CAI WIRELESS SYSTEMS INC
S-3, 1997-02-19
CABLE & OTHER PAY TELEVISION SERVICES
Previous: STRONG EQUITY FUNDS INC, NSAR-B, 1997-02-19
Next: SCHRODER ASIAN GROWTH FUND INC, SC 13E4, 1997-02-19



AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON FEBRUARY 19, 1997
                                                          REGISTRATION NO. 333-



                     SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM S-3
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933


                          CAI WIRELESS SYSTEMS, INC.
            (Exact name of registrant as specified in its charter)
            CONNECTICUT                               06-1324691
          (State or other jurisdiction of            (I.R.S. Employer
          incorporation or organization)             Identification Number)

                      18 CORPORATE WOODS BLVD., 3RD FLOOR
                            ALBANY, NEW YORK 12211
                                (515) 462-2632
              (Address, including zip code, and telephone number,
       including area code, of registrant's principal executive offices)


                              JARED E. ABBRUZZESE
                     CHAIRMAN AND CHIEF EXECUTIVE OFFICER
                          CAI WIRELESS SYSTEMS, INC.
                      18 CORPORATE WOODS BLVD., 3RD FLOOR
                            ALBANY, NEW YORK 12211
                                (518) 462-2632
           (Name, address, including zip code, and telephone number,
                  including area code, of agent for service)


                                   COPY TO:

                               M. Louise Turilli
                              Day, Berry & Howard
                                  CityPlace I
                       Hartford, Connecticut 06103-3499
                                (860) 275-0178

      APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  From
      time to time after the effective date of this Registration Statement when
      warranted by market conditions and other factors.

      If any of the securities being registered on this Form are to be offered
      on a delayed or continuous basis pursuant to Rule 415 under the
      Securities Act of 1933, check the following box.  [ X ]

      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 delivery of the Prospectus is expected to be made pursuant to Rule
      434, please check the following box.  [   ]


                            CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>

Title of Shares            Amount to be     Proposed Maximum             Proposed Maximum             Amount of
to be Registered           Registered       Aggregate Price Per Unit     Aggregate Offering Price*    Registration Fee*
<S>                        <C>                 <C>                       <C>                          <C>

Common Stock, no           73,352              $2.203125                 $161.603.63                  $48.97
par value                  shares                                        
</TABLE>

         *Estimated solely for purposes of calculating the registration fee
         under Rule 457(c).
      (con't next page)

      Pursuant to Rule 429 under the Securities Act of 1933, the prospectus
      included herein also relates to the Company's Registration Statement on
      Form S-3 (No. 33-99770) registering 7,567,897 shares of Common Stock, no
      par value, of the Company, Registration Statement on Form S-3 (No. 333-
      3334) and Registration Statement on Form S-3 (No. 333-12133).

      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 or until the
      registration statement shall become effective on such date as the
      Commission, acting pursuant to said Section 8(a), may determine.
<PAGE>

<PAGE>
                   4,969,091 SHARES

       CAI WIRELESS SYSTEMS, INC.

                     COMMON STOCK

                                (NO PAR VALUE)



    This Prospectus relates to 4,969,091 shares (the "Shares") of common stock,
no par value (the "Common Stock"), of CAI Wireless Systems, Inc., a Connecticut
corporation ("CAI" or the "Company").  All of the Shares being offered hereby
are outstanding shares or shares issuable upon exercise of outstanding
warrants.

    The Shares may be offered by certain Shareholders of the Company named
herein (the "Selling Shareholders") from time to time in transactions on the
Nasdaq National Market, in negotiated transactions, at fixed prices which may
be changed, at market prices prevailing at the time of sale, at prices related
to prevailing market prices or at negotiated prices.  The Selling Shareholders
may effect such transactions by selling the Shares to or through broker-
dealers, and such broker-dealers may receive compensation in the form of
discounts, concessions or commissions from the Selling Shareholders and/or the
purchasers of the Shares for whom such broker-dealers may act as agents or to
whom they sell as principals, or both (which compensation as to a particular
broker-dealer might be in excess of customary commissions).  The Selling
Shareholders, and any agents or broker-dealers that participate with the
Selling Shareholders in the distribution of the Shares, may be deemed to be
"underwriters" within the meaning of the Securities Act of 1933, as amended
(the "Securities Act"), and any commissions received by them and any profit on
their resale of the Shares may be deemed to be underwriting commissions or
discounts under the Securities Act.  See "The Selling Shareholders" and "Plan
of Distribution."

    None of the proceeds from the sale of the Shares by the Selling
Shareholders will be received by the Company.  The Company has agreed to bear
certain expenses (other than selling commissions) in connection with the
registration of the Shares.

    The Common Stock of the Company is quoted on the Nasdaq National Market
under the symbol "CAWS."  On February 12, 1997, the per share closing price of
the Common Stock as reported on the Nasdaq National Market was $2.0625.



   SEE "RISK FACTORS" FOR A DESCRIPTION OF CERTAIN RISKS TO BE CONSIDERED IN
        CONNECTION WITH AN INVESTMENT IN THE SECURITIES OFFERED HEREBY.

    INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.  A
  REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
  SECURITIES AND EXCHANGE COMMISSION.  THE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
   EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
 TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAW OF ANY SUCH STATE.

 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
        EXCHANGE COMMISSION OR ANY  STATE SECURITIES COMMISSION NOR HAS
            THE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
             UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


               The date of this Prospectus is February __, 1997.
<PAGE>
                             AVAILABLE INFORMATION

       CAI has filed a Registration Statement on Form S-3 (the "Registration
Statement") under the Securities Act of 1933, as amended (the "Securities
Act"), with the Securities and Exchange Commission (the "Commission"),
Washington, D.C., with respect to the Shares of Common Stock offered hereby.
As permitted by the rules and regulations of the Commission, this Prospectus
omits certain information contained in the Registration Statement on file with
the Commission.  The information omitted can be inspected at the office of the
Commission, 450 Fifth Street, N.W., Washington, D.C., and copies can be
obtained from the Commission at prescribed rates by writing to it at 450 Fifth
Street, N.W., Washington, D.C. 20549.  For further information pertaining to
CAI and the Shares of Common Stock offered hereby, reference is made to the
Registration Statement, including the exhibits filed as a part thereof.

       CAI is subject to the informational requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and in accordance
therewith files reports, proxy statements and other information with the
Commission.  Reports, proxy statements and other information filed by CAI with
the Commission can be inspected and copied at the Commission's Public Reference
Section, Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549 and at the
following Regional Offices of the Commission:  Northwestern Atrium Center, 500
West Madison Street, Suite 1400, Chicago, Illinois 60661 and 7 World Trade
Center, 13th Floor, New York, New York 10048.  Copies of such material can be
obtained by mail from the Public Reference Section of the Commission at 450
Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates.  In addition,
the Commission maintains a Web site that contains reports, proxy and
information statements and other information regarding registrants, such as the
Company, that file electronically with the Commission.  The address of such
site is (http://www.sec.gov).

       CAI Common Stock is quoted on the Nasdaq National Market (the "Nasdaq
NM").  Reports, proxy and information statements, and other information
concerning CAI may be inspected at the office of the National Association of
Securities Dealers, Inc., 33 Whitehall Street, 10th Floor, New York, NY 10004.

                        INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

       The following documents have been filed by CAI with the Commission (File
No. 0-22888) pursuant to the Exchange Act and are incorporated herein by
reference:

       (1)   Annual Report on Form 10-K for the fiscal year ended March 31,
             1996;

       (2)   Annual Report on Form 10-K/A for the fiscal year ended March 31,
             1996;

       (3)   Quarterly Reports on Form 10-Q for the fiscal quarters ended June
             30, 1996, September 30, 1996 and December 31, 1996;

       (4)   Current Reports on Form 8-K dated April 25, 1996, May 30, 1996,
             July 3, 1996, August 12, 1996, September  20, 1996, September 27,
             1996, November 6, 1996, January 3, 1997 and February 7, 1997;

       (5)   Current Reports on Form 8-K/A dated April 1, 1996; and

       (6)   The description of the Company's Common Stock contained in its
             Registration Statement filed pursuant to Section 12 of the
             Exchange Act, and any amendment or report filed for the purpose of
             updating any such description.

       All documents filed by CAI pursuant to Section 13(a), 13(c), or 14 or
15(d) of the Exchange Act subsequent to the date of this Prospectus and prior
to the termination of the offering shall be deemed to be incorporated by
reference in this Prospectus and to be a part hereof from the date of filing of
such documents.  Any statement contained in a document incorporated or deemed
to be incorporated by reference herein shall be deemed to be modified or
superseded for purposes of this Prospectus to the extent that a statement
contained herein or in any other subsequently filed document which also is or
is deemed to be incorporated by reference herein modifies or supersedes such
statement.  Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

Copies of the above documents (excluding exhibits to such documents, unless
such exhibits are specifically incorporated by reference therein) may be
obtained upon written or oral request without charge by each person, including
beneficial owners, to whom this Prospectus is delivered from George M.
Williams, CAI's Corporate Secretary, 18 Corporate Woods Blvd., 3rd Floor,
Albany, New York 12211 (telephone number (518) 462-2632).

<PAGE>
                                  THE COMPANY

       CAI Wireless Systems, Inc. ("CAI" or the "Company") is a leading
developer, owner and operator of subscription television systems utilizing
Multichannel Multipoint Distribution Services ("MMDS") spectrum, in terms of
number of subscribers and number of line-of-sight households.  The Company,
since its formation, has focused on the development of MMDS subscription
television systems in major metropolitan markets, primarily in the northeast
and mid-Atlantic regions of the United States.  CAI's 14 markets have the
ability to reach approximately 13.1 million line-of-sight households as
estimated by CAI ("LOS households").  CAI had approximately 76,000 subscribers
as of December 31, 1996.  In addition to the subscription television business,
and in an effort to fully exploit its spectrum capacity, the Company has been
pursuing the development of other business segments, including high speed
Internet access, as well as other video and data transmission services and may
seek to develop telephony delivery services as well.

       The Company has begun to explore the full capabilities of its MMDS
spectrum that may be in addition to, or, in certain CAI markets, instead of,
subscription television.  The Company believes that its MMDS spectrum can be
utilized as the transport system for fixed, flexible two-way uses that
eventually could be combined into a wireless full service network--the Wireless
Information Network ("WIN"). Although the Company recognizes that there are
significant regulatory, technological and financial issues surrounding the
development of such a network, the Company believes that WIN systems can be
deployed in a reasonable manner to develop a commercially-viable means of
delivering video, voice and data transmission services.  There can be no
assurance, however, that the Company will be able develop and implement WIN
systems in any of its markets, or that, in the event a WIN system is developed
and implemented in any of the Company's markets, that the Company could deploy
such a system in a reasonable, commercially-viable and profitable manner.  See
"Risk Factors" for a description of the various risks associated with the
development and implementation of alternative uses of the MMDS spectrum, as
well as certain risks associated with the Company's current operations and
financial condition.

       CAI is a Connecticut corporation.  Its principal executive offices are
located at 18 Corporate Woods Boulevard, 3rd Floor, Albany, New York 12211.
CAI's  telephone number is (518) 462-2632.

BACKGROUND

       The Company was formed in 1991 to invest in and operate MMDS
subscription television systems.  Through a series of acquisitions culminating
in the merger of ACS Enterprises, Inc., an MMDS operator based in Philadelphia,
Pennsylvania with operating systems in Philadelphia, Cleveland, Ohio and
Bakersfield, California, into CAI in September 1995, the Company has grown to
become the largest MMDS operator in the United States in terms of both
television and LOS households.  The Company enhanced its spectrum capacity
during 1996 by being the industry leader in the auction (the "FCC Auction") of
MMDS spectrum rights in 493 Basic Trading Areas ("BTAs") conducted by the
Federal Communications Commission ("FCC").  CAI, in an effort to offer maximum
service, was the top bidder in the FCC Auction with a total bid of $36.2
million for the BTA rights for its existing markets as well as for new markets.

       The Company made its initial public offering in February 1994, and
issued $275 million aggregate principal amount of its 12 1/4% Senior Notes due
2002 in September 1995.  As of December 31, 1996, the Company had 40,540,539
shares of its common stock, without par value (the "Common Stock"), issued and
outstanding.

       In addition to the consummation of several acquisitions and the offering
of CAI's Senior Notes, the Company also completed a series of transactions with
affiliates of Bell Atlantic Corporation ("Bell Atlantic") and NYNEX Corporation
("NYNEX") in September 1995.  In March 1995, CAI entered into a strategic
business relationship with BANX Partnership, an affiliate of Bell Atlantic and
NYNEX (the "BANX Partnership") and with other affiliates of Bell Atlantic and
NYNEX (the "BANX Affiliates"). This relationship consisted of (i) the signing
of the Business Relationship Agreement, as amended (the "BR Agreement") with
the BANX Affiliates, (ii) the purchase by the BANX Partnership of $30 million
of convertible Term Notes due May 9, 2005 ("Term Notes") and Warrants (the
"Warrants") to purchase convertible preferred stock, no par value (the "Voting
Preferred Stock"), and (iii) the purchase by the BANX Partnership of $70
million of 14% Senior Convertible Preferred Stock, par value $10,000 per share
("Senior Preferred Stock"; and together with the Term Notes, Voting Preferred
Stock and Warrants, the "CAI Securities") and additional Warrants.  The full
conversion or exercise of the CAI Securities would result in the BANX
Partnership having to make an additional investment in CAI for approximately
$202 million (subject to adjustment as contemplated by the Modification
Agreement (as defined herein)) and its pro forma ownership interest in CAI
increasing to approximately 45%.  None of the CAI Securities had been exercised
or converted.

       Pursuant to the BR Agreement, which was intended to allow CAI to realize
revenue in certain of its markets without incurring substantial capital
expenditures required for subscriber equipment and installation as well as
eliminate most operating costs, other than channel license fees and
distribution system expenses, CAI granted to each BANX Affiliate the ability,
on a market by market basis, to elect to become the marketer and provider of
subscription television services using CAI's MMDS transmission systems in each
market in their respective service areas in exchange for monthly service
revenues based on the number of serviceable households and subscribers in each
market so optioned by a BANX Affiliate.  In connection with the Company's
obligations under the BR Agreement, CAI substantially completed the
construction of digital video delivery systems in Boston, Massachusetts and
Hampton Roads, Virginia.  Through December 12, 1996, however, neither BANX
Affiliate had exercised their respective options under the BR Agreement in
these or any other markets contemplated by the BR Agreement.

       On December 12, 1996, the Company and the various BANX entities reached
an agreement (the "Modification Agreement") modifying certain terms of the BR
Agreement and providing CAI or its designee with the right to acquire the CAI
Securities.  For a one-year period beginning on December 12, 1996, the
Modification Agreement suspends the right of the BANX Affiliates to option any
market for the development of subscription video services utilizing CAI's MMDS
spectrum and, therefore, relieves CAI of its obligations to reserve its MMDS
spectrum for imminent use by the BANX Affiliates as a video delivery platform.
This suspension also relieves CAI of certain construction obligations otherwise
imposed upon CAI by the BR Agreement, and therefore, provides relief from the
capital expenditure associated with such construction.  The Modification
Agreement also enables CAI, during the one-year suspension period, to use its
MMDS spectrum in markets subject to the BR Agreement for applications other
than video transmission, subject to receipt of requisite regulatory approval,
and to enter into new strategic relationships with third parties during the
one-year suspension period.

       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 held
by the BANX Partnership.  If notice to purchase the BANX Securities is received
by the BANX Partnership within the first 120 days after the date of the
Modification Agreement, the purchase price for the CAI Securities 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.
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.
The Company is actively seeking new strategic investors interested in
purchasing the CAI Securities.  See "The Company - Recent Developments -
Interim and Long-term Financing."

       In connection with the closing of any such purchase of the CAI
Securities, Bell Atlantic and NYNEX have agreed to return to the Company their
shares in CS Wireless Systems, Inc. ("CS Wireless"), representing almost 10% of
the outstanding stock of this CAI majority-owned joint venture with Heartland
Wireless Communications, Inc.  See "The Company - Recent Developments -
Interest in CS Wireless."

       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, the 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.

BUSINESS STRATEGY

       The Company, since its formation, has focused on the development and
operation of MMDS subscription television systems concentrated in major
metropolitan areas located in the northeast and mid-Atlantic regions of the
United States.  With the suspension of the BR Agreement and the receipt of
regulatory approvals not previously sought by MMDS operators or granted by the
FCC, the Company has begun to explore the full capabilities of its MMDS
spectrum that may be in addition to, or in certain CAI markets, instead of,
subscription television. The Company believes that its MMDS spectrum can be
utilized as the transport system for fixed, flexible two-way uses that
eventually could be into a wireless full service network-the Wireless
Information Network ("WIN").  Although the Company recognizes that there are
significant regulatory, technological and financial issues surrounding the
development of such a system in any of CAI's markets, the Company believes that
WIN systems can be deployed in a reasonable manner to develop a commercially-
viable means of delivering video, voice and data transmission services.

       The Company has assembled significant spectrum rights in the northeast
and mid-Atlantic regions of the United States, and is continuing to acquire
channel rights in anticipation of developing digital systems which will allow
CAI to utilize higher output power and compression technologies to increase
channel capacity.  CAI originally began to acquire its spectrum capacity in
preparation for its obligations under the BR Agreement, which required CAI to
deliver a minimum number of channels in each of the markets subject to the BR
Agreement.  During the one-year suspension period, the Company intends to
utilize its significant spectrum capacity to develop systems that are capable
of delivering video, voice and data, subject to regulatory approval.  Although
the Company believes that it will be possible to offer all three services in
any given market once regulatory approval for fixed, flexible two-way use is
approved for such market, the allocation of channels among the various services
is expected to be driven by consumer demand for such services in the Company's
markets and not all services may be offered in all markets.  The Company's
initial efforts with respect to the development of fixed, flexible two-way use
of the MMDS spectrum have been limited primarily to its Boston market.

       The table below sets outlines as of December 31, 1996 (except as
indicated in the footnote below) the characteristics of the markets in which
the Company has an operational subscription television system or in which the
Company holds significant spectrum rights:
<PAGE>

<TABLE>
<CAPTION>
                                Estimated Total      Estimated       Number           New
                  DMA           Service Area            LOS          of Channels      Channels
   MARKET         RANK{(1)}     HOUSEHOLDS{(2)}      HOUSEHOLDS{(2)} AVAILABLE{(3)}   APPLIED FOR
<S>                <C>            <C>                 <C>                <C>             <C>             <C>            
New York City       1              5,563,000           4,173,000         36               0
Long Island{(4)}   N/A               619,000             464,000         20              13
Philadelphia        4              2,646,000           1,750,000         41               2
Boston              6              2,122,000           1,283,000         30               3
Washington, DC      7              1,884,000           1,160,000         24               4
Pittsburgh         17              1,170,000             775,000         23               9
Baltimore          23                980,000             740,000         32               1
Hartford           26                911,000             526,000         20               3
Buffalo            36                656,000             408,000         31               2
Norfolk            40                619,000             430,000         32               1
Providence         46                557,000             503,000         23              10
Albany             52                507,000             332,000         32               0
Syracuse           67                398,000             278,000         18               7
Rochester          17                372,000             323,000         27               6
     TOTALS                       19,004,000          13,145,000
</TABLE>

{(1)} DMA is the Designated Market Area as determined by A.C. Nielsen Company
   as of December 1994.

{(2)} The Estimated Total Service Area Households for each market represents
   CAI's estimate of the number of households within the service area of the
   primary transmitter in each market based on 1990 Census Data.  The Estimated
   LOS Households for each market represent the approximate number of Estimated
   Total Service Area Households within the service area of the primary
   transmitter that can receive an unobstructed signal, as estimated by CAI,
   based on a topographical analysis of each individual market.  The service
   area for a market varies from 25 to 40 miles based on transmitter height,
   transmitter power, and the proximity of adjacent wireless systems.
   Estimated Total Service Area Households and Estimated LOS Households for
   Boston, Providence, Hartford, New York City, Long Island, Washington, D.C.
   and Baltimore have been adjusted to eliminate overlapping regions.

{(3)} The Number of Channels Available comprises wireless cable channels and
   local broadcast channels that can be received by subscribers.  Wireless
   cable channels are either licensed to CAI or leased to CAI from other
   license holders.  The Number of Channels Available includes 10 off-air
   channels in Philadelphia and 11 in New York City.  The Number of Channels
   Available includes certain channels that are subject to FCC approvals or
   third party interference agreements.  CAI has pending FCC applications
   concerning co-location of transmission sites and/or an increase in broadcast
   power with respect to 5 channels in Philadelphia, 5 channels in Hartford, 4
   channels in New York City, 7 channels in Washington, D.C., 24 channels in
   Rochester, 18 channels in Providence, 3 channels in Buffalo, 20 channels in
   each of Norfolk and Boston and 18 channels in Long Island.  The Number of
   Channels Available includes ITFS channels that may not be available for
   commercial programming by CAI.

{(4)} The Long Island market includes Nassau and Suffolk counties in New York
   State.

       In addition to the markets set forth above, CAI holds 52% of CS Wireless
Systems, Inc., a Delaware corporation ("CS Wireless") formed on February 23,
1996 by the Company and Heartland Wireless Communications, Inc., an MMDS
subscription television operator of small- to mid-sized markets ("Heartland").
Pursuant to the terms of a Participation Agreement dated December 12, 1995 (as
amended, the "Participation Agreement") among the Company, Heartland and CS
Wireless, each of CAI and Heartland contributed MMDS assets and channel rights
and stock of subsidiaries owning such assets and channel rights to CS Wireless.
As a result of the contributions and transactions effected by CS Wireless
following its formation, CS Wireless currently has 11 markets, encompassing on
a pro forma basis for publicly announced transactions approximately 7.4 million
television households, approximately 6.0 million of which are LOS households,
as estimated by CS Wireless.  As of December 31, 1996, CS Wireless provided
service to approximately 65,600 subscribers.  See "-Recent Developments -
Interest in CS Wireless."

       MMDS spectrum is regulated by the Federal Communications Commission
("FCC") which governs, among other things, the issuance, renewal, assignment,
transfer and modification of licenses necessary for MMDS systems to operate.
"MMDS" is the vernacular term used to describe CAI's business and includes both
MMDS and Multichannel Distribution Service ("MDS") channels, as well as
Instructional Television  Fixed Service ("ITFS") channels.  To date, the MMDS
spectrum has been licensed by the FCC for one-way video and data transmission
on an industry-wide basis.  In addition, CAI has applied for and received a
variety of authorizations from the FCC for fixed, flexible use of its MMDS
spectrum in certain of CAI's markets.  The Company has received from the FCC
(i) authorization for a market trial of up to 500 customers for CAI's high
speed one-way Internet access product (which uses a telephone line for the
return path) in Rochester, New York, (ii) authorization for a market trial of
up to 1,000 customers for CAI's high speed one-way Internet access product in
New York City, and (iii) permanent authorization for fixed, two-way flexible
use of five channels for 16 sites located in and around the Company's Boston
market.   The Company has also received developmental authorization to test
fixed, flexible two-way uses on two channels located in its Hartford,
Connecticut market, however, the Company does not have any plans to conduct any
testing in this market at this time.

       SUBSCRIPTION TELEVISION BUSINESS.  The Company operates six analog-based
MMDS television systems and holds significant spectrum rights in eight
additional markets where it has not yet commenced operational systems.  The
Company's traditional focus has been the development of MMDS subscription
television systems in major metropolitan markets primarily in the northeast and
mid-Atlantic regions of the United States.  As of December 31, 1996, CAI had the
ability to reach approximately 13.1 million LOS households (representing 
approximately 13.7% of all television households) and provided service to 
approximately 76,400 subscribers.

       The table below outlines as of December 31, 1996 the characteristics of
the markets in which CAI operates subscription television systems.

<TABLE>
<CAPTION>
                                                   Monthly
                     Number of     Revenue Per     Premium
    MARKET           SUBSCRIBERS   SUBSCRIBER ($)  PENETRATION{(1)}
<S>                   <C>             <C>               <C>                   
New York City         13,300          44.07             133%
Philadelphia          46,000          34.99             143%
Washington, DC         2,500          36.14             136%
Norfolk                3,000          30.02             120%
Albany                 9,400          28.81              66%
Rochester              2,200          26.50              60%
</TABLE>
_________________________
{(1)} Premium penetration is the ratio of the total number of premium channels
    received by subscribers in a market divided by the number of subscribers in
    that market.  In most markets, the basic subscription service includes one
    premium channel.

     The Company has not actively sought to increase its television subscriber
base in its existing operating analog systems.  Originally, this decision was
made in connection with the BR Agreement which contemplated that CAI would be
required to transfer all of its analog television subscribers to the
appropriate BANX Affiliate at the time such BANX Affiliate became the provider
of video programming in a particular market.  CAI was not entitled to any
compensation for subscribers so transferred, so there was no incentive for CAI
to increase its subscriber base.  With the suspension of the BR Agreement, the
Company plans to explore the full capabilities of its MMDS spectrum, including
uses for such spectrum other than subscription television delivery.
Consequently, the Company has maintained its strategy of not pursuing
television subscriber growth while it evaluates its business opportunities
other than subscription television services.

       The Company intends to commence digital subscription television service
in the Boston market during the summer of 1997, pending the availability to the
Company of the necessary subscriber equipment and access to pre-digitized
compressed programming.  Utilizing portions of the digital MMDS system built by
the Company last year, CAI intends to launch the digital subscription
television service in certain locations served by the Company's main
transmitter located in downtown Boston and selected booster sites throughout
the greater Boston area.  There can be no assurance that the necessary
subscriber equipment or access to pre-digitized compressed programming will be
available to the Company in the Boston market, and if available, that the
Company will be able to successfully launch and operate a digital subscription
television business in this market.  CAI has substantially completed
construction of a second digital system in Hampton Roads, Virginia.  The
Company does not yet have a definitive timetable for the commercial deployment
of digital subscription television service in this market; however, if and when
CAI decides to launch a digital subscription television service in Hampton
Roads or any other of CAI's markets, availability of necessary subscriber
equipment and access to pre-digitized compressed programming must be secured in
connection with any such service launch.

       ONE-WAY HIGH-SPEED INTERNET ACCESS.  The Company believes that MMDS
technology presents a viable option to traditional telephony providers as a
"pipeline" through which Internet and commercial on-line services can be
carried, especially for small- to medium -sized businesses seeking a cost-
effective means of accessing such on-line services.  To date, the FCC has
licensed the MMDS spectrum for one-way video and data transmission.  CAI
further believes that the MMDS industry's systems, which can currently reach
more than 50% of the nation's households, are superior to traditional telephone
lines in terms of speed.  An MMDS modem can transmit data at speeds of up to
27Mbps, nearly 1,000 times faster than a typical computer modem's 28.8Kbps .
Several MMDS operators, including CAI, have successfully tested one-way
Internet access capabilities over their existing systems, using a traditional
telephone line for the typically less data-intensive return path.   CAI intends
to enter the Internet access market as a retail Internet Access Provider
("IAP"), but is also expected to offer wholesale transmission services as well.
The Company's wholesale service is expected to be offered to other IAPs.

       CAI recently initiated a commercial one-way Internet access service in
Rochester, New York, where the FCC has granted CAI developmental authorization
to conduct a market trial of up to 500 Internet subscribers.  The Company's
service in Rochester consists of one-way wireless high-speed downstream data
transmission at speeds well beyond that of T-1 telephone lines.  The service
utilizes the Company's existing MMDS network for the downstream transmission,
while the return path is handled using a traditional telephone line.  The
Company is marketing its Internet access service principally to small- to
medium-sized businesses, for which, the Company believes, there is a
significant need for high speed Internet access, but not necessarily the
financial resources to install high cost telephone lines capable of providing
comparable transmission speed.  The Company is also conducting internet trials
in Washington, D.C. in conjunction with Hybrid Networks, Inc., a manufacturer
of Internet modems.  There has been no definitive agreement to pursue
commercial authorization for an Internet access service in Washington, D.C. as
of the date hereof.

       In addition to the developmental authorization the Company has received
for its Rochester market, the Company has received developmental authorization
from the FCC to conduct a commercial market trial of up to 1,000 Internet
access subscribers for its New York City market.  The Company is in the
preliminary  stages of implementing the commercial trial in New York City, and
expects that its high speed Internet access service should be available for
subscribers during the first half of 1997.

       Internet access service is a new application for the MMDS platform.
Although the Company has previously demonstrated the technology and equipment
necessary to transmit data over its MMDS spectrum on several occasions and in
various markets, there can be no assurance that the Company will be able to
successfully deploy, in a commercial manner, an Internet access service over
its MMDS spectrum in Rochester, New York City or any other market in which it
may seek to initiate such a service.

       FIXED, FLEXIBLE TWO-WAY USE OF MMDS SPECTRUM.  To date, the FCC has
licensed the MMDS spectrum for one-way video and data transmissions.  CAI has
recently applied for, and has received from the FCC, additional authorizations
from the FCC permitting CAI to develop fixed, flexible two-way uses of its MMDS
spectrum in specified CAI markets for specific customer locations.  The Company
believes that fixed, flexible two-way use of the MMDS spectrum offers a
significantly enhanced service capability and would present new opportunities
for CAI and other MMDS operators.  Based upon policy statements in which the
FCC has consistently recognized that MMDS spectrum may be employed for a
variety of video, voice and data transmission services, including two-way
transmission, the Company believes that FCC policy regarding the use of MMDS
spectrum is moving toward flexible two-way use of MMDS spectrum so long as
favorable technical and interference studies can be demonstrated.  The Company
believes that fixed, flexible two-way uses include data transmission such as
two-way Internet access (eliminating the use of a traditional telephone line
return path currently utilized by CAI's internet access service) and corporate
intranet access services.

       The Company, in anticipation of such FCC policy regarding flexible two-
way use, has recently applied for, and received from the FCC, a permanent
authorization for fixed, flexible two-way use of 5 channels of its MMDS
spectrum for 16 sites located in and around CAI's Boston market.  This
authority represents the first of its kind awarded to an MMDS operator.  CAI is
actively seeking strategic partners interested in developing fixed, flexible
two-way uses for its MMDS spectrum in Boston, and potentially, other CAI
markets.  The Company is engaged in discussions with potential strategic
investors; however, such discussions are in the preliminary stages.  There can
be no assurance that CAI will be successful in attracting a strategic partner,
or if successful, that a business arrangement between CAI and such strategic
investor can be reached on satisfactory terms and conditions, if at all.
Further, there can be no assurance that CAI, alone or in conjunction with a
strategic partner, will be able to successfully develop fixed, flexible uses of
its MMDS spectrum, or if successfully developed, that such uses can be deployed
profitably in a commercial manner.

       Additionally, the permanent authorization granted to Boston is limited
to 5 channels for 16 customer locations.  There can be no assurance that such
customer locations will enable CAI to successfully develop fixed, flexible uses
of its MMDS spectrum in Boston in a commercial manner, and therefore, CAI may
need to apply for authorization in Boston for additional channels and/or
additional customer locations.  Such applications have not been made as of the
date hereof, and are not currently contemplated.  There can be no assurance,
however, if such applications are made, that CAI would receive authorization
from the FCC for additional channels and/or additional customer locations in
the Boston market.

       In connection with the Company's intention to develop fixed, flexible
two-way uses of its MMDS spectrum, the Company recently entered into a
memorandum of understanding with ADC Telecommunications, Inc., a
telecommunications equipment manufacturer, to pursue the design and
implementation of fixed two-way broadband wireless communications systems for
the transmission of video, voice and data over the MMDS spectrum.  Subject to
receipt of the requisite regulatory authority, the Company and ADC expect to
use certain of the channels in CAI's Pittsburgh market for the initial phase of
the joint development project.  If such phase is successful, the Company and
ADC have agreed to deploy a demonstration system in Boston, which the Company
believes will be conducted pursuant to the permanent authority it has already
received for fixed, flexible two-way use in that market.  Further joint
development would be the subject of a definitive agreement among CAI and ADC,
although there can be no assurance that the initial phase or demonstration
system will be successful, or if successful, that a definitive agreement
relating to additional joint development of fixed two-way broadband wireless
communications systems with ADC will be reached on terms and conditions that
are satisfactory to the Company, if at all.

       In addition to one-way video and one- and two-way data transmission, the
Company believes that fixed, flexible two-way use of its MMDS spectrum also
includes telephony delivery services.  The Company believes that the
combination of digital compression, fiber loop and cellular technologies can be
integrated into the MMDS spectrum, resulting in a single wireless platform
capable of delivering a wide range of services, including telephony delivery
services.  Adaptation of newly available, but as of yet commercially untested,
technologies has been explored by the Company, with the intention of assessing
MMDS spectrum's ability to simultaneously provide a combination of video, voice
and data delivery services.  CAI believes that an MMDS system having one main
transmitter and multiple booster sites can be designed using standard cellular
network design principles to produce a relatively low-cost telephony delivery
platform.  The Company has commenced preliminary testing and has taken initial
steps in furtherance of developing a telephony application for its MMDS
spectrum.  Although the Company believes that an MMDS system can be designed to
provide telephony delivery services, there can be no assurance that such a
system could be designed, or that the Company would be capable of designing and
constructing such a system.  Furthermore, in the event that such a system could
be designed, there can be no assurance that the Company would receive the
requisite regulatory approval to offer a telephony delivery service, that the
Company would have the financial resources, alone or in conjunction with a
strategic partner, necessary to design and construct a telephony delivery
service in one or more of its markets, or that such service, if it was designed
and constructed by the Company in one or more markets, could be successfully
deployed in a commercially successful manner.

       WIRELESS INFORMATION NETWORK.  Subject to receipt of regulatory approval
for fixed, flexible use of its MMDS spectrum, as well as the successful
deployment of digital video, one- and two-way data transmission and telephony
delivery services utilizing the MMDS platform and sufficient capital resources,
the Company intends to launch a wireless version of the full service network,
the Wireless Information Network ("WIN").  The Company believes that its WIN
systems would be able to provide quick and relatively inexpensive household
coverage on a broad scale.  CAI believes that the WIN system concept will
enhance the Company's ability to attract one or more strategic investors by
giving such partners the ability to provide competitive access products over
CAI's MMDS spectrum.  The Company believes that its WIN systems will be capable
of providing a combination of analog and/or digital video services for
residential, as well as for corporate and institutional/instructional
subscribers, bundled with high speed Internet and intranet access services, and
ultimately, telephony delivery services.  The Company expects to be able to
alter the channel allocation among the various services depending on the needs
of the strategic partner and consumer demand, thereby deriving multiple revenue
streams from each WIN system.

       The Company has not yet implemented a WIN system in any of its markets.
CAI believes that the various regulatory approvals it has received and the
joint development projects with which it is involved will enable CAI to assess
the viability of the WIN system and present it to potential strategic partners.
There are a number of risk factors, including, without limitation, receipt of
all requisite regulatory appovals, technology development and the availability
of additional financing, that will affect the implementation of a WIN system in
any of the Company's markets, some of which are outside the control of the
Company.  There can be no assurance that the Company will be able to develop a
WIN system in any of its markets, or that if a WIN system is developed, that
the Company will be able to deploy a variety of services in a commercially
reasonable manner, if at all.

       Recent Developments

       INTERIM AND LONG-TERM FINANCING.  The Company is actively seeking to
raise $25 million to $50 million of interim secured financing by April 1997 and
to secure long-term financing through a strategic partner(s) to replace BANX
Partnership.  The Company has engaged Smith Barney Inc. to act as its financial
adviser with respect to the interim financing and has engaged J.P. Morgan
Securities Inc. and Smith Barney Inc. to act as its financial advisers with
respect to explore strategic alternatives for the Company.  J.P. Morgan and
Smith Barney have each contacted several potential strategic partners on behalf
of the Company.  Although the Company has had discussions with certain of these
potential strategic partners, such discussions have been preliminary.  There
can be no assurance that a new strategic partner(s) can be identified, or if
identified, that an arrangement on terms and condition satisfactory to the
Company can be reached with such new strategic partner(s).

       The Company has also had discussions with certain qualified parties
interested in providing CAI with the interim financing.  CAI has not yet
reached a definitive agreement with any of these qualified parties.  There can
be no assurance that any interim financing will be available to the Company on
satisfactory terms and conditions, if at all.  Failure to obtain the interim
financing, and ultimately, failure to obtain a new strategic partner, would
have a material adverse effect on the Company.

       INTEREST IN CS WIRELESS.  The Company currently owns approximately 52%
of CS Wireless.  Pursuant to the terms of a Stockholders' Agreement dated
February 23, 1996 among the Company, Heartland and CS Wireless, the Company is
required to be the single largest stockholder of CS Wireless prior to any
public offering of CS Wireless common stock.  Pursuant to the terms of the
Participation Agreement regarding a true-up of the amounts contributed by each
of CAI and Heartland to CS Wireless (based on the value of MMDS assets or
channel rights or stock of entities owning such assets or rights), and the
consummation of the exchange of certain MMDS assets and channel rights relating
to Portsmouth, New Hampshire owned by Heartland and certain of its affiliates
for shares of CS Wireless owned by the Company, the Company's 52% interest in
CS Wireless will be reduced to approximately 48% and Heartland's interest in CS
Wireless will be increased to approximately 39%  Although CAI's stock ownership
in CS Wireless will fall below 50%, CAI will continue to be the largest single
stockholder of CS Wireless following the consummation of the Portsmouth
transaction and the true-up adjustment.

       LITIGATION.  During the quarter ended December 31, 1996 and later
periods, the Company was named in five class action lawsuits, each alleging
various violations of the federal securities laws.  The lawsuits were filed in
the United State District Court for the Northern District of New York.  The
complaints name the Company, certain directors of CAI, as well as a significant
non-individual 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 (the
"Exchange Act") during various Class Periods.  Plaintiffs' claims arise out of
alleged material misstatements and omissions in the Company's public
disclosures during the various Class Periods, as part of a  scheme to inflate
the price of CAI securities enabling the individual defendants to sell CAI
securities at such inflated prices.  Plaintiffs are seeking 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.

       The Company is also the subject of an action before the National Labor
Relations Board ("NLRB"), entitled CAI WIRELESS, INC. EMPLOYER AND
COMMUNICATION WORKERS OF AMERICA, AFL-CIO CHARGING PARTY, Case Nos. 4-CA-24633
and 4-CA-24785.  The Company is presently scheduled to participate in a hearing
before and Administrative Law Judge of the NLRB on April 7, 1997 in
Philadelphia, Pennsylvania to defend against unfair labor practice charges
brought by Region 4 of the NLRB.  The unfair labor practice charges concern
allegations that the Company violated the National Labor Relations Act during a
union election campaign in February and March, 1996 and actions taken
thereafter that the General Counsel of the NLRB alleges also violated the
National Labor Relations Act.  The General Counsel is seeking reinstatement of
field technicians previously employed at the Company's Philadelphia Choice
subsidiary and also an order requiring the Company to recognize and bargain
with the Communication Workers of America as the labor organization
representing the reinstated employees.  The Company has stated that it intends
to vigorously defend the action.  It is not possible to assess the likely
outcome at this time.

                                     RISK FACTORS

   AN INVESTMENT IN THE SHARES OF COMMON STOCK INVOLVES SUBSTANTIAL RISK.  THE
FOLLOWING RISK FACTORS, TOGETHER WITH ALL THE OTHER INFORMATION APPEARING IN
THIS PROSPECTUS, SHOULD BE CONSIDERED CAREFULLY BY POTENTIAL INVESTORS.

NEED FOR ADDITIONAL FINANCING FOR OPERATIONS

   CAI's business requires substantial investment to finance capital
expenditures and operating expenses for business and system development, as
well as for subscriber growth.  These activities may be financed in whole or in
part by CAI through debt or equity financings, subscriber equipment lease
financings, joint ventures or other arrangements.  The Company is currently
actively seeking to raise $25 million to $50 million of interim secured
financing by April 1997, which is likely to include some type of equity
component issued to the party providing such financing.  There is no assurance
that any additional financing, including the interim financing, necessary to
expand the build-out of CAI's MMDS systems, to acquire new systems or for
operations and business development, including development of fixed, flexible
two-way uses of MMDS spectrum or the WIN system, will be available on
satisfactory terms and conditions, if at all.  Any limitations that the Company
may now have on its ability to access the public capital markets should not, in
the Company's view, hinder its access to alternative sources of capital,
including from sales of selected assets.  To the extent that future financing
requirements are satisfied through the issuance of equity securities, investors
may experience significant dilution.  Additional debts, including the interim
financing, could result in a substantial portion of CAI's cash flow from
operations being dedicated to the payment of principal and interest on such
indebtedness and would render CAI more vulnerable to competitive pressures and
economic downturns.  Certain of CAI's existing financing documents restrict the
issuance of debt and the contractual arrangements with the BANX entities also
contain restrictions on the issuance by CAI of equity securities.  Failure to
obtain additional financing, including the interim financing, would adversely
affect CAI and its ability to exploit the MMDS spectrum and to compete
successfully in the subscription television and internet access industries.

EFFECT OF SUBSTANTIAL INDEBTEDNESS AND PREFERRED STOCK ON FUTURE OPERATIONS

   CAI has substantial indebtedness, and beginning in 1999, will have
significant debt service requirements.  As of December 31, 1996, CAI had
outstanding consolidated long-term debt of approximately $312 million and
shareholders' equity of approximately $144 million.  In addition to the
foregoing indebtedness, CAI has $70 million of mandatorily redeemable preferred
stock outstanding having a priority as to dividends and a liquidation
preference over the Shares of Common Stock.  The Company is actively seeking to
obtain $25 million to $50 million of interim secured 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 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
such financings will have a material adverse effect on the Company.

   CAI's debt instruments and preferred stock impose restrictions on the
ability of CAI to incur additional debt, acquire or dispose of assets, incur
debt or liens, make certain investments and take certain other material
actions.  Such debt instruments and preferred stock and the restrictions
contained therein will have several important consequences on CAI's future
operations, including, but not limited to the following: (i) CAI will incur
significant interest expense and principal repayment obligations; (ii) CAI's
ability to obtain additional financing, including the interim financing, in the
future, as needed, may be limited; (iii) CAI's leveraged position and the
covenants contained in such debt instruments and preferred stock could limit
CAI's ability to compete as well as its ability to expand and make capital
improvements; (iv) CAI's substantial leverage will make it more vulnerable to
expand and make capital improvements; (v) CAI's substantial leverage will make
it more vulnerable to economic downturns, limit its ability to withstand
competitive pressures and reduce its flexibility in responding to changing
business and economic conditions; and (vi) the Company's ability to fully
implement its plans to exploit its MMDS spectrum, including, without
limitation, development of the WIN system in any of CAI's markets.  In
addition, such debt instruments and the terms of such preferred stock contain
provisions that obligate CAI to redeem or offer to purchase such securities for
specified premiums in the event of a change of control of CAI and certain
similar events.

NEED FOR STRATEGIC PARTNER(S)

   Pursuant to the terms of the Modification Agreement, CAI has been granted
the right to purchase, or have its designee purchase, the CAI Securities.  Upon
the consummation of such purchase, the BR Agreement would terminate eliminating
CAI's strategic relationship with the BANX Affiliates.  The Company is actively
seeking a new strategic partner(s) to replace the BANX Partnership.  The
Company's ability to locate such strategic partner(s), however, may be limited,
in part, by the BANX Partnership's willingness to negotiate the terms and
conditions of the purchase of the CAI Securities.  Much of the Company's
business plan relating to fixed, flexible use of the MMDS spectrum is dependent
upon CAI securing a new strategic partner to provide the necessary capital
resources, as well as engineering and other expertise, and subscribers for such
flexible-use services, to CAI as it develops these business segments.  There
can be no assurance that the Company will be able to secure a new strategic
partner(s) on terms and conditions satisfactory to the Company, if at all.
Further, there can be no assurance that, even with a new strategic partner(s)
and receipt of all necessary regulatory authorizations, the Company will be
able to launch fixed, flexible two-way uses of its MMDS spectrum in a
commercially successful manner.

LIMITED BUSINESS HISTORY; LACK OF PROFITABLE OPERATIONS

   CAI's subscription television operations commenced in August 1991.
Prospective investors, therefore, have limited historical financial information
about CAI upon which to base an evaluation of their respective performances and
an investment in the Shares offered hereby.  Given CAI's limited operating
history, there is no assurance that it will be able to achieve positive cash
flow from operating activities and to compete successfully in the subscription
television industry or in the data transmission or telephony delivery
industries.

   CAI has incurred net losses since inception of approximately $122 million
through December 31, 1996 and expects to realize additional net losses on a
consolidated basis while it develops and expands its MMDS systems.  There can
be no assurance that CAI will be able to develop or expand its MMDS systems or
that it or its individual subsidiaries will achieve profitability in future
years.

   Subject to regulatory approval, the Company intends to expand its business
to include not only subscription video delivery, but also one-way internet
access services and fixed, flexible two-way uses of its MMDS spectrum.  The
Company has no operating history for any of these alternative uses of the MMDS
spectrum, and there can be no assurance that CAI could commercially deploy such
alternative uses on a wide-spread basis.  There can be no assurance that the
Company will be able to achieve positive cash flow from any of these
alternatives uses of the MMDS spectrum and to compete successfully in the voice
and data transmission delivery services industries.

HIGHLY COMPETITIVE INDUSTRIES

   The subscription television industry is highly competitive.  CAI's principal
subscription television competitors in each market are traditional hard-wire
cable, direct broadcast satellite ("DBS") and private cable operators.  Hard-
wire cable companies generally are well established and known to potential
customers and have significantly greater financial and other resources than
CAI.  Premium movie services offered by the cable television systems have
encountered significant competition from the home video cassette recorder
industry.  In areas where several local off-air VHF/UHF broadcast channels can
be received without the benefit of subscription television, cable television
systems also have faced competition from the availability of broadcast signals
generally and have found market penetration to be more difficult.  Legislative,
regulatory and technological developments may result in additional and
significant competition, including competition from local telephone companies
and from a proposed new wireless service known as Local Multipoint Distribution
Service ("LMDS").

   In addition, within each market, the Company initially must compete with
others to acquire, from the limited number of MMDS channels issued or issuable,
rights to a minimum number of MMDS channels needed to establish a commercially
viable system.  Digital capability is essential for MMDS to compete with hard-
wire cable, which in its current analog state offers between 36 to 90 channel
offerings depending on a given market.  With the deployment of digital, hard-
wire cable is expected to offer over 150 channels.  The Company has lost
television subscribers to hard-wire cable competitors in each of its markets
due to the channel capacity limitations inherent in an analog-based MMDS
operation.   In addition, within each market, the Company initially must
compete with others to acquire, from the limited number of MMDS channels issued
or issuable, rights to a minimum number of MMDS channels needed to establish a
commercially viable system.  Aggressive price competition or the passing of a
substantial number of presently unpassed households by any existing or new
subscription television service could have a material adverse effect on the
Company's results of operations and financial condition.

   New and advanced technologies for the subscription television industry, such
as digital compression, fiber optic networks, DBS transmission, video dialtone
and LMDS, are in various stages of development of commercial deployment.  These
technologies are being developed and supported by entities, such as hard-wire
cable companies and regional telephone companies, that have significantly
greater financial and other resources than CAI.  These new technologies could
have a material adverse effect on the demand for MMDS subscription television
services.  There can be no assurance that CAI will be able to compete
successfully with existing competitors or new entrants in the market for
subscription television services.

   The Company will also face intense competition from other providers of data
and telephony transmission services if the Company implements, on a commercial
basis, such services.  Such competition is increased due to the fact that MMDS
spectrum has not traditionally been utilized to deliver such alternative
services, and consumer acceptance of such services delivered via MMDS
technology is unknown at this time.  Many of the existing providers of data
transmission and telephony services, such as long distance and regional
telephone companies have significantly greater financial and other resources
than the Company.  There can be no assurance that there will be consumer demand
for alternative uses of the MMDS spectrum such as data transmission, including
Internet access services, and telephony delivery services, that the Company
will be able to compete successfully against other providers of such services
or that the Company will be able to achieve profitability from such services in
future years.

FLEXIBLE USE OF MMDS SPECTRUM

       The Company has applied to the FCC for, and received, permission to use
its MMDS spectrum for a variety of uses including video, voice and data
transmission.  The Company is currently conducting Internet access trials in
its Washington, D.C. and Rochester, NY markets, and has begun commercial
deployment of a one-way high speed Internet access product in Rochester in
connection with its FCC-approved application to enroll up to 500 commercial
subscribers for this service.  There is no definitive timetable for the
commercial deployment of an Internet access product in Washington, D.C. at this
time.  CAI has also received developmental authority to conduct a commercial
market trial of its one-way Internet access service with up to 1,000
subscribers in the New York City market, which market trial is in the
preliminary stages of development, and most recently, the Company has been
granted permanent authority for fixed, flexible two-way use in the Boston
market.  The Boston authorization is the first of its kind awarded to an MMDS
operator.  The permanent authorization granted for Boston is limited to 5
channels for 16 customer locations.  There can be no assurance that such
customer locations will enable CAI to successfully develop fixed, flexible uses
of its MMDS spectrum in Boston, and therefore, CAI may need to apply for
authorization in Boston relating to additional channels and/or additional
customer locations.  Such applications have not been made as of the date
hereof, and are not currently contemplated.  There can be no assurance,
however, if such applications are made, that CAI would receive authorization
from the FCC for additional channels and/or additional customer locations in
the Boston market.

       Further, there can be no assurance that the Company will be granted
permanent authority with respect to any of its pending applications or
developmental authorizations, or that the commercial deployment of any new
products will be 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.

NEW APPLICATIONS OF MMDS SPECTRUM

       The Company is pursuing alternative uses of its MMDS spectrum, many of
which uses rely on technology that is currently being developed by the Company
and other MMDS operators and vendors.  There can be no assurance that such
technology development will continue, or that it will result in
technologically-viable MMDS systems.  Additionally, alternative uses of MMDS
spectrum have not been commercially deployed in any meaningful manner to date
by any MMDS operator.  There can be no assurance that such alternative uses can
be deployed in a commercially reasonable manner, that such uses will gain
consumer acceptance, or that alternative uses of MMDS spectrum can be developed
into a profitable business by the Company.

DEPLOYMENT OF WIRELESS INFORMATION NETWORK

       The Company believes that the WIN system can be developed and
implemented to deliver video, voice and data transmission delivery services in
CAI's markets.  The Company has not yet implemented a WIN system in any of its
markets, and there can be no assurance that a WIN system will be implemented in
any CAI market in the near future, if at all.  The implementation of a WIN
system in any market will require the Company to develop technology necessary
to deliver a variety of video, voice and data transmission services over the
MMDS spectrum in a market, as well as manage competitive pressures from a
variety of competitors in various industries, including industries in which the
Company does not compete currently in any meaningful manner.  The Company will
have to commit significant financial resources to the development of WIN
systems, and there can be no assurance that such financial resources will be
available to develop such systems.  Further, there can be no assurance that the
Company will be able to develop the necessary technology or successfully manage
such competitive pressures.  Additionally, in the event the Company does
develop a WIN system in any of its markets, there can be no assurance that
there will be consumer acceptance of the WIN system, or that the Company could
deploy WIN systems in any of its markets in a commercially reasonable manner.

COMPETITIVE PRESSURES OF RAPID CHANGES IN TECHNOLOGY

   The MMDS industry and the subscription television industry in general are
subject to rapid and significant changes in technology which may increase
competitive pressures on CAI or require capital investment to remain
competitive that are beyond CAI's resources at this time.  Because of the rapid
and high level of technological change in the industry in which CAI competes,
the effect of technological changes on the businesses of CAI cannot be
predicted.  In addition, the Company's pursuit of fixed, flexible use of the
MMDS spectrum has subjected it to additional competitive pressures of the rapid
changes in technology associated with the data transmission and telephony
industries, which trend is likely to continue as the Company's business
strategy with respect to these services evolves.  There can be no assurance
that CAI will be able to compete successfully in these industries, nor can
there be assurance that CAI will be able to keep pace with the rapid and high
level of technological changes and growth necessary to successfully develop and
operate systems delivering fixed, flexible two-way uses of MMDS spectrum.

DIGITAL COMPRESSION TECHNOLOGY NOT COMMERCIALLY AVAILABLE

       Currently, MMDS operators can offer up to 33 analog channels of
educational and commercial programming.  The ability to offer substantially
more programming utilizing existing wireless channel capacity is dependent on
effectively applying digital technology.  FCC approval is required before the
Company's MMDS systems can be converted to digital technology.  The FCC has
recently issued a Declaratory Ruling and Order which effectively established
interim rules to govern the transition from analog to digital technology.  The
FCC has yet to commence a rulemaking proceeding to adopt permanent rules.
There can be no assurance as to what permanent rules and policies the FCC will
adopt to govern the use of digital technology, when such rules and policies
will be adopted, or the company's ability to comply with those rules and
policies.  It is expected that digital technology will be commercially
available in sufficient production in 1997.  It is also expected that the cost
of digital equipment will exceed the cost of analog equipment.  There can be no
assurance, however, that digital converter boxes and other equipment necessary
to implement digital technology, including satellite delivery of digital
signals, will be available on this timetable or that digital technology can be
successfully deployed.  Conversion from current analog technology to a digital
technology will not take place in all markets simultaneously.

       In order for the Company to launch a digital subscription television
service in any market in which it now has or may in the future have a digital
MMDS transport system, the Company must have access to pre-digitized,
compressed programming.  The Company is currently in discussions with certain
third parties which the Company believes will be able to provide it with the
pre-digitized, compressed programming necessary to launch digital subscription
television in Boston.  As of the date hereof, no definitive agreement has been
reached with any such third party provider, and there can be no assurance that
CAI will be able to reach a definitive agreement on terms and conditions
satisfactory to the Company, if at all.  If the Company cannot contract with a
third party provider capable of providing CAI with sufficient digital
programming to launch a digital subscription television service, the Company
would have to construct its own digital compression center if it chose to
pursue digital subscription television as a business segment.  The Company
estimates the cost of constructing a digital compression center at $5 million,
based on information available to the Company as of the date hereof.  There can
be no assurance that the Company would be able to construct a digital
compression center or that the cost of such facility would not exceed $5
million if CAI were to build a digital compression center, or that the Company
would have the financial resources necessary to construct such facility.
Access to pre-digitized, compressed programming, either through a third party
provider or construction of a digital compression center, must be secured for
each market in which CAI desires to launch a digital subscription television
service.

IMPACT OF RECENTLY ENACTED LEGISLATION

   The recently enacted Telecommunications Act of 1996 (the "1996 Act") could
have a material impact on the MMDS industry and the competitive environment in
which the Company operates.  The 1996 Act will result in comprehensive changes
to the regulatory environment for the telecommunications industry as a whole.
The legislation will, among other things, substantially reduce regulatory
authority over cable rates.  Another provision of the 1996 Act will afford
hard-wire cable operators greater flexibility to offer lower rates to certain
of its subscribers, and would thereby permit cable operators to offer discounts
on hard-wire cable service to the Company's subscribers of prospective
subscribers.  The legislation will permit telephone companies to enter the
video distribution business, subject to certain conditions.  The entry of
telephone companies into the video distribution business, with greater access
to capital and other resources, could provide significant competition to the
companies in the MMDS industry, including the Company.  In addition, the
legislation will afford relief to DBS providers by exempting such providers
from local restrictions on reception antennas and preempting the authority of
local governments to impose certain taxes.  The Company cannot predict the
substance of rules and policies to be adopted by the FCC in implementing the
provisions of the legislation.

OPERATIONAL DEMANDS RESULTING FROM GROWTH

   The rapid growth CAI has experienced prior to, and as a result of, the ACS
Merger in the number of employees, the scope of its operating and financial
systems, the geographic area of its operations, and the exploration of
alternative uses of its MMDS spectrum, has increased the operating complexity
of CAI, as well as increased the level of responsibility for both existing and
new management personnel.  In managing this growth, CAI has been and will be
required to continue to improve its operating and financial systems to expand,
train and manage its employees.  There can be no assurance that CAI will be
able to attract and retain qualified employees.  Any inability to attract and
retain qualified employees may impede CAI's growth and its ability to compete
with other subscription television providers.  In addition, the Company has
implemented a series of cost-cutting measures, including a reduction of its
workforce, in an effort to manage the increased cost associated with this
growth.

EFFECT OF MODIFICATION AGREEMENT

   The Modification Agreement entered into by the Company and the various BANX
entities suspends the BR Agreement for a period of one year, beginning on
December 12, 1996 (the "Suspension Period").  In the event that the CAI
Securities are not purchased by CAI or its designee (or by a purchaser
identified by BANX after September 8, 1997) during the Suspension Period, the
BR Agreement would be reinstated.  If the BR Agreement is reinstated, the
parties have agreed that they will negotiate in good faith to amend the BR
Agreement; provided, however, 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, and the corresponding construction obligations of CAI
pursuant to such Fulfillment Dates.  There can be no assurance, in the event
that the BR Agreement is reinstated, that the parties will be able to negotiate
amendments, modification or waivers of the BR Agreement on terms and conditions
satisfactory to CAI, if at all.

       In addition, the one-year suspension of the BR Agreement eliminates the
requirement that CAI reserves its MMDS spectrum in the markets affected by the
BR Agreement for imminent use by the BANX Affiliates as a video delivery
platform during the Suspension Period.  The Modification Agreement also
provides CAI with relief from certain, but not all, covenants contained in the
CAI Securities that would otherwise prohibit CAI from pursuing joint ventures.
There can be no assurance that the Company will be able to utilize its MMDS
spectrum for any other uses, or that CAI will be able to enter into joint
ventures or other arrangements on terms and conditions satisfactory to the
Company, if at all.  Further, the relief provided by the Modification Agreement
is limited to the Suspension Period.  Although any joint ventures formed or
other arrangements entered into during the Suspension Period will not be deemed
to violate the covenants contained in the CAI Securities at the expiration of
the Suspension Period, CAI will be able to take only ministerial actions in
furtherance of such ventures or arrangements if the BR Agreement is reinstated.
This limitation on CAI's ability take non-ministerial acts in furtherance of
any such venture or arrangement may have an adverse affect CAI's ability to
enter into joint ventures and other arrangements notwithstanding the relief
granted to CAI by the Modification Agreement.

   If the BR Agreement is reinstated and neither BANX Affiliate elects to
implement the BR Agreement in any market, no service revenues thereunder will
be payable to CAI, and the additional service revenues anticipated from this
source that would have been used to expand into additional markets may need to
be obtained from other sources.  Revenues also may be adversely affected to the
extent any amendment, modification or waiver to the BR Agreement alters the
economic relationship between the parties with respect to any market where the
BR Agreement would be implemented.

INTERESTS OF BANX AFFILIATES

   Although the contractual arrangements among CAI, Bell Atlantic and NYNEX are
designed to be mutually beneficial to the parties, Bell Atlantic's and NYNEX's
interests may diverge from those of CAI's other shareholders.  Bell Atlantic
and NYNEX have announced plans to develop video dialtone delivery platforms in
their respective operating territories and may become competitors of CAI in any
of CAI's markets.  Notwithstanding the Modification Agreement, (i) Bell
Atlantic and NYNEX are substantial creditors of CAI under the Term Notes, (ii)
the Warrants and shares of preferred stock of CAI issued to the BANX Affiliates
are subject to antidilution provisions that are not available to other
shareholders and that are designed to maintain the right of the BANX Affiliates
to acquire 45% of the shares of Common Stock on a fully diluted basis, and
(iii) the Voting Preferred Stock to be issued to Bell Atlantic and NYNEX upon
exercise of the Warrants and Term Notes will be entitled to vote on certain
matters, which voting rights would increase after in the event Bell Atlantic
and NYNEX exercises a percentage of their conversion rights for Voting
Preferred Stock, including the right to elect directors in proportion to their
stock ownership.  There is a substantial likelihood that in exercising all or a
portion of their conversion rights, Bell Atlantic and NYNEX would become the
single largest shareholders of CAI and would have the power to control or
influence the control of CAI.

DILUTION

   The Company is actively seeking interim financing and long-term financing
through a strategic investor(s) to purchase the BANX Securities pursuant to the
Modification Agreement.  To the extent the Company is required, under the terms
of such financings, to issue equity in connection with obtaining such
financings, the Company's current shareholders will experience dilution.  It is
unknown at this time the extent to which such financings may require the
issuance of equity, and therefore, the Company cannot predict the level of
dilution that would be experienced by current shareholders.

POSSIBLE FUTURE SALES OF SHARES OF COMMON STOCK

   CAI has as of December 31, 1996, 40,540,539 shares of Common Stock
outstanding and 3,220,747 shares are or will be deemed to be "Restricted
Shares" issued and sold by CAI in private transactions not involving a public
offering and are therefore not freely transferable in the public market without
restriction or limitation under the Securities Act.  The Warrants and shares of
preferred stock of CAI issued to the BANX Partnership entitle the holder to
acquire 45% of the shares of Common Stock outstanding from time to time on a
fully diluted basis and require CAI to register such securities, or the shares
of Common Stock issuable upon conversion or exercise thereof, under the
Securities Act.  In addition, holders of outstanding CAI warrants, other than
the Warrants, have the right to cause CAI to register such shares issuable upon
exercise of such warrants under the Securities Act, most of which are included
in the Registration Statement of which this Prospectus forms a part.  No
prediction can be made of the effect, if any, that the sales of such shares in
the public market would have on the market price of shares of Common Stock
available from time to time.  Nevertheless, sales of substantial amounts of
shares of Common Stock in the public market could adversely affect prevailing
market prices.

RESTRICTIONS IMPOSED BY GOVERNMENT AND COMMUNITY REGULATION

   The MMDS industry is regulated by the FCC.  The FCC governs, among other
things, the issuance, renewal, assignment, transfer and modification of
licenses necessary for MMDS systems to operate and the time afforded to
licensees to construct facilities.  The FCC requires fees for certain
applications and licenses, and mandates that certain amounts of educational,
instructional or cultural programming be transmitted over certain of the
channels used by CAI's existing and proposed MMDS systems.  In the top fifty
markets, the FCC has authorized up to 33 channels (constituting a spectrum
bandwidth of 198 MHZ) primarily for MMDS transmission of video programming.  In
markets below the top fifty markets, the FCC has authorized up to 32 channels
(constituting a spectrum bandwidth of 192 MHZ).  Between 5 and 13 MMDS channels
can be licensed by the FCC to commercial operators for full-time usage without
programming restrictions.  The remaining Instructional Television Fixed
Services ("ITFS") channels typically are authorized for educational purposes,
although excess capacity can be leased to MMDS operators, subject to certain
programming restrictions.  Licenses for both MMDS and ITFS channels are granted
based upon applications filed with the FCC.  FCC approval also is required for
assignment of existing licenses or transfer of control of license holders.  The
FCC imposes restrictions and conditions upon the use, control and operation of
channels.  FCC licenses are limited in duration and subject to renewal
procedures.  While current FCC rules are intended to promote development of a
competitive subscription television and other industries, the statutes, rules
and regulations affecting the subscription television and other industries
could change, and any future changes in FCC rules, regulations, policies or
procedures could have a negative impact on the MMDS industry as a whole, CAI in
particular.

   In addition, MMDS operators are subject to regulations by the Federal
Aviation Administration ("FAA") with respect to construction of transmission
towers and to certain local zoning regulations affecting construction of towers
and other facilities.  There also may be restrictions imposed by local
authorities, neighborhood associations and other similar organizations limiting
the use of certain types of reception equipment used by CAI.  Future changes in
the foregoing regulations or any other regulations applicable to CAI could have
a material adverse effect on CAI's results of operations and financial
condition.

   Certain states have legislated that each resident of a Multiple Dwelling
Unit ("MDU") should not be denied access to programming provided by franchised
cable systems, notwithstanding the fact that the MDU entered into an exclusive
agreement with a non-franchised video program distributor.  States with such
"mandatory access" laws where CAI provides MMDS service include Connecticut,
Delaware, District of Columbia, New Jersey, New York, Pennsylvania and Rhode
Island.  In several district courts, mandatory access laws have been held
unconstitutional.  Such laws could increase the competition for subscribers in
MDUs.

DIFFICULTIES AND UNCERTAINTIES OF A NEW INDUSTRY

   MMDS subscription television is not a new technology, however, it is a new
industry with a short operating history.  Fixed, flexible two-way uses of the
MMDS spectrum have relatively no operating history.  Potential investors should
be aware of the difficulties and uncertainties that are normally associated
with new industries, such as lack of consumer acceptance, difficulty in
obtaining financing, increasing competition, advances in technology and changes
in laws and regulations.  There can be no assurance that the MMDS industry will
develop or continue as a viable or profitable industry.

DEPENDENCE ON CHANNEL LEASES AND LICENSES; NEED FOR LICENSE EXTENSIONS

   For most of its channel rights, CAI is dependent upon leases of transmission
capacity with various third-party license holders.  ITFS licenses generally are
granted for a term of ten years and are subject to renewal by the FCC.  MDS
licenses generally will expire on May 1, 2001 unless renewed.  FCC licenses
also specify construction deadlines which, if not met, could result in the loss
of the license.  Requests for additional time to construct a channel may be
filed and are subject to review pursuant to FCC rules.  Certain of CAI's ITFS
channel rights are subject to pending extension requests and it is anticipated
that additional extensions will be required.  There can be no assurance that
the FCC will grant any particular extension request or license renewal request.
CAI's channel leases typically cover four ITFS channels and/or one to four MDS
channels each.  Under the rules of the FCC, the term of leases for ITFS
channels, which constitute up to 20 of the 33 available wireless channels
within any major MMDS market, may not exceed ten years.  There is no such
restriction on MMDS leases.  Following the expiration of the initial term of a
lease for ITFS channels, the leases under which CAI operates generally provide
that the ITFS license holders may negotiate for the lease of channel capacity
for one or more additional renewal terms with only CAI or its sublessor.  In
addition, if a renewal agreement is not reached within a specified time frame
during which only CAI or its sublessor has the use of the channel capacity, CAI
will thereafter typically have a right of first refusal to match any competing
offers from one or more third parties.  Because the ITFS license holders have
generally received their FCC licenses within the last ten years, CAI and other
similarly situated entities in the industry have had little or no experience
negotiating renewals of ITFS channel lease agreements.  CAI anticipates,
however, that it will be able to negotiate additional renewals with either the
incumbent license holder, or with successor license holders, although there is
no assurance that it will be successful in doing so.  The MMDS channel leases
held by CAI generally grant CAI the right to renew the channel lease.  All ITFS
and MMDS channel leases are dependent upon the continued validity of the
corresponding FCC license.  CAI anticipates that upon the expiration of the
current license terms, all such FCC licenses will be renewed following
completion of the FCC review process, although there is no assurance that such
renewal applications will be granted.  The termination of or failure to renew a
channel license or lease (due to a breach by CAI, or its lessor, cancellation
of the license held by a third party lessor for failure to timely construct
and/or perfect the wireless cable facility or otherwise) or the failure to
grant an application for an extension of time to construct an authorized
station, would result in CAI being unable to deliver programming on such
channel(s) unless it were able to lease excess capacity from a successor
license holder.  Such a termination or failure in a market which CAI actively
serves could have a material adverse effect on CAI.

DEPENDENCE ON KEY INDIVIDUALS

   CAI is dependent in large part on the experience and knowledge of Jared E.
Abbruzzese, Chairman and Chief Executive Officer of CAI and John Prisco, who
became President of CAI on February 23, 1996.  The loss of the services of one
or both of Mr. Abbruzzese or Mr. Prisco could have a material adverse effect
upon CAI.  CAI has an aggregate of $2.0 million of key man life insurance on
the life of Mr. Abbruzzese for the benefit of CAI.

PHYSICAL LIMITATIONS OF MMDS TRANSMISSION

   MMDS subscription television programming, as well as alternative uses of the
MMDS spectrum is transmitted through the air via microwave frequencies from a
transmission facility to a small receiving antenna at each subscriber's
location and requires line-of-sight transmission.  Therefore, in communities
with tall trees, hilly terrain, tall buildings or other obstructions in the
transmission path, MMDS transmission can be difficult or impossible to receive
at certain locations without the use of low power signal repeaters (known as
"beambenders"), which retransmit an otherwise blocked signal over a limited
area.  The use of beambenders increases the costs per subscriber.  In addition,
in limited circumstances, extreme adverse weather could damage the transmission
and receiving antennas as well as transmission site equipment.

CABLE SUBSCRIBER CONVERSION

   In each of the principal subscription television markets served by CAI there
is or will be significant competition for households that are presently
subscribers of a hard-wire cable service.  There can be no assurance that CAI
will be able to attract to its services existing cable customers, who for a
variety of reasons may be reluctant to shift from their present cable service.
Additionally, the Company has experienced loss of subscribers to hard-wire
cable providers in each of its market due, in large part the Company believes,
to channel capacity limitations inherent in an analog-based MMDS operation.

DIVIDENDS UNLIKELY

   CAI has never declared or paid any cash dividends on the Shares of Common
Stock and does not expect to declare any such dividends in the foreseeable
future.  Payment of any future dividends will depend upon earnings and capital
requirements of CAI, and will be subject to restrictions contained in CAI's
debt instruments and the terms of CAI's preferred stock and other factors the
Board of Directors considers appropriate.  CAI currently intends to retain
earnings, if any, to support growth and expansion.


                   SAFE HARBOR UNDER THE PRIVATE SECURITIES
                         LITIGATION REFORM ACT OF 1995

   The statements contained in this Prospectus, including those incorporated
herein by reference, 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, without limitation,  the receipt of
regulatory approvals, the availability of a new strategic partner(s) and its
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 and tower space
availability absence of interference, as well as the assumptions, risks and
uncertainties set forth above under "Risk Factors" as well as other
assumptions, risks, uncertainties and factors disclosed in the documents
incorporated herein by reference and the Company's other securities filings.

                                USE OF PROCEEDS

   The Company will not receive any proceeds from the sale of the Shares by the
Selling Shareholders, except for amounts received from the exercise of
warrants.  Such amounts will be used by the Company for general corporate
purposes.

                           THE SELLING SHAREHOLDERS

   The following table sets forth certain information regarding the ownership
by the Selling Shareholders of Common Stock at December 31, 1996, and as
adjusted for the sale of the Shares offered hereby.  All shares being offered
hereby have been included in previous prospectuses filed by the Company, except
as noted below.  At December 31, 1996, there were 40,540,539 shares of Common
Stock issued and outstanding.

<TABLE>
<CAPTION>
                          Beneficial Ownership                          Beneficial Ownership
                           PRIOR TO OFFERING         Shares Being           AFTER OFFERING
                          SHARES        PERCENT      OFFERED HEREBY      SHARES     PERCENT

<S>                       <C>             <C>          <C>                <C>       <C>
SELLING SHAREHOLDERS

Sherrie Abbruzzese{1}       176,000        *             51,000           125,000    *

Leslie L. Alexander         910,507{2}    2.25%         910,507             --      --

Leslie L. Alexander (IRA)    36,000        *             36,000             --      --

James P. Ashman{3}          211,090        *             73,315           137,775    *

William M. Barnard           48,928        *             48,928             --      --

Stephen W. Burke             61,726        *             61,726             --      --

Commonwealth Life Insurance
  Co. - Stock TRAC           20,500        *             20,500             --      --
  (Teamsters I)

CTM Financial Corporation    15,000        *             15,000             --      --

Richard J. Davis             40,630        *             40,630             --      --

Thomas J. Dougherty, Jr.     16,327        *             16,327             --      --

Eastern Cable
  Networks Corp.          1,582,630       3.90%       1,582,630             --      --

Mark D. Ein                   7,129        *              7,129             --      --

Gerard Klauer Mattison &
  Co., LLC{4}               533,722{2}    1.32%         533,722             --      --

Grosvenor Fund L.P.          31,446{2}     *             31,446             --      --

Handtman Family Trust         7,000        *              7,000             --      --

Philip Hempleman            176,704{2}     *            176,704             --      --

Robert E. Hoffman            20,989        *             20,989             --      --

JMG Capital Partners, L.P.   22,090        *             22,090             --      --

Bradley T. Johnson           35,232        *             35,232             --      --

F. Gray Kiger, Jr.           85,720        *             85,720             --      --

Lagunitas Partners, L.P.     10,000        *             10,000             --      --

Audrey E. Loving, Jr.        85,720        *             85,720             --      --

James A. Lowe                46,330        *             46,330             --      --

Charles A. McFadden          70,671        *             70,671             --      --

Richard McKenzie             35,000{2}     *             35,000             --      --

Melco Development Ltd.      147,793{2}     *            147,793             --      --

NBH & BJB Associates,        46,330        *             46,330             --      --
  L.C.

New York Life Insurance
 and Annuity Corporation     67,022        *             67,022             --      --

New York Life Insurance
  Company                   255,180        *            255,180             --      --

Olton Holdings Ltd.           9,433{2}     *              9,433             --      --

Michael Powers                3,000        *              3,000             --      --

Ronald Howard Reede           5,000        *              5,000             --      --

SBC Warburg Inc.            155,752{5}     *            155,752             --      --

Telcom - CAI Investors,
  L.L.C.                    149,545{2}     *            149,545             --      --

John A. Trinder              85,720        *             85,720             --      --

Trust for the Benefit of
  Carter G. Hempleman        10,000        *             10,000             --      --

Trust for the Benefit of
  Spencer J. Hempleman       10,000        *            10,000              --      --

</TABLE>
____________________________
*   less than 1%

1   Sherrie Abbruzzese is the spouse of Jared E. Abbruzzese, Chairman and Chief
    Executive Officer of CAI.
2   Such shares are issuable upon exercise of outstanding warrants.
3   James P. Ashman is the Company's Executive Vice President and Chief
    Financial Officer and a Director.
4   Gerard Klauer Mattison & Co., LLC has acted as underwriter in connection
    with offerings of the Company's securities and has provided other
    investment banking services to the Company.
5   Represents 82,400 shares previously registered and 73,352 additional shares
    registered pursuant to the Registration Statement of Form S-3 of which this
    Prospectus forms a part.

   To the best of the Company's knowledge, the Selling Shareholders have not
within the past three years held any position or office or had any other
material relationship with the Company, except as noted above.

                             PLAN OF DISTRIBUTION

       The Shares registered for sale hereby may be sold from time to time by
the respective Selling Shareholders named herein.  Such sales may be effected
(i) in transactions on the Nasdaq NM, or (ii) in privately negotiated
transactions or in a combination of any such transactions.  Such transactions
may be effected by the Selling Shareholders at market prices and on terms
prevailing at the time of sale, at prices related to such prevailing market
prices, at negotiated prices or at fixed prices.  The discussion herein assumes
that the Selling Stockholders named herein holding warrants have exercised
their warrants prior to effecting sales of Shares pursuant to this Registration
Statement or any of the transactions described.

       The Shares may be sold by one or more of the following: (a) a block
trade in which the broker or dealer so engaged will attempt to sell the Shares
as agent but may position and resell a portion of the block as principal to
facilitate the transactions; (b) purchases by a broker or dealer as principal
and resale by such broker or dealer for its account pursuant to this
prospectus; and (c) ordinary brokerage transactions and transactions in which
the broker solicits purchasers.  In effecting sales, brokers or dealers engaged
by the Selling Shareholders may arrange for other brokers or dealers to
participate in the resales.

       In connection with distributions of the Shares or otherwise, certain of
the Selling Shareholders may enter into hedging transactions, where feasible,
with broker-dealers with respect to the Shares.  In connection with such
transactions, broker-dealers may engage in short sales of the Shares registered
hereunder in the course of hedging the positions they assume with Selling
Shareholders.  The Selling Shareholders may also sell Shares short and
redeliver the Shares to close out such short positions.  The Selling
Shareholders may also enter into option or other transactions with broker-
dealers which require the delivery to the broker-dealer of the Shares
registered hereunder.  The Selling Shareholder may also pledge the Shares
registered hereunder to a broker or dealer and upon a default the broker or
dealer may effect sales of the pledged shares pursuant to this Prospectus.

       Brokers, dealers or agents may receive compensation in the form of
discounts, commissions or concessions from the Selling Shareholders in amounts
to be negotiated in connection with the sale and may receive commissions from
the purchasers of Shares for whom they may act as agent.  Such brokers or
dealers and any other participating brokers or dealers may be deemed to be
"underwriters" within the meaning of the Securities Act in connection with such
sales and any such commission discount or concession may be deemed to be
underwriting discounts or commissions under the Securities Act.  In addition,
any securities covered by this Prospectus which qualify for sale pursuant to
Rule 144 may be sold under Rule 144 rather than pursuant to this Prospectus.

       If an underwriter or underwriters are utilized in a firm commitment
public offering, the Selling Shareholders will execute a firm commitment
underwriting agreement with such underwriters.

       Sales of the Shares "at the market" and not at a fixed price into an
existing trading market for the Shares, on the Nasdaq NM or otherwise, may be
made to or through one or more underwriters, acting as principal or agent, as
may be specified in an accompanying Prospectus Supplement.  Other sales may be
made, directly or through agents, to purchasers outside existing trading
markets.

       The Selling Shareholders are acting independently of the Company in
making decisions with respect to the timing manner and size of each sale.  The
place and time of delivery for a particular offer of the Shares will be set
forth in an accompanying Prospectus Supplement, if required.

       All costs, expenses and fees in connection with the registration of the
Shares will be borne by the Company.  Commissions and discounts, if any,
attributable to the sales of the Shares will be borne by the Selling
Shareholders.  The Selling Shareholders may agree to indemnify any agent,
dealer or broker that participates in transactions involving sales of the
Shares against certain liabilities, including liabilities arising under the
Securities Act.  The Company has agreed to indemnify certain of the Selling
Shareholders against all losses, claims, damages and controversies arising out
of the registrations pursuant to the Registration Statement, including without
limitation, all liabilities of the underwriters related thereto and all
liabilities as to the sales of any shares of the Company's stock pursuant
thereto.

                                 LEGAL OPINION

       The validity of the Shares of Common Stock offered hereby has been
passed on by Day, Berry & Howard, One Canterbury Green, Stamford, Connecticut
06901.


                                    EXPERTS

       The consolidated financial statements of CAI Wireless Systems, Inc. and
Subsidiaries as of March 31, 1996 and 1995 and for the years ended March 31,
1996 and 1995, and the seven-month period ended March 31, 1994 included in this
Prospectus and the Registration Statement on Form S-3 of which it is part, have
been included herein in reliance on the report of Coopers & Lybrand L.L.P.,
independent accountants, which includes an explanatory paragraph with regard to
substantial doubt about CAI Wireless Systems, Inc. and Subsidiaries' ability to
continue as a going concern, given on the authority of that firm as experts in
accounting and auditing.
<PAGE>

                         INDEX TO FINANCIAL STATEMENTS


PAGE NO.

FINANCIAL STATEMENTS

Report of Independent Accountants

Consolidated Balance Sheets - March 31, 1995 and 1996

Consolidated Statements of Operations - Seven-Month Period Ended
March 31, 1994, and Years Ended March 31, 1995 and 1996

Consolidated Statements of Shareholders' Equity - Seven-Month Period
Ended March 31, 1994 and Years Ended March 31, 1995 and 1996

Consolidated Statements of Cash Flows - Seven-Month Period Ended March 31, 1994
and Years Ended March 31, 1995 and 1996

Notes to Consolidated Financial Statements

Condensed Consolidated Balance Sheets - March 31, 1996 and December 31, 1996
(unaudited)

Condensed Consolidated Statement of Operations - Nine-Month Periods Ended
December 31, 1995 and 1996 and Three-Month Periods Ended December 31, 
1995 and 1996 (unaudited)

Condensed Consolidated Statements of Cash Flows - Nine-Month Periods Ended 
December 31, 1995 and 1996 (unaudited)

<PAGE>

                             REPORT OF INDEPENDENT
                                  ACCOUNTANTS


REPORT OF INDEPENDENT ACCOUNTANTS

Shareholders and Board of Directors
CAI Wireless Systems, Inc.
Albany, New York

We  have  audited the accompanying consolidated balance sheets of  CAI Wireless
Systems, Inc.  and  Subsidiaries as of March 31, 1996 and 1995, and the related
consolidated statements of operations, shareholders' equity, and cash flows for
the years ended March  31,  1996  and 1995 and for the seven-month period ended
March  31, 1994.  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 consolidated financial position  of  CAI  Wireless
Systems, Inc. and  Subsidiaries  as  of  March  31,  1996  and  1995,  and  the
consolidated  results  of  their  operations and their cash flows for the years
ended March 31, 1996 and 1995 and for  the  seven-month  period ended March 31,
1994  in conformity with generally accepted accounting principles.

The  accompanying  financial  statements have been prepared assuming  that  the
Company will continue as a going concern.  As discussed in Note 18, in December
1996, the Company entered in a  Modification  Agreement with various affiliates
of   Bell  Atlantic  Corporation  and  NYNEX  which  suspended   the   Business
Relationship  Agreement  for  one  year.   Under  this  Agreement,  the various
affiliates were expected to become the marketer and provider of wireless  cable
services  using  the  Company's  wireless  delivery  platform.   The  Company's
operating  plans  require  additional funds which may take the form of debt  or
equity security issuances, borrowings  or asset sales.  Also, recoverability of
the  Company's intangible and other long  lived  assets  is  dependent  on  the
Company's  ability  to implement its operating plan.  There can be no assurance
that any additional will  be  available.   The  uncertainty  over the Company's
ability to obtain such additional financings raises substantial doubt about the
ability of the Company to continue as a going concern.  Management's  plans  in
regard  to  these  matters  are  also  described  in  Note  18.   The financial
statements do not include any adjustments that might result from the outcome of
the uncertainty.



                                    COOPERS & LYBRAND L.L.P.


Albany, New York
June 21, 1996, except for Note 18,
  as to which the date is December 12, 1996.

<PAGE>
                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS




                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

<PAGE>


<TABLE>
<CAPTION>
                                                           MARCH 31,                  MARCH 31,
                                                             1995                       1996
<S>                                                     <C>                         <C>
                        ASSETS
Cash and cash equivalents                                $  1,201,932               $103,263,094
Subscriber accounts receivable, less allowance for
 bad debts of $135,383 for 1995 and $1,296,282
 for 1996                                                      63,248                  1,432,674
Prepaid expenses                                              296,296                    698,482
Property and equipment, net                                21,840,328                 52,568,619
Wireless channel rights, net                               46,192,083                205,973,840
Investment in CS Wireless Systems, Inc.                             -                113,054,069
Debt service escrow                                                 -                 77,621,088
Goodwill                                                            -                131,282,996
Loan acquisition costs, net                                 1,012,536                 10,631,263
Other assets                                                7,854,452                  2,268,847
     Total Assets                                         $78,460,875               $698,794,972
         LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
 Accounts payable                                        $  4,513,908               $  8,244,577
 Accrued expenses                                           2,518,845                 10,186,374
 Senior debt                                               21,250,000                275,000,000
 Notes payable                                              8,282,147                 43,434,667
 Wireless channel rights obligations                          963,648                 41,025,866
 Deferred income taxes                                              -                 35,410,000
                                                           37,528,548                413,301,484
Commitments
Minority interest                                             438,963                          -
Mandatorily redeemable preferred stock
 14% Senior convertible preferred stock
   (liquidation value  $70,000,000)                                 -                 69,020,002
 Series A 8% redeemable convertible preferred stock
   (liquidation value  $18,050,000)                        18,050,000                 18,050,000
 Accrued preferred stock dividends                            328,011                  5,812,562
                                                           18,378,011                 92,882,564
Shareholders' Equity
 Preferred stock
 Common stock, shares issued and outstanding
   March 31, 1995 - 15,754,018
   March 31, 1996 - 37,829,482                             40,341,043                257,701,130
 Additional paid-in-capital                                 5,042,643                          -
 Accumulated deficit                                     (23,268,333)                (65,090,206)
                                                           22,115,353                192,610,924
     Total Liabilities and Shareholders' Equity           $78,460,875               $698,794,972
</TABLE>

                See notes to consolidated financial statements.
<PAGE>
                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS




<TABLE>
<CAPTION>
                                                      SEVEN-MONTH
                                                      PERIOD ENDED              Year ended                 Year ended
                                                        MARCH 31,                March 31,                  March 31,
                                                          1994                     1995                       1996
<S>                                              <C>                         <C>                         <C>
Revenues                                          $    917,762                $  5,147,510                 $30,682,486
Costs and expenses
   Programming and license fees                        361,714                   2,024,943                  12,582,750
   Marketing                                            36,252                   2,529,623                   3,525,396
   General and administrative                        4,475,422                  11,139,693                  24,689,572
   Depreciation and amortization                       294,945                   3,639,643                  24,718,341
                                                     5,168,333                  19,333,902                  65,516,059
    Operating loss                                 (4,250,571)                 (14,186,392)                (34,833,573)
Other income (expense)
   Interest income                                      70,749                     641,021                   6,047,081
   Other income                                              -                     275,579                      87,268
   Interest expense                                (3,372,313)                  (1,733,745)                (24,608,258)
                                                   (3,301,564)                    (817,145)                (18,473,909)
      Loss before provision for income tax
      benefit and minority interest                (7,552,135)                 (15,003,537)                (53,307,482)
Provision for income tax benefit                             -                           -                  12,000,000
    Loss before minority interest                  (7,552,135)                 (15,003,537)                (41,307,482)
Minority interest in los                               31,266                      896,700                     321,910
    Net loss                                       (7,520,869)                 (14,106,837)                (40,985,572)
Preferred stock dividend                                    -                     (328,011)                 (5,878,960)
    Loss applicable to common stock
      shareholders                                $(7,520,869)                $(14,434,848)               $(46,864,532)
Loss per common share                             $     (0.61)                $      (0.93)               $      (1.73)
   Average common and equivalent shares
   outstanding                                     12,278,220                   15,456,540                  27,075,578
</TABLE>


                See notes to consolidated financial statements.
<PAGE>
                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES


                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

SEVEN-MONTH PERIOD ENDED MARCH 31, 1994 AND YEARS ENDED MARCH 31, 1995 AND 1996


<TABLE>
<CAPTION>
                                                                               ADDITIONAL
                                                    COMMON STOCK                PAID-IN         ACCUMULATED
                                                 SHARES         AMOUNT          CAPITAL           DEFICIT            TOTAL
<S>                                           <C>           <C>             <C>              <C>               <C>
BALANCE AT SEPTEMBER 1, 1993                  9,200,000     $        20     $      43,571    $  (1,640,627)    $  (1,597,036)
Sale of common stock                          2,300,000          12,000                                               12,000
Additional value assigned to shares of
  common stock sold to employees at a price
  below fair market value                                                       2,465,000                          2,465,000       
  Value assigned to detachable warrants and
  bonus interest on issued debt                                                 2,660,000                          2,660,000
Sale of common stock - IPO                    3,910,000      43,010,000                                           43,010,000
  Less issuance costs                                        (4,599,477)                                          (4,599,477)
  Additional acquisition costs of Master
  Sublease adjusted to historical cost                                            (83,855)                           (83,855)
Net loss for the seven-month period           _________      _________           _________       (7,520,869)      (7,520,869)
Balance at March 31, 1994                    15,410,000      38,422,543         5,084,716        (9,161,496)      34,345,763
Value assigned to warrants exercised             72,279          18,500           (18,500)
Preferred stock converted to common stock       271,739       1,900,000                                            1,900,000
Value assigned to detachable warrants                                             304,438                            304,438
Preferred stock dividends accrued                                                (328,011)                          (328,011)
Net loss for the year                         _________      __________          _________      (14,106,837)     (14,106,837)
Balance at March 31, 1995                    15,754,018      40,341,043         5,042,643       (23,268,333)      22,115,353
Net proceeds from sale of common stock          179,765       1,470,329                                            1,470,329
Value assigned to detachable warrants                                           1,350,000                          1,350,000
  Common stock issued to acquire 49% minority
  interest in Hampton Roads Wireless, Inc.      652,523       8,000,000                                            8,000,000
  Less issuance costs                                           (47,058)                                             (47,058)
Common stock issued in ACS Merger            19,362,611     190,600,700                                          190,600,700
  Less registry costs                                        (1,316,743)                                          (1,316,743)
Common stock issued in ECNW Merger            1,880,565      18,652,859                                           18,652,859
Senior preferred stock issuance costs                                          (1,349,984)                        (1,349,984)
Preferred stock dividends accrued                                              (5,042,659)         (836,301)      (5,878,960)
Net loss for the year                         _________     ___________         _________       (40,985,572)     (40,985,572)
Balance at March 31, 1996                    37,829,482    $257,701,130        $        -      $(65,090,206)    $192,610,924
</TABLE>


                See notes to consolidated financial statements.
<PAGE>

                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                    SEVEN-MONTH
                                                                   PERIOD ENDED         YEAR ENDED         YEAR ENDED
                                                                     MARCH 31,           MARCH 31,          MARCH 31,
                                                                        1994                1995              1996
<S>                                                               <C>                <C>               <C>  
CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss                                                        $   (7,520,869)    $ (14,106,837)    $  (40,985,572)
   Adjustments to reconcile net loss to
   net cash used in operating activities
   Depreciation and Amortization                                         294,945         3,639,643         24,718,341
     Non-cash compensation related to employees
     stock purchases                                                   2,465,000                 -                  -
   Non-cash interest expense                                           2,450,000                 -                  -
   Deferred income tax benefit                                                 -                 -        (12,000,000)
   Loan costs and discounts amortization                                 400,000           415,460          1,778,893
   Minority interest in loss                                             (31,266)         (896,700)          (321,910)
   Other                                                                       -          (282,343)          (193,890)
   Changes in assets and liabilities, net of effects        
     from acquisitions:
     Subscriber accounts receivable                                       (6,839)          185,689           (111,677)
     Other assets                                                        (50,149)         (173,370)          (128,117)
     Accounts payable and accrued expenses                              (100,871)        3,146,463         (7,404,356)
       Net cash used in operating activities                          (2,100,049)       (8,071,995)       (34,648,288)
Cash flows from investing activities
  Cash paid for businesses acquired, net of cash                      (1,095,143)       (9,916,889)       (77,407,837)
  Purchase of wireless channel rights                                 (1,009,640)       (1,308,678)       (24,489,840)
  Purchase of property and equipment                                    (958,727)      (14,961,633)       (14,498,395)
  Proceeds from sale of property and equipment                                 -           617,950            140,330
  Purchase of investments                                                      -        (6,004,297)          (250,000)
  Proceeds from sale of investments                                            -         6,000,000         13,461,558
  Other                                                                        -        (1,792,324)        (1,166,123)
       Net cash used in investing activities                          (3,063,510)      (27,365,871)      (104,210,307)
CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from issuance of senior notes, other debt and
   warrants                                                            3,420,000         9,769,863        308,062,500
  Payment of senior and other debt                                    (5,163,178)       (2,309,130)       (42,369,042)
  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                                                    -                 -         (2,581,183)
  Proceeds from issuance of common stock                              34,662,000         7,114,300          1,545,979
  Registry and other stock issuance costs paid                        (3,852,427)         (351,350)        (2,775,336)
  Payment of related party debt                                       (1,547,636)                -                  -
  Other                                                                        -                 -           (324,405)
       Net cash provided by financing activities                      27,518,759        14,223,683        240,919,757
       Net increase (decrease) in cash and cash equivalents           22,355,200       (21,214,183)       102,061,162
Cash and cash equivalents, beginning                                      60,915        22,416,115          1,201,932
Cash and cash equivalents, ending                                    $22,416,115     $   1,201,932      $ 103,263,094
</TABLE>


                See notes to consolidated financial statements.
<PAGE>

                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                     SUPPLEMENTAL INFORMATION ON NON-CASH
                      INVESTING AND FINANCING ACTIVITIES



      1.  In  the  fiscal  periods ended March 31, 1994 and 1995,  the  Company
issued warrants to bridge lenders  which  were valued at $210,000 and $304,000,
respectively.

      2. During the seven-month period ended March 31, 1994 and the years ended
March 31, 1995 and 1996, in connection with  certain  wireless  channel  rights
acquisitions,  the  Company  accrued  obligations of $2,764,000 $2,942,258, and
$47,256,113, respectively.

      3. The Company issued 250,000 shares  of  common  stock  in settlement of
$2,250,000 of wireless channel rights obligations and $500,000 of other debt on
February 24, 1994.

      4.  The  Company  acquired  three  corporations  with assets (principally
wireless  channel  rights), approximating $3,910,000, for  a  cash  payment  of
$1,000,000 and seller  financed  long-term  debt  obligations  of $2,910,000 on
March 31, 1994.

      5.  The  Company accrued $5,214,300 of stock subscription receivable  for
510,000 shares of  common  stock subscribed for on March 24, 1994 in accordance
with the underwriter's agreement  for the IPO of stock.  The stock subscription
receivable was collected on April 8, 1994.

      6. During the years ended March  31,  1995  and  1996, in connection with
property  and  equipment  acquisitions,  the  Company  accrued  obligations  of
$394,275 and $3,673,925, respectively.

      7.  In  January  1995,  the  Company  acquired the New York  System.   In
conjunction with the acquisition, the Company  issued  $18,050,000  of Series A
preferred stock and $11,000,000 of short-term notes as follows:

<TABLE>
<CAPTION>
Fair value of assets acquired,
<S>                                         <C>                     <C>
 net of cash acquired                                               $  40,691,463
Liabilities assumed                                                    (1,724,574)
Preferred stock issued                                                (18,050,000)
Short term notes issued                                               (11,000,000)
 Cash paid                                                          $   9,916,889
</TABLE>

      8.  On March 29, 1995, the Company issued three notes payable aggregating
$5,000,000   relating  to  acquisition  deposits  and  accrued  obligations  of
approximately $401,000 relating to acquisition costs.

      9. On July  13,  1995, the Company purchased the 49% minority interest in
Hampton Roads Wireless, Inc. for $8,000,000 in CAI common stock.

     10. The underwriter's  discount  of  $8,937,500  was  subtracted  from the
senior notes offered on September 29, 1995.
<PAGE>

                                      }3


                 CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                     SUPPLEMENTAL INFORMATION ON NON-CASH
                      INVESTING AND FINANCING ACTIVITIES


     11.  On  September  29,  1995,  the Company issued CAI common stock in two
merger acquisitions as follows:

<TABLE>
<CAPTION>
                                                   TOTAL                     ACS                     ECNW
<S>                                             <C>                      <C>                      <C>
Fair value of assets acquired                  $284,375,604             $255,674,388              $28,701,216
Less:
 Cash portion of purchase price                  49,438,203               41,072,206                8,365,997
 Liabilities assumed                             22,672,180               22,367,053                  305,127
 Acquisition costs and fees                       1,882,229                1,634,429                  247,800
 Note and interest receivable offset              1,129,433                        -                1,129,433
   Value of CAI common stock issued            $209,253,559             $190,600,700              $18,652,859
</TABLE>

      In  addition,  as  part of the ACS acquisition, the Company paid ACS bank
debt of $22,334,298 and also  advanced  ACS  $11,345,095  which is reflected in
ACS's cash balance of $8,250,488 at the date of acquisition.

      In connection with the ECNW acquisition, the Company  paid $500,000 for a
non-compete agreement.



               SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

<TABLE>
<CAPTION>
                                                                                                            
                                                 1994                    1995                     1996
<S>                                              <C>                     <C>                      <C>
Cash payments for interest
                                                 $750,863                $271,427                 $18,541,227
</TABLE>

                See notes to consolidated financial statements.
<PAGE>

                                      }4


                 {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE  OF BUSINESS.  CAI Wireless Systems, Inc. (the "Company" or  "CAI")  was
incorporated  in  August  1991,  to  invest  in,  lease, and  purchase wireless
channel  rights  (including  multi-channel, multi-point  distribution  services
("MMDS")  licenses  and  instructional   television   fixed  services  ("ITFS")
licenses) and develop wireless cable systems.  The Company operates six analog-
based  wireless  cable  systems  providing  service  to  approximately   85,100
subscribers  in  New  York  City,  Rochester, and Albany, NY, Philadelphia, PA,
Washington,  DC, and Norfolk/Virginia  Beach,  VA.   In  addition,  CAI  has  a
portfolio  of wireless  cable  channel  rights  in  eight  additional  markets,
including Long  Island, Buffalo and Syracuse, NY, Providence, RI, Hartford, CT,
Boston, MA, Baltimore, MD, and Pittsburgh, PA.

PRINCIPLES OF CONSOLIDATION.  The consolidated financial statements include the
accounts of the Company  and its wholly-owned subsidiaries (HRW 51% owned prior
to July 13, 1995) and CS Wireless  Systems, Inc. ("CS Wireless") until February
23, 1996, when as a result of the CAI-Heartland  closing, it became a 54% owned
subsidiary. As of that closing date, CS Wireless is accounted for on the equity
method  of accounting.  All material inter-company  accounts  and  transactions
have been eliminated in consolidation.

USE OF ESTIMATES.   The  preparation of financial statements in conformity with
generally accepted accounting  principles requires management to make estimates
and assumptions that affect the  amounts  reported  in the financial statements
and accompanying notes.  Actual results could differ from those estimates.

CASH EQUIVALENTS.  For purposes of reporting cash flows,  the Company considers
all highly liquid debt instruments purchased with a maturity of three months or
less  to  be  cash  equivalents.  Cash equivalents consist primarily  of  money
market type funds.  The  Company has a concentration of credit risk with regard
to its cash in excess of the  amount  subject  to  federal  insurance and money
market type funds.  The Company has mitigated its risk by depositing  its  cash
in  high  credit  quality  financial institutions and by investing in low risk,
high grade money market type  funds  which invest in U.S. government securities
or high grade commercial paper.

PROPERTY  AND  EQUIPMENT.   Property  and   equipment   are  carried  at  cost.
Depreciation  and amortization is calculated by the straight-line  method  over
the estimated useful  lives  of  the  related  assets.  The Company capitalizes
subcontractor and direct employee labor costs incurred in  connection  with the
installation  of  its  television  reception  equipment on subscriber premises.
Amortization of such costs is based on the estimated  subscriber  turnover rate
for  each system.  These turnover rates range from 2 to 3 years.  In  addition,
projects  in  process  are  carried  at  cost  including  capitalized  interest
amounting to $144,899 for the year ended March 31, 1996.

ACQUISITIONS.   All  acquisitions  of companies have been accounted for on  the
purchase method of accounting and the  purchase  prices have been "pushed down"
to the acquired companies, primarily to wireless channel  rights  and goodwill,
including   provisions  for  deferred  income  taxes  where  applicable.   Some
acquisitions  required  issuance  of CAI common stock which was recorded at the
average market price per share as defined  in  the purchase agreements, usually
over a ten day period. Also, direct acquisition  costs were included as part of
the purchase price.  Costs to register CAI common  stock  in connection with an
acquisition  were  treated as a reduction of the fair market  value  of  shares
issued for that acquisition in the common stock account.

INVESTMENT IN CS WIRELESS  SYSTEMS,  INC.   The  investment  in  CS Wireless is
recorded  at  cost  and  the  difference  between  CAI's  cost and the pro-rata
ownership  of  the  underlying  equity  is  being  amortized  over   15  years,
commensurate with goodwill and wireless channel rights amortization periods  to
which the investment primarily

<PAGE>

                                      }5


                 {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)

relates.  CAI  will record its share of CS Wireless' net loss, adjusted for the
amortization  of  its  investment, in the statement of operations as a separate
line item because the Company's  majority  stock  ownership  of  CS Wireless is
expected  to  be  temporary and voting control is limited.  CS Wireless  was  a
wholly-owned subsidiary  until  February  23,  1996.   The  Company's  share of
unconsolidated  operations  from  February  23,  1996  to March 31, 1996 is not
material. CS Wireless has adopted a December 31 fiscal year and accordingly the
Company  records  its  proportionate  share  of  the  results of  CS  Wireless'
operations based on a fiscal period ending three months  earlier  than  that of
the Company.

INTANGIBLES.

      WIRELESS  CHANNEL RIGHTS.Wireless channel rights are carried at cost  and
amortized over their  estimated  useful  lives,  generally  15  years. Wireless
channel rights placed in service prior to April 1, 1995 were  amortized over 10
years.  Upon reevaluation, the Company changed its estimate of useful  life  to
15  years  and  accordingly  will amortize the balance over the remaining life.
The effect of this change was  not  material.  The Company periodically reviews
wireless channel rights and other long-lived  assets whenever events or changes
in circumstances indicate that the carrying amount  of  such  assets may not be
recoverable.   When  such  circumstances  occur, the Company will evaluate  the
possible effects on the carrying amount of such assets.

      GOODWILL.  Goodwill, consisting of the acquisition costs in excess of the
amounts  allocated to assets and liabilities  of  the  companies  acquired,  is
amortized over 15 years.

      LOAN  ACQUISITION  COSTS.   Costs  incurred  to  obtain financing for the
acquisitions  and  for  general  corporate  purposes  are  amortized  over  the
respective  terms of the debt, primarily seven years.

INVESTMENTS  IN DEBT SERVICE ESCROW.  Investments in the debt  service  escrow,
consisting of  debt  instruments maturing over three years to coincide with the
interest payment dates of the senior notes, are carried at cost since they will
be held to maturity. Each investment is adjusted for accretion of discounts and
amortization of premiums which are reflected in interest income.

REVENUE RECOGNITION.   Revenues  from  subscribers are recognized in the period
that service is rendered. Installation fees  are  recognized  as  revenues upon
subscriber hook-up to the extent of costs to obtain subscribers.

INCOME TAXES.  The Company files a consolidated federal income tax  return with
its subsidiaries in which it owns 80% or more of the outstanding common  stock.
Deferred  income  taxes  are  recognized for the tax consequences of "temporary
differences" by applying enacted  statutory  tax  rates  applicable  for future
years  to  the  difference  between  the  financial statement and tax basis  of
existing assets and liabilities. The effect  of  tax  rate  changes on deferred
taxes is recognized in the income tax provision in the period that includes the
enactment  date.  A valuation allowance is established to reduce  deferred  tax
assets if it  is  more  likely  than  not  that  all,  or some portion, of such
deferred tax asset will not be realized.

LOSS PER SHARE.  Loss per share has been calculated on the  basis  of  weighted
average  number  of  shares  outstanding  during  each  period  presented.  The
weighted   average   number  of  shares  outstanding  were  12,278,220  shares,
15,456,540 shares and  27,075,578 shares for the periods ended March 31, 1994 ,
1995 and 1996, respectively.   Pursuant  to  Securities and Exchange Commission
Staff Accounting Bulletin (SAB) No. 83, common

<PAGE>

                                      }6


                 {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  1  -  NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT  ACCOUNTING  POLICIES
(CONTINUED)

and common equivalent  shares  issued  at  prices  below the anticipated public
offering price during the twelve months immediately  preceding  the filing date
of the initial public offering have been included in the calculation  of common
and  common  equivalent  shares  as  if  they  were outstanding for all periods
presented (using the treasury stock method and the public offering price).  For
the periods subsequent to the public offering, outstanding options and warrants
are not considered for the purposes of calculating  the weighted average shares
of common stock outstanding, since these securities are anti-dilutive.

RECLASSIFICATION.  The Company has reclassified certain  items  in prior years'
financial statements to make them comparative to the current year presentation.
The reclassification had no effect on results from operations.

CHANGE IN YEAR-END.  The Company changed its fiscal year-end to March 31, as of
March  1994.  Previously,  the  Company had used August 31, 1993 as its  fiscal
period ending date. Accordingly, the period ended March 31, 1994 is for a seven
month period.

OTHER DEVELOPMENTS.  Statement of  Financial  Accounting  Standards  No. 121 --
Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of is effective for fiscal years beginning after December 15, 1995.
The  Company  will  adopt  this statement on April 1, 1996.  CAI believes  this
statement  will not have a material  effect  on  CAI's  financial  position  or
results of operations.

     Statement  of  Financial  Accounting  Standards  No. 123 -- Accounting for
Stock-Based Compensation is effective for fiscal years beginning after December
15, 1995.  CAI intends to continue using the intrinsic  value  based  method of
accounting  for  employee  stock  compensation  and  intends  to  implement the
disclosure requirements required by FASB 123 as of April 1, 1996.  CAI believes
this statement will not have a material effect on CAI's financial  position  or
results of operations.

NOTE 2-ACQUISITIONS

HAMPTON  ROADS  WIRELESS,  INC.   On  July  13,  1995, the Company acquired the
remaining  49%  minority  interest  for  $8,000,000  in   CAI  common  stock.In
accordance  with  the purchase method of accounting, the excess  (approximately
$7,890,000)  over the  book  value  of  the minority interest acquired has been
allocated to the wireless channel rights acquired.

TWO  BOTT  CORPORATIONS.   On  January  12,  1996,  the  Company  acquired  two
corporations  (Chenango  Associates,  Inc. and Onondaga  Wireless,  Inc.)  from
George Bott and the a related Bott trust.  The two corporations had no revenues
or operations and hold wireless channel rights  in  Buffalo  and  Syracuse, NY,
respectively.  The  purchase  price for the two corporations was $2,480,000  of
which $1,430,000 is payable without  interest  over  six  years  with a balloon
payment of $1,029,500 as the 72nd payment. This six year note has been recorded
at  a  present  value  of  $757,000  using  a  12.25%  imputed interest rate.In
accordance  with  the purchase method of accounting, the excess  (approximately
$1,439,000) of the  purchase  price  over  the  carrying  value  (approximately
$368,000) of the net assets acquired (principally wireless channel  rights) has
been allocated to the wireless channel rights acquired.


<PAGE>

                                      }7


                 {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2 - ACQUISITIONS (CONTINUED)

NEW  YORK SYSTEM.  As of January 9, 1995, the Company, through its wholly-owned
subsidiary,  New  York  Choice  Television,  Inc.,  acquired assets and assumed
certain  liabilities,  of  the  New  York  City wireless cable  system  of  The
Microband Companies, Inc. ("Microband") an unaffiliated entity under protection
of Chapter 11 of the Bankruptcy Code at that  date.   The  New  York System has
been included in the Company's operations since January 10, 1995.   The Company
funded  the  acquisition  price  of  $39,050,000  with $18,050,000 of Series  A
preferred stock, $11,000,000 of short-term notes, and  $10,000,000  in  cash.In
accordance  with  the  purchase method of accounting, the excess (approximately
$31,700,000) of the acquisition cost over the fair value of the tangible assets
and liabilities has been allocated to wireless channel rights.

ACS ENTERPRISES, INC.  On  September  29,  1995  ,  the  Company  acquired  ACS
Enterprises,  Inc.  and  Subsidiaries  ("ACS"), a public company with operating
wireless cable systems in Philadelphia,  PA,  Cleveland, OH and Bakersfield, CA
and has wireless channel rights in Stockton/Modesto,  CA,  for  $3.50  per  ACS
common  share  and  1.65  CAI  common  shares  for  each ACS common share. This
acquisition required $41,072,206 in cash and 19,362,611,shares  of  CAI  common
stock  valued  at $190,600,700. The purchase price including direct acquisition
costs in excess  of  ACS's book value were allocated to wireless channel rights
and the remainder to goodwill.   (See  also  Note 5).  ACS has been included in
the Company's operations since September 29, 1995.

EASTERN CABLE NETWORKS OF WASHINGTON, INC.  On  September 29, 1995, the Company
acquired Eastern Cable Networks of Washington, Inc.  ("ECNW")  which operates a
wireless  cable system in the Washington, DC area for approximately  $8,366,000
in cash and  1,880,565  shares  of  CAI  common  stock  valued at approximately
$18,653,000.  ECNW  was  merged  into  a  subsidiary of CAI which  was  renamed
Washington  Choice  Television,  Inc.  The  purchase   price  including  direct
acquisition  costs in excess of book value was allocated  to  wireless  channel
rights.  ECNW has been included in the Company's operations since September 29,
1995.

OTHER ACQUISITIONS.   On  September  29, 1995, concurrent with the ACS and ECNW
acquisitions mentioned above, the Company  purchased  the non-operating assets,
primarily  wireless  channel rights, of the Baltimore and  Pittsburgh  wireless
systems for approximately  $16,381,000 and $12,272,000, respectively, including
direct acquisition costs. The  Company  incurred  debt  of  $8,350,000 with the
balance paid in cash.

<PAGE>

                                      }8


                 {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2 - ACQUISITIONS (continued)

PRO  FORMA  SUMMARY RELATING TO THE ACS AND ECNW ACQUISITIONS.   The  following
unaudited pro  forma  summary  presents the condensed consolidated statement of
operations information of the Company,  the ACS and ECNW acquisitions as if the
operations had been combined as of the beginning of year ended March 31, 1995:
<TABLE>
<CAPTION>
                                                                          YEAR ENDED MARCH 31,
                                                                            1995         1996
<S>                                        <C>                     <C>                    <C>
Revenues
                                                                   $   27,484,403         $  48,343,807
Costs and expenses, excluding depreciation
 and amortization                                                      39,465,821            71,619,582
Depreciation and amortization                                          34,015,656            42,920,977
        Operating loss                                                (45,997,074)          (66,196,752)
Other income ( expense )
   Interest expense                                                   (11,533,745)          (29,491,980)
   Other income                                                           883,827             6,071,408
</TABLE>
<TABLE>
<CAPTION>
        Loss before income tax benefit and minority
             interest                                                 (56,646,992)          (89,617,324)
Income tax benefit                                                     14,336,600            22,238,000
<S>                                        <C>                     <C>                    <C>
Minority interest in loss                                                 896,700               321,910
        Net loss                                                     $(41,413,692)         $(67,057,414)
Net loss per common share                                            $      (1.13)         $      (1.78)
Average common and equivalent shares
outstanding                                                            36,699,716            37,639,125
Pro forma assumptions :
</TABLE>
<TABLE>
<CAPTION>
  (a) The one-time merger fees and debt extinguishment costs totaling approximately $ 3.1 million incurred by
  ACS have been eliminated from other income (expense) for the year ended March 31, 1996.
<S><S>
(b) Interest expense on the applicable portion of senior notes used to complete both acquisitions including
paying the ACS bank debt has been recorded in place of existing ACS and ECNW interest expense for the years
ended March 31, 1995 and 1996.
(c) Deferred tax benefit is recorded at a composite rate of 40 % of the loss adjusted for goodwill
amortization.
(d) Preferred stock dividend requirements are not included in this presentation.
</TABLE>


      The unaudited pro forma information  does  not reflect the elimination of
the  Cleveland  and  Bakersfield  divisions  of CS Wireless  which  with  CAI's
reduction  in  ownership constitute a disposition.  Cleveland  and  Bakersfield
revenue approximated $12.0 million with net loss approximating $6.4 million for
the year ended December 31, 1995.

      The unaudited  pro  forma  information shown above does not purport to be
indicative of the results of operations  that actually would have been obtained
if the companies were combined during the  periods  presented,  or  results  of
operations which may occur in the future.

<PAGE>

                                      }9


                 {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 3 - PROPERTY AND EQUIPMENT

      Property and equipment consisted of the following:

<TABLE>
<CAPTION>
                                                   Useful
                                                    LIFE                      1995                      1996
<S>                                       <C>                      <C>                        <C>
Transmission equipment                          3-7 years         $  7,116,364              $  9,542,449
Subscriber equipment                            3-5 years           14,446,640                41,950,370
Leasehold improvements                          5-20 years           1,023,217                   939,090
Office furniture and equipment                  5-7 years            1,617,226                 3,056,631
Vehicles                                        3 years                239,754                   584,761
                                                                    24,443,201                56,073,301
Less accumulated depreciation
and amortization                                                     2,602,873                14,063,102
                                                                    21,840,328                42,010,199
Projects in process                                                          -                10,558,420
                                                                    $21,840,328              $52,568,619
</TABLE>

      Depreciation  and amortization for the seven-month period ended March 31,
1994 and for the years  ended  March 31, 1995 and 1996 was $222,922, $2,518,239
and $12,922,021, respectively.

      The  projects  in process primarily  represent  costs  incurred  to  date
relative to establishing  digital  systems  in  Norfolk/Virginia  Beach, VA and
Boston, MA.

NOTE 4 - WIRELESS CHANNEL RIGHTS

      The   company   has  acquired  wireless  channel  rights  through  direct
negotiation with license  holders  and with sub-lessors of certain licenses and
through  business  acquisitions.  The company's  wireless  channel  rights  are
predominately lease arrangements, however,  the  company is the direct licensee
to certain licenses and has purchase options on others.  The Company's wireless
channel  rights  are  principally  located in the New York City,  Albany,  Long
Island, and Rochester, New York; Hartford, Connecticut; Norfolk/Virginia Beach,
Virginia;  Boston, Massachusetts; Philadelphia  and  Pittsburgh,  Pennsylvania;
Washington, D.C., and Baltimore, Maryland markets.

      The lease  and  sub-lease  agreements  frequently  require  initial  fees
followed by certain monthly fees based on subscriber volume, subject to certain
minimum  fees.  Certain  agreements  require  profit  sharing  with the license
holders.   The  lease  and  sub-lease  periods  generally  follow  the  periods
corresponding  to  the  actual FCC license dates with provisions for extensions
upon license renewal from the FCC. The FCC licenses are typically granted for a
ten-year period. The Company is obligated to pay, as of March 31, 1996, minimum
fees to license holders or sub-lessors in future years as follows:

<TABLE>
<CAPTION>
        Years ending
        MARCH, 31
<S>                                         <C>             <C>
           1997                                                           $ 3,809,000
           1998                                                             4,622,000
           1999                                                             4,834,000
           2000                                                             5,012,000
           2001                                                             5,151,000
           Thereafter                                                      15,564,000
             Total                                                        $38,992,000
</TABLE>
<PAGE>

                                      }10


                 {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 4 - WIRELESS CHANNEL RIGHTS (CONTINUED)

      Lease  expense for the  year  ended  March  31,  1996  was  approximately
$1,700,000.  The  Company  capitalizes  the wireless channel rights acquisition
costs and initial fees and amortizes such costs when operations commence in the
market  to  which  they  relate.  The non-operating  wireless  channel  rights,
totaling approximately $9,500,000  as  of  March 31, 1995 and $89,000,000 as of
March 31, 1996, will be amortized when placed  in  service.  The following is a
summary of wireless channel rights:

<TABLE>
<CAPTION>
                                                           1995                             1996
<S>                                                  <C>                                 <C>
Cost of wireless channel rights                        $47,373,711                        $212,691,464
Less accumulated amortization                            1,181,628                           6,717,624
                                                       $46,192,083                        $205,973,840
</TABLE>

       Amortization for the seven-month period ended March 31, 1994 and for the
years ended March 31, 1995 and 1996 was $70,000, $1,111,628 and $6,467,996,
respectively.

      Wireless  channel  rights  obligations  are  due within one year  without
interest.  The amount due as of March 31, 1996 includes  $35,101,033 due on the
successful bids at FCC Auction and is net of $12.6 million due from CS Wireless
for  rights  acquired  by  CAI  (for which CAI is obligated) on  behalf  of  CS
Wireless.

NOTE 5 - INVESTMENT IN CS WIRELESS SYSTEMS, INC.

      CAI closed a series of transactions  on  February 23, 1996 with Heartland
Wireless  Communications, Inc. ("Heartland") and  CS  Wireless  pursuant  to  a
participation agreement between CAI and Heartland dated December 12, 1995. CAI,
after the transactions,  owns  approximately  54%  of  CS  Wireless,  Heartland
approximately 35%, the BANX Partnership approximately 10% and the unit  holders
approximately  1%.  The cable systems, wireless channel rights and other assets
of CS Wireless with the exception of Charlotte, NC were acquired by CAI through
the ACS acquisition.

      CS Wireless, which had been a wholly owned subsidiary of CAI (see Note 2)
and the operator of a  wireless  cable system in Cleveland, OH, acquired or had
contributed to it, under the participation  agreement, operating wireless cable
systems or wireless channel rights held by CAI  in  Bakersfield, CA, Charlotte,
NC, and Stockton/Modesto, CA and held by Heartland in  Dallas,  Fort Worth, and
San Antonio, TX, Dayton, OH, Maysville and Sweet Springs, MO, Minneapolis,  MN,
Grand  Rapids, MI and Salt Lake City, UT. The Heartland contribution was valued
at approximately  $138,663,000,  the  estimated  fair value. Heartland received
3,578,834  shares  of  CS Wireless common stock, approximately  $28,300,000  of
cash, and $40,000,000 of notes from CS Wireless.

      CS Wireless also closed  an offering of $400,000,000 face amount of units
with gross proceeds approximating  $230,000,000 which were used in part to make
the cash payment to Heartland on February 23, 1996. Each unit consisted of four
$1,000 face amount 11.375% senior discount  notes,  due  March  1, 2006 and 1.1
shares of CS Wireless common stock. CAI has not guaranteed this or any other CS
Wireless debt.
<PAGE>

                                      }11


                 {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 5 - INVESTMENT IN CS WIRELESS SYSTEMS, INC. (CONTINUED)

      The following is an Unaudited Pro Forma Condensed Combined  Balance Sheet
of  CS  Wireless as of December 31, 1995 as if all above described transactions
had occurred on that date.

<TABLE>
<CAPTION>
     ASSETS
<S>                                                         <C>                                   
Cash and cash equivalents                                    $168,302,000
Other current assets                                            1,136,000
Systems and equipment, net                                     30,511,000
Wireless channel rights, net                                  135,659,000
Excess of cost over fair value of net assets acquired          51,335,000
Net assets held for sale                                       27,609,000
Other assets, net                                               9,242,000
                                                             $423,794,000
     LIABILITIES AND EQUITY
Accounts payable and accrued expenses                      $    5,626,000
Long-term debt                                                    397,000
Heartland long-term note                                       15,000,000
Senior discount notes                                         228,684,000
Deferred income taxes                                          14,556,000
Equity                                                        159,531,000
                                                             $423,794,000
</TABLE>

      The  following  is an Unaudited Pro Forma Condensed Combined Statement of
Operations for CS Wireless  for  the  year  ended  December  31, 1995 utilizing
historical  operating  statements of the constituent systems adjusted  for  the
above transactions as if they had occurred on January 1, 1995.

<TABLE>
<CAPTION>
<S>                                                                       <C>
Total revenues                                                            $  16,618,000
Operating expenses:
  Systems operations                                                          8,233,000
  Selling, general and administrative                                        10,829,000
  Depreciation and amortization                                              18,526,000
   Total operating expenses                                                  37,588,000
     Operating loss                                                         (20,970,000)
Interest expense                                                            (29,319,000)
Interest income and other                                                       765,000
     Loss before income tax benefit                                         (49,524,000)
Income tax benefit                                                           14,556,000
     Net loss                                                              $(34,968,000)
</TABLE>
<PAGE>

                                      }12


                 {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 6 - DEBT SERVICE ESCROW

      The debt service escrow relating to the senior notes is being used to pay
the first three years of  interest  on the senior notes.  The escrow is held in
trust by Chemical Bank and consists of  marketable  government debt instruments
that mature as follows:

<TABLE>
<CAPTION>
                                                                  GROSS UNREALIZED
                                      AMORTIZED COST              GAINS     LOSSES            MARKET VALUE
Maturing in fiscal year ending:
<S>                                 <C>                          <C>               <C>          <C>
 March 31, 1997                     $28,591.935                  $27,206           $     -      $28,619,141
 March 31, 1998                      31,989,268                   43,335                 -       32,032,603
 March 31, 1999                      16,382,674                        -            36,833       16,345,841
   Total invested                    76,963,877                   $70,541          $36,833       76,997,585
Cash balance                              2,554                                                       2,554
Accrued interest                        654,657                                                     654,657
   Total escrow balance             $77,621,088                                                 $77,654,796
</TABLE>

      The  Company received $13,275,000 upon maturity  of  a  security  in  the
escrow account  with  no gain or loss.  Also the Company has a concentration of
credit risk with respect  to  the  investments  in  the escrow account which is
mitigated by investing in marketable U.S. government debt instruments.

NOTE 7 - OTHER ASSETS

      Other assets at March 31, consist of :
<TABLE>
<CAPTION>
                                                              1995                             1996
<S>                                                       <C>                             <C>
Acquisition deposits                                       $6,000,000             $                 -
Other assets                                                1,854,452                       2,268,847
                                                           $7,854,452                    $  2,268,847
</TABLE>

NOTE 8 - DEBT

      Debt consisted of the following:
<TABLE>
<CAPTION>
SENIOR DEBT                                                          1995                       1996 
<S>                                                               <C>                           <C>
 12.25% senior notes due 2002 (a)                                 $         -                   $275,000,000
   12% notes payable - New York System acquisition debt (b)        21,250,000                              -
NOTES PAYABLE
 Term notes due May 9, 2005 (c)                                             -                     29,753,550
 Acquisitions (d)                                                   3,062,337                     12,138,186
 Acquisition  deposits                                              5,000,000                              -
 Employee notes                                                             -                      1,063,156
 Vehicles, equipment and other                                        219,810                        479,775
                                                                 $ 29,532,147                   $318,434,667
</TABLE>

<PAGE>

                                      }13


               {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 8 - DEBT (CONTINUED)

Scheduled maturities of debt at March 31, 1996, are as follows:

<TABLE>
<CAPTION>
                        YEARS ENDING MARCH 31
<S>                                                                   <C>
                            1997                                   $    5,251,356
                            1998                                          451,225
                            1999                                          257,878
                            2000                                          232,560
                            2001                                        7,048,579
                            Thereafter                                305,193,069
                                                                     $318,434,667
</TABLE>

(a) CAI's offering of $275,000,000 of 12 1/4% Senior  Notes  due  2002
   closed on September 29, 1995. The proceeds were used in part to pay
   the  cash  portions  of  certain  acquisitions  and  to fund a debt
   service escrow account  (Escrow)  with approximately three years of
   interest pursuant to the indenture. The indenture calls  for  semi-
   annual interest payments (March and September) from Escrow with the
   principal  due  in full on September 15, 2002. The Senior Notes are
   general unsecured  obligations  of  CAI except for a first priority
   security interest in the Escrow and its  equal  rank with the other
   senior debt and senior rank to the other debt with respect to right
   of  payment. The Senior Notes are effectively subordinated  to  all
   collateralized   debt   to  the  extent  of  the  value  of  assets
   collateralizing  such debt.  The  indenture  also  imposes  certain
   limitations and restrictions on CAI including the ability of CAI to
   incur additional indebtedness,  pay  dividends,  make  investments,
   consummate  certain  asset  sales,  enter into certain transactions
   with affiliates, incur liens, engage  in  unrelated businesses, and
   enter into mergers and/or consolidations without express consent.

(b) On January 9, 1995, the Company issued various short-term notes to
   finance  the  acquisition  of  the  New York System.  These  notes,
   including accrued interest and a five  percent  success  fee,  were
   repaid on May 9, 1995 from proceeds of the Term Notes mentioned  in
   (c)  below.  The  success fee of $1,062,500 was charged to interest
   expense over the period January 9, 1995 to May 9, 1995.

(c) Two $15,000,000 term  notes issued to affiliates of NYNEX and Bell
   Atlantic are due on May  9,  2005  with  interest  at 16%, accruing
   semi-annually  on  both  principal  and  unpaid  accrued  interest.
   Interest will be paid semi-annually on March 1 and September  1  of
   each  year,  commencing  on  March  1, 1999. The term notes contain
   maintenance and compliance covenants  including compliance with the
   Business Relationship Agreement and the  covenants mentioned in (a)
   above. The original discount of $300,000 represents  the  value  of
   the  Warrants  issued with the term notes and is amortized over the
   term note period  as  interest expense. In addition, the term notes
   interest rate increased  to  16%  from 14% per annum pursuant to an
   adjunct  agreement  with  BANX regarding  licensing  issues,  which
   amounted to an additional interest  expense  of  $354,000  for  the
   applicable period of September 29, 1995 to March 31, 1996.  For the
   year  ended  March  31,  1996,  interest  expense on the term notes
   approximated $4,000,000, which is included in accrued expenses.

   The term notes are convertible into 14% Senior  Preferred  Stock at
   the initial Conversion Price of $10,000 per Senior Preferred  Share
   until  September  29,  2000.  The  14%  Senior Preferred Shares are
   convertible  into  Voting  Preferred  Stock  based   on  a  formula
   prescribed in the terms of the Senior Preferred Stock.  The Stage I
   Warrants  entitle  the  holder to purchase Voting Preferred  Shares
   from the Company from time  to time based on formulas prescribed in
   the terms of the Stage I Warrant  until   September  29,  2000. The
   Voting Preferred Stock is convertible into common stock.  Together,
   the terms and intent of the Term Notes, 14% Senior Preferred Stock,
   and the Stage I and Stage II Warrants allow NYNEX and Bell Atlantic
   through  their  affiliates to maintain a constant 45% common  stock
   position  in  CAI,   assuming  exercising  the  Warrants  and  full
   conversion of all shares to common shares.

            CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 8 - DEBT (CONTINUED)

(d) The notes payable for  acquisitions  consist  of (1) a note in the
   amount of $3,525,000 relating to the Pittsburgh Asset purchase, due
   on September 30, 1996 with interest payable semi-annually at 8% per
   annum;  (2)  a  note  in the amount of $4,725,000 relating  to  the
   Baltimore Asset purchase  due  on  September 29, 2000 with interest
   payable quarterly at 8% per annum for the first three years and 12%
   per annum thereafter to maturity. Both  notes  are  subordinated to
   all  other CAI obligations for borrowed money unless by  its  terms
   such  obligations  are  not   Senior  Indebtedness  and  all  other
   obligations  collateralized  by liens or a security interest on CAI
   property and (3) acquisition notes  payable  reflecting  the  notes
   issued  to  Bott  and  the Bott Family Trust in connection with the
   purchase of five corporations  with wireless channel rights.  Three
   Bott corporations were acquired  on  March  31,  1994  resulting in
   notes  with  a  face  value  of $3,750,000 discounted to $2,910,000
   based  on  an  imputed interest rate  of  8.5%.  Another  two  Bott
   corporations were acquired in January 1996 resulting in a note with
   a face value of  $1,430,000  discounted  to  $757,000  based  on an
   imputed   interest   rate   of   12.25%.   Each  of  the  notes  is
   collateralized by the common stock of the company acquired.

NOTE 9 - INCOME TAXES

      The components of the consolidated income tax benefit for the
period ended March 31, 1994 and the years ended March 31, 1995 and 1996
are as follows:

<TABLE>
<CAPTION>
                                          1994                 1995                       1996
<S>                           <C>                             <C>                   <C>
Current                                 $    -              $     -          $                 -
Deferred                                     -                    -                 12,000,000
    Total                               $    -              $     -                $12,000,000
</TABLE>

      The  primary items giving rise to  the  difference  between  the
federal statutory tax rate and the Company's effective tax rate is the
recognition  of certain tax benefits associated with acquisitions as a
reduction to goodwill under the purchase accounting rules for the year
ended March 31,  1996,  the  establishment  of  a  valuation allowance
against  deferred  tax assets for the year ended March  31,  1995  and
certain nondeductible  stock  transactions  for the period ended March
31, 1994.

      The significant components of deferred tax assets and liabilities
are as follows:

<TABLE>
<CAPTION>
                                                            1995                            1996
<S>                                               <C>                                <C>
Net operating loss carryovers                            $ 7,630,000                    $ 24,915,000
Intangibles                                              (1,580,000)                    (34,841,000)
Investment in CS Wireless                                          -                    (24,000,000)
Property and equipment                                     (462,000)                     (1,434,000)
Other, net                                                   402,000                        (50,000)
Total net deferred tax asset (liability)                   5,990,000                    (35,410,000)
Less: Valuation allowance                                (5,990,000)                               -
Net deferred tax asset (liability)                $                -                   $(35,410,000)
</TABLE>


<PAGE>

                              }14


        {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 9 - INCOME TAXES (CONTINUED)

      Approximately $47,410,000 of the change in deferred taxes
from  March 31, 1995 to March 31, 1996 was recorded  as  a  net
increase  in  goodwill  incident  to the purchase accounting of
certain acquisitions.

      A valuation allowance is provided  to reduce deferred tax
assets  to  a  level  which,  more  likely than  not,  will  be
realized.    The   deferred   tax   assets  recorded   reflects
management's  estimate  of the amount which  will  be  realized
based upon current operating results and contingencies.  During
the  year  ended March 31,  1996  the  valuation  allowance  of
$5,990,000 was eliminated.

      The  Company   has   available   as  of  March  31,  1996
approximately $62 million of net operating  loss  carryforwards
which  begin to expire in 2009.  The use of these carryforwards
may be limited  on  an  annual  basis  pursuant to the Internal
Revenue  Code  due to certain changes in ownership  and  equity
transactions.

NOTE 10 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

      The  following  methods  and  assumptions  were  used  to
estimate the  fair value of each class of financial instruments
for which it is practicable to estimate that value:

CASH AND CASH EQUIVALENTS.  The carrying amount approximates
fair value because of the short maturity of those instruments.

DEBT SERVICE ESCROW.  The fair values of the investments in the
debt service escrow  are  estimated  based  on market values or
comparable interest rates, creditworthiness,  and maturities of
other debt instruments.

DEBT.  The fair value of the Company's debt is  primarily based
on  quoted  market prices for its publicly traded senior  notes
and for the remaining  debt,  estimated  based on quoted market
prices for the same or similar issues or on  the  current rates
offered   to  the  Company  for  debt  of  the  same  remaining
maturities.   The  fair  value  of  debt maturing within twelve
months is estimated to be its carrying value.

<TABLE>
<CAPTION>
                                                          Carrying                           Fair
                                                           AMOUNT                          VALUE
<S>                                                <C>                              <C>
Cash and cash equivalents                            $103,263,094                    $103,263,094
Debt service escrow                                    77,621,088                      77,654,796
Debt
 Senior notes                                         275,000,000                     292,187,500
 Term  notes and other                                 43,434,667                      45,556,117
</TABLE>

NOTE 11 - COMMITMENTS

CONSULTING AGREEMENTS.  As of March 31,  1996,  the  Company is
obligated   under   five  consulting  agreements,  expiring  in
September 1996 through April 2000, for certain business, system
design and other consulting  services  to  be  provided.  These
agreements  provide  that  the  consultants  shall be paid fees
aggregating $607,000.

<PAGE>

                              }15


        {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 11 - COMMITMENTS (continued)

PURCHASE  COMMITMENTS.  As of March 31, 1996, the  Company  had
approximately  $22.3  million  of  outstanding purchase orders,
primarily  relating to equipment and  technical  work  for  the
Boston and Norfolk/Virginia Beach Projects.

PROGRAMMING  CONTRACTS.  In connection with its distribution of
television programming,  the  Company  has fixed-term contracts
with  various program suppliers, such as  HBO,  Showtime,  CNN,
MTV, USA, and A&E. Contract terms range in length from one year
to ten  years  and  expire  at various dates through 2003. Most
contracts  are  subject to automatic  renewal  upon  expiration
unless notice is  given,  by  either  party,  of  intent not to
renew.  These  contracts  require  the  Company to pay fees  to
programmers based on the number of subscribers.

Expansion.  Management believes that the  foregoing commitments
and  its  expansion  plans  will require the Company  to  raise
additional funds during the year  ending  March  31, 1997. Such
additional funds my take the form of debt or equity  securities
issuances,  borrowings  under  loan  arrangements  or sales  of
assets including channel rights or wireless cable systems.  Any
such  financings  must conform to the requirements contained in
the agreements with  BANX  and  the restrictions imposed by the
Senior Notes.  In the event that such additional financings are
not available to the Company, management can and will defer the
acquisition  of  capital  expenditures  and  other  costs.  The
present revenue stream and  cash  resources  available  to  the
Company  are  adequate  to  sustain the Company's needs through
mid-1997 if such actions were  taken.  However, expansion plans
would be adversely impacted.

      Due  to  the  regulated  nature   of   the  subscription
television industry, the Company's growth and  operations  may
be  adversely  impacted  by the adoption of new, or changes to
existing, laws or regulations or the interpretations thereof.

NOTE 12 - REDEEMABLE PREFERRED STOCKS

      As part of the BANX  Transactions  (see Note 17) the BANX
Partnership  purchased  7,000  shares  of   Senior  Convertible
Preferred  Stock (Senior Preferred) and Stage  II  Warrants  to
purchase Voting Preferred Stock, without par value, of CAI. The
Senior  Preferred   has  a  14%  cumulative  dividend,  payable
quarterly (optionally  before  December 1, 1998 and Mandatorily
after  December  1,  1998).  Additionally,   the   dividend  is
increased  by an amount calculated at a rate of 14% per  annum,
compounded semi-annually,  on  any  accrued dividends remaining
unpaid. In addition, the Company is subject  to  an  additional
dividend at the rate of 0.5% per quarter on the par value  plus
unpaid  accrued dividends pursuant to an adjunct agreement with
BANX  regarding  licensing  issues.   As  of  March  31,  1996,
dividends accrued to BANX approximated $5,800,000.

      The Senior Preferred is convertible into Voting Preferred
Stock, based on a formula prescribed in the terms of the Senior
Preferred  for  a  period of five years commencing on September
29, 1995, the date of   issue.  In  turn, the  Voting Preferred
Stock is convertible into common stock,  initially  at the rate
of  100  shares  of  common  stock  for  one  share  of  Voting
Preferred  Stock.  The terms and intent of the Senior Preferred
and the Term Notes together  with  the  Stage  I  and  Stage II
Warrants  held by affiliates of NYNEX and Bell Atlantic are  to
allow  them  the  ability  to  maintain  a  45%   common  stock
ownership   position   at  all  times,  assuming  exercise  and
conversion of all warrants  and  preferred  shares.  The Senior
Preferred Stock also provides for mandatory redemption  at  par
plus any accrued dividends on the tenth anniversary date of the
Original  Issue  Date  which was September 29, 1995, absent any
conversion.
<PAGE>

                              }16


{
        CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 12 - REDEEMABLE PREFERRED STOCKS (CONTINUED)

      In conjunction with  the  January  9, 1995 acquisition of
the  New  York  System,  the Company issued 180,500  shares  of
Series A preferred stock.  The  Series A preferred stock has an
8% cumulative dividend which restricts other dividend payments,
and the shares are convertible through  January  9,  1998, into
common  stock  based  on the Series A preferred stock having  a
$100 redemption and liquidation value and a conversion price of
the lesser of $11 or the  average  of  the ten day market price
prior  to  conversion.  The  shares  have certain  registration
rights. The Company must redeem all Series  A shares by January
9, 2000, or earlier. The Company has authorized  350,000 shares
of  Series  A  preferred  stock,  of which 180,500 shares  were
issued and outstanding at March 31, 1995 and 1996.

      Through the month of May 1996, a total of 174,725 shares
of the Series A 8% Redeemable Convertible  Preferred Stock was
converted into 2,481,991 shares of CAI common stock.

NOTE 13 - SHAREHOLDERS' EQUITY

      In  September  1993, the Company sold 703,900  shares  to
certain officers and employees  at less than fair market value.
The  Company  recorded  $2,465,000 as  additional  compensation
expense and additional paid-in-capital. In addition, as part of
a  restructuring of ownership,  the  Company  issued  1,596,100
shares to certain owners of the Company.

      In  September  1994,  74,000 warrants were exercised on a
non-cash  basis at $.25 by an  officer  for  72,279  shares  of
common stock.   The  value  of the aggregate exercise price was
$18,500.

      On  March  8,  1995, the Company  authorized  and  issued
20,000 shares of Series  B preferred stock for $2,000,000 gross
proceeds  before  a  $100,000   placement  fee.  The  Series  B
preferred  stock has a 6% cumulative  dividend  provision,  are
redeemable and  are  also  convertible to common stock based on
the Series B preferred stock  having  a  $100 liquidation value
and a conversion price of $7.36 unless the market price is less
than $9.20 on the conversion date, at which  point  there is an
adjustment based on 80% of the market price. All 20,000  shares
of  Series B preferred stock were converted into 271,739 shares
of common stock in April 1995, which pursuant to conversion are
considered  cancelled  as  of  March  31, 1995. These shares of
Series B preferred stock cannot be reissued. The 271,739 shares
of common stock issued in April 1995 pursuant to the conversion
feature on the 20,000 shares of Series  B  preferred stock were
considered outstanding as of March 31, 1995.

      On September 29, 1995, the Company amended  and  restated
its  Certificate of Incorporation with shareholder approval  to
increase  the  authorized  number  of  CAI no par Common Shares
available for issuance from 45,000,000 to  100,000,000,  and to
authorize  15,000 shares of a new class of 14% Senior Preferred
Stock, par value  $10,000  per  share and 2,000,000 shares of a
new class of Voting Preferred Stock,  no  par value. The Senior
Preferred Stock is convertible into Voting  Preferred Stock and
the  Voting Preferred Stock is convertible into  common  stock.
(see Note 12).

<PAGE>

                              }17


        {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 13 - SHAREHOLDERS' EQUITY (CONTINUED)

      The stock capitalization is as follows:

<TABLE>
<CAPTION>
                                                  Shares Authorized                    Shares Issued and Outstanding
              CLASS OF  STOCK                    AS OF MARCH 31, 1996              MARCH 31, 1995              MARCH 31, 1996
<S>                                        <C>                              <C>                          <C>
Preferred stock
   14% Senior convertible preferred stock,
   par value $10,000 per share                    15,000                               -                       7,000
  Series preferred stock
     Series A 8% redeemable convertible          350,000                         180,500                     180,500
     preferred stock, no par value
    Undesignated                               4,650,000                               -                           -
     Total series preferred stock              5,000,000                         180,500                     180,500
   Voting preferred stock, no par value        2,000,000                               -                           -
     Total preferred stock                     7,015,000                         180,500                     187,500
Common stock, no par value                   100,000,000                      15,754,018                  37,829,482
</TABLE>

NOTE 14 - OPTIONS AND WARRANTS

      STOCK OPTION PLANS

INCENTIVE  AND  NONQUALIFIED STOCK OPTION PLANS.  The Company's
1995 Incentive Stock  Plan  (the  "1995 Plan") provides for the
grant of incentive stock options (qualifying  under Section 422
of  the  Internal  Revenue Code), non-qualified stock  options,
stock appreciation rights,  performance  shares  and restricted
stock or any combination of the foregoing, as the Committee may
determine.  The 1995 Plan will expire on March 27,  2005.   The
number of shares  available  for grants is 1,200,000 shares and
the  1995  Plan is administered  by  the  Board  of  Director's
Compensation  Committee.   Vesting  and  the per share exercise
price for stock options granted under the 1995 Plan, which will
not  be less than 100% of the fair market value  per  share  of
common  stock  on the date the option is granted, is determined
by the Compensation Committee at the time of grant.

      In November  1993,  the  Company  adopted  its 1993 Stock
Option  and  Incentive Plan (the "1993 Plan"). Under  the  1993
Plan, options  to  purchase  an  aggregate  of  not  more  than
1,000,000  shares  of common stock may be granted, from time to
time,  to  key employees  (including  officers),  advisors  and
independent  consultants  to  the  Company  or  to  any  of its
subsidiaries. Options granted to officers and employees may  be
designated  as incentive stock options ("ISOs") or nonqualified
stock  options   ("NQSOs").   Options  granted  to  independent
consultants  and  other nonemployees  may  only  be  designated
NQSOs.

      The 1993 Plan  is administered by a committee established
by the Board of Directors.   Vesting and the per share exercise
price for stock options granted under this Plan, which will not
be less than 100% of the fair  market value per share of common
stock on the date the option is  granted,  is determined by the
Compensation Committee at the time of grant.

OUTSIDE DIRECTORS' OPTION PLAN.  In October  1993,  the Company
adopted  the  Outside  Directors'  Option Plan (the "Directors'
Plan").  Under  the  Directors' Plan, options  to  purchase  an
aggregate of not more than 30,000 shares of common stock may be
granted  from  time to time  to  nonemployee  directors.  These
options will vest  at  the  rate of 20% a year over five years,
beginning one year after date  of grant and are exercisable for
a period of seven years. The exercise  price  for stock options
granted under the Directors' Plan will not be less than 100% of
the fair market value of the common stock on the grant date. As
of March 31, 1996, the Company has granted options  under  this
plan to purchase 8,334 shares of common stock at $11 per share.
<PAGE>

                              }18


        {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 14 - OPTIONS AND WARRANTS (CONTINUED)

OPTION ACTIVITY.  Information on options for the above described
plans is summarized as follows:
<TABLE>
<CAPTION>
                                      Exercise             NUMBER OF OPTIONS
                                      PRICE RANGE        TOTAL                              Exercisable
<S>                                   <C>                        <C>                         <C>
 Outstanding, September 1, 1993          -                          -
   Granted                            $11.00                     452,667
 Outstanding, March 31, 1994          $11.00                     452,667                     205,000
   Granted                            $11.00-15.00               743,834
   Canceled                           $11.00-15.00              (254,667)
Outstanding, March 31, 1995           $11.00-15.00               941,834                     454,500
   Granted(1)                         $7.50-11.00                997,300
   Canceled(1)                        $11.00-15.00              (665,000)
Outstanding, March 31, 1996           $7.50-11.00              1,274,134                     550,501
</TABLE>

         (1)  Employees  submitted  and  the  Company  reissued
           repriced options for 959,500 shares.

      The  average  purchase price of outstanding stock options
at March 31, 1994, 1995  and  1996 was $11.80 per share, $12.27
per share and $7.75 per share,  based  on an aggregate purchase
price of $5,321,000, $11,733,500 and $9,850,000,  respectively.
Outstanding stock options will expire over a period  ending  no
later than March 2002.

      WARRANTS

THE  BANX WARRANTS.  The BANX Partnership holds warrants to the
Stage  I  and  Stage II financings which are exercisable for an
aggregate of $201,000,000  and  which  entitle  BANX  to common
stock  aggregating 45% of the then total outstanding shares  of
the Company  if  exercised along with the conversion provisions
of the term notes  and senior preferred stock for which CAI has
already received $100,000,000.

COMMON STOCK WARRANTS.   Outstanding warrants, except for those
issued to the BANX Partnership, are as follows:


<TABLE>
<CAPTION>
                                             Exercising                  Number of
                                            PRICE RANGE                  Warrants
<S>                                    <C>                         <C>
Outstanding, April 1, 1994             $0.25-14.85                 1,214,000
   Issued(1)                           $7.50-10.00                   880,578
   Exercised                           $0.25                         (74,000)
Outstanding, March 31, 1995            $0.25-14.85                 2,020,578
   Issued(2)                           $5.56-11.00                   289,963
Outstanding, March 31, 1996            $0.25-11.00                 2,310,541
</TABLE>

      (1)  The  warrants  were  issued  to  bridge  lenders  in
connection with the acquisition of the New York System.

      (2)  The warrants issued  and  certain  warrant  exercise
         prices  revised  during  the year ended March 31, 1996
         were pursuant to anti-dilutive  clauses  in agreements
         relating to the warrants.
<PAGE>

                              }19


         {
        CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 14 - OPTIONS AND WARRANTS (CONTINUED)

      The  average  purchase  price of outstanding warrants  at
March 31, 1995 and 1996 was $9.51 and $7.72 per share, based on
an  aggregate purchase price of  $20,639,050  and  $17,829,083,
respectively.   Outstanding  warrants will expire over a period
ending no later than January 2000.

NOTE 15 - OPERATING LEASES

      The  Company  leases  office  space  in  each  market  it
currently  operates  in under non-cancelable  agreements  which
expire through November  30, 2000, and requires various minimum
monthly  payments  and  payment   of  property  taxes,  certain
maintenance, and insurance.

      The Company leases towers, land  and/or building space in
each  of its operating markets and certain  other  markets  for
broadcasting purposes. The leases are non-cancelable agreements
expiring  through  December  2012.  Most  of  the  leases  have
provisions  for  renewal  periods.  The  leases require various
minimum  monthly payments and are subject to periodic fixed and
inflationary increases.

      The  Company  leases  vehicles for customer  service  and
other corporate use. The agreements  are non-cancelable, expire
through April 1997 and require various  monthly  payments.  The
company is responsible for normal maintenance and insurance.

      Additionally,  the  Company  leases  certain  office  and
broadcast  test  equipment  under  various lease agreements for
periods  up  to  thirty-six months. The  company  pays  various
monthly payments and  is  required  to maintain and insure such
equipment.

      The approximate minimum rental commitments for operating
leases as of March 31, 1996 due in future years is as follows:

<TABLE>
<CAPTION>
                     YEARS ENDING MARCH 31,
<S>                                                               <C>
                1997                                             $  2,655,000
                1998                                                2,528,000
                1999                                                1,739,000
                2000                                                1,301,000
                2001                                                1,009,000
                Thereafter                                          2,681,000
                    Total                                         $11,913,000
</TABLE>

      Total rent expense for the seven-month period ended March
31, 1994 and  years ended March 31, 1995 and 1996 was
approximately $122,000, $1,080,000 and $2,511,000, respectively.

NOTE 16 - RELATED PARTY TRANSACTIONS

      The  Company has entered into various  transactions  with
the BANX Partnership.  (See Note 17).

      On May  8,  1995  CAI  sold,  subject  to  an  option  to
repurchase  exercisable  at  any time prior to January 1, 1996,
all  of  the issued and outstanding  stock  of  TelQuest,  Inc.
("TelQuest") (with a negative net book value of approximately

<PAGE>

                              }20


        {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 16 - RELATED PARTY TRANSACTIONS (CONTINUED)

$70,000) to Wave Holdings, L.L.C., a Delaware limited liability
company controlled  by  Jared E. Abbruzzese, CAI's Chairman and
Chief Executive Officer,  for  $25,000.The gain on this sale of
approximately $23,000 was deferred  and  was  not  included  in
income.  TelQuest  has entered into a Joint Venture and Capital
Commitment Agreement with Corotoman pursuant to which Corotoman
will  fund  TelQuest's   developmental   wireless  transmission
projects.    Those   projects   could   result  in   TelQuest's
involvement in interLATA operations that could violate the MJF,
if engaged in by an RBOC or an affiliated  enterprise.   In May
1996, CAI relinquished its option to repurchase TelQuest for  a
2%  equity  interest  in  TelQuest Systems, Inc., the operating
successor of TelQuest's business.

      In  consideration of Mr.  Abbruzzese's  guaranteeing  the
obligation  of  CAI  to  MMDS  Holdings, which permitted CAI to
complete the Microband acquisition  in  January  1995,  the CAI
Board  of  Directors  awarded  options  to  acquire 150,000 CAI
Common Shares at $11.00 per share to Mr. Abbruzzese.

      As  of  March  31, 1996, the Company has a  note  payable
outstanding of $119,810  owed  to Hope Carter.  CAI must make a
$100,000 principal payment on January  31,  1997,  and  pay the
remaining  principal  and  interest on July 31, 1997.  The loan
carries a simple annual interest rate of 8%.

Additionally, CAI  periodically  chartered an airplane owned by
Wave Air, Inc., which is primarily  owned by Mr. Abbruzzese, in
order  to carry out business when airline  schedules  were  not
compatible.  Transactions  with  Wave  Air,  Inc.  amounted  to
approximately  $103,000 for the year ended March 31, 1996 (none
for prior periods).

NOTE 17 - TRANSACTIONS AND AGREEMENTS WITH BELL ATLANTIC AND
NYNEX

      CAI  financed   the   cash   consideration   of   various
acquisitions through the issuance of $30,000,000 of Term  Notes
and  Warrants  ("Stage  I")  and  $70,000,000 (7,000 shares) of
Senior  Preferred  Stock  and Warrants  ("Stage  II")  to  BANX
Partnership   ("BANX")  which   consists   of   Bell   Atlantic
Corporation ("Bell  Atlantic") and NYNEX Corporation ("NYNEX").
The Term Notes are convertible  into  3,000  shares  of  Senior
Preferred  Stock  effective  with  the  Stage  II closing.  The
Senior  Preferred Stock is convertible into Convertible  Voting
Preferred  Stock, no par value ("Voting Preferred Stock").  The
Stage I and  Stage  II  Warrants also relate to the purchase of
Voting Preferred Stock which  is convertible into common shares
on  the  ratio of 100 common shares  to  one  share  of  Voting
Preferred Stock.  The formula to convert Senior Preferred Stock
and the Stage  I and II Warrants into Voting Preferred Stock is
intended to maintain  a  45%  common  stock  position for BANX,
assuming conversion of all common stock equivalents,  including
the Voting Preferred Stock.

      CAI  also  entered into a Business Relationship Agreement
(the "BR Agreement")  and  a Securities Purchase Agreement (the
"Purchase Agreement") with BANX dated March 28, 1995.

      The BR Agreement is structured  as  an  election  by Bell
Atlantic  and  NYNEX  to utilize CAI's transmission systems  in
specified  service  areas   in   their   respective   operating
territories  in  which  CAI currently has an operating wireless
system  or  wireless  spectrum   rights.    The   BR  Agreement
identifies  several  phases  in  the  relationship between  the
parties:  (I)  a  study  phase during which  a  technology  and
operating plan is developed, (ii) after Bell Atlantic or NYNEX,
as the case may be, gives  notice  of its election to implement
the BR Agreement in a particular market,  a  preparatory  phase
for  such  market,  and  (iii) an implementation phase for each
market in which a BANX affiliate  has  elected to implement the
BR Agreement, during which CAI commences transmission services.
<PAGE>

                              }21


        {CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 17 - TRANSACTIONS AND AGREEMENTS WITH BELL ATLANTIC AND
NYNEX (CONTINUED)

      CAI will receive contractual monthly revenues for use, by
the  BANX  Affiliates,  of  its  transmission  system  service.
Revenues  are  based  on the number of  serviceable  homes  and
subscribers in each area,  subject  to  certain  minimums which
range  from $28,000,000 to $34,000,000 (assuming implementation
of the BR Agreement in all markets within one year of the Stage
II Closing) during the initial five-year term.  If the election
has been  made  with  respect  to  less than all of the service
areas  in  both  the  Bell Atlantic or NYNEX  territories,  the
minimum service revenues are adjusted on the basis of the ratio
of the number of serviceable  homes  in the service areas where
the election has been made as compared with the total number of
serviceable homes in all of the service areas identified in the
agreement.

      The BR Agreement is renewable by the BANX affiliates on a
market-by-market basis for successive  five-year  terms  on one
year's  prior  notice  if (i) service revenues paid to CAI have
exceeded certain specified  minimums  in  the applicable market
and  (ii) the BANX Affiliates have converted  Senior  Preferred
Stock  to  Voting  Preferred  Stock  or  exercised Warrants for
Voting Preferred Stock in an aggregate amount  of  at least 25%
of  the  aggregate  number of shares of Voting Preferred  Stock
issued upon such conversion  or  exercise.   A  price  adjuster
based  on  the  GDP Implicit Price Deflater applies to increase
the minimum service revenue schedule in the renewal period.

NOTE 18  - SUBSEQUENT EVENTS (UNAUDITED)

      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.

      The  Company's  operating plans, including
digital video, two-way  voice and data, Internet
and  Intranet  access  services   and   testing,
committed   capital   expenditures  and  license
auction  fees,  will require  additional  funds.
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   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>




     No dealer, salesperson or any
other person has been authorized to
give any information or to make any
representations in connection with the
Offerings other than those 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, the Selling Shareholders or
any of the Underwriters.  This
Prospectus does not constitute an
offer to sell, or a solicitation of an
offer to buy, any securities other
than the registered securities to
which it relates or an offer to, or
solicitation of, any person in any
jurisdiction where such an offer or
solicitation would be unlawful.
Neither the delivery of this
Prospectus nor any sale made hereunder
shall, under any circumstances, create
any implication that there has been no
change in the affairs of the Company
since the date hereof or that the
information contained herein is
correct as of any time subsequent to
the date hereof.


                  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>




                  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>


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>





           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>



             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>








       TABLE OF CONTENTS
                          Page

Available Information.........  2
Incorporation of Certain Documents By
  Reference.................... 2
The Company.....................3
Risk Factors....................9
Safe Harbor Under the Private Securities
  Litigation Reform Act of 1995 15
Use of Proceeds............... 15
The Selling Shareholders.......15
Plan of Distribution...........18
Legal Opinion................. 18
Experts....................... 18
Index To Financial Statements..19














                  4,969,091 SHARES







             CAI WIRELESS
            SYSTEMS, INC.






     COMMON STOCK










          FEBRUARY __, 1997
<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  S-3,  has duly
caused  this  Registration Statement to be signed  on
its  behalf  by  the   undersigned,   thereunto  duly
authorized, in the City of Albany, State  of New York
on February 14, 1997.

                                     CAI     WIRELESS
SYSTEMS, INC.

                                      By:   /S/
                                            Jared E. Abbruzzese
                                            Chairman and Chief Executive Officer

       Pursuant to the requirements of the Securities
Act,  this  Registration  Statement  has  been signed
below by the following persons in the capacities  and
on  the dates indicated.  Each person whose signature
appears  below hereby constitutes Wayne Barr, Jr. and
Jared E. Abbruzzese,  and  each  of them singly, such
person's true and lawful attorneys,  with  full power
to them and each of them, to sign for such person and
in  such  persons'  name  and  capacity  as indicated
below,  any  and  all amendments to this Registration
Statement,  hereby  ratifying   and  confirming  such
person's  signature  as  it  may  be signed  by  said
attorneys to any and all amendments.
<TABLE>
<CAPTION>

NAME                       TITLE                                 DATE
<S>                        <C>                                   <C>  
/S/                        Chairman, Chief Executive             February 14, 1997
Jared E. Abbruzzese        Officer and Director
                           (Principal Executive Officer)

/S/                        President,Chief Operating Officer     February 14, 1997
John Prisco                and Director

/S/                        Chief Administrative Officer and      February 14, 1997
George M. Williams         Corporate Analyst, Secretary,
                           Treasurer and Director

/S/                        Executive Vice President, Chief       February 14, 1997
James P. Ashman            Financial Officer and Director
                           (Principal Financial Officer)


/S/                         Vice President and                   February 14, 1997
Craig J. Kessler            Corporate Controller
                            (Principal Accounting Officer)

/S/                         Director                             February 14, 1997
Alan Sonnenberg

/S/                         Director                             February 14, 1997
Harold A. Bouton


/S/                         Director                             February 14, 1997
Arthur C. Belanger


/S/                         Director                             February 14, 1997
David M. Tallcott


/S/                         Director                             February 14, 1997
Robert D. Happ
                            (a majority  of  the Board of Directors)

<PAGE>
                       PART II

       INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM    14.    OTHER   EXPENSES   OF   ISSUANCE   AND
DISTRIBUTION.

       The   table  below  sets  forth  the  expenses
expected to be  incurred  and  borne  solely  by  the
Company  in  connection  with the distribution of the
Common  Stock  offered hereby.   Selling  commissions
shall  be borne by  the  Selling  Shareholders.   All
amounts  shown  are  estimated, except the Securities
and Exchange Commission ("SEC") Registration Fee.


  SEC Registration Fee        $    48.97
  Legal Fees and Expenses       5,000.00
  Accounting Fees and Expenses  3,000.00
  Blue Sky Fees and Expenses        0.00
  Miscellaneous Expenses        1,000.00
     Total                     $9,048.97

To be filed by amendment.

ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

       CAI Wireless Systems, Inc. ("CAI") is a
Connecticut corporation.  Sections 33-770 through 33-
778 of the Connecticut General Statutes ("C.G.S.")
provides that a Connecticut corporation may, under
certain circumstances, and shall, in other
circumstances, indemnify its directors, officers,
employees, agents and certain other persons.

       Section 33-771 of C.G.S. provides that (a)
except of provided in subsection (d) of Section 33-
771, a Connecticut corporation may indemnify an
individual made a party to a proceeding because he is
or was a director against liability incurred in the
proceeding if: (1) He conducted himself in good
faith; and (2) he reasonably believed (A) in the case
of conduct in his official capacity with the
corporation, that his conduct was in its best
interests, and (B) in all other cases, that his
conduct was at least not opposed to its best
interests; and (3) in the case of any criminal
proceeding, he had no reason to believe his conduct
was unlawful.  (b) A director's conduct with respect
to an employee benefit plan for a purpose he
reasonably believed to be in the best interest of the
participants in and beneficiaries of the plan is
conduct that satisfies the requirement of
subparagraph (B) of subdivision (2) of subsection (a)
of C.G.S. Section 33-771.  (c) The termination of a
proceeding by judgment, order, settlement or
conviction or upon a plea of nolo contendere or its
equivalent is not, of itself, determinative that the
director did not meet the standard of conduct
described in C.G.S. Section 33-771.  (d) A
corporation may not indemnify a director under C.G.S.
Section 33-771: (1) In connection with a proceeding
by or in the right of the corporation in which the
director was adjudged liable to the corporation; or
(2) in connection with any other proceeding charging
improper personal benefit to him, whether or not
involving action in his official capacity, in which
he was adjudged liable on the basis of that personal
benefit was improperly received by him.  (e)
Indemnification permitted under C.G.S. Section 33-771
in connection with a proceeding by or in the right of
the corporation is limited to reasonable expenses
incurred in connection with the proceeding.  (f)
Notwithstanding any provision of C.G.S. Section 33-
771 to the contrary, a corporation which was
incorporated under the laws of this state, whether
under chapter 599 of the general statutes, revised to
January 1, 1995, or any other general law or special
act, prior to January 1, 1996, shall, except to the
extent that the articles of incorporation expressly
provide otherwise, provide its directors with the
full amount of indemnification that the corporation
is permitted to provide to such directors pursuant to
C.G.S. Section 33-771 as limited by the provisions of
C.G.S. Section 33-775.

       C.G.S. Section 33-772 provides that, unless
limited by its articles of incorporation, a
corporation shall indemnify a director who was wholly
successful, on the merits or otherwise, in the
defense of any proceeding to which he was a party
because he is or was a director of the corporation
against reasonable expenses incurred by him in
connection with the proceeding.

       C.G.S. Section 33-773 provides that (a) a
corporation may pay for or reimburse the reasonable
expenses incurred by a director who is a party to a
proceeding in advance of final disposition of the
proceeding if: (1) The director furnishes the
corporation a written affirmation of his good faith
belief that he has met the standard of conduct
described in C.G.S. Section 33-771; (2) the director
furnishes the corporation a written undertaking,
executed personally or on his behalf, to repay the
advance if it is ultimately determined that he did
not meet the standard of conduct; and (3) a
determination is made that the facts then known to
those making the determination would not preclude
indemnification under C.G.S. Sections 33-770 through
33-778, inclusive.  (b) The undertaking required by
subdivision (2) of subsection (a) of this section
must be an unlimited obligation of the director but
need not be secured and may be accepted without
reference to financial ability to make repayment.
(c) Determinations and authorizations of payments
under C.G.S. Section 33-773 shall be made in the
manner specified in C.G.S. Section 33-775.

       C.G.S. Section 33-774 provides that, unless a
corporation's articles of incorporation provide
otherwise, a director of the corporation who is a
party to a proceeding may apply for indemnification
to the court conducting the proceeding or to another
court of competent jurisdiction.  On receipt of an
application, the court after giving any notice the
court considers necessary may order indemnification
if it determines: (1) The director is entitled to
mandatory indemnification under C.G.S. Section 33-
772, in which case the court shall also order the
corporation to pay the director's reasonable expenses
incurred to obtain court-ordered indemnification; or
(2) the director is fairly and reasonably entitled to
indemnification in view of all the relevant
circumstances, whether or not he met the standard of
conduct set forth in C.G.S. Section 33-771 or was
adjudged liable as described in subsection (d) of
C.G.S. Section 33-771, but if he was adjudged so
liable his indemnification is limited to reasonable
expenses incurred.

       C.G.S. Section 33-775 provides (a) a
corporation may not indemnify a director under C.G.S.
Section 33-771 unless authorized in the specific case
after a determination has been made that
indemnification of the director is permissible in the
circumstances because he has met the standard of
conduct set forth in C.G.S. Section 33-771.  (b) the
determination shall be made:  (1) by the board of
directors by majority vote of a quorum consisting of
directors not at the time parties to the proceeding;
(2) if a quorum cannot be obtained under subdivision
(1) of this subsection, by majority vote of a
committee duly designated by the board of directors,
in which designation directors who are parties may
participate, consisting solely of two or more
directors not at the time parties to the proceeding;
(3) by special legal counsel (A) selected by the
board of directors or its committee in that manner
prescribed in subdivision (1) or (2) of this
subsection, or (B) if a quorum of the board of
directors cannot be obtained under subdivision (1) of
this subsection and a committee cannot be designated
under subdivision (2) of this subsection, selected by
majority vote of the full board of directors, in
which selection directors who are parties may
participate; or (4) by the shareholders, but shares
owned by or voted under the control of directors who
are at the time parties to the proceeding may not be
voted on the determination.  (c) Authorization of
indemnification and evaluation as to reasonableness
of expenses shall be made in the same manner as the
determination that indemnification is permissible,
except that the determination is made by special
legal counsel, authorization of indemnification and
evaluation as to reasonableness of expenses shall be
made by those entitled under subdivision (3) of
subsection (b) of this section to select counsel.

       C.G.S. Section 33-776, provides that, unless a
corporation's articles of incorporation provide
otherwise (1) an officer of the corporation who is
not a director is entitled to mandatory
indemnification under C.G.S. Section 33-772, and is
entitled to apply for court-ordered indemnification
under C.G.S. Section 33-774, in each case to the same
extent as a director; (2) the corporation may
indemnify and advance expenses under C.G.S. Sections
33-770 to 33-778, inclusive, to an officer, employee
or agent of the corporation who is not a director to
the same extent as to a director; (3) a corporation
may also indemnify and advance expenses to an
officer, employee or agent who is not a director to
the extent, consistent with public policy, that may
be provided by its articles of incorporation, bylaws,
general or specific action of its board of directors
or contract; and (4) a corporation which was
incorporated under the laws of this state, whether
under chapter 599 of the general statues, revised to
January 1, 1995, or any other general law or special
act, prior to January 1, 1996, shall, except to the
extent that the articles of incorporation expressly
provide otherwise, indemnify and advance expenses
under C.G.S. Sections 33-770 to 33-778, inclusive, to
each officer, employee or agent of the corporation
who is not a director to the same extent as the
corporation is permitted to provide the same to a
director pursuant to C.G.S. Section 33-771, as
limited by C.G.S. Section 33-775.

       C.G.S. Section 33-777 provides that a
corporation may purchase and maintain insurance on
behalf of an individual who is or was a director,
officer, employee or agent of the corporation, or
who, while a director, officer, employee or agent of
the corporation, is or was serving at the request of
the corporation as a director, officer, partner,
trustee, employee or agent of another foreign or
domestic corporation, partnership, joint venture,
trust, employee benefit plan or other enterprise,
against liability asserted against or incurred by him
in that capacity or arising from his status as a
director, officer, employee or agent, whether or not
the corporation would have the power to indemnify him
against the same liability under C.G.S. Section 33-
771 or 33-772.

       C.G.S. Section 33-778 provides that (a) A
provision treating a corporation's indemnification of
or advance for expenses to directors that is
contained in its articles of incorporation, bylaws, a
resolution of its shareholders or board of directors,
or in a contract or otherwise, is valid only if and
to the extent the provision is consistent with C.G.S.
Sections 33-770 to 33-778, inclusive.  If articles of
incorporation limit indemnification or advance of
expenses, indemnification and advance for expenses
are valid only to the extent consistent with the
articles.  (b) C.G.S. Sections 33-770 to 33-778,
inclusive, do not limit a corporation's power to pay
or reimburse expenses incurred by a director in
connection with his appearance as a witness in a
proceeding at a time when he has not been made a
named defendant or respondent to the proceeding.

       Consistent with the statute, CAI has obtained
insurance for its directors and officers which
supplements the indemnification rights provided to
those individuals by C.G.S. Section 33-771 to 33-778,
inclusive.  Unlike the statute, such policy does not
require the standard of conduct required by C.G.S.
Section 33-771, nor does the policy require the
undertakings required by C.G.S. Section 33-773
relating to the advances for expenses in connection
with the defense of an officer or director in a
proceeding.

       Article SIXTH of the Amended and Restated
Certificate of Incorporation of CAI limits the
personal liability of directors for monetary damages
to CAI and its shareholders for a breach of duty as a
director to the amount of the compensation received
by the Director for serving CAI during the year of
the alleged breach of duty.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

       The following exhibits are filed herewith:
                                                     Page Number
EXHIBIT NO. DESCRIPTION                              (SEE LEGEND)

5         Opinion of Day, Berry & Howard
6         Opinion re discount on capital shares
*
23.1      Consent of Day, Berry & Howard (included in
Exhibit 5)
23.2      Consent of Coopers & Lybrand, L.L.P.
24        Powers of Attorney (See Signature Page)
_______________
LEGEND

*Incorporated  by  reference  to the Exhibit 6 to the
Registration Statement on Form S-3 (no. 33-94770).


ITEM 17. UNDERTAKINGS.

A.    The undersigned Registrant hereby undertakes:

             (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. Notwithstanding the foregoing,
       any increase or decrease in volume of securities offered 
       (if the total dollar value of securities offered would not
       exceed that which was registered) and any deviation from
       the low or high end of the estimated maximum offering range 
       may be reflected in the form of prospectus filed with the 
       Commission pursuant to Rule 424(b) promulgated under the 
       Securities Act of 1933, if, in the aggregate, the changes 
       in volume and price represent no more than a 20% change
       in the maximum aggregate offering price set forth in the
       "Calculation of Registration Fee" table in the effective 
       registration statement; and 

                   (iii)  To include any material information with respect to the 
       plan of distribution not previously disclosed in the Registration 
       Statement or any material change to such information in the 
       Registration Statement;


       PROVIDED, HOWEVER, that paragraphs (A)(1)(i)
       and (A)(1)(ii) do not apply if the
       registration statement is on Form S-3 or Form
       S-8 and the information required to be
       included in a post-effective amendment by
       those paragraphs is contained in periodic
       reports filed by the Registrant pursuant to
       section 13 or section 15(d) of the Securities
       Exchange Act of 1934 that are incorporated by
       reference in the registration statement.

             (2)    That, for the purpose of
       determining any liability under the Securities
       Act of 1933, each such post-effective
       amendment shall be deemed to be a new
       registration statement relating to the
       securities offered therein, and the offering
       of such securities at that time shall be
       deemed to be 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.    The undersigned Registrant hereby
       undertakes that, for purposes of determining
       any liability under the Securities Act of
       1933, each filing of the registrant's annual
       report pursuant to section 13(a) or section
       15(d) of the Securities Exchange Act of 1934
       (and, where applicable, each filing of an
       employee benefit plan's annual report pursuant
       to section 15(d) of the Securities Exchange
       Act of 1934) that is incorporated by reference
       in the registration statement shall be deemed
       to be a new registration statement relating to
       the securities offered therein, and the
       offering of such securities at that time shall
       be deemed to be the initial bona fide offering
       thereof.

       C.    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 Act and is, therefore,
       unenforceable.  In the event that a claim for
       indemnification against such liabilities
       (other than the payment by a 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 Act and will
       be governed by the final adjudication of such
       issue.

<PAGE>
                 EXHIBIT INDEX


                                                      Page Number
EXHIBIT NO. DESCRIPTION                               (SEE LEGEND)


5           Opinion of Day, Berry & Howard

6           Opinion re discount on capital shares            *

23.1        Consent of Day, Berry & Howard
            (included in Exhibit 5)

23.2        Consent of Coopers & Lybrand L.L.P.

24          Power of attorney (See Signature
            Page)


______
LEGEND

* Incorporated by reference to the Exhibit 6 to
the Registration Statement on Form S-3 (no. 33-
94770).


</TABLE>

                                                                      Exhibit 5

                      [LETTERHEAD OF DAY, BERRY & HOWARD]

                                                     February 14, 1997

CAI Wireless Systems, Inc.
18 Corporate Woods Boulevard
Albany, NY 12211

Dear Sirs:

       We have acted as counsel with respect to the Registration Statement on
Form S-3 (the "Registration Statement") under the Securities Act of 1933, as
amended, as filed by CAI Wireless Systems, Inc., a Connecticut corporation (the
"Corporation") with the Securities and Exchange Commission relating to
4,969,091 shares of common stock, no par value, of the Corporation (the
"Stock") that may be offered from time to time by certain shareholders of the
Corporation (the "Selling Shareholders").  All of the Stock being offered
pursuant to the Registration Statement are outstanding shares or shares
issuable upon the exercise of outstanding warrants (the "Warrants").

       We have examined the Registration Statement, as amended, originals or
copies, certified or otherwise identified to our satisfaction, of the minutes
of the Board of Directors of the Corporation, the agreements (the "Warrant
Agreements") pursuant to which the Warrants were issued, and such other
documents, corporate records, certificates of public officials and other
instruments as we have deemed necessary or advisable for purposes of the
opinion set forth below.  We have assumed the genuineness of the signatures on
all documents examined by us, the authenticity of all documents submitted to us
as originals and the conformity to all corresponding originals of all documents
submitted to us as copies.

       Based on the foregoing, we are of the opinion that (i) the Stock that
was issued to the Selling Stockholders was at the time of such issuance validly
issued, fully-paid and non-assessable and (ii) the Stock to be issued upon
exercise of the Warrants will, when so issued pursuant to and in accordance
with the provisions of the Warrant Agreements, be validly issued, fully paid
and non-assessable (assuming that, at the time of such issuance, the
Corporation has a sufficient number of authorized and unissued shares or
treasury shares available for such issuance.

       We are members of the bar of the State of Connecticut and express no
opinion to any matter relating to any law other than the law of the State of
Connecticut.

       We consent to the use of this opinion as Exhibit 5, and to the
incorporation by reference of our letter dated November 7, 1995 as Exhibit 6,
to the aforesaid Registration Statement.  In giving such consent, we do not
thereby admit that we are within the category of persons whose consent is
required by Section 7 of the Securities Act of 1933.

                                        Very truly yours,

                                        /S/ DAY, BERRY & HOWARD












                                                           Exhibit 23.2


                   CONSENT OF INDEPENDENT ACCOUNTANTS



WE CONSENT TO THE INCLUSION IN THE REGISTRATION STATEMENT OF CAI WIRELESS
SYSTEMS,  INC.  AND  SUBSIDIARIES  ON  FORM S-3 (FILE NO. 0-22888) OF OUR
REPORT DATED JUNE 21, 1996, EXCEPT FOR NOTE  18,  AS TO WHICH THE DATE IS
DECEMBER 12, 1996, WHICH INCLUDES AN EXPLANATORY PARAGRAPH WITH REGARD TO
SUBSTANTIAL  DOUBT ABOUT THE ABILITY OF CAI WIRELESS  SYSTEMS,  INC.  AND
SUBSIDIARIES TO  CONTINUE  AS  A  GOING  CONCERN,  ON  OUR  AUDITS OF THE
CONSOLIDATED  FINANCIAL  STATEMENTS  OF  CAI  WIRELESS SYSTEMS, INC.  AND
SUBSIDIARIES AS OF MARCH 31, 1996 AND 1995 AND  FOR THE YEARS ENDED MARCH
31, 1996 AND 1995 AND FOR THE SEVEN-MONTH PERIOD  ENDED  MARCH  31, 1994.
WE  ALSO  CONSENT  TO  THE  REFERENCE  TO  OUR  FIRM  UNDER  THE CAPTION,
"EXPERTS".



                              COOPERS & LYBRAND L.L.P.




ALBANY, NEW YORK
February 13, 1997



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