9 million against the amount due on  the  FCC MMDS
License   auctions.    During   this  period,  CAI  funded  its  cash
requirements out of existing cash  balances.   At  December 31, 1996,
CAI had cash and cash equivalents of approximately $19.0 million.

      Pursuant to the Company's capital expenditure  plans for fiscal
1997, CAI is committed as of December 31, 1996 through  open purchase
orders  to  expend  approximately $7.1 million primarily for  capital
expenditures associated  with the development of digital transmission
facilities.  In addition,  during the three-month period ending March
31, 1997, the Company is obligated  to pay approximately $2.2 million
in MMDS license auction fees, of which  CS  is obligated to reimburse
CAI $0.7 million for licenses transferred to  CS,  and  approximately
$1.6 million of minimum license fees and lease payments.

      The Company's operating plans, including digital video, two-way
voice  and  data, Internet and Intranet access services and  testing,
will require additional funds during the first quarter of fiscal year
1998.  Such additional  funds  may  take  the  form of debt or equity
securities issuances, borrowings under loan arrangements  or sales of
assets  including  channel  rights or wireless cable systems.   CAI's
ability  to  engage  in  financings,   asset   sales  or  acquisition
transactions is limited by the contractual arrangements  entered into
with  BANX  Partnership,  and  significant  transactions likely  will
require  its  prior consent.  In addition, the  Company's  12  1/4  %
Senior  Notes  due   2002   (the   "Senior   Notes")  impose  similar
restrictions on the incurrence of additional debt  and on the ability
to effect asset sales.  Currently, the Company is actively seeking to
obtain $25 million to $50 million of interim collateralized financing
by April 1997 and to secure longer term financing through obtaining a
new  strategic partner(s) to replace the BANX Partnership.   Although
certain qualified parties have expressed strong interest in providing
interim  financing  to  the  Company,  CAI  has  not  yet  reached  a
definitive  agreement with any such qualified party.  There can be no
assurance that  any  additional  financings  will be available to the
Company on satisfactory terms and conditions,  if at all.  Failure to
obtain additional financings or consummate asset  sales  will  have a
material adverse effect on the Company.



<PAGE>




                    PART I. FINANCIAL INFORMATION


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

                        RESULTS OF OPERATIONS

      The following tables illustrate the changes discussed below in
the management's discussion of the results of operations.

<TABLE>
<CAPTION>
                                                  OPERATING REVENUES (in millions of dollars)
       
                                     NINE MONTHS ENDED DECEMBER 31,         THREE MONTHS ENDED DECEMBER 31,
                                      1996       1995      CHANGE            1996      1995       CHANGE
<S>                                  <C>         <C>        <C>             <C>       <C>          <C>
Same systems                         $10.3       $11.5      $(1.2)          $ 3.4     $ 3.7        $(0.3)
Acquired systems (FY 96)               n/a         n/a         -              5.8       6.0         (0.2)
   Total same systems                 10.3        11.5       (1.2)            9.2       9.7         (0.5)
Acquisitions & disposals:
 Acquired Systems (FY 96)             17.4         6.0       11.4             n/a       n/a           -
 Disposed Systems (FY 96)               -          3.3       (3.3)             -        3.3         (3.3)
   Total operating revenues          $27.7       $20.8       $6.9           $ 9.2     $13.0        $(3.8)
</TABLE>


<TABLE>
<CAPTION>
                                                  OPERATING EXPENSES (in millions of dollars)
                                     NINE MONTHS ENDED DECEMBER 31,         THREE MONTHS ENDED DECEMBER 31,
                                      1996         1995        CHANGE        1996      1995       CHANGE
S>                                  <C>          <C>           <C>          <C>       <C>         <C>
Same systems                        $20.4        $24.2         $(3.8)       $ 6.7     $ 7.6       $(0.9)
Acquired systems (FY 96)              n/a          n/a            -           8.5       8.7        (0.2)
Corporate operations                 14.5          8.5           6.0          5.6       5.3         0.3
   Total same operations             34.9         32.7           2.2         20.8      21.6        (0.8)
Acquisitions & disposals:
  Acquired Systems (FY 96)           25.8          8.7          17.1          n/a       n/a          -
  Disposed Systems (FY 96)             -           5.1          (5.1)          -        5.1        (5.1)
   Total operating expenses         $60.7        $46.5         $14.2        $20.8     $26.7       $(5.9)
</TABLE>


 NINE MONTHS ENDED DECEMBER 31, 1996 COMPARED TO NINE MONTHS
                   ENDED DECEMBER 31, 1995

      CAI's  revenue  increased $6.9 million ($27.7 million FY
1997; $20.8 million FY  1996)  in  the nine-month period ended
December 31, 1996 over the same period in the prior year.  The
increase  resulted  primarily  from  the  acquisition  of  ACS
Enterprises,   Inc.   ("ACS"),  with  operating   systems   in
Philadelphia, Cleveland,  and Bakersfield, and the acquisition
of Eastern Cable Networks of  Washington,  Inc. ("ECNW"), with
an operating system in Washington D.C.  Both acquisitions were
made on September 29, 1995.  Revenue from operations that were
owned  throughout  both  nine-month  periods ("Same  Systems")
decreased $1.2 million ($10.3 million  FY  1997; $11.5 million
FY 1996) in the nine-month period ended December 31, 1996 from
the  same  period  in  the prior year, primarily  due  to  the
decrease in the number of subscribers mentioned above.  During
December  1996,  CAI  instituted  a  $2  per  subscriber  rate
increase that is expected  to increase the average revenue per
subscriber; however, this may  cause  additional net losses of
subscribers.




<PAGE>




                PART I. FINANCIAL INFORMATION


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

      Operating  expenses were $60.7 million and $46.5 million
for  the  nine  months  ended  December  31,  1996  and  1995,
respectively.  The  $14.2  million  increase  is  attributable
primarily  to  increases in (1) system operations of  acquired
systems (ACS and ECNW) of $7.7 million ($15.9 million FY 1997;
$8.2   million   FY    1996),   excluding   depreciation   and
amortization,  due  to  nine   months  of  operations  of  the
Philadelphia and Washington systems  in  FY  1997  versus only
three  months of the Philadelphia, Washington, Cleveland,  and
Bakersfield systems in FY 1996; (2) general and administrative
corporate  operations  of  $1.9 million ($5.7 million FY 1997;
$3.8 million FY 1996) primarily  due to increased staffing and
effort  to  maintain  a larger operation,  developing  digital
markets, and developing  other  potential uses of the wireless
channel rights; and (3) depreciation  and amortization of $7.4
million  ($24.7  million  FY  1997;  $17.3  million  FY  1996)
primarily due to the acquisition of ACS and ECNW fixed assets,
wireless channel rights, and goodwill; offset by a decrease in
marketing  costs  of  the  Same  Systems of $1.5 million  ($.6
million FY 1997; $2.1 million FY 1996)  due  to a concentrated
effort  to reduce marketing costs and limit subscriber  growth
in light  of  the  then  anticipated  implementation of the BR
Agreement with BANX.

      CAI has a $13.0 million equity in  net loss of affiliate
in the nine months ended December 31, 1996,  relating  to  its
52%  investment  in  CS.   In  the prior year, CAI's operating
systems  contributed to CS on February  23,  1996  were  fully
consolidated  in  the  operating results of CAI's third fiscal
quarter of FY 1996.

      Interest income increased  $1.9 million ($5.2 million FY
1997; $3.3 million FY 1996) for  the  nine-month  period ended
December  31,  1996  compared to the same period in the  prior
year.  The increase is primarily due to interest earned on the
Debt  Service  Escrow  established   in  connection  with  The
Company's offering of 12.25% Senior Notes  Due  2002  and  the
investment  of the cash remaining from the net proceeds of the
Senior Notes  offering and other concurrent September 29, 1995
transactions.   Interest  income  has steadily decreased since
the Debt Service Escrow and investments have been used to fund
debt service, project costs, capital  purchases, and operating
deficits.

      Interest expense increased $16.5  million ($30.3 million
FY  1997;  $13.8  million  FY 1996) for the nine-month  period
ended December 31, 1996 compared  to  the  same  period in the
prior year.  The increase is primarily due to interest expense
incurred on the Senior Notes issued on September 29, 1995.





<PAGE>




                PART I. FINANCIAL INFORMATION


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

THREE MONTHS ENDED DECEMBER 31, 1996 COMPARED TO THREE MONTHS
ENDED DECEMBER 31, 1995

      CAI's  revenue  decreased $3.8 million ($9.2 million  FY
1997; $13.8 million FY  1996)  in the three-month period ended
December 31, 1996 over the same period in the prior year.  The
decrease resulted primarily from  the  spin  off  of operating
systems  in  Cleveland  and  Bakersfield  to CS.  Same Systems
decreased $.5 million ($9.2 million FY 1997;  $9.7  million FY
1996)  in the three-month period ended December 31, 1996  from
the same  period  in  the  prior  year,  primarily  due to the
decrease in the number of subscribers mentioned above.

      Operating expenses were $20.8 million and $26.7  million
for  the  three  months  ended  December  31,  1996  and 1995,
respectively.   The  $5.9  million  decrease  is  attributable
primarily   to  the  spin  off  of  operating  systems  to  CS
representing  $5.1  million  of  expenses  in  the three-month
period ended December 31, 1995.

      CAI has a $5.2 million equity in net loss  of  affiliate
in the three months ended December 31, 1996, relating  to  its
52%  investment  in  CS.   In  the prior year, CAI's operating
systems  contributed to CS on February  23,  1996  were  fully
consolidated  in  the  operating results of CAI's third fiscal
quarter ending December 31, 1995.

      Interest income decreased  $2.0 million ($1.2 million FY
1997; $3.2 million FY 1996) for the  three-month  period ended
December  31,  1996  compared to the same period in the  prior
year.  The decrease is  primarily  due  to  CAI  owning  fewer
assets  earning  interest  since  the  Debt Service Escrow and
investments  have  been  used  to fund debt  service,  project
costs, capital purchases, and operating deficits.







<PAGE>



   
                        PART II.  OTHER INFORMATION
   

ITEM 1. LEGAL PROCEEDINGS

      During the quarter ended December  31,  1996  and  later
periods,  the Company was named in four class action lawsuits,
each alleging  various  violations  of  the federal securities
laws.  The lawsuits were filed in the United  States  District
Court  for  the Northern District of New York.  The complaints
name the Company,  certain  directors  of  CAI,  as  well as a
significant  shareholder  in  the  Company and its members  as
defendants.

      Plaintiffs   in  each  of  the  lawsuits   allege   that
defendants violated Sections 10(b) and 20(a) of the Securities
Exchange Act of 1934, as amended, during various Class Periods
beginning on May 23,  1996  and  ending  on various dates, the
latest  of which being December 13, 1996.   Plaintiffs  claims
arise out  of  alleged material misstatements and omissions in
the Company's public  disclosures  during  the  various  Class
Periods,  which  produced a scheme to inflate the price of CAI
securities enabling  the  individual  defendants  to  sell CAI
securities at such inflated prices.

      Plaintiffs are seeking to be declared a plaintiff  class
action, unspecified damages and fees and expenses.

      The  Company  has  denied the allegations in each of the
Complaints, does not believe  that the lawsuits have merit and
intends to vigorously defend the actions.







<PAGE>




                 PART II.  OTHER INFORMATION

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      (a) The Annual Meeting of  Shareholders  of CAI Wireless
Systems, Inc. was held on October 16, 1996, for the purpose of
electing  a  Board of Directors, approving a new 1996  Outside
Directors' Stock Option Plan, and approving certain amendments
to the Company's 1993 Stock Option and Incentive Plan.

      (b) All of management's nominees for directors as listed
in the proxy statement were elected  with the following vote:

                             Shares
                             Voted           Shares
                              "For"         "Withheld"

      Jared E. Abbruzzese    28,839,707      1,003,588
      John J. Prisco         28,839,807      1,003,488
      George M. Williams     28,839,807      1,003,488
      James P. Ashman        28,839,807      1,003,488
      Arthur C. Belanger     28,839,707      1,003,588
      Harold A. Bouton       28,839,807      1,003,488
      David M. Tallcott      28,791,707      1,051,588
      Alan Sonnenberg        28,839,807      1,003,488
      Robert D. Happ         28,839,807      1,003,488

      (c) The other matters voted upon were as follows:

         The 1996 Outside Directors' Stock Option Plan was
approved with the following vote:

            Votes For:       27,280,367
            Votes Against:    2,404,621
            Abstentions:         62,507
            Broker non-votes:    95,800

         The Amendments to the Company's 1993 Stock Option and
Incentive Plan were approved with the following vote:

            Votes For:       22,531,807
            Votes Against:    7,115,671
            Abstentions:        100,017
            Broker non-votes:    95,800








<PAGE>




                  PART II. OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

      a) Exhibits

         The following Exhibits are filed herewith or
incorporated by reference as indicated:

<TABLE>
<CAPTION>
                                                                Incorporation
                                                                by Reference     Page
EXHIBIT NO.             DESCRIPTION                             (SEE LEGEND)     REFERENCE
<S>              <C>                                            <C>               <C>    
        3.1      Amended and Restated Certificate of
                  Incorporation of CAI                          1-Exhibit 3.1

        3.2      Amended and Restated Bylaws of CAI             1-Exhibit 3.2

<dagger>10.      Modification Agreement dated December 12,                        18-27
                  1996, among the Registrant and various
                  affiliates of Bell Atlantic Corporation and
                  NYNEX Corporation

<dagger>11.1     Schedule Regarding Computation of Loss                             28
                  Per Common Share

<dagger>11.2     Schedule Regarding Computation of Fully                            29
                  Diluted Loss Per Common Share

<dagger>27.      Financial Data Schedule                                            30

       99.1      Media Release - CAI announces 1996 second     2-Exhibit 99.1
                  quarter and six-month results.

       99.2      Media Release - CAI responds to class action  3-Exhibit 99.1
                  lawsuit.

       99.3      Media Release - CAI responds to recent news.  3-Exhibit 99.2

       99.4      Media Release - CAI receives first FCC market 3-Exhibit 99.3
                  trial approval to use wireless cable
                  spectrum for two-way services

</TABLE>
LEGEND
        1   Incorporated by reference to the exhibits to the Quarterly Report on
             Form 10-Q for September 30, 1995.
        2   Incorporated by reference to the exhibits to the Current Report on
             Form 8-K dated November  6,1996.
        3   Incorporated by reference to the exhibits to the Current Report on 
             Form 8-K dated November 25, 1996.
   <dagger> Filed herewith.







<PAGE>





                  PART II. OTHER INFORMATION


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K CONTINUED

      b) Reports on Form 8-K

         b1) Form 8-K dated November 5, 1996 (filed November 6, 1996), regarding
             the following item:

             Item 5. OTHER EVENTS

                  The Company announces 1996 second quarter and six-month 
                  results on November 5, 1996 (see exhibit 99.1).

         b2) Form 8-K dated November 25, 1996 (filed January 3, 1997), 
             regarding the following item:

             Item 5.  OTHER EVENTS

                  CAI  Wireless  Systems,  Inc.  (CAI) entered into a 
                  Modification Agreement dated December 12,  1996  with 
                  affiliates of Bell  Atlantic Corporation   and   NYNEX
                  Corporation  (the "RBOCs")  pursuant  to  which  the  Business
                  Relationship Agreement among the parties has been suspended 
                  for one  year  and CAI or its designee  has  been  granted 
                  an  option  to purchase the $100 million RBOC investment in
                  CAI (see Exhibit 10.).

                  CAI announced that it has retained J. P. Morgan Securities 
                  Inc. and Smith Barney Inc. to act as financial advisors to CAI
                  in connection with exploring strategic alternatives for the 
                  Company.

                  CAI has been named in a class action lawsuit alleging various
                  violations of the federal securities laws.

                  In addition, the Company issued three news releases at various
                  times. see exhibits 99.1 (news release on November 25, 1996), 
                  99.2 (news release on December 6, 1996), and 99.3 (news 
                  release on December 16, 1996).






<PAGE>




                          SIGNATURES

      Pursuant to the requirements of the Securities Exchange
Act of 1934, the Company has duly caused this report to be
signed on its behalf by the undersigned thereunto duly
authorized.
<TABLE>
<CAPTION>



          SIGNATURE                         TITLE                          DATE


<S>                             <C>                                       <C>

/S/  JARED E. ABBRUZZESE        Chairman, Chief Executive Officer         February 5, 1997
     JARED E. ABBRUZZESE         and Director (Principal Executive
                                 Officer)



/S/     JAMES P. ASHMAN          Executive Vice President, Chief          February  5, 1997
        JAMES P. ASHMAM           Financial Officer and Director
                                  (Principal Financial Officer)



/S/     CRAIG J. KESSLER          Vice President and Controller           February 5, 1997
        CRAIG J. KESSLER           (Principal Accounting Officer)


</TABLE>




























                                                      EXHIBIT 10.

                                          MODIFICATION AGREEMENT

            MODIFICATION  AGREEMENT  dated  as  of  December 12, 1996 among CAI
WIRELESS SYSTEMS, INC., a Connecticut corporation ("CAI"),  the subsidiaries of
CAI  listed  on  the  signature  pages  hereto  (collectively  with  CAI,   the
"COMPANY"),  BANX  PARTNERSHIP,  a  Delaware general partnership ("BANX"), MMDS
HOLDINGS, INC., a Delaware corporation  ("MMDS  HOLDINGS"),  MMDS  HOLDINGS II,
INC.,  a  Delaware  corporation  ("MMDS  HOLDINGS  II"), NYNEX MMDS COMPANY,  a
Delaware corporation ("NYNEX MMDS"), and NYNEX MMDS HOLDING COMPANY, a Delaware
corporation ("NYNEX MMDS HOLDING").

                                RECITALS

            .     The  Company and BANX are parties to  a  Securities  Purchase
      Agreement dated as  of  March  28,  1995,  as  amended  (the  "SECURITIES
      PURCHASE AGREEMENT"; capitalized terms defined therein and used  but  not
      defined  herein  being  used  as  therein defined), pursuant to which CAI
      issued and sold and BANX purchased  (i)  CAI's  Term  Notes due 2005 (the
      "NOTES")  in an aggregate original principal amount of $30,000,000,  (ii)
      7,000 shares  of  CAI's 14% Senior Preferred Stock, par value $10,000 per
      share (the "SENIOR PREFERRED STOCK"), and (iii) warrants (the "WARRANTS")
      to purchase CAI's Series  C  Convertible Preferred Stock.  The Notes, the
      Senior  Preferred  Stock  and  the   Warrants   are  referred  to  herein
      collectively as the "PURCHASED SECURITIES".

            .     The Company, NYNEX MMDS and MMDS Holdings  are  parties  to a
      Business  Relationship  Agreement  dated as of March 28, 1995, as amended
      (the "BR AGREEMENT"), pursuant to which  the  Company  has,  among  other
      things,  granted to NYNEX MMDS and MMDS Holdings options, on a market  by
      market basis, to cause the Company to provide wireless cable transmission
      services to NYNEX MMDS and MMDS Holdings using the Company's transmission
      systems in specified markets in their respective service areas.

            .     The  parties  desire to modify their contractual arrangements
      under the Securities Purchase  Agreement  and  the  BR Agreement and with
      respect to the Purchased Securities, as set forth herein.

            Accordingly, the parties hereby agree as follows:

            Section 1. OPTION TO PURCHASE SECURITIES.  BANX  and  its partners,
NYNEX  MMDS  Holding and MMDS Holdings II, hereby grant to CAI or its  designee
the right and  option, exercisable for a period of twelve (12) months following
the date of this  Agreement,  to  purchase  all  (but not less than all) of the
Purchased Securities, including all accrued and unpaid  dividends  thereon, for
an  aggregate purchase price equal to the Purchase Price specified below.   The
option  shall  be  exercised  by  written  notice  to BANX, NYNEX MMDS and MMDS
Holdings II in accordance with the Securities Purchase  Agreement, which notice
shall identify any designee and shall provide information  in reasonable detail
with respect to the creditworthiness of any designee and of the expected source
of  funds  for  the  purchase.   If  the designee (which for purposes  of  this
sentence  shall  include  the ultimate parent  or  entity  which  controls  the
designee) is not required to  file  reports pursuant to the Securities Exchange
Act of 1934, then CAI shall have thirty  (30)  days from the date of the notice
to provide the financial information (including  the  expected source of funds)
required  under the immediately preceding sentence.  If  the  notice  from  CAI
includes a  request to keep the identity of the designee (if any) confidential,
the sellers will not publicly disclose the designee's identity, until such time
as the identity of the designee as the purchaser of the Purchased Securities is
otherwise made  public,  except  as may otherwise be required by any applicable
law, rule, regulation, court order  or  requirement  of  a  government  entity,
including  without  limitation,  the  rules  or  regulations  of any securities
exchange.   Upon  such  exercise,  the  purchase  and  sale  of  the  Purchased
Securities shall occur at the offices of NYNEX MMDS Holding in New York City on
the  date, not later than ninety (90) days following the date of the notice  of
exercise,  as  shall  be  specified by CAI in such notice of exercise, at which
closing  BANX, NYNEX MMDS Holding  and  MMDS  Holdings  II  shall  deliver  the
certificates  or other instruments representing the Purchased Securities to CAI
or its designee (without representation or warranty except as to title) against
payment of the  Purchase  Price  in  immediately available funds, and CAI shall
deliver  such legal opinions, opinions  of  financial  advisors  and  officers'
certificates  as  may  reasonably  be  requested  by  the  sellers or as may be
customary for transactions of such nature, provided that if CAI or its designee
is  unable  to  close  within  such  90-day  period solely due to the  document
deliveries required pursuant to this sentence,  then  at the election of CAI in
writing to sellers not less than 2 business days prior  to  the  expiration  of
such  90-day  period,  the  full Purchase Price may be deposited in an interest
bearing account for a period  of  up to thirty (30) days in order to permit the
purchaser to satisfy such delivery requirements and the closing shall be deemed
timely if consummated within such 30-day  period  provided the sellers shall be
paid all interest accrued on such funds during such  period  in addition to the
Purchase Price.  The parties will use reasonable efforts to agree upon the form
of  such  documents  within  forty five (45) days after the execution  of  this
Agreement; PROVIDED, HOWEVER, that the failure of the parties to so agree shall
not relieve any party of its obligation  to deliver the required documents in a
form reasonably satisfactory to the receiving  parties.  The Purchase Price for
the Purchased Securities shall equal the amount  specified  below  opposite the
applicable  number  of  days following the date of this Agreement on which  the
notice of exercise is delivered  by  CAI  to  BANX, NYNEX MMDS Holding and MMDS
Holdings II:
<PAGE>

      NOTICE OF OPTION EXERCISE PURCHASE PRICE

      up to 120 days                $121,000,000

      after 120 days up to 240 days $100,000,000  plus  payment  in full of all
                                    accrued  interest and dividends  under  the
                                    Notes and  Senior Preferred Stock as of the
                                    date of notice plus $10,000,000.

      after 240 days up to 365 days $100,000,000  plus  payment  in full of all
                                    accrued  interest and dividends  under  the
                                    Notes and  Senior Preferred Stock as of the
                                    date of notice plus $20,000,000.

Notwithstanding anything to the contrary herein,  (i)  in  the  event CAI shall
fail to consummate the purchase of the Purchased Securities in accordance  with
the  terms  of  this  Agreement and without limitation to any other remedies of
BANX, NYNEX MMDS or MMDS  Holdings  occasioned  by  such failure, the option to
purchase pursuant to this Section 1 shall terminate automatically  and  without
further  action  of  the  parties, and (ii) in the event the option to purchase
pursuant to this Section 1 is not exercised in accordance herewith on or before
the 270th day following the  date  of  this Agreement, BANX, NYNEX MMDS Holding
and MMDS Holdings II shall have the right to sell the Purchased Securities free
and clear of the option granted hereby and  the  rights of the Company pursuant
hereto upon twenty (20) days' prior notice to CAI,  provided  that  CAI  or its
designee does not exercise the option in accordance herewith within a period of
ten  (10)  days  following  the  date of such notice to CAI.  During the option
period, CAI shall make commercially  reasonable  efforts  to  secure  the funds
required  to  exercise  the  option  or  to  otherwise find a purchaser for the
Purchased  Securities.   If  CAI engages in discussions  or  negotiations  with
entities which have an interest  in  investing  in  the Company, it shall offer
such  entities  the option of acquiring the Purchased Securities.   CAI  agrees
that it shall take no action, (other than actions in the ordinary course of its
business) the effect of which could reasonably expected to make the acquisition
of the Purchased Securities less attractive to a prospective purchaser.  If CAI
obtains funds sufficient  to  acquire  the  Purchased  Securities, it shall use
commercially reasonable efforts to obtain any consents or  other authorizations
required to permit it to exercise the option hereunder.

            Section 2. EXERCISE AND CONVERSION PRICES.

            (a)  Effective upon the execution and delivery of  this  Agreement,
(i) the Initial Tier  I  Conversion Price and the Initial Tier I Exercise Price
for the Senior Preferred Stock and the Warrants, respectively, shall be reduced
to an amount equal the product of the Preferred Conversion Ratio (as defined in
the Purchased Securities)  multiplied  by  $3.86,  and  (ii) the Initial Tier 2
Exercise  Price,  the  Initial  Tier 3 Exercise Price and the  Initial  Tier  4
Exercise Price shall be reduced by  multiplying such amounts by a fraction, the
numerator of which is equal to the Initial  Tier  I  Exercise Price immediately
after giving effect to the reduction pursuant to clause  (i)  of  this  Section
2(a) and the denominator of which is equal to the Initial Tier I Exercise Price
immediately prior to giving effect to such reduction.

            (b)  In  the  event  CAI  shall  not  have  exercised its option to
purchase the Purchased Securities on or prior to 180 days  after  the  date  of
this  Agreement, (i) the Initial Tier I Conversion Price and the Initial Tier I
Exercise  Price  for the Senior Preferred Stock and the Warrants, respectively,
in each case shall  be further reduced by an amount equal to 15% of the Initial
Tier 1 Exercise Price  immediately  prior  to any and all such adjustments, and
(ii) in each case the Initial Tier II Exercise  Price,  the  Initial  Tier  III
Exercise  Price  and  the  Initial Tier IV shall be reduced by multiplying such
price by a fraction, the numerator  of  which  is  equal  to the Initial Tier I
Exercise  Price  immediately after giving effect to the reduction  pursuant  to
clause (i) of this  Section  2(b)  and the denominator of which is equal to the
Initial  Tier I Exercise Price immediately  prior  to  giving  effect  to  such
reduction.

            (c)  Each  reduction pursuant to this Section 2 shall be cumulative
with and in addition to  any  other reductions or adjustments to the applicable
prices pursuant hereto or under  the  other  applicable documents governing the
Purchased  Securities and each adjustment pursuant  hereto  shall  be  affected
prior to any adjustments pursuant to such other documents.

            (d)  The  reduction  provided  for  in Section 2(b) above shall not
apply in the event of an exercise of the conversion  rights  of  the  Notes  or
Senior  Preferred  Stock  or  an  exercise  of  the  Warrants  by  BANX  or its
affiliates.

            Section   3.  SUSPENSION  OF  BR  AGREEMENT.   Effective  upon  the
execution and delivery  of  this  Agreement,  the  right of NYNEX MMDS and MMDS
Holdings to exercise the options, and the obligations of the Company to perform
by  the  specified dates, under the BR Agreement shall  be  suspended  and  the
running of  all  other  time  periods thereunder shall be tolled.  If CAI shall
purchase all of the Purchased Securities pursuant to the exercise of its option
in accordance with Section 1 of this Agreement, the BR Agreement and all rights
and obligations of the parties  thereunder  shall terminate.  If CAI shall fail
to  provide  notice of the exercise of its option  to  purchase  the  Purchased
Securities pursuant to Section 1 hereof on or prior to the first anniversary of
the date of this  Agreement  and  consummate a purchase transaction pursuant to
Section 1 hereof, the BR Agreement  and  the  rights  and  obligations  of  the
parties  shall  be  reinstated  automatically and without further action of the
parties, and all time periods for  performance or the exercise of any rights or
obligations thereunder, including the  right  to  exercise the options by NYNEX
MMDS and MMDS Holdings thereunder, shall be extended  by  a period equal to the
period  of  the  suspension  of  the BR Agreement pursuant to this  Section  3,
provided that, following the end of the suspension period, the parties agree to
negotiate in good faith to amend the  BR  Agreement;  provided further however,
that  the  parties  are  under  no  obligation  to  agree  to  any  amendments,
modifications  or  waivers of the BR Agreement other than with respect  to  the
elimination  of  the  existing  "Fulfillment  Dates"  (as  defined  in  the  BR
Agreement").   The suspension  of  the  BR  Agreement,  and  any  reinstatement
thereof, shall not  effect a waiver of any rights, obligations or claims of the
parties  thereto  for any  period  prior  to  such  suspension  or  after  such
reinstatement  and this  Agreement  shall  not  constitute  a  consent  to  any
modification of such rights, obligations or claims except as expressly provided
hereunder.

            Section  4. CS CONSENT RIGHTS; CONVEYANCE OF STOCK.  (a) All rights
of BANX and its affiliates  to  consent  to the exercise by CAI of its right to
approve or disapprove of the taking of any actions by CS Wireless Systems, Inc.
pursuant to the terms of the Consent dated February 23, 1996 (the "CS Consent")
among  CAI,  BANX and its affiliates shall be  terminated  effective  upon  the
execution and delivery of this Agreement.

            During  the  option  period,  BANX  and its affiliates party hereto
agree to grant CAI a proxy for the purposes of voting  their  respective shares
of CS Wireless Systems, Inc. ("CS") common stock; PROVIDED, HOWEVER,  that with
respect  to votes regarding the following matters, CAI must vote the shares  of
CS held by BANX and its affiliates as directed by such parties:

            any  shareholder  approval  sought  in  connection  with  a  public
offering of CS equity securities in the event that CAI proposes to vote against
such a transaction;

            any  shareholder  approval  in  connection  with a merger, business
combination,  sale  of all or substantially all of CS' assets  or  any  similar
transaction, other than  a  transaction in which the holders of CS common stock
would become the holders of tradable  securities  in  a publicly traded entity,
unless  CAI  has  notified  BANX  that  it proposes to vote in  favor  of  such
transaction;

            any shareholder approval in connection  with  a transaction between
CS and CAI and/or any of their respective affiliates;

            any  shareholder  approval  in  connection  with  a  redemption  or
repurchase of CS' equity securities or the declaration of any dividends; and

            any  transaction,  other  than  a sale of CS equity securities  for
cash, that would dilute the interest of BANX  and its affiliates in CS or grant
any entity greater voting rights.

CAI will inform BANX if it proposes to exercise  the  proxy  granted hereunder.
If the proxy would be voted in connection with one or more of  the items listed
in  this  Section 4(b), CAI will describe the action to be approved  and  CAI's
intention to  exercise  the  proxy  for  or against such matter, and the notice
containing the foregoing shall be delivered  as  soon  as  possible,  but in no
event  less than ten (10) business days prior to the date of the vote.   Unless
BANX notifies  CAI  prior  to the actual vote that it objects to CAI's proposed
vote, CAI shall exercise the proxy as indicated in the notice.

In the event CAI exercises the  proxy  granted  hereunder  other  than  at  the
express  direction  of BANX, CAI shall defend, indemnify and hold harmless each
Indemnitee (as hereinafter  defined)  from  and  against any and all Claims (as
hereinafter defined) arising out of, in connection  with  or  as  a  result  of
exercise of the proxy.

            (c)  Upon  the consummation of a purchase by CAI or its designee in
accordance with the provisions  of Section 1 hereof, BANX and its partners will
transfer to CAI, for no additional consideration, the shares of CS common stock
conveyed to them pursuant to the  CS  Consent.  CAI shall pay any and all taxes
(other than income tax) or other costs and expenses payable to third parties as
a result of such transfer.

            Section 5. MODIFICATION OF  COVENANTS.  The covenants of CAI in the
Securities Purchase Agreement and in the Purchased Securities shall be modified
(i) to permit the Company to sell, transfer  or  otherwise  dispose  of  assets
having  a  fair market value not in excess of $2,000,000 in any one transaction
or series of  related  transactions  from  time to time to the extent permitted
under the terms of the Indenture governing CAI's  12-1/4% Senior Notes due 2002
as in effect on the date of this Agreement and (ii)  to suspend during the term
of the suspension of the BR Agreement pursuant to Section 3 hereof the right of
BANX  and  its  affiliates  to  approve of the Business Plan  of  CAI  and  the
following covenants in the Stage  II Warrants (and the corresponding provisions
of  the  Stage I Warrants, the Term Notes  and  the  Senior  Preferred  Stock):
Section 7.8  (other  than the last sentence thereof), 7.10(b), 7.19(d),, clause
(iii) of 7.24 and 7.25.   Actions taken by CAI during the one-year period which
would otherwise have required  consent  under the suspended covenants shall not
be deemed to be a breach of such covenants  following  the  termination of such
suspension;  but  only  to  the  extent  of  actions  completed or transactions
consummated as of the end of the suspension period, provided, however, that CAI
may continue to take actions, ministerial or administrative in nature, required
of CAI subsequent to the one-year period in furtherance of the actions taken by
CAI  during the one-year period, which actions shall not  be  deemed  to  be  a
breach of such covenants following the termination of the suspension period.

            Section  6.  REMOVAL  OF  EQUIPMENT.   Until  the expiration of the
options under the BR Agreement with respect to the Virginia  Beach  and  Boston
markets,  the  Company will maintain the transmission systems in Virginia Beach
and Boston intact and will not, unless consented to in writing by NYNEX MMDS or
MMDS Holdings, as  applicable, sell, transfer or otherwise dispose of or remove
from the site any of  the  fixed  assets or equipment located at or utilized in
the transmission systems in Virginia  Beach  or  Boston,  provided that CAI may
remove and utilize for other purposes (i) booster transmitters  and  associated
equipment  in Boston, other than any equipment located at or used for the  main
transmitter  and associated systems at One Financial in Boston and (ii) booster
transmitters and  associated  equipment in Virginia Beach, other than equipment
used at the Virginia Beach main transmitter.

            Section  7. COOPERATION.   The  parties  shall  provide  reasonable
cooperation to each other  in  connection  with  facilitating  the  sale of the
Purchased  Securities;  PROVIDED,  HOWEVER,  that  such  cooperation shall  not
require the parties to make any representations, warranties  or  statements  or
incur any obligations other than those set forth in Section 1.

            Section  8.  FCC  MATTERS.   For a period of one year from the date
hereof, each of BANX and its affiliates party  hereto  agrees that it shall not
oppose  any  FCC filing or application by CAI solely for the  purpose  of:  (i)
transferring any of its MMDS, MDS or ITFS leases or licenses; or (ii) modifying
its authority  to  use  such  spectrum for uses other than that permitted under
existing law or regulations, PROVIDED,  HOWEVER,  that  BANX and its affiliates
party  hereto  will not be restricted from opposing any application  or  filing
described in clause  (ii)  where  such application or filing, if granted, could
reasonably be expected to have the  effect  of restricting the conduct of their
business.  Nothing in this Agreement shall have  the  effect  of  limiting  the
ability  of  BANX and its affiliates to respond to any communication to the FCC
which  they  determine   makes  false,  misleading  and/or  negative  reference
(directly or indirectly) to BANX or any of its affiliates.

            Section 9.PUBLICITY.    The parties will make reasonable efforts to
consult with each other prior to the issuance of a press release regarding this
Agreement.   Following the dissemination  of  an  initial  press  release,  the
parties' obligations  with  respect  to  the  disclosure of the details of this
Agreement  shall  be governed by the applicable provisions  of  the  agreements
which this Agreement modifies.

            Section 10. NO WAIVER.  Failure by either party to insist on strict
performance or observance of any provision of this Agreement or to exercise any
right or remedy shall  not be construed as a waiver of any right or remedy with
respect to any existing  or subsequent breach or default.  This Agreement shall
not constitute a waiver, compromise or relinquishment of any claims relating to
the BR Agreement or the documentation governing the Purchased Securities.

            Section 11. REPRESENTATIONS  AND  WARRANTIES.   Each  party  hereto
represents  and  warrants  to  the  other  party  that  (a)  such party has all
requisite legal power and authority to execute and deliver this  Agreement  and
to   perform  its  obligations  hereunder,  (b)  the  execution,  delivery  and
performance  hereof  has been duly authorized by all requisite corporate action
on the part of such party,  including  with  respect  to the Company by express
Board  of Directors authorization, and (c) this Agreement  (i)  has  been  duly
executed  and delivered by such party and (ii) subject to the due execution and
delivery  of   this  Agreement  by  the  other  party  hereto,  this  Agreement
constitutes a legal,  valid  and  binding obligation of such party, enforceable
against  it in accordance with its terms,  subject  to  applicable  bankruptcy,
insolvency, reorganization, moratorium and similar laws or other laws affecting
creditors' rights generally and subject further to general principles of equity
(regardless  of  whether  such  enforceability is considered in a proceeding in
equity  or at law).  Notwithstanding  anything  to  the  contrary  herein,  the
effectiveness  of  Section 1 hereof shall be contingent on the approval of this
Agreement to the extent  required  by  the Boards of Directors of Bell Atlantic
Corporation and NYNEX Corporation, which  if  required  BANX and its affiliates
agree to seek promptly following the date hereof.

            Section 12. EFFECT ON AGREEMENTS.  The provisions of this Agreement
shall  be narrowly construed in accordance with the express  provisions  hereof
and except  as  expressly  amended  or  modified  herein,  the  Stock  Purchase
Agreement,  the  Purchased  Securities  and  the  BR  Agreement and each of the
provisions  thereof shall remain in full force and effect  in  accordance  with
their respective terms.

            Section 13. MISCELLANEOUS.

            ()    ENTIRE  AGREEMENT.   This  Agreement  constitutes  the entire
agreement  between  the  parties with respect to the subject matter hereof  and
supersedes any and all previous  agreements, representations and understandings
between the parties hereto with respect  to  such  matters  whether  oral or in
writing.

            ()    GOVERNING  LAW.   This  Agreement  shall  be governed by  and
construed in accordance with the law of the State of New York.

            ()    SEVERABILITY.   The  invalidity  or unenforceability  of  any
provision of this Agreement shall not affect the validly  or  enforceability of
any  other  provisions  of this Agreement, each of which shall remain  in  full
force and effect.

            ()    NO  THIRD  PARTY  BENEFICIARIES.   This  Agreement  shall  be
binding  upon and inure  to  the  benefit  of  the  parties  hereto  and  their
respective  successors  and assigns.  Nothing in this Agreement shall create or
be deemed to create any third  party beneficiary rights in any person not party
to this Agreement.

            ()    AMENDMENTS.  This  Agreement  may be amended, supplemented or
modified, and any provision hereof may be waived,  only  pursuant  to a written
instrument  making specific reference to this Agreement signed by each  of  the
parties hereto.

            ()    COUNTERPARTS.   This  Agreement may be executed in any number
of counterparts, each of which shall be deemed  an  original,  but all of which
together shall constitute one and the same instrument.

            Section  13.  EXPENSES AND INDEMNIFICATION.  Without limitation  to
Section 7.1 and 7.2 of the Securities Purchase Agreement:

            (i)   each party  will  pay  its  own costs and expenses (including
reasonable fees, charges and disbursements of counsel)  incurred  in connection
with the preparation, negotiation and execution of this Agreement; and

            (ii)  the  Company agrees to indemnify BANX and its affiliates  and
their respective directors,  officers,  employees  and agents (each such Person
being an "INDEMNITEE") against, and to hold each Indemnitee  harmless from, any
and all losses, claims, damages, liabilities, penalties and related  costs  and
expenses   (collectively,   "Claims"),  including  counsel  fees,  charges  and
disbursements, incurred by or  asserted  against any Indemnitee arising out of,
in any way in connection with, or as a result of (i) the execution, delivery or
performance of this Agreement or of any document  contemplated  hereby  or  the
consummation  of any of the transactions contemplated hereby, (ii) any exercise
by any Indemnitee  of  its  rights  and  remedies hereunder, or (iii) any claim
litigation,  investigation or proceeding relating  to  any  of  the  foregoing,
whether or not  any Indemnitee is a party thereto; PROVIDED, HOWEVER, that such
indemnity shall not,  as  to  any Indemnitee, apply to any such losses, claims,
damages, liabilities, penalties  or  related  costs  and  expenses  or  portion
thereof  arising  exclusively  from  the  material  breach, gross negligence or
wilful misconduct of such Indemnitee, or from any act  or  failure to act of an
Indemnitee  under  any other agreement or legal obligation of  such  Indemnitee
where the Indemnitee  was  under  a  legal  obligation  to  act or abstain from
acting, in any such case, as determined by final order of a court  of competent
jurisdiction.

            IN WITNESS WHEREOF, the parties hereto have executed this Agreement
through  their duly authorized representatives on the day and year first  above
written.


                                    CAI WIRELESS SYSTEMS, INC.

                                    By:
                                       Name:
                                       Title:


                                    ROCHESTER CHOICE TELEVISION, INC.

                                    By:
                                       Name:
                                       Title:


                                    HAMPTON ROADS WIRELESS, INC.

                                    By:
                                       Name:
                                       Title:


                                    EASTERN NEW ENGLAND TV, INC.

                                    By:
                                       Name:
                                       Title:


                                    CONNECTICUT CHOICE TELEVISION, INC.

                                    By:
                                       Name:
                                       Title:



                                    COMMONWEALTH CHOICE TELEVISION, INC.

                                    By:
                                       Name:
                                       Title:


                                    ATLANTIC MICROSYSTEMS, INC.

                                    By:
                                       Name:
                                       Title:


                                    HOUSATONIC WIRELESS, INC.
                                    SYSTEMS, INC., d/b/a
                                    CAPITAL CHOICE TELEVISION

                                    By:
                                       Name:
                                       Title:


                                    NISAKAYUNA ASSOCIATES, INC.

                                    By:
                                       Name:
                                       Title:


                                    ONTEO ASSOCIATES, INC.

                                    By:
                                       Name:
                                       Title:

<PAGE>

                                    NEW YORK CHOICE TELEVISION, INC.

                                    By:
                                       Name:
                                       Title:


                                    CAI TRANSACTIONS P, INC.

                                    By:
                                       Name:
                                       Title:


                                    CAI TRANSACTIONS W, INC.

                                    By:
                                       Name:
                                       Title:


                                    CAI VA TRANSACTIONS, INC.

                                    By:
                                       Name:
                                       Title:


                                    CAI CT HOLDINGS CORP.

                                    By:
                                       Name:
                                       Title:

<PAGE>
                                    BANX PARTNERSHIP

                                    By:  MMDS Holdings Inc.

                                         By:
                                          Name:
                                          Title:

                                    By:  NYNEX MMDS Company

                                         By:
                                           Name:
                                           Title:


                                    MMDS HOLDINGS INC.

                                    By:
                                       Name:
                                       Title:


                                    MMDS HOLDINGS II INC.

                                    By:
                                       Name:
                                       Title:


                                    NYNEX MMDS COMPANY

                                    By:
                                       Name:
                                       Title:


                                    NYNEX MMDS HOLDING COMPANY

                                    By:
                                       Name:
                                       Title:




<TABLE>
<CAPTION>
EXHIBIT 11.1

                           CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
                              Computation of Loss per Common Share
                        For the Nine-Month Period Ended December 31, 1996

<S>                                                                     <C>   
Net loss                                                                $  (57,493,239)
Preferred stock dividend                                                    (9,576,367)
Loss applicable to common stock
    shareholders                                                        $  (67,069,606)
Weighted average number of shares
    outstanding                                                             39,915,020
Loss per common share                                                   $        (1.68)
                                                                        
</TABLE>
<TABLE>
<CAPTION>
       
                  COMPUTATION OF WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
                                                                                
                                                                        Weighted Average
                                                      SHARES            SHARES
<S>                                                   <C>               <C>        
FOR THE NINE MONTHS ENDED DECEMBER 31, 1996
Beginning Balance                                     37,829,482        37,829,482
Series A Preferred Stock - converted                   2,637,742         2,028,219
Warrants exercised                                        73,315            57,319
Warrants - BANX                                       36,751,083                 0
Warrants - Other                                       2,235,541                 0
Options                                                2,152,604                 0
                                                                        39,915,020
</TABLE>


(a)  Outstanding convertible preferred stock, warrants and options are not 
     considered for the purposes of calculating the weighted average shares 
     outstanding since these securities are anti-dilutive.

(b)  The Series A Redeemable Convertible Preferred Stock have been converted
     as of December 31, 1996.




EXHIBIT 11.2

<TABLE>
<CAPTION>
                                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
                             Computation of Fully Diluted Loss Per Common Share
                             For the Nine-Month Period Ended December 31, 1996
<S>                                                                        <C>
Loss applicable to common stock shareholders                               $ (67,069,606)
   Less: Preferred stock dividends                                             9,576,367
Net loss used to calculate fully diluted loss per
   common share, before adjustments                                          (57,493,239)

LESS : ADJUSTMENTS
Interest expense on term notes assumed to be
   CONVERTED, NET OF DEFERRED TAX EFFECT.......................                1,917,000
Interest expense reduction resulting from the assumed
   proceeds from exercise of warrants and options in
   excess of the 20 % buyback applied against
   short and long term debt,
   net of deferred tax effect........................................         10,994,000
Adjusted net loss                                                           $(44,582,239)
Weighted average fully diluted loss per common share                           $   (0.62)

Weighted average common and equivalent
   shares outstanding as of December 31, 1996                                 39,915,020
ADD SHARES ASSUMING CONVERSION OF :
Warrants, BANX                                                                36,751,083
Warrants, other                                                                2,235,541
Options                                                                        2,152,604
Treasury stock repurchase with proceeds                                       (8,108,108)

    Weighted average number of shares
    used to compute fully diluted loss
    per common share                                                          72,946,140
</TABLE>

  a. Interest expense reduction resulting from excess proceeds (over 20%
     treasury stock purchase) used to reduce debt is calculated based on actual
     interest expense incurred on the Senior Notes.
  b. Treasury method used to the extent of the 20% limit on the shares
     outstanding as of December 31, 1996.

  This calculation is submitted in accordance with Regulation S-K item
  601(b)(11) although it is contrary to paragraph 40 of APB Opinion No. 15
  because it produces an anti-dilutive result.


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the December
31, 1996 financial statements contained in this Form 10-Q and is qualified in
its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          MAR-31-1997
<PERIOD-END>                               DEC-31-1996
<CASH>                                      19,038,921
<SECURITIES>                                         0
<RECEIVABLES>                                2,190,161
<ALLOWANCES>                                 1,052,956
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                      97,945,275
<DEPRECIATION>                              25,426,868
<TOTAL-ASSETS>                             595,018,115
<CURRENT-LIABILITIES>                                0
<BONDS>                                    312,117,799
                       69,125,005
                                          0
<COMMON>                                   275,769,414
<OTHER-SE>                               (132,178,142)
<TOTAL-LIABILITY-AND-EQUITY>               595,018,115
<SALES>                                              0
<TOTAL-REVENUES>                            27,737,756
<CGS>                                                0
<TOTAL-COSTS>                               23,651,959
<OTHER-EXPENSES>                            13,000,000
<LOSS-PROVISION>                             2,219,772
<INTEREST-EXPENSE>                          30,316,613
<INCOME-PRETAX>                           (70,993,239)
<INCOME-TAX>                              (13,500,000)
<INCOME-CONTINUING>                       (57,493,239)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                              (57,493,239)
<EPS-PRIMARY>                                   (1.68)
<EPS-DILUTED>                                        0
        

</TABLE>


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