CAI WIRELESS SYSTEMS INC
8-K, 1999-06-29
CABLE & OTHER PAY TELEVISION SERVICES
Previous: CAI WIRELESS SYSTEMS INC, 10-Q/A, 1999-06-29
Next: CAI WIRELESS SYSTEMS INC, 10-Q/A, 1999-06-29



                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                     ____________________________________


                                   FORM 8-K


                                CURRENT REPORT

    Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

  Date of Report (Date of earliest event reported) June 29, 1999 (December 2,
                                     1998)

                          CAI WIRELESS SYSTEMS, INC.


            (Exact name of registrant as specified in its charter)



<TABLE>
<CAPTION>
      Connecticut                            0-22888                          06-1324691
<S>                     <C>         <C>                       <C>        <C>
    (State or other                 (Commission File Number)                 (IRS Employer
    jurisdiction of                                                       Identification No.)
    incorporation)
</TABLE>




                  18 CORPORATE WOODS BLVD., ALBANY, NY       12211
              (Address of principal executive offices)        (Zip Code)


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





         (Former name or former address, if changed since last report)








<PAGE>
Item 2 - ACQUISITION OR DISPOSITION OF ASSETS

      On December 2, 1998, CAI Wireless Systems, Inc. increased its ownership
interest in CS Wireless Systems, Inc., a Delaware corporation, from
approximately 60% to 94% by acquiring 3,836,035 shares of CS Wireless common
stock from Nucentrix Broadband Networks, Inc. (f/k/a Heartland Wireless
Communications, Inc.) for $1,534,000 in cash.  Subsequently, CS Wireless
acquired the 3,836,035 shares of CS Wireless common stock from CAI for
$1,534,000.  CS Wireless holds such shares as treasury stock.  Concurrently
with the purchase by CAI, CAI, CS Wireless and Nucentrix mutually agreed to
terminate that certain Stockholders' Agreement dated as of February 23, 1996,
among CAI, CS Wireless and Nucentrix.  The Stockholders' Agreement (and bylaws
of CS Wireless) required the affirmative vote of a supermajority of members of
the CS Wireless board of directors or CS Wireless stockholders, as the case may
be, for certain actions to be acted upon by the CS Wireless board or
stockholders.  Consequently, percentage ownership of CS Wireless common stock
was not indicative of control of CS Wireless in all instances, so long as the
Stockholders' Agreement continued.  As a result of the increased ownership in
CS Wireless and the termination of the Stockholders' Agreement,  CAI may be
deemed to control CS Wireless from and after December 2, 1998.  Accordingly,
the subsequent results of CS Wireless will be consolidated with the results of
CAI.

      In prior periods, as a result of the effect that the Stockholders'
Agreement had on the control of CS Wireless, CAI accounted for its investment
in CS Wireless under the equity method of accounting, and the difference
between CAI's cost and the value of its pro rata ownership of the underlying CS
Wireless equity was amortized over 15 years, commensurate with the amortization
periods of goodwill and wireless channel rights, to which CAI's investment in
CS Wireless primarily related.

      The purchase of the CS Wireless common stock was governed by the terms of
that certain Master Agreement dated as of December 2, 1998 among CAI, CS
Wireless and Nucentrix, a copy of which is attached hereto as Exhibit 10.1.
The Master Agreement contemplates certain other transactions between CS
Wireless and Nucentrix, including the termination of Nucentrix's rights in, and
claims against, CS Wireless.  The Master Agreement is to be performed in two
steps.  Stage I, which has been consummated, required the lease by CS Wireless
to Nucentrix of certain assets related to CS Wireless' Story City, Iowa market,
the sale by CS Wireless to Nucentrix of certain consumer premises equipment at
agreed upon prices and the payment by CS Wireless to Nucentrix of $366,000.  In
consideration, Nucentrix leased to CS Wireless certain assets related to the
Portsmouth, New Hampshire market, effected a partial satisfaction of the so-
called Heartland Long-Term Note and agreed to various mutual cooperation
obligations relative to developmental applications filed by Nucentrix or CS
Wireless for two-way authority in adjacent and overlapping markets, including
Dallas-Ft. Worth.  At the Stage II Closing, which is to occur following receipt
of certain necessary governmental approvals, CS Wireless and Nucentrix will
transfer to one another their respective ownership interests in the Story City,
Iowa and Portsmouth, New Hampshire markets, the Heartland Long-Term Note shall
be canceled and CS Wireless shall pay Nucentrix $100,000; additionally, CS
Wireless agreed to transfer certain inventory to Nucentrix. In connection with
the Master Agreement, the three Nucentrix designees to the CS Wireless board
resigned.




Item 7 - FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

      a.    FINANCIAL STATEMENTS OF BUSINESSES ACQUIRED.

      The financial statements of CS Wireless Systems, Inc. set forth on pages
F-1 through F-27 of CS Wireless Systems, Inc.'s Annual Report pursuant to
Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), on Form 10-K for the fiscal year ended December 31, 1998 filed
with the Securities and Exchange Commission on April 15, 1999 are filed as
Exhibit 99.1 hereto pursuant to Rule 12b-23(a)(3) of the Exchange Act.

      The financial statements of CS Wireless Systems, Inc. set forth on pages
3 through 7 of CS Wireless Systems, Inc.'s Quarterly Report pursuant to Section
13 or 15(d) of the Exchange Act on Form 10-Q for the fiscal quarter ended March
31, 1999 filed with the Securities and Exchange Commission on May 13, 1999 are
filed as Exhibit 99.2 hereto pursuant to Rule 12b-23(a)(3) of the Exchange Act.

      b.    PRO FORMA FINANCIAL INFORMATION.

      The Unaudited Pro Forma Condensed Combined Financial Statements of CAI
and CS Wireless for the year ended March 31, 1999 and the six months ended
September 30, 1998 are included herein beginning on page F-1.
<TABLE>
<CAPTION>

      c.    EXHIBITS.
<S>                     <C>
            10.1        Master Agreement dated as of December 2, 1998 among CAI, CS
                        Wireless and Nucentrix (f/k/a Heartland Wireless
                        Communications, Inc.)

            99.1        Audited Financial Statements of CS Wireless for the year ended
                        December 31, 1998

            99.2        Unaudited Financial Statements of CS Wireless for the quarter
                        ended March 31, 1999

            99.3        Press Release dated December 3, 1998




                                  SIGNATURES


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



</TABLE>
<TABLE>
<CAPTION>
<

         SIGNATURE                        TITLE                          DATE
<S>                              <C>                                 <C>

/S/                              Vice President and Controller       June  28,  1999
   Arthur J. Miller

<PAGE>
</TABLE>
                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
            INTRODUCTION TO PRO FORMA COMBINED FINANCIAL STATEMENTS
                                  (UNAUDITED)

      We have provided unaudited combined financial statements of CAI after
giving effect to CAI's bankruptcy case and the December 2, 1998 increase in
percentage ownership by CAI in CS, which are collectively referred to as the
"pro forma" information.  In presenting the unaudited pro forma combined
balance sheet, we treated CAI, CS and TelQuest Satellite Services LLC, a
subsidiary of each of CAI and CS, (i) as if these entities had been consolidated
for  accounting and financial reporting purposes and (ii) as if CAI had emerged
from bankruptcy on September 30, 1998.  We have presented the unaudited pro
forma combined statements of operations for three periods: the fiscal years
ended March 31, 1999 and 1998 and the six-month period ended September 30, 1998.
In presenting the unaudited pro forma combined statements of operations, we
treated CAI, CS and TelQuest (i) as if these entities had been consolidated for
accounting and financial reporting purposes, (ii) as if CAI had emerged from
bankruptcy at the beginning of each of the periods presented, and (iii) as if
CAI's percentage ownership in CS had increased at the beginning of each of the
periods presented.

      The presentation of the unaudited pro forma combined financial statements
is in conformity with the so-called fresh-start accounting and financial
reporting requirements set forth in the American Institute of Certified Public
Accountants' Statement of Position 90-7 with respect to adjustments made as a
result of CAI's bankruptcy case, and the use of purchase method of accounting
and financial reporting for the increase in percentage ownership by CAI of CS
as a result of the December 2, 1998 step acquisition.  You should be aware that
these unaudited pro forma combined financial statements are presented for
illustrative purposes only and may not be indicative of the operating results
or financial position that would have occurred if the bankruptcy and acquisition
had occurred as of the dates and for the periods indicated or that will occur in
the future.

THE UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS FOR ALL PERIODS PRESENTED
EXCLUDE ANY POSITIVE EFFECTS OF POTENTIAL COST SAVINGS THAT THE COMPANIES MAY
ACHIEVE AS A RESULT OF THE INCREASED PERCENTAGE OWNERSHIP.  THE PRO FORMA
ADJUSTMENTS ARE BASED ON INFORMATION CURRENTLY AVAILABLE AND UPON CERTAIN
ASSUMPTIONS THAT THE MANAGEMENT OF CAI BELIEVES ARE REASONABLE UNDER THE
CIRCUMSTANCES.  WE STRONGLY URGE YOU TO READ THE NOTES ACCOMPANYING THE
UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS FOR A DESCRIPTION OF THE
ASSUMPTIONS MADE BY CAI MANAGEMENT.  THERE CAN BE NO ASSURANCE THAT THE ACTUAL
ADJUSTMENTS WILL NOT DIFFER SIGNIFICANTLY FROM THE ADJUSTMENTS REFLECTED IN THE
PRO FORMA STATEMENTS.  FURTHER, THE UNAUDITED PRO FORMA COMBINED FINANCIAL
STATEMENTS PRESENTED SHOULD BE READ IN CONJUNCTION WITH THE HISTORICAL
FINANCIAL STATEMENTS OF CAI AND CS.
<PAGE>
<TABLE>
<CAPTION>
                                            CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
                                                 Pro Forma Combined Balance Sheet
                                                        September 30, 1998
                                                              (UNAUDITED)
                                                      (amounts in thousands)

                                                                 PROFORMA ADJUSTMENTS
                                      -----------------------------------------------------------------------
                                                                                CAI              CS
                          Historical                          ELIMINATIONS   REORGANIZATION   FAIR VALUE     Pro Forma
                             CAI         CS       TELQUEST        [A]             [B]             [C]        COMBINED CAI
                          ----------   -------    --------     ------------   --------------   ----------    ------------
<S>                        <C>         <C>        <C>          <C>            <C>              <C>            <C>
    ASSETS
Cash and cash equivalents  $  1,339    $  45,394  $      3     $         -    $         -      $        -     $  46,736
Restricted cash and cash
  equivalents                11,204        4,222         -               -         15,953               -        31,379
Debt service escrow          16,914            -         -               -        (16,914)              -             -
Subscriber accounts
  receivables, net              702        1,295         -               -              -               -         1,997
Prepaid expenses                549          929         -               -              -               -         1,478
Property and equipment,
  net                        41,459       54,905        87               -            264            (818)       95,897
Wireless channel rights,
  net                       187,730      168,247         -               -         17,113         (25,639)      347,451
Investment in TelQuest
  Satellite Services LLC      1,220        2,250         -          (1,220)             -               -         2,250
Goodwill, net                22,067            -         -               -              -         (22,067)            -
Debt financing costs, net     5,838        7,656         -               -         (5,781)         (2,555)        5,158
Reorganization value in
  excess of amounts
  allocable to identifiable
  assets                          -            -         -               -         18,298               -        18,298
Other assets                  3,060        5,686        91               -           (394)              -         8,443
                           --------     --------    ------        --------        -------         -------       -------
   Total Assets           $ 292,082    $ 290,584    $  181       $  (1,220)      $ 28,539       $ (51,079)    $ 559,087
                           ========     ========     =====        ========        =======        ========      ========
</TABLE>
<TABLE>
<CAPTION>
LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                        <C>         <C>        <C>          <C>           <C>              <C>            <C>
LIABILITIES NOT SUBJECT
 TO COMPROMISE
Accounts payable           $  3,125    $    515    $ 2,409      $    -        $   (600)        $     -        $  5,449
Accrued expenses             22,738       6,441        318           -         (12,999)              -          16,498
Wireless channel rights
  obligations                 2,922           -          -           -               -               -           2,922
Interim debt financing       60,000           -          -           -           2,074               -          62,074
Long-term notes               3,765     312,161      3,175           -         100,000         (87,904)        331,197
                            -------    --------     ------       -----         -------         -------         -------
                             92,550     319,117      5,902           -          88,475         (87,904)        418,140
                            -------    --------     ------       -----         -------         -------         -------

LIABILITIES SUBJECT
 TO COMPROMISE              307,793           -          -           -        (307,793)              -               -

STOCKHOLDERS' EQUITY
 (DEFICIT)
  Preferred stock                 -           -          -           -               -               -               -
  Common stock              275,771          11          -         (11)       (275,599)              -             172
  Additional paid-in
   capital                  101,712     154,517      5,796    (160,313)          2,238          36,825         140,775
  Accumulated deficit      (485,744)   (183,061)   (11,517)    159,104         521,218               -               -
                           --------    --------    -------    --------        --------         -------         -------
   Total Equity            (108,261)    (28,533)    (5,721)     (1,220)        247,857          36,825         140,947
                           --------    --------    -------    --------        --------         -------         -------

Total Liabilities and
 Shareholders' Equity     $ 292,082   $ 290,584    $   181   $  (1,220)      $  28,539       $ (51,079)      $ 559,087
                           ========    ========     ======    ========        ========        ========        ========
</TABLE>
           See notes to Pro Forma Combined Balance Sheet.
<PAGE>
               CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
                   Notes to Pro Forma Combined Balance Sheet
                              September 30, 1998
                                  (unaudited)




A.  ELIMINATIONS
Eliminate the investments in CS and TelQuest.  Any losses attributable to
those subsidiaries in excess of the associated investments are reflected
as goodwill.

B.  CAI REORGANIZATION
The reorganization pro forma entries include a) the application of fresh-
start accounting to CAI for the emergence from bankruptcy by adjusting
the assets and liabilities to their respective estimated fair values; b)
the issuance of $100 million of aggregate original principal amount of
13% senior notes and the extinguishment of long-term notes totaling
approximately $308 million, including the interest accrued thereon and
associated issuance costs; c) recording the cancellation of 40.5 million
shares of CAI common stock, no par value and the issuance of 15 million
shares of new CAI common stock, $.01 par value per share, and d)
recording the $80 million exit facility, generating net proceeds of
approximately $15.9 million after repaying all amounts outstanding under
the $60 million DIP facility and the payment of certain commitment fees
associated therewith.  CAI issued 2.2 million shares of its common stock
to MLGAF as additional consideration to MLGAF for providing the exit
facility. The value of this stock is reflected as a discount to the exit
facility to be amortized over the term of the exit facility.

C. CS FAIR VALUE
Adjust the value of the CS assets and liabilities to their respective
estimated fair values pursuant to the purchase method of accounting on a
step acquisition basis.
<PAGE>
                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
                  Pro Forma Combined Statement of Operations
                   For the Fiscal Year Ended March 31, 1999
                               (UNAUDITED)
       (AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                          PROFORMA ADJUSTMENTS
                                      -------------------------------------------------------------------
                                                                                  CAI              CS
                          Historical                           ELIMINATIONS   REORGANIZATION   FAIR VALUE     Pro Forma
                             CAI         CS       TELQUEST          [D]            [E]             [F]        COMBINED CAI
                          ----------   -------    --------     ------------   --------------   ----------    ------------
<S>                        <C>         <C>        <C>          <C>            <C>              <C>            <C>
Revenues                   $ 18,909    $ 25,376   $      2     $         -    $          -     $       -      $  44,287
                           --------    --------    -------      ----------     -----------      --------       --------
 Costs and expenses:
   Programming and
    license fees             14,658      16,682          -               -               -             -         31,340
   General and
    administrative           27,522      20,249      9,131               -               -             -         56,902
   Goodwill writedown             -      63,907          -               -               -             -         63,907
   Depreciation and
    amortization             30,611      27,503          -             375           2,425        (1,824)        59,090
                           --------    --------     ------      ----------      ----------      --------       --------
                             72,791     128,341      9,131             375           2,425        (1,824)       211,239
                           --------    --------     ------      ----------      ----------      --------       --------
     Operating loss         (53,882)   (102,965)    (9,129)           (375)         (2,425)        1,824       (166,952)
                           --------    --------     ------      ----------      ----------      --------       --------
 Other Income (Expense)
   Interest expense         (33,484)    (35,547)      (252)              -            (595)       (6,695)       (76,573)
   Equity in losses of
    affiliates              (83,857)     (1,717)         -          84,700               -             -           (874)
   Reorganization expense   (17,101)          -          -               -               -             -        (17,101)
   Interest and other
    income                    4,760       1,379          5               -               -             -          6,144
                            -------     -------     ------      ----------      ----------      --------       --------
                           (129,682)    (35,885)      (247)         84,700            (595)       (6,695)       (88,404)
                            -------     -------     ------      ----------      ----------      --------       --------
     Net loss             $(183,564)  $(138,850)  $ (9,376)    $    84,325     $    (3,020)    $  (4,871)    $ (255,356)
                           ========    ========    =======      ==========      ==========      ========      =========

Basic and diluted loss
  per new common share    $  (10.65)                                                                         $   (14.81)
                           ========                                                                           =========

Weighted new common
  shares outstanding     17,241,379                                                                          17,241,379
                         ==========                                                                          ==========
</TABLE>


    SEE NOTES TO PRO FORMA COMBINED STATEMENTS OF OPERATIONS.
<PAGE>
           CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
               Pro Forma Combined Statement of Operations
                For the Fiscal Year Ended March 31, 1998
                           (UNAUDITED)
    (AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                          PROFORMA ADJUSTMENTS
                                      -------------------------------------------------------------------
                                                                                  CAI              CS
                          Historical                           ELIMINATIONS   REORGANIZATION   FAIR VALUE     Pro Forma
                             CAI         CS       TELQUEST          [D]            [E]             [F]        COMBINED CAI
                          ----------   -------    --------     ------------   --------------   ----------    ------------
<S>                        <C>         <C>        <C>          <C>            <C>              <C>            <C>
Revenues                  $   28,622   $  27,065  $      -      $         -   $          -     $       -      $   55,687
                           ---------    --------   -------       ----------    -----------      --------       ---------

Costs and expenses:
   Programming and
    license fees              15,460      15,189         -                -              -             -          30,649
   General and
    administrative            38,123      16,153     7,025                -              -             -          61,301
   Goodwill writedown         73,500           -         -                -              -             -          73,500
   Depreciation and
    amortization              34,714      27,497         -                -          4,476        (2,736)         63,951
                           ---------     -------    ------       ----------      ---------     ---------       ---------
                             161,797      58,839     7,025                -          4,476        (2,736)        229,401
                           ---------     -------    ------       ----------      ---------     ---------       ---------
     Operating loss         (133,175)    (31,774)   (7,025)               -         (4,476)        2,736        (173,714)
                           ---------     -------    ------       ----------      ---------     ---------       ---------

Other Income (Expense)
   Interest expense          (47,227)    (32,270)      (45)               -         11,717       (10,141)        (77,966)
   Equity in losses
    of affiliates            (31,747)     (2,335)        -           33,781              -             -            (301)
   Write down of equity
    investment               (23,570)          -         -           23,570              -             -               -
   Interest and other
    income                     4,459       5,680         6             (117)             -             -          10,028
                           ---------     -------    ------       ----------      ---------     ---------       ---------
                             (98,085)    (28,925)      (39)          57,234         11,717       (10,141)        (68,239)
                           ---------     -------    ------       ----------      ---------     ---------       ---------
     Net loss              $(231,260)   $(60,699)  $(7,064)      $   57,234      $   7,241     $  (7,405)     $ (241,953)
                           =========     =======    ======       ==========      =========     =========       =========

Basic and diluted loss
  per common share         $   (5.70)                                                                         $   (14.03)
                           =========                                                                           =========

Weighted average common
  shares outstanding      40,543,039                                                                          17,241,379
                          ==========                                                                          ==========
</TABLE>





 SEE NOTES TO PRO FORMA COMBINED STATEMENTS OF OPERATIONS.
<PAGE>
        CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
         PRO FORMA COMBINED STATEMENT OF OPERATIONS
        FOR THE SIX MONTHS ENDED SEPTEMBER 30, 1998
                        (UNAUDITED)
 (AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

<TABLE>
<CAPTION>


                                                          PROFORMA ADJUSTMENTS
                                      -------------------------------------------------------------------
                                                                                  CAI              CS
                          Historical                           ELIMINATIONS   REORGANIZATION   FAIR VALUE     Pro Forma
                             CAI         CS       TELQUEST          [D]            [E]             [F]        COMBINED CAI
                          ----------   -------    --------     ------------   --------------   ----------     ------------
<S>                        <C>         <C>        <C>          <C>            <C>              <C>            <C>
Revenues                  $   10,852   $ 13,253   $      -     $         -     $          -     $      -       $   24,105
                           ---------    -------    -------      ----------      -----------      -------        ---------

Expenses
   Programming and
    licensing                  7,606      8,111          -              -                 -            -           15,717
   General and
    administrative            11,019      9,483      6,104              -                 -            -           26,606
   Goodwill writedown              -     46,378          -              -                 -            -           46,378
   Depreciation and
    amortization              13,637     14,779          -              -             2,238       (1,368)          29,286
                           ---------    -------    -------     ----------       -----------      -------        ---------
                              32,262     78,751      6,104              -             2,238       (1,368)         117,987
                           ---------    -------    -------     ----------       -----------      -------        ---------
     Operating loss          (21,410)   (65,498)    (6,104)             -            (2,238)       1,368          (93,882)
                           ---------    -------    -------     ----------       -----------      -------        ---------

Other Income (Expense)
   Interest expense          (18,059)   (17,386)      (113)             -             8,131       (4,994)         (32,421)
   Equity in losses
    affiliates of            (45,292)    (1,071)         -         46,008                 -            -             (355)
   Reorganization expense     (3,955)         -          -              -                 -            -           (3,955)
   Interest and
    other income               3,857      1,729          5              -                 -            -            5,591
                           ---------    -------    -------     ----------       -----------      -------        ---------
                             (63,449)   (16,728)      (108)        46,008             8,131       (4,994)         (31,140)
                           ---------    -------    -------     ----------       -----------      -------        ---------

     Net loss              $ (84,859)  $(82,226)   $(6,212)    $   46,008       $     5,893     $ (3,626)      $ (125,022)
                           =========   ========    =======     ==========       ===========     ========        =========

Basic and diluted loss
  per common share         $   (2.09)                                                                          $    (7.25)
                           =========                                                                            =========

Weighted average common
  shares outstanding      40,543,039                                                                            17,241,379
                          ==========                                                                            ==========
</TABLE>





     SEE NOTES TO PRO FORMA COMBINED STATEMENTS OF
                      OPERATIONS.
<PAGE>

        CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
    NOTES TO PRO FORMA COMBINED STATEMENTS OF OPERATIONS
  Six Months Ended September 30, 1998 and the Years Ended
                  March 31, 1999 and 1998
                        (unaudited)


D.  ELIMINATIONS
Eliminate the a) equity in losses of CS and TelQuest
and b) intercompany income and/or expenses that do not
offset in the consolidated statements of operations.

E.  CAI REORGANIZATION
The CAI reorganization pro forma adjustments reflect a)
the increased depreciation and amortization relative to
the fresh-start adjustments made to the CAI assets upon
the emergence from bankruptcy; b) the increase in
interest expense on the $100 million of CAI senior
discounted notes and the $80 million exit facility,
offset in part by the interest eliminated on the $304
million of debt subject to compromise and the interim
debt and by the elimination of amortization of debt
financing costs that were written off.

F.  CS FAIR VALUE
The adjustments reflect the decreased depreciation and
amortization and the increased interest expense
relative to the fair value adjustments made to the
assets and liabilities pursuant to valuations made
under the purchase method of accounting.











                                                 Exhibit 10.1




                             MASTER AGREEMENT

                                   AMONG

                 HEARTLAND WIRELESS COMMUNICATIONS, INC.,

                         CS WIRELESS SYSTEMS, INC.

                                    AND

                        CAI WIRELESS SYSTEMS, INC.

                       DATED AS OF DECEMBER 2, 1998
<PAGE>
<TABLE>
<CAPTION>


                             TABLE OF CONTENTS
<S>         <C>                                                <C>

                                                               PAGE

Preamble                                                         1

Section 1 - Defined Terms                                        2

Section 2 - CS Wireless Common Stock                             4

Section 3 - Transfers of Assets and Leases of Spectrum Rights
                  at the Stage I Closing                         5

Section 4 - Cancellation of Heartland Long-Term Note and
                  Related Transactions at the Stage II Closing   7

Section 5 - Stage I and Stage II Closing Dates                   7

Section 6 - FCC Cooperation and Related Spectrum Matters         8

Section 7 - Conditions to All of the Parties' Obligations        9

Section 8 - Representations and Warranties of the Parties       13

Section 9 - Covenants of All of the Parties                     20

Section 10 - Covenants of Heartland                             21

Section 11 - Covenants of CS Wireless                           23

Section 12 - Releases and Indemnification                       24

Section 13 -  Termination                                       26

Section 14 - Further Assurances                                 27

Section 15 - No Waiver                                          27

Section 16 - Miscellaneous                                      27
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

EXHIBITS
<S>         <C>
Exhibit A - Resignation of Heartland Directors and Heartland Independent
            Director
Exhibit B - CS Wireless FCC Assets Spectrum Lease
Exhibit C - Heartland FCC Assets Spectrum Lease
Exhibit D - Amendment to BTA Lease and Option Agreement
Exhibit E - BTA Lease and Option Agreement
Exhibit F - Form of CS Wireless Senior Noteholder Consent

</TABLE>

<TABLE>
<CAPTION>

SCHEDULES
<S>         <C>
3(a)(i) -   Customer Premises Equipment
3(a)(ii) -  CS Wireless FCC Assets
3(b) -      Heartland FCC Assets
4(a)(i) -   CS Leases
4(a)(ii) -  Radcliffe Non-FCC Assets
4(b)(i) --  Condition of Portsmouth Non-FCC Assets
8(b)(ii) -  Heartland Leases
4(b)(ii) -  Portsmouth Non-FCC Assets
8(a)(ii) -  Title to Heartland Assets
8(a)(v) -   Heartland Compliance with Laws
8(a)(vi) -  Heartland leased FCC Assets
8(a)(vii) - Heartland Litigation
8(a)(x)) -  Title to CS Wireless Assets and Leases
8(b)(v) -   CS Compliance with Laws
8(b)(vi) -  Construction Completion Dates
8(b)(vii) - CS Wireless Litigation
8(b)(x) -   Condition of CPE and Radcliffe Non-FCC Assets
8(c)(iii) - CAI Litigation
</TABLE>
<PAGE>


                             MASTER AGREEMENT

     Master Agreement dated as of the 2nd day of December, 1998 (this
"Agreement") by and among Heartland Wireless Communications, Inc., a
Delaware corporation having its principal place of business located at 200
Chisholm Place, Suite 200, Plano, Texas 75075 ("Heartland"), CAI Wireless
Systems, Inc., a Connecticut corporation having its principal place of
business located at 18 Corporate Woods Boulevard, Third Floor, Albany, New
York 12211 ("CAI") and CS Wireless Systems, Inc., a Delaware corporation
having its principal place of business located at 1101 Summit Avenue,
Plano, Texas 75074 ("CS Wireless").

                              R E C I T A L S

     WHEREAS, the parties hereto are parties to that certain Participation
Agreement (as defined herein), pursuant to which each of Heartland and CAI
contributed wireless cable assets or the stock of entities owning wireless
cable assets to CS Wireless in exchange for CS Common Stock (as defined
herein); and

     WHEREAS, in connection with the consummation of the transactions
contemplated by the Participation Agreement, Heartland received 3,578,834
shares of CS Wireless Common Stock, which amount was subsequently increased
to 3,836,035 shares of CS Wireless Common Stock as a result of the issuance
by CS Wireless to Heartland of an additional 257,201 shares of CS Wireless
Common Stock in satisfaction of that certain true-up obligation owed to
Heartland under Section 9.6(a) of the Participation Agreement; and

     WHEREAS, in connection with the consummation of the transactions
contemplated by the Participation Agreement, CS Wireless issued to
Heartland the Heartland Long-Term Note (as defined herein) in the principal
amount of $15,000,000, which promissory note matures on February 21, 2006;
and

     WHEREAS, there is $2,335,276.00 outstanding on the Heartland Long-Term
Note as of November 30, 1998; and

     WHEREAS, simultaneously with the consummation of the transactions
contemplated by the Participation Agreement, the parties hereto entered
into that certain Stockholders' Agreement (as defined herein), which
agreement requires, among other things, that Heartland and CAI vote their
shares of CS Wireless Common Stock in favor of a board of directors
comprised of four members designated by CAI and three members designated by
Heartland, and that significant decisions affecting CS Wireless requires
the approval of at least 70% of the directors of CS Wireless so that
neither CAI nor Heartland can unilaterally make significant decisions
affecting CS Wireless; and

     WHEREAS, the parties have disagreed about various matters regarding
the operations, valuation, governance and future of CS Wireless; and

     WHEREAS, with due regard to their respective fiduciary duties to
various constituencies including the respective stockholders and creditors
of CS Wireless, CAI and Heartland, the parties wish to terminate
Heartland's ongoing participation in the governance of CS Wireless on a
basis that after prolonged negotiation, investigation and consultation with
advisors, the parties believe to be fair and in the best interests of the
parties and their respective constituents while ensuring that the future
operations of Heartland and CS Wireless and their respective successors can
be separated without unnecessary disruption to either party; and

     WHEREAS, CAI desires to purchase from Heartland and Heartland desires
to sell to CAI all of the 3,836,035 shares of CS Wireless Common Stock
owned by Heartland, on and subject to the terms and conditions set forth
herein; and

     WHEREAS, CS Wireless desires to assign and transfer to Heartland
certain MDS-1 channels, all assets relating to the Radcliffe, Iowa market,
WCS Spectrum in 19 markets and certain other equipment, and Heartland
desires to assign and transfer to CS Wireless any and all ownership and
leasehold interests in MMDS and MDS channels in the Portsmouth, New
Hampshire market, including, but not limited to, the MMDS E Group and MDS
H1 - 3 channels, together with any and all assets used by Heartland in the
Portsmouth market; and

     WHEREAS, the parties hereto desire to cooperate with each other with
respect to proposed two-way use of their MMDS, MDS and ITFS spectrum in
contiguous and adjacent markets, including, but not limited to, reaching an
agreement with respect to a comprehensive two-way frequency utilization
plan, cooperation with respect to the implementation of such, timely
provision of requisite interference consent agreements and such other
actions as may be consistent with supporting each other's necessary or
desirable filings at the FCC (as defined herein) in connection with two-way
applications; and

     WHEREAS, the parties hereto desire to settle certain claims they have
against each other; and

     WHEREAS, the parties shall continue to own and lease spectrum rights
in contiguous and adjacent markets, the value of which rights would be
materially adversely affected absent agreement with respect to interference
and related uses arising out of the contemplated two-way applications of
such spectrum.

     NOW, THEREFORE, in consideration of the foregoing and the mutual
agreements contained herein, each of the parties hereto agree as follows.

     Section 1. DEFINED TERMS.  As used in this Agreement, the following
terms shall have the respective meanings set forth below:

     "Bankruptcy Code" means the United States Bankruptcy Code, as
heretofore and hereafter amended, and as codified as 11 U.S.C.
<section><section> 101 ET SEQ.

     "BTA" means Basic Trading Area, as such term is used by the FCC to
denote geographic areas in connection with the public auction of available
spectrum in the Multipoint and/or Multichannel Distribution Service.

     "BTA Lease and Option Agreement" means that certain BTA Lease and
Option Agreement dated October 31, 1997 by and between CS Wireless and
Heartland.

     "CPE" means Customer Premises Equipment listed on SCHEDULE 3(a)(i)
attached hereto.

     "Communications Act" means the Communications Act of 1934, as amended,
47 U.S.C. <section><section> 151 ET SEQ.

     "CS Leases"  means the spectrum leases listed on SCHEDULE 4(a)(i)
attached hereto.

     "CS Senior Notes" means $400,000,000 aggregate principal amount of
Series B 11-3/8% Senior Notes due 2006 of CS Wireless Systems, Inc.

     "CS Wireless Common Stock" means the common stock, par value $.001 per
share, of CS Wireless.

     "CS Wireless FCC Assets" means the FCC licenses owned by CS Wireless
and listed on SCHEDULE 3(a)(ii) attached hereto.

     "Encumbrance"  shall have the meaning given to such term in Section
8(a)(i).

     "FCC Approvals" shall have the meaning given to such term in Section
3(b).

     "Governmental Authority" means (a) the government of (i) the United
States of America or any State or other political subdivision thereof, or
(ii) any jurisdiction in which any party hereto or any of such party's
subsidiaries conducts all or any part of its business, or which has
jurisdiction over any properties of any party hereto, as the case may be,
or (b) any entity exercising executive, legislative, judicial, regulatory
or administrative functions of, or pertaining to, any such government.

     "Heartland FCC Assets" means the FCC licenses owned by Heartland and
listed on SCHEDULE 3(b) attached hereto.

      "Heartland Leases" means the spectrum leases listed on SCHEDULE 4(b)(i)
attached hereto.

     "Heartland Long-Term Note" means that certain Subordinated Promissory
Note dated February 23, 1996 and issued by CS Wireless to Heartland in the
principal amount of $15,000,000.

     "Hosea" means Frank H. Hosea.

     "Participation Agreement" means the Participation Agreement dated as
of December 12, 1995 by and among CAI, Heartland and CS Wireless, as
amended by Amendment No.1 to the Participation Agreement dated as of
February 23, 1996 among the parties thereto.

     "Portsmouth Non-FCC Assets"  means all assets owned by Heartland and
used in connection with the operation of the channels pursuant to the
Heartland FCC Assets and Heartland Leases, including, without limitation,
the assets listed on SCHEDULE 4(b)(ii) attached hereto.

     "Radcliffe Non-FCC Assets"  means all assets owned by CS Wireless and
used in connection with the Radcliffe, IA wireless cable system, including,
without limitation, the assets listed on SCHEDULE 4(a)(ii) attached hereto.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Services Agreement" means that certain Administrative Services
Agreement dated as of February 23, 1996 by and between Heartland and CS
Wireless.

     "Stage I Closing" shall have the meaning given to such term in Section
5(a).

     "Stage I Closing Date" shall have the meaning given to such term in
Section 5(a).

     "Stage I Transactions" shall have the meaning given to such term in
Section 5(a).

     "Stage II Closing" shall have the meaning given to such term in
Section 5(b).

     "Stage II Closing Date" shall have the meaning given to such term in
Section 5(b).

     "Stage II Transactions" shall have the meaning given to such term in
Section 5(b).

     "Stockholders' Agreement" means that certain Stockholders' Agreement
dated as of February 23, 1996 by and among CS Wireless, CAI and Heartland.

     Section 2. CS WIRELESS COMMON STOCK.

     (a)  At the Stage I Closing (as defined below), Heartland shall sell,
assign, transfer, convey and deliver to CAI, and CAI shall purchase, accept
and assume from Heartland, all of Heartland's right, title and interest in
and to 3,836,035 shares of CS Wireless Common Stock owned by Heartland,
which shares represent the entire equity interest in CS Wireless owned by
Heartland as of the date hereof.

     (b)  The parties hereto agree that upon the consummation of the Stage
I Transactions (as defined below), Heartland shall cease to have any equity
interest in CS Wireless and the Stockholders' Agreement shall, without
further action by the parties, permanently and irrevocably lapse and
terminate with no further force or effect, and each of the parties thereto
shall be relieved of their obligations thereunder, with the same force and
effect and as if the parties had never entered into such agreement.  Upon
such Stage I Closing, the resignation of each of the Heartland Directors
and the Heartland Independent Director (as such terms are defined in the
Stockholders' Agreement) from the Board of Directors of CS Wireless, in the
form attached hereto as EXHIBIT A, shall become immediately effective
without further action by the parties; PROVIDED, HOWEVER, that any
indemnification obligations of CS Wireless to each of the Heartland
Directors, the Heartland Independent Directors and Hosea under CS Wireless'
certificate of incorporation, by-laws, contracts, insurance policies (to
the extent applicable) or otherwise existing as of the date hereof shall
survive such resignation, and CS Wireless expressly agrees to assume any
such indemnification obligation in any bankruptcy proceeding filed by or
against CS Wireless.

     Section 3. TRANSFERS OF ASSETS AND LEASES OF SPECTRUM RIGHTS AT THE
STAGE I CLOSING.

     At the Stage I Closing:

     (a)  CS Wireless shall, in partial satisfaction of the Heartland Long-
Term Note, which shall cease to accrue interest from and after the Stage I
Closing Date:

          (i)  sell, assign, transfer, convey and deliver to Heartland, and
     Heartland shall purchase, accept and assume from CS Wireless, all of
     CS Wireless' right, title and interest in and to the CPE listed on
     SCHEDULE 3(a)(i);

          (ii)  lease to Heartland, and Heartland shall lease from CS
     Wireless all of CS Wireless' right, title and interest in and to the
     CS Wireless FCC Assets.  The CS Wireless FCC Assets shall be leased
     pursuant to the Lease Agreement set forth as EXHIBIT B attached
     hereto.  Within ten (10) business days of the signing of this
     Agreement,  CS Wireless and Heartland together shall file with the FCC
     the necessary applications for the consent of the assignment of the CS
     Wireless FCC Assets; and

          (iii)  pay Heartland Three Hundred Sixty-six Thousand and 00/100
     Dollars ($366,000.00), payable in immediately available funds by wire
     transfer in accordance with written wire transfer instructions
     previously delivered by Heartland to CS Wireless;

     (b)   Heartland shall lease to CS Wireless, and CS Wireless shall
lease from Heartland all of Heartland's right, title and interest in and to
the Heartland FCC Assets.  The Heartland FCC Assets shall be leased
pursuant to the Lease Agreement set forth as EXHIBIT C attached hereto.
Within ten (10) business days of the signing of this Agreement,  CS
Wireless and Heartland together shall file with the FCC the necessary
applications for the consent of the assignment of the Heartland FCC Assets
(such consent, together with the consent of the FCC contemplated by Section
3(a)(ii) above, the "FCC Approvals");

     (c)  CAI shall pay Heartland One Million Five Hundred Thirty-four
Thousand and 00/100 Dollars ($1,534,000.00), payable in immediately
available funds by wire transfer in accordance with written wire transfer
instructions previously delivered by Heartland to CAI; and

     (d)  Heartland and CS Wireless shall execute and deliver an amendment
to the BTA Lease and Option Agreement in the form attached hereto as
Exhibit D, which amendment shall correct certain ground elevation
parameters of Heartland's Sherman, Texas market to reflect a previously
proposed or licensed facility and correct certain operating parameter of CS
Wireless' Fort Worth, Texas market.

The  parties acknowledge that it is impracticable for Heartland to inspect,
test and  select  the  CPE  before  the  Stage  I Closing.  Accordingly, CS
Wireless  shall  make  the  CPE  available  for  inspection   by  Heartland
representatives  during normal business hours and Heartland shall  inspect,
test and select the  CPE  on  or  before the Stage II Closing.  CS Wireless
shall make available for inspection  at  CS  Wireless' offices or warehouse
facilities the CPE listed on SCHEDULE 3(A)(I) at the following locations:

      (Model 8607 BN55) Scientific Atlanta San Antonio
     converter boxes (with remote)

     (Model 5508 W or WP) Tocom converter boxes Dallas
     (with remote)

     (Cal Amp 2040\011 or PacMono 3191i Dallas
     or 3192i) Dipoles, PCS filtered and tested

In  the  event  that CS Wireless does not make available  for  delivery  to
Heartland on or before  the  Stage  II  Closing  the CPE listed on SCHEDULE
3(A)(I), CS Wireless shall immediately pay to Heartland  cash  in an amount
equal  to  the  difference  between  $354,000 and the value (as established
pursuant to SCHEDULE 3(A)(I)) of the CPE made available for delivery at the
Stage II Closing.

For a period of One Hundred Eighty (180)  days following the earlier of the
(i) Stage II Closing or (ii) the date on which  Heartland accepts a unit of
CPE  made  available by CS Wireless,  Heartland shall  have  the  right  to
return such  unit of CPE which is not in good working order for the purpose
for which it was  intended.   Upon  timely receipt of any returned unit, CS
Wireless shall immediately (i) pay to  Heartland cash in an amount equal to
the value of such item as established in SCHEDULE 3(A)(I) or (ii) repair or
replace such unit.  If CS Wireless elects  to  repair or replace such unit,
Heartland shall have a period of Forty-five (45)  days to determine whether
such repaired or replacement unit is in good working  order for the purpose
for  which it was intended. Except as provided herein, CS  Wireless  hereby
disclaims  all warranties, express or implied, including without limitation
any warranties under the UCC or otherwise implied by law. CS Wireless shall
use all reasonable  commercial efforts to assist Heartland in enforcing the
terms  of  any manufacturer's  warranty  applicable  to  any  unit  of  CPE
delivered to Heartland pursuant to the terms hereof.

     Section  4. CANCELLATION OF HEARTLAND LONG-TERM NOTE AND RELATED
TRANSACTIONS AT THE STAGE II CLOSING.

     At the Stage II Closing:

     (a)  CS Wireless shall sell, assign, transfer, convey and deliver to
Heartland, and Heartland shall purchase, accept and assume from CS
Wireless, all of CS Wireless' right, title and interest in and to the CS
Wireless FCC Assets, the lessee's interest under the  CS Leases and the
Radcliffe Non-FCC Assets;

     (b)  Heartland shall sell, assign, transfer, convey and deliver to CS
Wireless, and CS Wireless shall purchase, accept and assume from Heartland,
all of Heartland's right, title and interest in and to the Heartland FCC
Assets, the lessee's interest under the Heartland Leases and the Portsmouth
Non-FCC Assets;

     (c)  CS Wireless shall pay Heartland One Hundred Thousand and 00/100
Dollars ($100,000.00), payable by wire transfer in immediately available
funds in accordance with written wire instructions previously delivered by
Heartland to CS Wireless; and

     (d)  Heartland shall cancel the Heartland Long-Term Note and deliver
such cancelled promissory note to CS Wireless.

     CS Wireless acknowledges and agrees that Heartland shall not assume
any liabilities, obligations or commitments of CS Wireless or any
affiliates thereof relating to or arising out of the operation of the CS
Wireless FCC Assets, the CS Leases or Radcliffe Non-FCC Assets prior to the
Stage II Closing Date including, without limitation, any liabilities
associated with employees arising prior to the Stage II Closing Date who
are hired by Heartland from and after the Stage II Closing Date.

     Heartland acknowledges and agrees that CS Wireless shall not assume
any liabilities, obligations or commitments of Heartland or any affiliate
thereof relating to or arising out of the operation of the Heartland FCC
Assets, Heartland Leases or Portsmouth Non-FCC Assets prior to the Stage II
Closing Date.

     Section 5. STAGE I AND STAGE II CLOSING DATES.

     (a)  The sale and transfer of the CS Wireless Common Stock by
Heartland to CAI, and the sale and transfer of the CPE, the cash payments
by each of CS Wireless and CAI to Heartland contemplated under Section 3,
the lease from CS Wireless to Heartland of the CS Wireless FCC Assets and
the lease from Heartland to CS Wireless of the Heartland FCC Assets
(collectively, the "Stage I Transactions") shall occur at the offices of
Heartland, 200 Chisholm Place, Suite 200, Plano, Texas 75075, at 11:30
a.m., at a closing (the "Stage I Closing") on December 2, 1998, or at such
other time as the parties hereto may agree (the "Stage I Closing Date").

     (b)  The sale and transfer of the CS Wireless FCC Assets, the CS
Leases, the Radcliffe Non-FCC Assets, the Heartland FCC Assets, the
Heartland Leases and the Portsmouth Non-FCC Assets, the cash payment by CS
Wireless to Heartland contemplated under Section 4 and the cancellation and
delivery of the Heartland Long-Term Note (collectively, the "Stage II
Transactions") shall occur at the offices of Heartland, 200 Chisholm Place,
Suite 200, Plano, Texas 75075, at 11:30 a.m., at a closing (the "Stage II
Closing") on January 30, 1999 or, if later, 3 business days after receipt
of the final FCC Approvals, or at such other time as the parties hereto may
agree (the "Stage II Closing Date").

     Section 6. FCC COOPERATION AND RELATED SPECTRUM MATTERS.  As a
material inducement to each of the parties to enter into this Agreement and
as additional consideration for the transactions contemplated by Sections
2, 3 and 4 above, the parties hereto agree as follows:

     (a)  The parties hereto will cooperate with each other to the maximum
extent possible in agreeing to enter into interference agreements requested
by the other party that are necessary to facilitate the FCC's grant of
applications filed or sponsored by the other party, as more fully described
in Article V of the BTA Lease and Option Agreement, dated October 31, 1997
by and between Heartland and CS Wireless and their affiliates (hereinafter
the "BTA Lease and Option Agreement"), which agreement is attached hereto
as EXHIBIT D and incorporated herein by this reference.  Heartland and CS
Wireless hereby expressly agree to abide by the BTA Lease and Option
Agreement, and that the BTA Lease and Option Agreement, together with this
Agreement, supersedes any other agreements to the contrary; provided,
however, that neither Heartland nor CS Wireless shall be required to breach
any pre-existing agreements with third parties as a result of this
Agreement, or pay monetary or other consideration not otherwise due.

          (b)(i) With respect to markets in which Heartland and CS Wireless
     have contiguous or adjacent interests, including, without limitation,
     Dallas and Fort Worth, Texas, Heartland and CS Wireless agree to give
     high priority to resolving issues surrounding CS Wireless'
     developmental application for two-way authority in Dallas/Fort Worth,
     Texas and to cooperate in an expeditious manner so as to permit the
     other party to file two-way transmission applications in such markets
     during the first FCC filing window (with priority given to CS
     Wireless' Dallas/Fort Worth market) to (A) agree on a comprehensive
     two-way frequency utilization plan, (B) implement such plan and (C)
     provide the other party with requisite interference consent agreements
     in support of such party's two-way applications, as long as such
     applications meet each party's mutually agreed upon technical
     parameters, consistent with FCC rules.

          (ii)  Notwithstanding anything to the contrary, CS Wireless and
     Heartland agree that the preferred use of the MDS-1 and MDS-2
     channels, as well as the WCS Spectrum, shall be for upstream
     transmissions, and that both parties will take all reasonable and
     appropriate steps to accommodate the other party's applications for
     and the use of such spectrum so long as such applications meet the
     mutually agreed upon technical parameters, consistent with FCC rules.

     (c)  Notwithstanding anything in the FCC's rules to the contrary, for
purposes of this Agreement, the interference protection criteria applicable
to the WCS Spectrum shall be governed by the FCC rules in 47 C.F.R. Part
21, as such rules are amended from time to time, applicable to MMDS
spectrum licensed pursuant to BTA authorizations.  For example, the maximum
power flux density application to the WCS Spectrum shall be equal to or
less than -73 dbw/m{2} at the BTA or partitioned service area
boundary(ies), or as otherwise provided in any successor rule or regulation
of the FCC for MMDS spectrum licensed pursuant to BTA authorizations.

     (d)  Heartland hereby acknowledges its obligation to cooperate with CS
Wireless in resolving a dispute with the licensee of the G group channels
in Grand Rapids, Michigan, Call Sign WLS-950, including, but not limited
to, assigning the lease to CS Wireless on an expeditious basis and
permitting CS Wireless to negotiate and execute an excess capacity lease
agreement directly with the licensee.  Notwithstanding anything to the
contrary, nothing in this Section 6(d) shall require Heartland to pay any
amount of consideration to the licensor of such channels or to CS Wireless,
or to expend any other amounts related to such channels, including, without
limitation, construction, tower lease, engineering, legal or other fees .

     Section 7. CONDITIONS TO ALL OF THE PARTIES' OBLIGATIONS.

     (a)  The respective obligations of Heartland, CAI and CS Wireless to
consummate the Stage I Transactions, as appropriate, are subject to the
fulfillment prior to or on the Stage I Closing Date of the following
conditions (each of which may be waived in whole or in part by the party
being benefitted thereby in its sole discretion):

          (i)  REPRESENTATIONS AND WARRANTIES.  The representations and
     warranties of Heartland, CAI and CS Wireless contained in this
     Agreement shall be complete and correct in all material respects when
     made and at the Stage I Closing Date.

          (ii)  COMPLIANCE.  Each of Heartland, CAI and CS Wireless shall
     have performed and complied in all material respects with all
     agreements and conditions contained in this Agreement required to be
     performed or complied with by each of them prior to or on the Stage I
     Closing Date.

          (iii)  COMPLIANCE CERTIFICATES.  Each of Heartland, CAI and CS
     Wireless shall have delivered to the other an Officer's Certificate
     dated the Stage I Closing Date, certifying (A) that the conditions
     specified in subsections (i) and (ii) of this Section 7(a), solely as
     such conditions relate to the certifying party, have been fulfilled,
     (B) as to resolutions adopted by the Board of Directors of Heartland,
     CAI and CS Wireless, as the case may be, which certificate shall have
     attached thereto a copy of such resolutions, and (C) as to such other
     corporate proceedings relating to the authorization, execution and
     performance of the transactions contemplated hereby.

          (iv)  BOARD AUTHORIZATIONS.  The Board of Directors of each of
     Heartland, CAI and CS Wireless shall have approved this Agreement and
     the transactions contemplated hereby, and shall have authorized,
     empowered and directed any or all of their corporate officers to
     execute and deliver this Agreement and such agreements, certificates,
     instruments and other documents and to take any and all other actions
     that may be deemed necessary or desirable by the officer taking such
     action to give effect to this Agreement and the transactions
     contemplated hereby.

          (v)  TRANSACTIONS PERMITTED UNDER APPLICABLE LAW.  On the Stage I
     Closing Date, the Stage I Transactions contemplated by this Agreement
     shall (A) be permitted by the laws and regulations of each
     jurisdiction or Governmental Authority, including, without limitation,
     the FCC, to which Heartland, CAI or CS Wireless or any of their
     respective affiliates, as the case may be, is subject, and (B) not
     violate any applicable law or regulation.

          (vi)  CERTAIN PROCEEDINGS AND REGULATORY MATTERS.  At the Stage I
     Closing, none of the parties hereto shall be subject to any judgment,
     writ, order, decree or injunction of any court of competent
     jurisdiction which restrains, enjoins or otherwise prohibits the
     consummation of the Stage I Transactions, nor shall there be pending
     any suit, action, investigation, inquiry or other proceeding by any
     person (including, without limitation, any Governmental Authority)
     that (A) seeks injunctive or other relief or remedies in connection
     with such transactions or that makes consummation of the Stage I
     Transactions subject to significant uncertainty, (B) could prevent or
     make illegal the consummation of the Stage I Transactions contemplated
     hereby, or (C) imposes or would be reasonably expected to impose any
     remedy, condition or restriction on a party hereto which,  in its
     reasonable judgment, is material and adverse to such party.

          (vii)  THIRD PARTY AUTHORIZATION, CONSENT, ETC.  All required
     authorizations, consents, approvals or waivers of any third party,
     including, without limitation, consents of Governmental Authorities,
     if any, and any lender to any of the parties hereto, in connection
     with the transactions contemplated hereby shall have been obtained,
     including, without limitation, the consent of the holders of at least
     a majority of aggregate principal amount of the CS Senior Notes, which
     consent shall be in substantially the form of EXHIBIT F attached
     hereto.

          (viii) BANKRUPTCY PROCEEDINGS.  In the event that Heartland or CS
     Wireless shall have commenced a case under title 11 of the United
     States Code (the "Bankruptcy Code"), the court(s) having jurisdiction
     over such case(s) shall have entered an order (or orders, if both
     Heartland and CS Wireless are debtors under the Bankruptcy Code) (a)
     authorizing the assumption of this Agreement and the BTA Lease
     Agreement and (b) approving the transactions contemplated herein, and
     such order(s) shall become final and non-appealable; PROVIDED,
     HOWEVER, nothing herein shall preclude the parties from consummating
     the transactions contemplated herein if the parties, in their
     discretion, waive the requirement that such order(s) be final and non-
     appealable.  No notice of such waiver of this or any other condition
     to CAI's obligations to consummate the transactions contemplated
     hereby need be given except to Heartland, as explicitly required in
     this Agreement, it being the intention of the parties hereto that CAI
     shall be entitled to, and is not waiving, the protections of Section
     363(m) of the Bankruptcy Code, the mootness doctrine, and any similar
     statute or body of law if either or both of the Stage I and Stage II
     Closings occurs in the absence of a final and non-appealable order.

          (ix)  PROCEEDINGS AND DOCUMENTS.  All corporate and  other
     proceedings in connection with the Stage I Transactions contemplated
     by this Agreement and all documents and instruments incident to such
     transactions shall be reasonably satisfactory to Heartland, CAI and CS
     Wireless, as the case may be, and each party hereto shall have
     received all such counterpart originals or certified or other copies
     of such documents as it may reasonably request.

     (b)  The obligations of Heartland and CS Wireless to consummate the
Stage II Transactions are subject to the fulfillment prior to or on the
Stage II Closing Date of the following conditions (each of which may be
waived in whole or in part by the party being benefitted thereby in its
sole discretion):

          (i)  CONSUMMATION OF STAGE I TRANSACTIONS.  The Stage I
     Transactions shall have been consummated.

          (ii)  REPRESENTATIONS AND WARRANTIES.  The representations and
     warranties of Heartland and CS Wireless contained in this Agreement
     shall be complete and correct in all material respects when made and
     at the Stage II Closing Date (except to the extent that such
     representations and warranties relate specifically to an earlier
     date).

          (iii)  COMPLIANCE.  Each of Heartland and CS Wireless shall have
     performed and complied in all material respects with all agreements
     and conditions contained in this Agreement required to be performed or
     complied with by each of them prior to or on the Stage II Closing
     Date.

          (iv)  COMPLIANCE CERTIFICATES.  Each of Heartland and CS Wireless
     shall have delivered to the other an Officer's Certificate dated the
     Stage II Closing Date, certifying that (A) the conditions specified in
     subsections (i) through (iii) of this Section 7(b), solely as such
     conditions relate to the certifying party, have been fulfilled, (B)(1)
     resolutions adopted by the Board of Directors of Heartland and CS
     Wireless delivered at the Stage I Closing, and (2) such other
     corporate proceedings relating to the authorization, execution and
     performance of the transactions contemplated hereby are still in full
     force and effect and have not been rescinded, modified or amended.

          (v)  TRANSACTIONS PERMITTED UNDER APPLICABLE LAW.  On the Stage
     II Closing Date, the Stage II Transactions shall (A) be permitted by
     the laws and regulations of each jurisdiction or Governmental
     Authority, including, without limitation, the FCC, to which Heartland
     or CS Wireless or any of their respective affiliates, as the case may
     be, is subject, and (B) not violate any applicable law or regulation.

          (vi)  CERTAIN PROCEEDINGS AND REGULATORY MATTERS.  At the Stage
     II Closing, none of the parties hereto shall be subject to any
     judgment, writ, order, decree or injunction of any court of competent
     jurisdiction which restrains, enjoins or prohibits the consummation of
     the Stage II Transactions contemplated by this Agreement, nor shall
     there be pending any suit, action, investigation, inquiry or other
     proceeding by any person (including, without limitation, any
     Governmental Authority) that (A) seeks injunctive or other relief  or
     remedies in connection with such transactions or that makes
     consummation of the Stage II Transactions subject to significant
     uncertainty, (B) could prevent or make illegal the consummation of the
     Stage II Transactions contemplated hereby, of (C) imposes or would be
     reasonably expected to impose any remedy, condition or restriction  on
     a party hereto which, in its reasonable judgment, is material and
     adverse to such party.

          (vii)  THIRD PARTY AUTHORIZATION, CONSENT, ETC.  All required
     authorizations, consents, approvals or waivers of any third party,
     including, without limitation, consents of Governmental Authorities,
     if any, and any lender to any of the parties hereto,  in connection
     with the Stage II Transactions contemplated hereby shall have been
     obtained.

          (viii) PROCEEDINGS AND DOCUMENTS.  All corporate and  other
     proceedings in connection with the Stage II Transactions contemplated
     by this Agreement and all documents and instruments incident to such
     transactions shall be reasonably satisfactory to Heartland, CAI and CS
     Wireless, as the case may be, and each party hereto shall have
     received all such counterpart originals or certified or other copies
     of such documents as it may reasonably request.

          (ix)  DUE DILIGENCE COMPLETE.  Each of Heartland and CS Wireless
     shall have completed their business and legal due diligence
     investigation of the assets to be transferred under Section 4, the
     results of which shall be reasonably acceptable to the party
     performing such investigation.

      (c) The obligations of CAI and CS Wireless to consummate the Stage I
Transactions are subject to the fulfillment prior to or on the Stage I
Closing Date, of the following condition (which may be waived in whole or
in part by the party being benefitted thereby in its sole discretion):

          (i)     RESIGNATION OF HEARTLAND DIRECTORS.  The Heartland
     Directors and the Heartland Independent Director shall have resigned
     from the Board of Directors of CS Wireless, and all committees thereof
     effective as of the Stage I Closing Date.

      Section 8. REPRESENTATIONS AND WARRANTIES OF THE PARTIES.

     (a)  HEARTLAND REPRESENTATIONS AND WARRANTIES.  As a material
inducement to CAI and CS Wireless to enter into this Agreement and effect
the transactions contemplated hereby, Heartland hereby represents and
warrants that:

          (i)  TITLE TO CS WIRELESS COMMON STOCK HELD BY HEARTLAND.
     Heartland has and, subject to the terms and conditions of this
     Agreement, will sell, assign, transfer, convey and deliver, good and
     indefeasible title to 3,836,035 shares of CS Wireless Common Stock,
     which shares comprise Heartland's entire equity interest in CS
     Wireless, free and clear of any security interest, claim, lien,
     pledge, option, encumbrance, charge, agreement, voting trust, proxy or
     other restriction (each, an "Encumbrance"), other than those
     Encumbrances created or existing by virtue of the Stockholders'
     Agreement.

          (ii)  TITLE TO HEARTLAND ASSETS TRANSFERRED HEREUNDER.  Except as
     set forth on SCHEDULE 8(a)(ii) attached hereto, Heartland has and,
     subject to the terms and conditions of this Agreement, will sell,
     assign, transfer, convey and deliver, good and indefeasible title to
     (or a valid leasehold interest in) all of the Heartland FCC Assets,
     the Heartland Leases and the Portsmouth Non-FCC Assets transferred
     hereunder, free and clear of any and all Encumbrances.

          (iii)  ORGANIZATION AND QUALIFICATION.  Heartland is a
     corporation duly organized, validly existing and in good standing
     under the laws of its jurisdiction of incorporation and is duly
     qualified as a foreign corporation and in good standing in each other
     jurisdiction in which the ownership, lease or operation of its
     property and assets or the conduct of its business requires such
     qualification.  Heartland has all corporate and other necessary power
     and authority, and the legal right, to own or to hold under lease the
     properties it purports to own or hold under lease and to transact the
     business it transacts and proposes to transact.  Heartland has all
     corporate and other necessary power and authority, and the legal
     right, to execute and deliver this Agreement, and each of the other
     documents contemplated hereby to which it is or is to be a party, and
     to perform its obligations hereunder and thereunder and to consummate
     the transactions contemplated hereby and thereby.

          (iv)  AUTHORIZATION.  The execution, delivery and performance of
     this Agreement by Heartland does not and will not (A) conflict with or
     result in a breach of the terms, conditions or provisions of, (B)
     constitute a default under, (C) result in the creation of any
     Encumbrance upon any of the Heartland FCC Assets or Heartland Leases
     pursuant to, (D) give any third party the right to modify, terminate
     or accelerate any obligation under, (E) result in a violation of, or
     (F) require any authorization, consent, approval, exemption or other
     action by or notice or declaration or filing with any Governmental
     Authority or any other Person (other than as has been duly made or
     obtained) pursuant to, the charter or bylaws of Heartland, or any law,
     statute, rule or regulation to which Heartland or any of its assets is
     subject, or any agreement, instrument, order, judgment or decree to
     which Heartland or any of its assets is subject.

          (v)  COMPLIANCE WITH LAWS.  Except as set forth on SCHEDULE
     8(a)(v), Heartland is in compliance in all material respects with all
     laws, rules and regulations applicable to the Portsmouth Non-FCC
     Assets, the Heartland FCC Assets and Heartland Leases (including
     obtaining all authorizations, consents, approvals, orders, licenses,
     exemptions from, and making all filings or registrations or
     qualifications with, any Governmental Authority), the noncompliance
     with which reasonably could have a material adverse effect on such
     assets or the use thereof, and Heartland is in compliance in all
     material respects with all provisions of applicable FCC licenses
     including, without limitation, any build-out requirements and other
     obligations, and with all leases, subleases and sublicenses to it of
     MMDS or MDS channels comprising the Heartland FCC Assets or the
     Heartland Leases, as the case may be.  The FCC licenses and channel
     leases comprising the Heartland FCC Assets and Heartland Leases
     conform in all material respects to all applicable laws, ordinances,
     codes, licensing requirements, rules and regulations, and Heartland
     has not received any notice to the contrary.  Except as set forth on
     SCHEDULE 8(a)(v), there are no proceedings or complaints or, to the
     best of Heartland's knowledge, investigations pending before or by any
     Governmental Authority which could reasonably be expected to have a
     material adverse effect on any FCC license or channel lease comprising
     the Heartland FCC Assets or Heartland Leases.  All applications,
     reports, fees, filings and other submissions required under the
     Communications Act relating to the Heartland FCC Assets and Heartland
     Leases have been made or paid in a timely fashion.

          (vi)  FCC LICENSES.  Schedule 3(b) attached hereto correctly sets
     forth all of the FCC licenses comprising the Heartland FCC Assets and
     correctly sets forth the termination date of each such FCC license,
     and SCHEDULE 4(b)(i) attached hereto identifies all FCC licenses and
     the owner thereof with respect to each of the leased channels
     comprising the Heartland Leases.  Each FCC license comprising the
     Heartland FCC Assets or the Heartland Leases allowing the construction
     or the operation of radio station facilities by a lessor of channel
     capacity who is obligated to lease the capacity of the radio station
     (in whole or in part) under a lease agreement or management/option
     agreement listed on SCHEDULES 3(b) or 4(b)(i) attached hereto is in
     full force and effect, and, to the best of Heartland's knowledge,
     neither the licensee of such FCC license nor the FCC license is
     subject to any complaint, investigation or proceeding by or before the
     FCC, or on appeal from the FCC, which looks toward or would result in
     the revocation, modification or non-renewal of the FCC license.
     Except as set forth on SCHEDULE 8(a)(vi), each of such FCC licenses
     for an MMDS or MDS station has a construction completion date which
     has not elapsed or, if such date has elapsed, a request to the FCC to
     extend that date for at least six (6) months has been properly filed
     and is pending, or an application for certification or completion of
     construction has been properly filed.  Except as set forth on SCHEDULE
     8(a)(vi),  the FCC has granted one or more FCC licenses to each lessor
     of the channel capacity subject to the lease and lease/option
     agreements comprising the Heartland FCC Assets or the Heartland Leases
     allowing that lessor to construct and/or operate each radio station
     required for the lessor to provide to lessee under each such agreement
     executed by such lessor the channel capacity subject to that
     agreement.

          (vii)  LITIGATION.  Except as set forth on SCHEDULE 8(a)(vii),
     there is no action, suit, proceeding, arbitration, litigation or
     government proceeding (including, without limitation, those related to
     FCC, environmental or similar matters), or inquiry or investigation by
     any Governmental Authority known to Heartland, in each case domestic
     or foreign, pending against, or involving the Heartland FCC Assets,
     the Heartland Leases or the Portsmouth Non-FCC Assets or the use
     thereof which (A) questions the validity of this Agreement or any
     action taken or to be taken by Heartland pursuant to or in connection
     with this Agreement, (B) is required to be, and has not been, so
     disclosed in the filings with the SEC by Heartland (and such
     proceedings as are summarized in such SEC filings are accurately
     described in all material respects), or (C) could reasonably be
     expected to materially adversely affect the FCC licenses or channel
     leases comprising the Heartland FCC Assets and the Heartland Leases or
     the operation of the channels and transmission facilities relating
     thereto.

          (viii) NO VIOLATION, ETC.  Heartland has not violated any law or
     any governmental regulation or requirement which violation has had or
     would reasonably be expected to have a material adverse effect upon
     the financial condition, operating results, assets, operations or
     business prospects of Heartland relating to the Heartland FCC Assets,
     the Heartland Leases or the Portsmouth Non-FCC Assets, and Heartland
     has not received notice of any such violation.  Heartland is not
     subject to, or has reason to believe it may become subject to, any
     material liability (contingent or otherwise) or corrective or remedial
     obligation arising under any environmental law, rule or regulation
     relating to the Heartland FCC Assets, the Heartland Leases or the
     Portsmouth Non-FCC Assets.

          (ix)  COPYRIGHT MATTERS.  Heartland has submitted all requisite
     notices (if any are required) under the Copyright Act for the carriage
     of all Broadcast Stations as currently carried over any of the
     Heartland FCC Assets.  Heartland has filed in a timely manner with the
     Copyright Office all required documents, instruments and statements of
     account and have remitted payments of all required royalty fees with
     respect to compulsory licenses provided for in Section III of the
     Copyright Act for the carriage of broadcast signals in connection with
     the Heartland FCC Assets.  Heartland is not liable to any Person for
     copyright infringement under the Copyright Act as a result of its
     business operations relating to the Heartland FCC Assets and the
     Heartland Leases.  There have been no inquiries received from the
     Copyright Office or any other party, which questioned such statements
     of account or any copyright royalty payments made by Heartland with
     respect to the Heartland FCC Assets or Heartland Leases, and no claim,
     action or demand for copyright infringement or for non-payment of
     royalties is pending or, to the knowledge of Heartland, threatened
     against Heartland with respect to the Heartland FCC Assets or
     Heartland Leases.

          (x)  CONDITION OF PORTSMOUTH NON-FCC ASSETS.  Except as set forth
     on SCHEDULE 8(a)(x) and except for ordinary wear and tear, the
     Portsmouth Non-FCC Assets are in good working order for the purpose
     for which they were intended.  All transmitters included in the
     Portsmouth Non-FCC Assets used in the Portsmouth market meet all
     material applicable FCC acceptance and frequency stability
     requirements.

          (xi)  NO INTERFERENCE CAUSED BY PORTSMOUTH MARKET.  With respect
     to its Portsmouth market, Heartland has not received any written
     complaint that it, or any channels used in its Portsmouth market, is
     causing interference to any reception, transmission or detection
     system.

     (b)  CS WIRELESS REPRESENTATIONS AND WARRANTIES.  As a material
inducement to Heartland and CAI to enter into this Agreement and effect the
transactions contemplated hereby, CS Wireless hereby represents and
warrants that :

          (i)  TITLE TO CPE AND RADCLIFFE NON-FCC ASSETS.  CS Wireless has
     and, subject to the terms and conditions of this Agreement, will sell,
     assign, transfer, convey and deliver, good and indefeasible title to
     the CPE and Radcliffe Non-FCC Assets, free and clear of any and all
     Encumbrances.

          (ii)  TITLE TO CS WIRELESS FCC ASSETS AND CS LEASES TRANSFERRED
     HEREUNDER.  Except as set forth on SCHEDULE 8(b)(ii) attached hereto,
     CS Wireless has and, subject to the terms and conditions of this
     Agreement, will sell, assign, transfer, convey and deliver, good and
     indefeasible title to (or a valid leasehold interest in) all of the CS
     Wireless FCC Assets and CS Leases transferred hereunder, free and
     clear of any and all Encumbrances.

          (iii)  ORGANIZATION AND QUALIFICATION.  CS Wireless is a
     corporation duly organized, validly existing and in good standing
     under the laws of its jurisdiction of incorporation and is duly
     qualified as a foreign corporation and in good standing in each other
     jurisdiction in which the ownership, lease or operation of its
     property and assets or the conduct of its business requires such
     qualification.  CS Wireless has all corporate and other necessary
     power and authority, and the legal right, to own or to hold under
     lease the properties it purports to own or hold under lease and to
     transact the business it transacts and proposes to transact.  CS
     Wireless has all corporate and other necessary power and authority,
     and the legal right, to execute and deliver this Agreement, and each
     of the other documents contemplated hereby to which it is or is to be
     a party, and to perform its obligations hereunder and thereunder and
     to consummate the transactions contemplated hereby and thereby.

          (iv)  AUTHORIZATION.  The execution, delivery and performance of
     this Agreement by CS Wireless does not and will not (A) conflict with
     or result in a breach of the terms, conditions or provisions of, (B)
     constitute a default under, (C) result in the creation of any
     Encumbrance upon any of the CPE, the Radcliffe Non-FCC Assets, the CS
     Leases or the CS Wireless FCC Assets pursuant to, (D) give any third
     party the right to modify, terminate or accelerate any obligation
     under, (E) result in a violation of, or (F) require any authorization,
     consent, approval, exemption or other action by or notice or
     declaration or filing with any Governmental Authority or any other
     Person (other than as has been duly made or obtained) pursuant to, the
     charter or bylaws of CS Wireless, or any law, statute, rule or
     regulation to which CS Wireless or any of its assets is subject, or
     any agreement, instrument, order, judgment or decree to which CS
     Wireless or any of its assets is subject.

          (v)  COMPLIANCE WITH LAW.  Except as set forth on SCHEDULE
     8(b)(v), CS Wireless is in compliance in all material respects with
     all laws, rules and regulations applicable to the CPE, the Radcliffe
     Non-FCC Assets, the CS Leases and the CS Wireless FCC Assets
     (including obtaining all authorizations, consents, approvals, orders,
     licenses, exemptions from, and making all filings or registrations or
     qualifications with, any Governmental Authority), the noncompliance
     with which reasonably could have a material adverse effect on such
     assets or the use thereof, and CS Wireless is in compliance in all
     material respects with all provisions of applicable FCC licenses
     including, without limitation, any build-out requirements and other
     obligations, and with all leases, subleases and sublicenses to it of
     MMDS, MDS, or ITFS channels comprising the CS Wireless FCC Assets and
     CS Leases, as the case may be.  The FCC licenses and channel leases
     comprising the CS Wireless FCC Assets and CS Leases conform in all
     material respects to all applicable laws, ordinances, codes, licensing
     requirements, rules and regulations, and CS Wireless has not received
     any notice to the contrary.  Except as set forth on SCHEDULE 8(b)(v),
     there are no proceedings or complaints or, to the best of CS Wireless'
     knowledge, investigations pending before or by any Governmental
     Authority which could reasonably be expected to have a material
     adverse effect on any FCC license or channel lease comprising the CS
     Wireless FCC Assets or CS Leases.  All applications, reports, fees,
     filings and other submissions required under the Communications Act
     relating to the CS Wireless FCC Assets and CS Leases have been made or
     paid in a timely fashion.

          (vi)  FCC LICENSES. SCHEDULE 3(a)(ii) attached hereto correctly
     sets forth all of the FCC licenses comprising any portion of the CS
     Wireless FCC Assets and correctly sets forth the termination date of
     each such FCC license, and SCHEDULE 4(a)(i) identifies all FCC
     licenses and the owner thereof with respect to each of the leased
     channels comprising the CS Leases.  Each FCC license comprising the CS
     Wireless FCC Assets or CS Leases allowing the construction or the
     operation of radio station facilities by a lessor of channel capacity
     who is obligated to lease the capacity of the radio station (in whole
     or in part) under a lease agreement or management/option agreement
     listed on SCHEDULES 3(a)(ii) or 4(a)(i) attached hereto is in full
     force and effect, and, to the best of CS Wireless' knowledge, neither
     the licensee of such FCC license nor the FCC license is subject to any
     complaint, investigation or proceeding by or before the FCC, or on
     appeal from the FCC, which looks toward or would result in the
     revocation, modification or non-renewal of the FCC license.  Except as
     set forth on SCHEDULE 8(b)(vi), each of such FCC licenses for an ITFS,
     MMDS or MDS station has a construction completion date which has not
     elapsed or, if such date has elapsed, a request to the FCC to extend
     that date for at least six (6) months has been properly filed and is
     pending, or an application for certification of completion of
     construction has been properly filed.  Except as set forth on SCHEDULE
     8(b)(vi),  the FCC has granted one or more FCC licenses to each lessor
     of the channel capacity subject to the lease and lease/option
     agreements comprising the CS Wireless FCC Assets or the CS Leases
     allowing that lessor to construct and/or operate each radio station
     required for the lessor to provide to lessee under each such agreement
     executed by such lessor the channel capacity subject to that
     agreement.

          (vii)  LITIGATION.  Except as set forth on SCHEDULE 8(b)(vii),
     there is no action, suit, proceeding, arbitration, litigation or
     government proceeding (including, without limitation, those related to
     FCC, environmental or similar matters), or inquiry or investigation by
     any Governmental Authority known to CS Wireless, in each case domestic
     or foreign, pending against (or circumstances that may give rise to
     the same), or involving the CPE, the CS Wireless FCC Assets, the CS
     Leases or the Radcliffe Non-FCC Assets or the use thereof which (A)
     questions the validity of this Agreement or any action taken or to be
     taken by CS Wireless pursuant to or in connection with this Agreement,
     (B) is required to be, and has not been, so disclosed in the filings
     with the SEC by CS Wireless (and such proceedings as are summarized in
     such SEC filings are accurately described in all material respects),
     or (C) could reasonably be expected to materially adversely affect the
     FCC licenses or channel leases comprising the CS Wireless FCC Assets
     or CS Leases or the operation of the channels and transmission
     facilities relating thereto.

          (viii) NO VIOLATION, ETC.  CS Wireless has not violated any law
     or any governmental regulation or requirement which violation has had
     or would reasonably be expected to have a material adverse effect upon
     the financial condition, operating results, assets, operations or
     business prospects of CS Wireless relating to the CPE, the CS Wireless
     FCC Assets, the CS Leases or the Radcliffe Non-FCC Assets, and CS
     Wireless has not received notice of any such violation.  CS Wireless
     is not subject to, or has reason to believe it may become subject to,
     any material liability (contingent or otherwise) or corrective or
     remedial obligation arising under any environmental law, rule or
     regulation relating to the CPE, the CS Wireless FCC Assets, the CS
     Leases or the Radcliffe Non-FCC Assets.

          (ix)  COPYRIGHT MATTERS.  CS Wireless has submitted all requisite
     notices (if any are required) under the Copyright Act for the carriage
     of all Broadcast Stations as currently carried over any of the CS
     Wireless FCC Assets.  CS Wireless has filed in a timely manner with
     the Copyright Office all required documents, instruments and
     statements of account and have remitted payments of all required
     royalty fees with respect to compulsory licenses provided for in
     Section III of the Copyright Act for the carriage of broadcast signals
     in connection with the CS Wireless FCC Assets.  CS Wireless is not
     liable to any Person for copyright infringement under the Copyright
     Act as a result of its business operations relating to the CS Wireless
     FCC Assets and CS Leases.  There have been no inquiries received from
     the Copyright Office or any other party, which questioned such
     statements of account or any copyright royalty payments made by CS
     Wireless with respect to the CS Wireless FCC Assets or CS Leases, and
     no claim, action or demand for copyright infringement or for non-
     payment of royalties is pending or, to the knowledge of CS Wireless,
     threatened against CS Wireless with respect to the CS Wireless FCC
     Assets or CS Leases.

          (x)  CONDITION OF CPE AND RADCLIFFE NON-FCC ASSETS.  Except as
     set forth on SCHEDULE 8(b)(x) and except for ordinary wear and tear,
     the CPE and the Radcliffe Non-FCC Assets are in good working order for
     the purpose for which they were intended.  All transmitters included
     in the Radcliffe Non-FCC Assets used in the Radcliffe market meet all
     material applicable FCC acceptance and frequency stability
     requirements.

          (xi)  NO INTERFERENCE CAUSED BY RADCLIFFE MARKET, CS WIRELESS FCC
     ASSETS OR CS LEASES.  With respect to its Radcliffe market, CS
     Wireless has not received any written complaint that it, or any
     channels used in its Radcliffe market or otherwise comprising CS
     Wireless FCC Assets and CS Leases, is causing interference to any
     reception, transmission or detection system.

     (c)  As a material inducement to Heartland and CS Wireless to enter
into this Agreement and effect the transactions contemplated hereby, CAI
hereby represents and warrants that as of the date hereof:

          (i)  ORGANIZATION AND QUALIFICATION.  CAI is a corporation duly
     organized, validly existing and in good standing under the laws of its
     jurisdiction of incorporation and is duly qualified as a foreign
     corporation and in good standing in each other jurisdiction in which
     the ownership, lease or operation of its property and assets or the
     conduct of its business requires such qualification.  CAI has all
     corporate and other necessary power and authority, and the legal
     right, to own or to hold under lease the properties it purports to own
     or hold under lease and to transact the business it transacts and
     proposes to transact.  CAI has all corporate and other necessary power
     and authority, and the legal right, to execute and deliver this
     Agreement, and each of the other documents contemplated hereby to
     which it is or is to be a party, and to perform its obligations
     hereunder and thereunder and to consummate the transactions
     contemplated hereby and thereby.

          (ii)  AUTHORIZATION.  The execution, delivery and performance of
     this Agreement by CAI does not and will not (A) conflict with or
     result in a breach of the terms, conditions or provisions of, (B)
     constitute a default under, (C) give any third party the right to
     modify, terminate or accelerate any obligation under, (D) result in a
     violation of, of (E) require any authorization, consent, approval,
     exemption or other action by or notice or declaration or filing with
     any Governmental Authority or any other Person (other than as has been
     duly made or obtained) pursuant to, the charter or bylaws of CAI, or
     any law, statute, rule or regulation to which CAI or any of its assets
     in subject, or any agreement, instrument, order, judgment or decree to
     which CAI or any of its assets is subject.

          (iii)  Litigation.  Except as set forth on SCHEDULE 8(c)(iii),
     there is no action, suit, proceeding, arbitration, litigation or
     government proceeding (including, without limitation, those related to
     FCC, environmental or similar matters), or inquiry or investigation by
     any Governmental Authority known to CAI, in each case domestic or
     foreign, pending against or involving CAI which (A) questions the
     validity of this Agreement or any action taken or to be taken by CAI
     pursuant to or in connection with this Agreement or (B) is required to
     be, and has not been, so disclosed in the filings with the SEC by CAI
     (and such proceedings as are summarized in such SEC filings are
     accurately described in all material respects).

          (iv)  NO VIOLATION, ETC.  CAI has not violated any law or any
     governmental regulation or requirement which violation has had or
     would reasonably be expected to have a material adverse effect upon
     the financial condition, operating results, assets, operations or
     business prospects of CAI, and CAI has not received notice of any such
     violation.  CAI is not subject to, or has reason to believe it may
     become subject to, any material liability (contingent or otherwise) or
     corrective or remedial obligation arising under any environmental law,
     rule or regulation.

          (v)  INVESTMENT REPRESENTATION.  CAI is purchasing the CS
     Wireless Common Stock for its own account and not with a view to the
     public distribution thereof.  CAI acknowledges that the CS Wireless
     Common Stock has not been registered under the Securities Act , and
     that such shares may be resold only if registered pursuant to the
     provisions of the Securities Act, or if an exemption from registration
     is available.

     Section 9. COVENANTS OF ALL OF THE PARTIES.

     (a)  Unless otherwise indicated:

          (i)  Each of the parties hereto agrees to use commercially
     reasonable efforts to bring about the fulfillment of the conditions
     precedent to the Stage I Closing.

          (ii)  Subject to the terms and conditions provided herein, each
     of the parties hereto agrees to (A) use commercially reasonable
     efforts to take, or cause to be taken, all action and to do, or cause
     to be done, all things necessary, proper or advisable under applicable
     law and regulation to consummate and make effective the Stage I
     Transactions in accordance with the terms of this Agreement, perform
     each of its obligations hereunder, including without limitation, the
     obligations of the parties set forth in Section 6 hereof, and (B)
     cooperate following the Stage I Closing in the taking of any actions
     necessary or desirable in order to effect the purposes of this
     Agreement with respect to the Stage I Transactions.

          (iii)  Each party hereto shall promptly inform each of the other
     parties hereto of any circumstance or set of circumstances which could
     reasonably be expected to impair such party's ability to perform any
     of its obligations under this Agreement.

          (b)  Unless otherwise indicated:

          (i)  Each of the parties hereto agrees to use commercially
     reasonable efforts to bring about the fulfillment of the conditions
     precedent to the Stage II Closing.

          (ii)  Subject to the terms and conditions provided herein, each
     of the parties hereto agrees to (A) use commercially reasonable
     efforts to take, or cause to be taken, all action and to do, or cause
     to be done, all things necessary, proper or advisable under applicable
     law and regulation to consummate and make effective the Stage II
     Transactions in accordance with the terms of this Agreement and (B)
     cooperate following the Stage II Closing in the taking of any actions
     necessary or desirable in order to effect the purposes of this
     Agreement with respect to the Stage II Transactions.

          (iii)  Each party hereto shall promptly inform each of the other
     parties hereto of any circumstance or set of circumstances which could
     reasonably be expected to impair such party's ability to perform any
     of its obligations under this Agreement.

     Section 10. COVENANTS OF HEARTLAND.  In addition to the covenants set
forth in Section 9 above:

     (a)  Between the date hereof and the Stage I Closing, Heartland shall:

          (i)  Retain and safeguard the CS Wireless Common Stock held by
     it, and maintain such CS Wireless Common Stock free and clear of any
     and all Encumbrances and shall not allow, permit or suffer to exist
     any Encumbrance, sale, assignment, lease, waiver of rights or granting
     of a proxy with respect to, voting agreement or trust affecting other
     than the Stockholders' Agreement, or otherwise transfer or dispose of
     the CS Wireless Common Stock held by Heartland.

          (ii)  Within three business days of its commencement of a case
     under the Bankruptcy Code, if prior thereto the Stage I Closing has
     not occurred, (a) file with the bankruptcy court a motion (together
     with appropriate supporting papers) requesting the bankruptcy court to
     enter, an order in form and substance reasonably acceptable to CAI and
     CS Wireless (1) authorizing Heartland to assume this Agreement, (2)
     approving the transactions contemplated herein, and (3) authorizing
     Heartland to assume the BTA Lease Agreement, and (b) seek a hearing on
     such motion to be held within 20 days of the date of the filing
     thereof.

     (b)  Between the date hereof and the Stage II Closing, Heartland
shall:

          (i)  Use its reasonable efforts (A) to cause to be maintained in
     full force and effect, and (B) to cause the holders to renew when
     required to prevent the lapse of, all FCC-issued licenses, conditional
     licenses and authorizations comprising any portion of the Heartland
     FCC Assets or Heartland Leases.

          (ii)  Use reasonable efforts to perform each and every obligation
     of the lessee under any and all excess channel capacity lease
     agreements or MDS transmission capacity lease agreements comprising
     any portion of the Heartland FCC Assets or Heartland Leases.

          (iii)  Use reasonable efforts to cause each of its lessors to
     prosecute in good faith and diligently pursue each MDS application and
     ITFS application for facilities subject to a lease agreement with
     Heartland that comprise any portion of the Heartland FCC Assets or
     Heartland Leases.

          (iv)  Operate the Heartland FCC Assets in the ordinary course of
     business in accordance with past practices for such operation (except
     where such conduct would conflict with any covenant or other
     obligation of Heartland under this Agreement).

          (v)   Promptly notify CAI and CS Wireless in writing of any
     unusual or material developments with respect to the business or
     operations of any of the Heartland FCC Assets or Heartland Leases and
     of any material changes in any of the information contained in
     Heartland's representation and warranties contained in this Agreement.

          (vi)  Subsequent to its commencement of a case under the
     Bankruptcy Code, seek bankruptcy court approval of, and use its best
     efforts to obtain, an order in form and substance reasonably
     acceptable to CAI and CS Wireless (1) authorizing the assumption of
     this Agreement, (2) approving the transactions contemplated herein,
     and (3) authorizing Heartland to assume the BTA Lease and Option
     Agreement.

     (c)   Between the date hereof and the Stage II Closing, Heartland
shall not allow, permit or suffer to exist:

          (i)  The creation, assumption or permitting to exist of any
     Encumbrance, other than the lien for taxes not yet due and payable, on
     any of the Heartland FCC Assets or Heartland Leases.

          (ii)  The sale, assignment, lease, waiver of rights with respect
     to, sublease or other transfer or disposal of any and all FCC-issued
     licenses, conditional licenses and authorizations, or the lessee's
     leasehold interest in any excess channel capacity lease agreements or
     MDS transmission capacity lease agreements comprising any portion of
     the Heartland FCC Assets or Heartland Leases.

          (iii)  Any material action, or material failure to act under
     excess channel capacity lease agreements or MDS transmission capacity
     lease agreements comprising any portion of the Heartland FCC Assets or
     Heartland Leases, which would constitute a default or a potential
     default thereunder (assuming that any requirements of notice or lapse
     of time have occurred).

     Section 11. COVENANTS OF CS WIRELESS.  In addition to the covenants
set forth in Section 9 above:

     (a)  Between the date hereof and the Stage I Closing,

          (i)  CS Wireless shall retain and safeguard the CS Wireless Non-
     FCC Assets and the CS Wireless FCC Assets held by it, and maintain
     such CS Wireless Non-FCC Assets free and clear of all Encumbrances and
     shall not allow, permit or suffer to exist any Encumbrance, sale,
     assignment, lease, waiver of rights with respect to, or otherwise
     transfer or dispose of the CS Wireless Non-FCC Assets and the CS
     Wireless FCC Assets held by CS Wireless; and

          (ii)  Within three business days of its commencement of a case
     under the Bankruptcy Code, if prior thereto the Stage I Closing has
     not occurred, (a) file with the bankruptcy court a motion (together
     with appropriate supporting papers) requesting the bankruptcy court to
     enter, an order in form and substance reasonably acceptable to
     Heartland and CAI (1) authorizing CS Wireless to assume this
     Agreement, (2) approving the transactions contemplated herein, and (3)
     authorizing CS Wireless to assume the BTA Lease Agreement, and (b)
     seek a hearing on such motion to be held within 20 days of the date of
     the filing thereof.

     (b)  Between the date hereof and the Stage II Closing, CS Wireless
shall:

          (i)  Use its reasonable efforts (A) to cause to be maintained in
     full force and effect, and (B) to cause the holders to renew when
     required to prevent the lapse of, all FCC-issued licenses, conditional
     licenses and authorizations comprising any portion of the CS Wireless
     FCC Assets or CS Leases.

          (ii)  Use reasonable efforts to perform each and every obligation
     of the lessee under any and all excess channel capacity lease
     agreements or MDS transmission capacity lease agreements comprising
     any portion of the CS Wireless FCC Assets or CS Leases.

          (iii)  Use reasonable efforts to cause each of its lessors to
     prosecute in good faith and diligently pursue each MDS application and
     ITFS application for facilities subject to a lease agreement with CS
     Wireless that comprise any portion of the CS Wireless FCC Assets or CS
     Leases.

          (iv)  Operate the CS Wireless FCC Assets in the ordinary course
     of business in accordance with past practices for such operation
     (except where such conduct would conflict with any covenant or other
     obligation of CS Wireless under this Agreement).

          (v)   Promptly notify Heartland and CAI in writing of any unusual
     or material developments with respect to the business or operations of
     any of the CS Wireless FCC Assets or CS Leases and of any material
     changes in any of the information contained in CS Wireless'
     representation and warranties contained in this Agreement.

          (vi)  Subsequent to its commencement of a case under the
     Bankruptcy Code, seek bankruptcy court approval of, and use its best
     efforts to obtain, an order in form and substance reasonably
     acceptable to Heartland (1) authorizing the assumption of this
     Agreement, (2) approving the transactions contemplated herein, and (3)
     authorizing CS Wireless to assume the BTA Lease and Option Agreement.

     (c)  Between the date hereof and the Stage II Closing, CS Wireless
shall not allow, permit or suffer to exist:

          (i)  The creation, assumption or permitting to exist of any
     Encumbrance, other than the lien for taxes not yet due and payable, on
     any of the CS Wireless FCC Assets or CS Leases.

          (ii)  The sale, assignment, lease, waiver of rights with respect
     to, sublease or other transfer or disposal of any and all FCC-issued
     licenses, conditional licenses and authorizations, or the lessee's
     leasehold interest in any excess channel capacity lease agreements or
     MDS transmission capacity lease agreements comprising any portion of
     the CS Wireless FCC Assets or CS Leases.

          (iii)  Any material action, or material failure to act under
     excess channel capacity lease agreements or MDS transmission capacity
     lease agreements comprising any portion of the CS Wireless FCC Assets
     or CS Leases, which would constitute a default or a potential default
     of the lessee thereunder (assuming that any requirements of notice or
     lapse of time have occurred).

     Section 12. RELEASES AND INDEMNIFICATION.  As further consideration
for the transactions contemplated hereby, the parties agree as follows:

     (a)  At the Stage I Closing, without further action by the parties, CS
Wireless shall  release  and forever discharge Heartland, its subsidiaries,
affiliates,   stockholders,   officers,   directors,   agents,   employees,
successors and  assigns  from  any  and  all  actions  claims, liabilities,
damages,  demands,  responsibility  and  accountability  of  every   nature
whatsoever  ("Claims"),  whether  known  or unknown, which CS Wireless ever
had, then has or may have for, upon or by  reason  of  any matter, cause or
thing   whatsoever   against   Heartland   arising   out  of  that  certain
Administrative  Services  Agreement  dated  as of February  23,  1996  (the
"Services Agreement") by and between Heartland  and CS Wireless, including,
without  limitation,  CS  WIRELESS  SYSTEMS,  INC.  V.  HEARTLAND  WIRELESS
COMMUNICATIONS, INC.; CAUSE NO. 98-CI-15104; 225{TH}  DISTRICT COURT, BEXAR
COUNTY, TEXAS, from the beginning of the world to the Stage I Closing Date,
or  which  CS  Wireless  may from and after the Stage I Closing  Date  have
against Heartland by reason  of  any  matter, act, omission, cause or event
arising solely out of the Services Agreement,  which  has occurred or which
has been done or suffered to be done before the Stage I  Closing  Date.  CS
Wireless  hereby  agrees  to withdraw, with prejudice, CS WIRELESS SYSTEMS,
INC. V. HEARTLAND WIRELESS  COMMUNICATIONS,  INC.;  CAUSE  NO. 98-CI-15104;
225{TH}  DISTRICT  COURT,  BEXAR  COUNTY,  TEXAS on or before the  Stage  I
Closing.

     (b)  At the Stage I Closing, without further action by the parties,
Heartland shall release and forever discharge CS Wireless, its
subsidiaries, affiliates, stockholders, officers, directors, agents,
employees, successors and assigns from any and all Claims, whether known or
unknown, which Heartland ever had, then has or may have for, upon or by
reason of any matter, cause or thing whatsoever against CS Wireless arising
out of the Services Agreement and any Claim capable of being asserted in
connection therewith from the beginning of the world to the Stage I Closing
Date, or which Heartland may hereafter have against CS Wireless by reason
of any matter, act, omission, cause or event arising solely out of the
Services Agreement, which has occurred or which has been done or suffered
to be done before the Stage I Closing Date.

     (c)  At the Stage I Closing, without further action by the parties,
each of the parties hereto shall release and forever discharges the other
parties hereto, their respective subsidiaries, affiliates, stockholders,
officers, directors, agents, employees, successors and assigns from any and
all Claims, whether known or unknown, which each such party ever had, then
has or may have for, upon or by reason of any matter, cause or thing
whatsoever against the other parties hereto arising solely out of the
Participation Agreement or the Stockholders' Agreement from the beginning
of the world to the Stage I Closing Date, or which each such party may
hereafter have against the other parties hereto by reason of any matter,
act, omission, cause or event arising solely out of the Participation
Agreement or the Stockholders' Agreement, which has occurred or which has
been done or suffered to be done before the date hereof.

     (d)  CS Wireless acknowledges and ratifies the terms and conditions of
that certain Separation Agreement dated as of October 19, 1998 (the
"Separation Agreement") by and between Frank H. Hosea ("Hosea") and CS
Wireless.  CS Wireless acknowledges that (i) Hosea has been employed by
Heartland as Senior Vice President - Video Operations and (ii) Hosea's
employment by Heartland does not violate or breach the Non-Compete
Restrictions as defined and set forth in Section 5 of the Separation
Agreement or any non-disclosure covenants contained in Paragraph 9(a) of
the Employment Agreement dated as of April 2, 1997 or the Non-Disclosure
Agreement dated as of April 2, 1997 between Hosea and CS Wireless.
Notwithstanding anything to the contrary set forth in this Section 12(d),
CS Wireless' acknowledgment set forth herein shall not modify or constitute
a waiver of CS Wireless' rights to enforce Hosea's non-disclosure covenants
relating to any person or entity other than Heartland or its existing
wholly-owned subsidiaries set forth in Section 2 of the Separation
Agreement or Hosea's obligations relating to any person or entity other
than Heartland or its existing wholly-owned subsidiaries under the
Employment Agreement and Non-Disclosure Agreement referred to above  CS
Wireless expressly agrees to assume the Separation Agreement described
above in any bankruptcy proceeding filed by or against CS Wireless.

     (e)  Notwithstanding anything to the contrary, CAI shall indemnify and
hold Heartland harmless from any and all Claims arising from or in
connection with CAI's purchase from Heartland of the CS Wireless Common
Stock at the Stage I Closing pursuant to Section 2 of this Agreement,
including any such Claims arising from, in connection with, or related to
any subsequent disposition or transfer of the CS Wireless Common Stock by
CAI; PROVIDED, HOWEVER, any liability of CAI to Heartland arising by
operation of this Section 12(e) arising from, in connection with, or
related to a subsequent disposition or transfer of the CS Wireless Common
Stock by CAI to CS Wireless shall be deemed fully satisfied by CAI with the
return to CS Wireless of any and all consideration received by CAI from CS
Wireless for such disposition or transfer, and thereafter, Heartland shall
no longer have any claim for indemnification against CAI under this Section
12(e).

     (f)  In the event CS Wireless commences a bankruptcy proceeding, CAI
shall use its best efforts in its capacity as a stockholder of CS Wireless,
and shall cause the CAI Directors and CAI Independent Directors (each as
defined in the Stockholders' Agreement) to use their best efforts,
recognizing and taking into consideration the various fiduciary duties owed
by such directors to various CS Wireless constituencies, to cause (i) CS
Wireless to fulfill its obligations to the Heartland Directors, the
Heartland Independent Directors and Hosea, and (ii) CS Wireless to treat
its indemnity obligations to the Heartland Directors, the Heartland
Independent Directors and Hosea no less favorably than CS Wireless treats
its indemnity obligations to any other person who has served, is serving or
may hereafter serve as a member of the board of directors of CS Wireless.

     Section 13. TERMINATION.

     (a)  This Agreement may be terminated at any time prior to the Stage I
Closing by mutual written consent of the parties hereto.

     (b)  This Agreement shall terminate (without further action or notice
(in writing or otherwise) by any of the parties hereto), unless CAI and
Heartland shall have extended in writing date or the period set forth in
this Section 13 (or any of the extended dates or periods), if the Stage I
Closing shall not have occurred by December 4, 1998.

     (c)  In the event of a termination of this Agreement in accordance
with this Section 13, this Agreement shall forthwith become void and of no
further force and effect, and there shall be no liability hereunder on the
part of any party or its affiliates, directors, officers, shareholders,
agents or other representatives; PROVIDED, HOWEVER, that Sections 2(b), 13,
15 and 16, inclusive, shall survive any termination of this Agreement, and
(ii) nothing herein shall relieve any party from liability for any breach
of this Agreement; PROVIDED FURTHER, HOWEVER, that if the Stage I Closing
shall have occurred prior to the termination of this Agreement, Section 12
shall survive and nothing contained herein shall limit, abridge or
otherwise affect, or relieve any party from, the continuing rights and
obligations arising out of such Stage I Closing.

     Section 14. FURTHER ASSURANCES.  The parties hereto agree to take all
actions necessary or advisable, in the opinion of the party taking such
action, to effect the terms of the provisions hereof.

     Section 15. NO WAIVER.  Failure by any party hereto to insist on
strict performance or observance of any provision of this Agreement or to
exercise any right or remedy shall not be construed as a waiver of any
right or remedy with respect to any existing or subsequent breach or
default.

     Section 16. MISCELLANEOUS.

     (a)  ENTIRE AGREEMENT.  This Agreement and the exhibits and schedules
attached hereto and the BTA Lease and Option Agreement, as amended,
constitute the entire agreement among the parties with respect to the
subject matter hereof and supersedes any and all previous agreements,
representations and understandings among the parties hereto with respect to
such matters whether oral or in writing.

     (b)  GOVERNING LAW.  This Agreement shall be governed by and construed
in accordance with the law of the State of Delaware, without regard to the
principles of conflicts of laws thereof.

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

     (d)  NO THIRD PARTY BENEFICIARIES.  This Agreement shall be binding
upon and inure to the benefit of the parties hereto and their respective
successors and permitted assigns.  Except for the persons not parties to
this Agreement who are being released or indemnified pursuant to Section
12, nothing in this Agreement shall create or be deemed to create any third
party beneficiary rights in any person not party to this Agreement,
including, without limitation, (i) any receiver appointed for any party
hereto, or (ii) any trustee, responsible officer or other person or entity
appointed to manage business or property of any party hereto in such
party's case under any chapter of the Bankruptcy Code.

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

     (f)  EXPENSES.  Each of the parties hereto shall be solely responsible
for its fees and expenses incurred in connection with the negotiation,
execution, delivery and performance of this Agreement and the transactions
contemplated hereby.

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

     (h)  PUBLIC ANNOUNCEMENTS.  The parties hereto will agree upon the
timing and content of an initial press release to be issued describing the
transactions contemplated by this Agreement, and will not make any public
announcement thereof prior to reaching such agreement unless required to do
so by applicable law or regulation.

     (i)  NAMES, CAPTIONS, ETC.  The name assigned this Agreement and the
section captions used herein are for convenience or reference only and
shall not affect the interpretation or construction thereof.

     (j)  NO STRICT CONSTRUCTION.  The parties hereto have participated
jointly in the  negotiation and drafting of this Agreement.  In the event
an ambiguity or question of intent or interpretation arises, this Agreement
shall be construed as if drafted jointly by the parties hereto, and no
presumption or burden of proof shall arise favoring or disfavoring any
party by virtue of authorship of any of the provisions of this Agreement.

     (k)  ENFORCEMENT OF AGREEMENT.  The parties hereto agree that
irreparable damage would occur in the event that any provision of this
Agreement was not performed in accordance with its specific terms or was
otherwise breached.  It is accordingly agreed that the parties shall be
entitled to an injunction or injunctions to prevent breaches of this
Agreement and to enforce the terms and provisions hereof in any state or
federal court in the State of Delaware, this being in addition to any other
remedy to which they are entitled at law or in equity.
















           [The balance of this page intentionally left blank.]

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

                         HEARTLAND WIRELESS
                         COMMUNICATIONS, INC.

                         By:___________________________________
                            Name:
                            Title:

                         CS WIRELESS SYSTEMS, INC.

                         By:___________________________________
                            Name:
                            Title:

                         CAI WIRELESS SYSTEMS, INC.

                         By:___________________________________
                            Name:
                            Title:



                                                                   EXHIBIT 99.1
<TABLE>
<CAPTION>
                           CS WIRELESS SYSTEMS, INC.
                               ITEMS 8 AND 14(A)

                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<S> <C>                                                                            <C>
                                                                                   PAGE
CS Wireless Systems, Inc. and Subsidiaries:
   Independent Auditors' Report                                                     F-2
   Consolidated Balance Sheet as of December 31, 1998 and 1997                      F-3
   Consolidated  Statement of Operations for the years ended December 31, 1998,
     1997 and 1996                                                                  F-5
   Consolidated Statement  of Stockholders' Equity for the years ended December
     31, 1998, 1997 and 1996                                                        F-6
   Consolidated Statement of  Cash Flows for the years ended December 31, 1998,
     1997 and 1996                                                                  F-7
   Notes to Consolidated Financial Statements                                       F-8



</TABLE>








                                      F-1

<PAGE>






                        INDEPENDENT AUDITORS' REPORT


The Board of Directors and Stockholders
CS Wireless Systems, Inc.:


We have audited the accompanying  consolidated  balance sheets of CS Wireless
Systems, Inc. and subsidiaries as of December 31,  1998  and  1997,  and  the
related consolidated statements of operations, stockholders' equity, and cash
flows for each of the years in the three-year period ended December 31, 1998.
These  consolidated  financial  statements  are  the  responsibility  of  the
Company's  management.   Our responsibility is to express an opinion on these
consolidated 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 audits  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  consolidated  financial  statements referred to above
present  fairly,  in  all  material respects, the financial  position  of  CS
Wireless Systems, Inc. and subsidiaries as of December 31, 1998 and 1997, and
the results of their operations and their cash flows for each of the years in
the three-year period ended  December  31,  1998 in conformity with generally
accepted accounting principles.

As  discussed  in  note 1(f) to the consolidated  financial  statements,  the
Company changed its method of accounting for the costs of start-up activities
in 1998 to adopt the  provisions  of  Statement  of Accounting Position 98-5,
"Reporting on the Costs of Start-up Activities."


KPMG LLP

Dallas, Texas
April 12, 1999








                                      F-2



<PAGE>




<TABLE>
<CAPTION>
                                 CS WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
                                       Consolidated Balance Sheets
                                        December 31, 1998 and 1997
                                  (dollars in thousands, except share data)
<S>   <C>                   <C>                                          <C>                 <C>
                            ASSETS                                          1998               1997
                                                                         -----------         --------

Current assets:
Cash and cash equivalents                                                $   41,839           74,564
Restricted cash (note 4)                                                          -            5,030
      Subscriber receivables, less allowance for doubtful accounts
            of $339 and $257 in 1998 and 1997, respectively                   1,542            1,026
      Prepaid expenses and other                                                638              939
                                                                           --------          -------
                        Total current assets                                 44,019           81,559
Property and equipment, net (note 5)                                         43,645           50,519
License and leased license investment, net of accumulated
      amortization of $25,481 and $16,159 in 1998 and 1997,
      respectively (notes 2 and 3)                                          157,269          170,689
Goodwill, net of accumulated amortization of $7,707 in 1997
      (notes 2 and 3)                                                             -           48,243
Assets held for sale (note 3)                                                 2,102                -
Investments in and loans to equity affiliates                                 3,884            8,503
Debt issuance costs, net of accumulated amortization of
      $2,101 and $1,286 in 1998 and 1997, respectively                        7,444            8,260
Other assets, net                                                               454            2,930
                                                                           --------         --------
                                                                        $   258,817          370,703
</TABLE>
           See accompanying notes to consolidated financial statements




                                      F-3



<PAGE>





<TABLE>
<CAPTION>
                                CS WIRELESS SYSTEMS, INC.  AND SUBSIDIARIES
                                   Consolidated Balance Sheets, Continued
                                        December 31, 1998 and 1997
                                  (dollars in thousands, except share data)

<S> <C>  <C>          <C>   <C>   <C>                                       <C>  <C>          <C>   <C>
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                                   1998              1997
                                                                             ----------         ----------
Current liabilities:
    Accounts payable and accrued expenses, including payable
       to affiliates of $282 in 1997 (note 6)                               $    5,490               8,652
    Current portion of long-term debt (note 7)                                     199                 217
    Current portion of BTA auction payable to affiliates including
       accrued interest payable (note 7)                                           354               1,122
    Deferred revenue                                                             1,237                 628
    Other current liabilities                                                        -                 895
          Total current liabilities                                              7,280              11,514
Long-term debt, excluding current portion (note 7)                             316,720             283,686
BTA auction payable to affiliates, excluding current portion
    (note 7)                                                                     3,505               3,274
                                                                             ---------            --------
          Total liabilities                                                    327,505             298,474

Stockholders' equity (deficit) (notes 3 and 9):
    Preferred stock, $.01 par value; authorized 5,000,000 shares
       in 1997; none in 1998                                                         -                  -
    Common stock, $.001 par value; authorized 40,000,000
       shares in 1997, 15,000,000 in 1998; issued and
       outstanding 10,702,609 shares in 1998 and 1997                               11                 11
    Treasury stock, at cost; 3,838,138 and 2,103 shares
       in 1998 and 1997, respectively                                           (1,574)               (40)
    Additional paid-in capital                                                 154,557            154,557
    Accumulated deficit                                                       (221,682)           (82,299)
                                                                             ---------           --------

          Total stockholders' equity (deficit)                                 (68,688)            72,229

Commitments and contingencies (notes 8 and 13)
                                                                            ----------           --------

                                                                          $    258,817            370,703
                                                                           ===========          =========
</TABLE>

           See accompanying notes to consolidated financial statements.





                                      F-4



<PAGE>





<TABLE>
<CAPTION>
                              CS WIRELESS SYSTEMS, INC.  AND SUBSIDIARIES
                                 Consolidated statements of Operations
                              Years ended December 31, 1998, 1997 and 1996
                                    (in thousands, except share data)

<S>  <C>   <C>                                      <C>                    <C>              <C>
                                                         1998               1997             1996
                                                       ---------           -------          -------
Revenues                                               $  26,259            26,920           22,738

Operating expenses:
     Systems operations                                   16,409            14,976           13,258
     Selling, general and administrative                  18,984            15,849           13,934
     Depreciation and amortization                        29,222            26,858           20,345
     Impairment of long-lived assets (note 2)             63,907                 -                -
                                                        --------          --------          -------
           Total operating expenses                      128,522            57,683           47,537
                                                        --------          --------          -------
           Operating loss                               (102,263)          (30,763)         (24,799)
                                                        --------          --------          -------
Other income (expense):
     Interest expense                                    (34,679)         (31,995)          (24,959)
     Interest income                                       3,399            5,469             6,600
     Equity in net losses of affiliates (note 4)          (2,553)          (1,349)                -
     Other                                                (1,419)             644                 -
                                                        --------          -------           -------
           Other income (expense), net                   (35,252)         (27,231)          (18,359)
                                                        --------          -------           -------
           Loss before income taxes and
             cumulative effect of change in
             accounting principle                       (137,515)         (57,994)          (43,158)
Income tax benefit (note 10)                                   -            5,429            14,631
                                                       ---------         --------           -------
           Loss before cumulative effect of
             change in accounting principle             (137,515)         (52,565)          (28,527)
Cumulative effect of change in accounting
     principle                                            (1,868)               -                 -
                                                      ----------         --------           -------
           Net loss                                 $   (139,383)         (52,565)          (28,527)
                                                      ==========         ========           =======
Basic and diluted loss per common share
     before cumulative effect of change in
     accounting principle                           $   (13.23)           (4.94)            (3.06)
                                                       =========        =========         =========
Basic and diluted loss per common share             $   (13.41)           (4.94)            (3.06)
                                                       =========        =========         =========
Weighted average basic and dilutive
     shares outstanding                             $ 10,395,558       10,639,190         9,170,169
                                                     ===========       ==========         =========

</TABLE>
        See accompanying notes to consolidated financial statements.




                                      F-5



<PAGE>





<TABLE>
<CAPTION>
                                   CS WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
                             Consolidated Statements of Stockholders' Equity (Deficit)
                                  Years ended December 31, 1998, 1997 and 1996
                                        (in thousands, except share data)

<S> <C>             <C>       <C>  <C>       <C> <C>         <C> <C>        <C> <C>        <C> <C>            <C> <C>
                                                 ADDITIONAL
                         COMMON STOCK              PAID-IN        DIVISION      TREASURY       ACCUMULATED
                       SHARES     AMOUNT           CAPITAL         EQUITY         STOCK          DEFICIT            TOTAL
                       ------     ------         ----------       --------      --------       -----------         -------
Balance,
 December 31,
 1995                   1,000     $    1         $  15,950        $ 45,572     $       -       $    (1,207)       $  60,316

Contribution to
 Company - true-
 up adjustment
 (note 3)           9,999,000          9           131,503         (45,572)            -                 -           85,940

Issuance of
 common stock
 pursuant to
 Unit offering        110,000          -               800               -             -                 -              800

Issuance of
 common stock
 in acquistion        335,408          -             6,305               -             -                 -            6,305

Net loss                    -          -                 -               -             -           (28,527)         (28,527)
                    ---------     ------           -------        --------       -------        ----------          -------

Balance,
 December 31,
 1996              10,445,408         10           154,558               -             -           (29,734)         124,834

Contribution to
 Company -
 true-up
 adjustment
 (note 3)             257,201          1                (1)             -               -                -                -

Treasury stock
purchases
 (note 3)                   -          -                 -              -             (40)               -              (40)

Net loss                    -          -                 -              -               -          (52,565)         (52,565)
                   ----------     ------           -------        -------         -------         --------          -------

Balance,
 December 31,
 1997              10,702,609         11           154,557              -             (40)         (82,299)          72,229

Treasury stock
purchases
 (note 3)                   -          -                 -              -          (1,534)               -           (1,534)

Net loss                    -          -                 -              -               -         (139,383)        (139,383)
                   ----------     ------           -------        -------         -------         --------          -------

Balance,
 December 31,
 1998              10,702,609    $    11         $ 154,557       $      -       $  (1,574)      $ (221,682)       $ (68,688)
                   ==========     ======          ========        =======        ========
</TABLE>
             See accompanying notes to consolidated financial statements.





                                      F-6



<PAGE>






<TABLE>
<CAPTION>
                                                 CS WIRELESS SYSTEMS, INC.  AND SUBSIDIARIES
                                                    Consolidated Statements of Cash Flow
                                                Years ended December 31, 1998, 1997 and 1996
                                                               (in thousands)
<S>  <C>  <C>  <C>  <C>  <C>  <C>                                               <C>  <C>         <C>  <C>         <C> <C>
                                                                                  1998            1997             1996
                                                                                --------         --------         --------
Cash flows from operating activities:
     Net loss                                                                 $ (139,383)         (52,565)         (28,527)
     Adjustments to reconcile net loss to net cash
       used in operating activities:
          Deferred income taxes                                                        -           (5,429)         (14,631)
          Depreciation and amortization                                           29,222           26,858           20,345
          Accretion on discount notes and amortization of debt
              issuance costs                                                      33,934           30,395           23,483
          Non-cash interest expense on other long term debt                          770            1,524            1,275
          Impairment of long-lived assets (note 2)                                63,907                -                -
          Discount and provision for long-term notes receivable (note 4)           1,770                -                -
          Write-off of start-up and organizational costs (note 1 (f))              1,868                -                -
          Gain on sale of assets, net                                                  -             (644)               -
          Equity in losses of affiliates                                           2,553            1,349                -
          Changes in assets and liabilities, net of effects of contributions,
              acquisitions and assets held for sale:
                     Subscriber receivables, net                                    (516)              63             (115)
                     Prepaid expenses and other                                      301               41             (345)
                     Accounts payable, accrued expenses and other liabilities     (2,485)           1,545               928
                                                                                --------          -------            ------
                        Net cash provided by (used in) operating activities       (8,059)           3,137             2,413
                                                                                --------          -------           -------

Cash flows from investing activities:
          Purchases of property and equipment                                    (18,930)         (22,685)          (13,243)
          Additions to intangible assets                                          (4,853)          (4,329)           (3,816)
          Subscriber acquisition, net of property and equipment                        -             (448)                -
          Investment in assets held for sale                                        (423)            (943)           (8,766)
          Proceeds from sale of assets                                                 -           16,350                 -
          Issuance of notes receivable                                                 -                -            (1,510)
          Utilization of (investment in) in restricted cash                        5,030           (5,030)                -
          Investment in equity affiliates                                         (1,257)          (6,555)                -
          Other                                                                     (895)            (540)               81
                                                                                --------          -------           -------
                        Net cash used in investing activities                    (21,328)         (24,180)          (27,254)
                                                                                --------          -------           -------

Cash flows from financing activities:
          Proceeds from long-term debt                                                 -              500                 -
          Payments of capital lease obligations                                     (139)             (95)             (198)
          Payments on BTA auction payable and other                               (1,665)            (493)          (20,125)
          Payment in settlement of USA acquisition                                     -           (2,103)                -
          Payments on Heartland Short-Term Note                                        -                -           (25,000)
          Payments on Heartland Long-Term Note                                         -          (15,274)                -
          Purchase of shares into treasury (note 3(c))                            (1,534)               -                 -
          Proceeds from Unit Offering                                                  -                -           229,484
          Debt issuance costs                                                          -                -            (9,793)
          Cash distributed pursuant to Contributions (note 3)                          -                -           (36,639)
                                                                                --------          -------           -------
                        Net cash provided by (used in) financing activities       (3,338)         (17,465)          137,729
                                                                                --------          -------           -------

Increase (decrease) in cash and cash equivalents                                 (32,725)         (38,508)          112,888
Cash and cash equivalents at beginning of year                                    74,564          113,072               184
                                                                                --------          -------           -------
Cash and cash equivalents at end of year                                       $  41,839           74,564           113,072
                                                                                ========          =======           =======
Cash paid for interest                                                         $     446              263               114
                                                                                ========          =======           =======
</TABLE>

               See accompanying notes to consolidated financial statement





                                      F-7



<PAGE>






        CS WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

    Notes to Consolidated Financial Statements (continued)

             December 31, 1998, 1997 and 1996

       (tables in thousands, except per share data)

(1) GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (A) DESCRIPTION OF BUSINESS

         CS  Wireless  Systems, Inc. and subsidiaries  (the  "Company"  or  "CS
         Wireless") develop,  own  and  operate  a  network  of  wireless cable
         television  systems  providing subscription television and  high-speed
         Internet access services.   The  Company  has  a portfolio of wireless
         cable  channel  rights in various markets in the United  States.   The
         Company currently  has  systems in operation in eleven markets, and it
         owns or holds lease rights in several other markets.

         Wireless cable television  is  a  relatively  new  industry within the
         highly  competitive subscription television industry.   The  Company's
         principal  subscription  television competitors in each of its markets
         are traditional hard-wire cable companies, direct broadcast satellite,
         private cable companies and  other  alternate  methods of distributing
         and  receiving  television transmissions.  Hard-wire  cable  companies
         generally are well-established  and  known  to potential customers and
         have  significantly  greater financial and other  resources  than  the
         Company.  As the telecommunications  industry continues to evolve, the
         Company  may  face  additional  competition   from  new  providers  of
         entertainment and data services.  In addition,  until  the Company can
         increase  its  channels  offered  through  the  deployment of  digital
         compression  technology, the Company's existing competitors  generally
         have more channels  to  offer  subscribers.  There can be no assurance
         that the Company will be able to compete successfully with existing or
         potential competitors in the subscription television industry.

         In addition to wireless cable television services, the Company intends
         to  expand  the use of wireless channel  rights  spectrum  to  include
         telecommunications  services.   These  new  services  are  expected to
         include  two-way  data  transmission  services and telephony services,
         possibly through the participation of a strategic partner.

         The Company has incurred significant operating  losses since inception
         and has negative stockholders' equity at December  31,  1998.   Losses
         are  expected  for at least the next year as the Company continues  to
         develop  its wireless  communications  businesses.   The  Company  has
         approximately $41,800,000 in cash and cash equivalents at December 31,
         1998, and,  based  on its current operating plan, believes that it has
         sufficient  cash to fund  its  anticipated  capital  expenditures  and
         operating losses through at least the first quarter of 2000.  However,
         the growth of  the  Company's  wireless  communications businesses may
         require   substantial  continuing  investment   to   finance   capital
         expenditures   related  to  the  acquisition  of  channel  rights  and
         infrastructure  development  of  digital  video  programming,  two-way
         frequency   utilization    and   telephony   systems.    Additionally,
         significant debt service begins in September 2001.  Without additional
         funding through debt or equity  offerings, joint ventures, the sale or
         exchange of its wireless cable channel  rights or the participation of
         a strategic partner, or the restructuring of its




<PAGE>







         debt agreements, the Company may not be able  to  meet its future debt
         and  interest  payments.  There can be no assurance that  the  Company
         will achieve positive cash flow from operations, that the Company will
         consummate the sale  of  any  wireless  cable  channel  rights or that
         sufficient debt or equity financing will be available to  the Company.
         In addition, subject to restrictions under its outstanding  debt,  the
         Company  may pursue other opportunities to acquire additional wireless
         cable channel  rights  and  businesses  that  may  utilize the capital
         currently expected to be available for its current markets.

         The  amount  and  timing of the Company's future capital  requirements
         will depend upon a number of factors, including programming, equipment
         costs  and  marketing   costs,  staffing  levels,  subscriber  growth,
         competitive conditions, and  the presence of a strategic partner, many
         of which are beyond the control of the Company.  Failure to obtain any
         required additional financing could materially affect the growth, cash
         flow or operating results of the Company.

    (b) Principles of Consolidation

         The consolidated financial statements  include  the  accounts  of  the
         Company  and  its subsidiaries.  All significant intercompany balances
         and transactions have been eliminated in consolidation.

         The accompanying  consolidated  financial  information  for the period
         from  January 1, 1996 through February 23, 1996 reflects the  combined
         financial  position  and  results  of  operations  for  the  Company's
         wireless  cable  system  serving the Cleveland, Ohio market, which  is
         comprised  of the accounts  of  the  Company  and  certain  assets  of
         Atlantic Microsystems,  Inc.    For  the period subsequent to February
         23, 1996, the Company's consolidated financial  statements include the
         results of operations of the entities and assets  contributed  to  the
         Company on February 23, 1996 (see note 3).

         On  September  29,  1995,  ACS  Enterprises, Inc. (including ACS Ohio,
         Inc., the predecessor of the Company  and a wholly-owned subsidiary of
         ACS  Enterprises, Inc.) was acquired by  CAI  Wireless  Systems,  Inc.
         ("CAI") in a business combination accounted for as a purchase.

     (C) PROPERTY AND EQUIPMENT

         Property  and equipment are stated at cost, including all direct labor
         costs of new customer installations.  Depreciation and amortization of
         property and  equipment  are  computed  using the straight-line method
         over  the  estimated  useful  lives  of  the  assets.    Repairs   and
         maintenance  costs  are charged to expense when incurred; renewals and
         betterments are capitalized.


    (d) License and Leased License Investment

         License  and leased license  investment  includes  costs  incurred  to
         acquire and/or  develop wireless cable channel rights.  Costs incurred
         to  acquire  channel  rights  issued  by  the  Federal  Communications
         Commission ("FCC")  are  deferred and amortized ratably over estimated
         useful lives of 15 years beginning  with  inception of service in each
         respective market.  As of December 31, 1998  and 1997, $17,900,000 and
         $54,800,000,   respectively,  of  the  license  and   leased   license
         investment was not yet subject to amortization.

     (E) GOODWILL

         Goodwill  represents   excess  purchase  price  of  acquisitions  over
         identifiable  net  tangible   and   intangible  assets.   Goodwill  is
         amortized ratably over an estimated useful  life of 15 years beginning
         with the acquisition of the market.

         The  Company  assesses the recoverability of goodwill  by  determining
         whether the amortization of the balance over its remaining life can be
         recovered through  undiscounted  future  operating  cash  flows of the
         acquired  operation.   The  amount  of impairment, if any, is measured
         based on projected discounted future  operating  cash  flows  using  a
         discount  rate  reflecting  the  Company's average cost of funds.  The
         assessment  of the recoverability of  goodwill  will  be  impacted  if
         estimated future operating cash flows are not achieved (note 2).

     (F) OTHER ASSETS

         Other assets  includes  a  non-compete agreement with a former officer
         and certain other intangible assets, including organizational costs at
         December 31, 1997, totaling  approximately  $469,000 and $2,085,000 at
         December  31,  1998  and  1997,  respectively,  net   of   accumulated
         amortization  of  approximately  $240,000  and $486,000, respectively.
         These  assets  are being amortized over the respective  lives  of  the
         underlying agreements.

         The Company adopted the provisions of Statement of Position 98-5 ("SOP
         98-5"), REPORTING  ON  THE  COSTS  OF  START-UP  ACTIVITIES, effective
         January 1, 1998.  This pronouncement requires that  costs  of start-up
         activities,  including  organizational  costs,  should be expensed  as
         incurred.  As a result of adopting SOP 98-5, the  Company  recorded  a
         charge  of  $1,868,000  as  a  cumulative  effect  of  the  change  in
         accounting principle as of January 1, 1998.

    (g) Long-Lived Assets

         Long-lived  assets  and  certain identifiable intangibles are reviewed
         for impairment whenever events  or  changes  in circumstances indicate
         that  the  carrying  amount  of  an  asset  may  not  be  recoverable.
         Recoverability  of  assets  to  be  held  and  used is measured  by  a
         comparison of the carrying amount of an asset to future net cash flows
         expected to be generated by the asset.  If such  assets are considered
         to  be impaired, the impairment to be recognized is  measured  by  the
         amount  by  which  the  carrying amount of the assets exceeds the fair
         value of the assets.  Assets  to  be  disposed  of are reported at the
         lower  of  the  carrying amount or fair value less costs  to  sell  or
         otherwise dispose of  (note 2).

     (H) INCOME TAXES

         Deferred income taxes  are  recognized  for  the  tax  consequences in
         future  years  of  differences  between  the  tax bases of assets  and
         liabilities and their financial reporting amounts  at  each  year  end
         based  on  enacted  tax laws and statutory tax rates applicable to the
         periods  in which the  differences  are  expected  to  affect  taxable
         earnings.   Valuation  allowances  are  established  when necessary to
         reduce deferred tax assets to the amount more likely than  not  to  be
         realized.   Income  tax  expense  is  the total of tax payable for the
         period and the change in deferred tax assets  and  liabilities  during
         the period.

     (I) REVENUE RECOGNITION

         Revenues  from  subscribers  are recognized in the period of service.
         Amounts paid in advance are recorded as deferred revenue.

     (J) SYSTEMS OPERATIONS

         Systems operations expenses consist  principally  of programming fees,
         channel  lease  costs,  tower  rental  and  other costs for  providing
         service.

         The  Company  is party to several contract arrangements  with  related
         parties to provide  programming,  installation and other services (see
         note 11).

     (K) STATEMENT OF CASH FLOWS

         For purposes of the statements of cash  flows,  the  Company considers
         temporary cash investments purchased with original maturities of three
         months  or  less and which are available for use in operations  to  be
         cash equivalents.  The Company had cash equivalents of $41,520,000 and
         $75,352,000 at December 31, 1998 and 1997, respectively.


    (l) Investments in Affiliates

         Investments in affiliates are accounted for under the equity method as
         the Company's investment in each of three companies represents greater
         than  20% interest  and  the  Company  has  the  ability  to  exercise
         significant  influence  over each of the entities.  Under this method,
         the investment originally  recorded  at  cost is adjusted to recognize
         the Company's share of net earnings or losses of the affiliate as they
         occur.  The Company's share of net earnings  or  losses  of affiliates
         includes the amortization of purchase adjustments.

    (m) Net Loss Per Common Share

         The Company adopted SFAS No. 128, EARNINGS PER SHARE ("SFAS No. 128"),
         in 1997.  Accordingly, the Company has presented basic loss per share,
         computed on the basis of the weighted average number of common  shares
         outstanding  during the year, and diluted loss per share, computed  on
         the basis of the  weighted  average  number  of  common shares and all
         dilutive potential common shares outstanding during the year.

         The potentially dilutive effect of the Company's stock options has not
         been  considered  in the computation of diluted net  loss  per  common
         share since their effect would be antidilutive.

    (N) ACCOUNTING FOR STOCK OPTIONS

         On January 1, 1996, the Company adopted SFAS No. 123, ACCOUNTING FOR
         STOCK-BASED COMPENSATION ("SFAS No. 123"), which permits entities to
         recognize  as expense over the vesting period the fair  value  of  all
         stock-based  awards on the date of grant.  Alternatively, SFAS No. 123
         also allows entities to continue to apply the provisions of Accounting
         Principles Board  ("APB")  Opinion No. 25, ACCOUNTING FOR STOCK ISSUED
         TO EMPLOYEES, and provide  pro forma net income and pro forma earnings
         per share disclosures for employee  stock  option  grants made in 1995
         and future years as if the fair value-based method defined in SFAS No.
         123  had been applied.  The Company has elected to continue  to  apply
         the provisions  of  APB  Opinion  No.  25  and  provide  the pro forma
         disclosures  of  SFAS  No. 123. Under APB Opinion No. 25, compensation
         expense would be recorded  on  the  date  of grant only if the current
         market price of the underlying stock exceeded the exercise price.

     (O) COMPREHENSIVE INCOME

        The  Company adopted the provisions of Statement of Financial Accounting
        Standards No. 130 ("SFAS 130"), "Reporting  Comprehensive  Income,"  in
        the  first  quarter  of  1998,  which  required  companies  to disclose
        comprehensive income separately from net income.  Comprehensive  income
        is  defined  as  the change in equity during a period from transactions
        and other events and  circumstances  from  non-ownership  sources.   It
        includes  all changes in equity during a period, except those resulting
        from investments  by  owners and distributions to owners.  The adoption
        of this statement had no  effect  on  the Company at December 31, 1998,
        because  the  Company has no elements of  other  comprehensive  income.
        Accordingly, compensation income and net income are the same amount for
        each period presented.

    (P) SEGMENT REPORTING

         In January 1998,  the  Company adopted SFAS No. 131, DISCLOSURES ABOUT
         SEGMENTS OF AN ENTERPRISE  AND  RELATED  INFORMATION ("SFAS No. 131").
         SFAS No. 131 requires that public companies  report operating segments
         based   upon   how   management  allocates  resources   and   assesses
         performance.  Based on  the  criteria  outlined  in  SFAS No. 131, the
         Company is comprised of a single reportable segment -  distribution of
         wireless   cable  television  subscription  services.   No  additional
         disclosure is  required  by the Company to conform to the requirements
         of SFAS No. 131.

    (q) Use of Estimates

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

    (R) RECLASSIFICATIONS

         Certain  reclassifications  have  been made to prior year consolidated
         financial statements to conform to the current year presentation.

(2)     IMPAIRMENT OF LONG-LIVED ASSETS

     During the second and third quarters of 1998, CAI and a wholly-owned
     subsidiary announced their intention to file a voluntary  petition  for
     relief under Chapter  11  of Title 11 of the United States Code and
     Heartland  Wireless Communications,  Inc.  ("Heartland")  announced
     its  intent  not  to  pay interest  on  certain of its bonds. As a
     result of these negative industry events, combined  with  continuing
     net losses, the Company reassessed its business strategy and evaluated its
     long-lived assets for impairment based on  these  bankruptcy  petitions
     and  determined  that  cash  flows  from operations would not be adequate
     to fund  the  capital  outlay required to build  out  non-operating markets
     while continuing the build  out  of  the digital market  in  Dallas,
     Texas.  Thus, in accordance with SFAS No. 121, the Company began the
     process  of estimating the fair values of the long-lived assets.
     Although this process  was not complete prior to filing the
     June 30, 1998 Quarterly Report on Form  10-Q,  the Company recorded a non-
     cash impairment charge of $46,378,000 to write off  the  carrying value of
     the Company's goodwill based on preliminary estimates of fair value.

     During the third quarter, the Company engaged a third party to  assist  in
     completing the recoverability analysis  in conjunction with a Company-wide
     valuation analysis.  This process was completed  during the fourth quarter
     of  1998.   In  assessing   the fair value of its long-lived  assets,  the
     Company  and the third party considered  relevant  cash  flows,  estimated
     future  operating   results,   trends,   management's   strategic   plans,
     competition  and  other available information including the fair value  of
     wireless channel rights  owned  and  leased.  Based on the results of this
     internal  analysis and the third-party  valuation,  the  Company  recorded
     additional  impairment  charges  to  certain  operating  and non-operating
     markets' long-lived assets in the fourth quarter of 1998.  This impairment
     charge,  combined with the second quarter charge, totaled $63,907,000,  as
     follows:

<TABLE>
<CAPTION>
     DESCRIPTION OF WRITE-DOWNS
<S>                                                                <C>   <C>
     Property and equipment                                        $      9,400
     License and leased license investment                                8,129
     Goodwill                                                            46,378
                                                                      ---------
                                                                   $     63,907
                                                                      =========
</TABLE>

    The  Company's estimates of future gross revenues and operating cash flows,
    the remaining  estimated  lives of long-lived assets, or both, could be
    reduced in the future due to changes in, among other things, technology,
    government regulation, available financing,  interference  issues  or
    competition.  As result,  the  carrying  amounts  of long-lived assets could
    be  reduced  by additional  amounts which would be  material  to  the
    Company's  financial position and results of operations.


(3) CONTRIBUTIONS/ACQUISITIONS AND DISPOSITIONS

     (a) Contributions to Company

         On February  23,  1996,  CAI  and Heartland contributed to the Company
         (the  "Contributions")  certain  wireless   cable   television  assets
         comprising various markets in the United States.  In  connection  with
         the  Contributions,  CAI  and  Heartland  received  approximately  5.4
         million  and 3.6 million shares, respectively, of the Company's newly-
         issued common stock.  In addition, CAI received approximately $750,000
         in cash and  Heartland received approximately $30.9 million in cash, a
         nine-month note  for $25 million (the "Heartland Short-Term Note") and
         a 10-year note for  $15 million (the "Heartland Long-Term Note").  The
         Heartland Short-Term  Note  was repaid on March 1, 1996 with a portion
         of the net proceeds from the Unit Offering (see note 7).

         Additionally, in connection with  the Contributions, MMDS Holdings II,
         Inc., an affiliate of Bell Atlantic,  and  NYNEX MMDS Holding Company,
         an affiliate of NYNEX, each received 500,000 shares of common stock of
         the Company for certain non-cash consideration.

         The consummation of the Contributions has been  accounted for at CAI's
         and Heartland's historical cost basis, reduced by  the  amount of cash
         and  notes  distributed  to CAI and Heartland in connection  with  the
         Contributions. A substantial  portion of the net assets contributed by
         Heartland  were  purchased  by  Heartland   on   February   23,  1996.
         Accordingly,  Heartland's  cost basis with respect to such net  assets
         was determined based on Heartland's  allocation  of the purchase price
         to the net assets acquired and liabilities assumed.   On  November  8,
         1996,  the  Company  distributed  an  additional $5 million in cash to
         Heartland as part of the equity true-up  per  the  provisions  of  the
         agreement  governing  the contributions.  Effective March 31, 1997, an
         additional 257,201 shares  of  common stock of the Company were issued
         to Heartland in satisfaction of  certain post-closing adjustments. The
         net assets contributed to the Company  consist  primarily of plant and
         equipment and various wireless cable channel rights.  The following is
         a summary of the net assets contributed to the Company on February 23,
         1996 (in thousands):



<PAGE>
<TABLE>
<CAPTION>

<S>                                                        <C>  <C>

Working capital deficit                                     $      (141)
Plant and equipment, net                                         25,755
License and leased license investment and goodwill              144,340
Deferred income taxes                                            (6,982)
Other liabilities                                                  (393)
                                                              ---------
                                                                162,579
Cash and notes distributed to CAI and Heartland                  76,639
                                                              ---------
Net assets contributed                                      $    85,940
                                                              =========
</TABLE>

     (B) ACQUISITIONS

         On  October  11,  1996, the Company acquired all of the issued  and
         outstanding common  stock  ("USA  Common  Stock")  of  USA Wireless
         Cable,   Inc.   ("USA")   in   a  transaction  (the  "USA  Wireless
         Acquisition")  accounted  for  under   the  purchase  method.   USA
         provided  wireless  cable  service  in  certain   Midwest  markets,
         including but not limited to the Effingham and Wellsville,  Kansas;
         Radcliffe,  Iowa;  Scottsbluff,  Nebraska;  Kalispell, Montana; and
         Rochester, Minnesota markets (the "USA Markets").  At the effective
         time of the USA Wireless Acquisition, the outstanding shares of USA
         Common  Stock  were converted into rights to receive  an  aggregate
         $17,635,000 of which  approximately $6,305,000 was paid in the form
         of  CS  Wireless  common stock  and  approximately  $11,330,000  of
         indebtedness and payables  assumed  by  the Company.  In connection
         with this acquisition, the Company extended two notes receivable to
         affiliates  of  USA.   A  note receivable for  $1,260,000  with  an
         interest rate of 12% was settled  in  February  1997,  and  a  note
         receivable  for  $250,000  with an interest rate of 12% was July 1,
         1998.  However, the affiliates  of  USA  defaulted on this note and
         the Company wrote-off the balance as uncollectible  during the year
         ended December 31, 1998.

         On  July 17, 1996, the Company acquired from Heartland  (i)  leases
         and licenses  for  wireless  cable  channel  rights in Adairsville,
         Powers  Crossroads  and  Rutledge, Georgia (the "Atlanta  (suburbs)
         markets") and (ii) leases  for four tower sites. The purchase price
         was $7.2 million in cash.

         The acquisitions discussed above  were  accounted for as purchases.
         Accordingly,  the  accompanying consolidated  financial  statements
         include the results of operations of the acquired entities from the
         dates  of acquisition.   A  summary  of  the  net  assets  acquired
         follows:

<TABLE>
<CAPTION>
    <S>   <C>                                          <C>   <C>
    Working capital deficit                             $     (1,155)
    Property and equipment                                     1,354
    Assets held for sale                                      11,800
    Intangible assets                                         13,959
    Deferred tax liability                                    (2,333)
    Notes payable assumed                                    (10,120)
                                                           ---------
          Total purchase price                          $     13,505
                                                           =========
</TABLE>

     (C) DISPOSITION AND EXCHANGE

         On December  2, 1998, the Company, CAI and Heartland entered into a
         Master Agreement providing for, among other things, the termination
         of Heartland's rights in, and claims against, the Company.  As part
         of the Master  Agreement,  in  December  1998,  CAI  purchased from
         Heartland Heartland's ownership in the Company, or 3,836,035 shares
         of   CS   Wireless  common  stock,  for  $1,534,000.   The  Company
         subsequently  purchased  those  shares from for the same price.  At
         December 31, 1998, these shares are  recorded  as  treasury  stock.
         Additionally,  the  Company  agreed to lease certain channel rights
         and sell the net operating assets  of its Radcliffe, Iowa market to
         Heartland primarily in exchange for the forgiveness by Heartland of
         the outstanding balance owed by the Company of $2,335,000 under the
         Heartland Long-Term Note (see note 7)  and additional cash payments
         by the Company to Heartland of $466,000.   In  December 1998, under
         the terms of the Master Agreement, the Company made  a  deposit  of
         $366,000  to  Heartland  in  anticipation  of  the  exchange.  This
         deposit,  along  with the carrying value of the net assets  of  the
         Radcliffe, Iowa market,  are  classified as assets held for sale at
         December 31, 1998 in the accompanying consolidated balance sheet.

         On September 3, 1997, pursuant to an agreement dated as of November
         6, 1996, the Company consummated an exchange with Peoples Choice TV
         Corp. of wireless cable channel  rights  and related assets in Salt
         Lake  City,  Utah  for wireless cable channel  rights  and  related
         assets in Kansas City,  Missouri.   This  transaction was accounted
         for  as  a  non-monetary  exchange and, accordingly,  the  recorded
         amounts of the assets relinquished  were  allocated  to  the assets
         acquired.    In  connection  with  this  transaction,  the  Company
         exchanged the  rights  to  the  BTA  license in Salt Lake City with
         related indebtedness of approximately  $330,000 for the rights to a
         BTA   license   in  Kansas  City  with  related   indebtedness   of
         approximately $216,000.

         On May 22, 1997 the Company sold to BellSouth Corporation, pursuant
         to the July 25, 1996  purchase  agreement,  (i)  certain leases and
         licenses  for  wireless cable channel rights in Adairsville,  Power
         Crossroads and Rutledge,  Georgia  (Atlanta  Suburbs  markets)  and
         leases  for  four  tower  sites;  (ii)  the BTA license relating to
         Atlanta, Georgia and (iii) certain other  assets  and  reimbursable
         expenses  for approximately $16.4 million, resulting in a  gain  of
         approximately $0.7 million.

(4) INVESTMENTS IN AND LOANS TO AFFILIATES

     TelQuest Satellite Services LLC

     ON AUGUST 4, 1997  THE  COMPANY  ACQUIRED  A  25% OWNERSHIP INTEREST IN
     TELQUEST   SATELLITE   SERVICES  LLC  ("TELQUEST"),  FOR   AN   INITIAL
     CONTRIBUTION OF $2.5 MILLION IN CASH (PAYABLE IN QUARTERLY INSTALLMENTS
     BEGINNING  AUGUST  1997) AND,  $2.5  MILLION  OF  EQUIPMENT  LEASED  TO
     TELQUEST UNDER A BARGAIN LEASE.  THE COMPANY MADE QUARTERLY PAYMENTS OF
     APPROXIMATELY $1,394,000 DURING 1997. AS PART OF THE CONTRIBUTIONS, THE
     COMPANY CONVERTED A  NOTE  RECEIVABLE FROM TELQUEST ENTERED INTO DURING
     MARCH 1997 IN THE AMOUNT OF  $200,000  PRINCIPAL  INTO AN INVESTMENT IN
     TELQUEST  OF  $211,000.   DURING  1998,  THE COMPANY MADE  PAYMENTS  OF
     $895,000   WHICH  FULFILLED  THE  CASH  CONTRIBUTION   REQUIREMENT   OF
     $2,500,000.  TELQUEST  WAS  FORMED TO PROVIDE DIGITAL VIDEO PROGRAMMING
     SIGNALS THROUGH ITS HEADEND IN  THE SKY SATELLITE SERVICE.  THE COMPANY
     ENTERED INTO A TEN-YEAR AFFILIATION  AGREEMENT  WITH  TELQUEST  THROUGH
     WHICH  THE  COMPANY  RECEIVED TELQUEST'S HEADEND IN THE SKY SERVICE  AS
     WELL  AS  OTHER  SERVICES  OFFERED  BY  TELQUEST.   TELQUEST  SATELLITE
     SERVICES LLC'S OTHER MEMBERS ARE TELQUEST COMMUNICATIONS, INC. AND CAI.
     BOTH CAI AND TELQUEST  COMMUNICATIONS,  INC.  ARE  AFFILIATED ENTITIES.
     CAI  ACQUIRED  A  25% OWNERSHIP IN TELQUEST FOR THE SAME  CONSIDERATION
     GIVEN BY CS WIRELESS.

     IN JULY 1998, THE COMPANY PURCHASED THE LEASEHOLD RIGHTS OF TELQUEST IN
     CERTAIN HEADEND EQUIPMENT  OWNED  BY  CAI  FOR  $1,900,000 AS PART OF A
     CONTINGENCY  PLAN  TO  ENSURE  UNINTERRUPTED PROGRAMMING  SERVICE.   IN
     OCTOBER 1998, THE COMPANY COMMENCED  THE  RELOCATION  OF CERTAIN OF THE
     LEASED  HEADEND  EQUIPMENT  FROM  THE  TELQUEST FACILITIES AS  TELQUEST
     CEASED ITS HEADEND IN THE SKY SERVICE.   ACCORDINGLY,  THE  COMPANY HAS
     CLASSIFIED  THE  CARRYING  VALUE OF THE PREVIOUSLY LEASED EQUIPMENT  OF
     $2,125,000 AND THE EQUIPMENT  ACQUIRED  THROUGH  THE  $1,900,000  LEASE
     PAYMENT  AS  PROPERTY AND EQUIPMENT AT DECEMBER 31, 1998.  SUCH AMOUNTS
     WILL BE DEPRECIATED  OVER  THE  ESTIMATED REMAINING USEFUL LIVES OF THE
     RELATED EQUIPMENT.

     DURING THE YEARS ENDED DECEMBER 31, 1998 AND 1997, THE COMPANY RECORDED
     EQUITY IN LOSSES OF $1,719,000 AND $1,159,000, RESPECTIVELY, RELATED TO
     ITS  INVESTMENT  IN TELQUEST.  IN 1998  AND  1997,  THESE  LOSSES  WERE
     COMPRISED OF: (I)  THE  COMPANY'S  EQUITY  IN  LOSSES  OF  TELQUEST  OF
     $146,000 AND $1,107,000; (II) AMORTIZATION OF THE COST IN EXCESS OF THE
     COMPANY'S  BASIS IN THE UNDERLYING ASSETS OF TELQUEST OF $1,198,000 AND
     $52,000, RESPECTIVELY;  AND  (III)  AMORTIZATION  OF  $375,000  AND $0,
     RESPECTIVELY,  RELATED  TO  THE  COMPANY'S $2,500,000 INVESTMENT IN THE
     LEASEHOLD RIGHTS IN CERTAIN HEADEND  EQUIPMENT.   THE CARRYING VALUE OF
     THE  COMPANY'S  INVESTMENT  IN  AND  ADVANCES TO TELQUEST  WAS  $0  AND
     $3,842,000 AT DECEMBER 31, 1998 AND 1997, RESPECTIVELY.

     Mexico Investments

     ON SEPTEMBER 29, 1997, THE COMPANY ACQUIRED  39%  OF  THE VOTING COMMON
     STOCK  OF  TELEVISION  INTERACTIVA DEL NORTE, S.A. DE C.V.  ("TELINOR")
     FROM HEARTLAND FOR CASH  PROCEEDS  OF $915,000 AND ASSUMPTION OF A CASH
     CALL OBLIGATION IN THE AMOUNT OF $145,000.   THE COMPANY ALSO PURCHASED
     FROM HEARTLAND TWO UNSECURED PROMISSORY NOTES  PAYABLE  BY  TELINOR FOR
     $2.56   MILLION,  INCLUDING  ACCRUED  INTEREST.   THE  TWO  NOTES  WERE
     IMMEDIATELY  RESTRUCTURED  INTO ONE UNSECURED NOTE ACCRUING INTEREST AT
     12% AND MATURING ON SEPTEMBER  21,  2002.   ADDITIONALLY,  THE  COMPANY
     CONSUMMATED  ANOTHER  TRANSACTION  WITH  THE  PRINCIPAL STOCKHOLDERS OF
     TELINOR  WHEREBY  THE  COMPANY  PURCHASED 49% OF THE  VOTING  STOCK  OF
     TELEVISION INALAMBRICA, S.A. DE C.V.  ("TELEVISION")  FOR  CASH  IN THE
     AMOUNT  OF $1.0 MILLION AND COMMITTED TO (I) LOAN TELEVISION UP TO  THE
     SUM OF $5.0  MILLION  IN  CASH  OR (II) FINANCE AN EQUIVALENT AMOUNT IN
     SALES OF THE COMPANY'S EQUIPMENT  TO  TELEVISION.   THE FUNDS COMMITTED
     WERE  DEPOSITED  INTO ESCROW PENDING DISBURSEMENT OR REDUCTION  OF  THE
     REQUIRED ESCROW AMOUNT  THROUGH  EQUIPMENT  SALES TO TELEVISION.  AS OF
     DECEMBER  31,  1997,  APPROXIMATELY $5.0 MILLION  WAS  HELD  IN  ESCROW
     PURSUANT TO THIS AGREEMENT.   DURING  1998,  THE  ESCROWED  FUNDS  WERE
     RELEASED TO THE COMPANY.

     TELINOR AND TELEVISION WERE FORMED TO DEVELOP WIRELESS CABLE TELEVISION
     SYSTEMS  PROVIDING  SUBSCRIPTION TELEVISION SERVICES IN MEXICO.  DURING
     THE YEARS ENDED DECEMBER  31,  1998  AND  1997,  THE  COMPANY  INCURRED
     REIMBURSABLE COSTS OF APPROXIMATELY $161,000 AND $405,000 ON BEHALF  OF
     TELINOR  AND  TELEVISION.  FURTHER, THE COMPANY FUNDED $145,000 UNDER A
     CASH CALL OBLIGATION  AND ADVANCED ADDITIONAL FUNDS AND EQUIPMENT UNDER
     THE NOTE RECEIVABLE OF $950,000.

     DURING THE YEARS ENDED DECEMBER 31, 1998 AND 1997, THE COMPANY RECORDED
     EQUITY IN LOSSES OF $833,000 AND $190,000, RESPECTIVELY, RELATED TO ITS
     INVESTMENTS  IN  TELINOR   AND   TELEVISION   (COLLECTIVELY,   "TELINOR
     INVESTMENTS").   IN  1998  AND  1997,  THESE  LOSSES  WERE COMPRISED OF
     $256,000 AND $173,000, RESPECTIVELY, OF THE COMPANY'S SHARE  IN  LOSSES
     OF  TELINOR  INVESTMENTS,  AND  $577,000  AND $17,000, RESPECTIVELY, IN
     AMORTIZATION  OF  THE  COST  IN EXCESS OF THE COMPANY'S  BASIS  IN  THE
     UNDERLYING ASSETS OF TELINOR INVESTMENTS.   ADDITIONALLY,  THE  COMPANY
     RECORDED AN ALLOWANCE OF $1,200,000 RELATED TO THE NOTE RECEIVABLE FROM
     TELINOR DUE TO UNCERTAINTIES REGARDING ITS ULTIMATE COLLECTIBILITY.

     THE  CARRYING  VALUE  OF  THE  COMPANY'S INVESTMENTS IN AND ADVANCES TO
     TELINOR INVESTMENTS WAS $3,844,000  AND $4,661,000 AT DECEMBER 31, 1998
     AND  1997, RESPECTIVELY, INCLUDING THE  COMPANY'S  NOTE  RECEIVABLE  AT
     DECEMBER 31, 1998 AND 1997 OF $2,311,000 AND $2,560,000, RESPECTIVELY,





<PAGE>


(5)   PROPERTY AND EQUIPMENT

     PROPERTY  AND  EQUIPMENT CONSISTS OF THE FOLLOWING AT DECEMBER 31, 1998
     AND 1997:

<TABLE>
<CAPTION>
                                                                                Estimated
                                                 1998           1997           useful life
                                                ------         -------          -----------
<S>                                          <C>                <C>             <C>
Subscriber premises equipment and
  installation costs                         $  39,003          52,656          1 - 7 years
Transmission equipment and system
  construction costs                            21,928          16,035          5 - 10 years
Office furniture and equipment                   7,434           4,106          5 years
Leasehold improvements                           1,156           1,016          5 years
                                              --------         -------
                                                69,521          73,813
Less accumulated depreciation and
  amortization                                 (25,876)        (23,294)
                                              --------         -------
                                             $  43,645          50,519
                                              ========         =======
</TABLE>


(6) ACCOUNTS PAYABLE AND ACCRUED EXPENSES

     ACCOUNTS PAYABLE  AND  ACCRUED  EXPENSES  CONSIST  OF  THE FOLLOWING AT
     DECEMBER 31, 1998 AND 1997:

<TABLE>
<CAPTION>
                                                                         1998                    1997
                                                                        ------                 -------
<S>                                                           <C>       <C>                    <C>
Accounts payable                                              $           684                   4,680
Accrued programming and licenses                                        1,158                   1,319
Accrued personnel costs                                                   806                   1,247
Accrued taxes                                                             943                     528
Other                                                                   1,899                     878
                                                                     --------                  ------
                                                               $        5,490                   8,652
                                                                     ========                  ======
</TABLE>






<PAGE>




     (7)   LONG-TERM DEBT

     LONG-TERM DEBT CONSISTS OF THE FOLLOWING AT DECEMBER 31, 1998 AND 1997:

<TABLE>
<CAPTION>
                                                                   1998            1997
                                                                 --------        --------
<S>                                                           <C>                <C>
Senior Notes                                                   $ 314,385         281,266
Heartland Long-Term Note                                           2,335           2,069
BTA auction payable to affiliates                                  3,859          4,396
Capital leases and other                                             199            568
    Total long-term debt                                         320,778        288,299
Less current portion of BTA auction payable                          354          1,122
Less current portion of long term debt                               199            217
                                                                 -------        -------
                                                               $ 320,225        286,960
                                                                ========        =======
</TABLE>

     Senior Notes

     ON  FEBRUARY 23, 1996, THE COMPANY CONSUMMATED A PRIVATE  PLACEMENT  OF
     100,000  UNITS  (THE  "UNIT  OFFERING"  OR  "UNITS") CONSISTING OF $400
     MILLION AGGREGATE PRINCIPAL AMOUNT OF 11 3/8% SENIOR DISCOUNT NOTES DUE
     2006  ("SENIOR  NOTES")  AND  110,000  SHARES OF COMMON  STOCK  OF  THE
     COMPANY.  THE SENIOR NOTES WILL MATURE ON  MARCH  1,  2006.   THE ISSUE
     PRICE OF THE SENIOR NOTES REPRESENTS A YIELD TO MATURITY OF 11 3/8% PER
     ANNUM  COMPUTED  ON A SEMI-ANNUAL BOND EQUIVALENT BASIS.  CASH INTEREST
     ON THE SENIOR NOTES  WILL  NOT  BE  PAYABLE  PRIOR  TO  MARCH  1, 2001.
     COMMENCING SEPTEMBER 1, 2001, CASH INTEREST ON THE SENIOR NOTES WILL BE
     PAYABLE  ON  MARCH 1 AND SEPTEMBER 1 OF EACH YEAR AT A RATE OF 11  3/8%
     PER ANNUM.  INCLUDING  AMOUNTS  ATTRIBUTABLE  TO  THE COMMON STOCK, THE
     ISSUANCE  OF  THE  UNITS  RESULTED  IN NET PROCEEDS TO THE  COMPANY  OF
     APPROXIMATELY  $219.7 MILLION AFTER UNDERWRITING  DISCOUNTS  AND  OTHER
     DEBT  ISSUANCE  COSTS  AGGREGATING  APPROXIMATELY  $9.8  MILLION.   FOR
     FINANCIAL REPORTING PURPOSES, THE SHARES OF COMMON STOCK WERE VALUED AT
     $800,000.

     THE SENIOR NOTES  WERE  ISSUED  PURSUANT TO AN INDENTURE WHICH CONTAINS
     CERTAIN RESTRICTIVE COVENANTS AND LIMITATIONS.  AMONG OTHER THINGS, THE
     INDENTURE LIMITS THE INCURRENCE OF  ADDITIONAL INDEBTEDNESS, LIMITS THE
     MAKING OF RESTRICTED PAYMENTS (AS DEFINED)  INCLUDING  THE  DECLARATION
     AND/OR PAYMENT OF DIVIDENDS, PLACES LIMITATIONS ON DIVIDENDS  AND OTHER
     PAYMENTS  BY THE COMPANY'S SUBSIDIARIES, PROHIBITS THE COMPANY AND  ITS
     SUBSIDIARIES  FROM ENGAGING IN ANY BUSINESS OTHER THAN THE TRANSMISSION
     OF VIDEO, VOICE  AND  DATA  AND  RELATED  BUSINESSES  AND SERVICES, AND
     PLACES LIMITATIONS ON LIENS, CERTAIN ASSET DISPOSITIONS AND MERGER/SALE
     OF ASSETS ACTIVITY.


     HEARTLAND LONG-TERM NOTE

     IN  CONNECTION  WITH THE CONTRIBUTIONS ON FEBRUARY 23, 1996,  HEARTLAND
     RECEIVED THE HEARTLAND  LONG-TERM  NOTE.   THE HEARTLAND LONG-TERM NOTE
     HAS  A  FINAL  MATURITY DATE THAT IS 10 YEARS AND  ONE  DAY  AFTER  THE
     CLOSING OF THE CONTRIBUTIONS.  THE INTEREST RATE ON THE HEARTLAND LONG-
     TERM NOTE INCREASES  FROM 10% TO 15% IF THE HEARTLAND LONG-TERM NOTE IS
     NOT REPAID WITHIN ONE  YEAR  OF  ISSUANCE,  WITH  INTEREST ACCRUING AND
     ADDED TO THE BALANCE ANNUALLY.  NO CASH INTEREST WILL  BE  PAID  ON THE
     HEARTLAND LONG-TERM NOTE UNTIL AFTER THE SENIOR NOTES (SEE ABOVE)  HAVE
     BEEN  PAID  IN FULL.  DURING 1997, THE COMPANY MADE A PRINCIPAL PAYMENT
     OF APPROXIMATELY  $15.3 MILLION WITH A PORTION OF THE PROCEEDS FROM THE
     DISPOSITION OF ASSETS  AND WIRELESS CHANNEL RIGHTS IN ATLANTA (SEE NOTE
     3 (C)).

     AS  PART  OF THE MASTER AGREEMENT  (NOTE  3(C)),  HEARTLAND  AGREED  TO
     FORGIVE, DURING  1999,  THE  OUTSTANDING BALANCE OF THE HEARTLAND LONG-
     TERM NOTE IN EXCHANGE FOR PRIMARILY  CASH AND THE WIRELESS CABLE ASSETS
     OF THE STORY CITY, IOWA MARKET.  THE TRANSACTIONS  ARE  EXPECTED  TO BE
     CONSUMMATED  IN  LATE  MAY  1999.  AS AGREED, INTEREST ON THE HEARTLAND
     LONG-TERM NOTE DOES NOT ACCRUE SUBSEQUENT TO NOVEMBER 30, 1998.

     BTA Auction Payable to Affiliates

     THE FCC CONCLUDED AUCTIONS IN  1997 FOR THE AWARD OF INITIAL COMMERCIAL
     WIRELESS CABLE LICENSES FOR "BASIC  TRADING  AREAS" OR "BTAS" (THE "BTA
     AUCTION").   PURSUANT  TO  AN AGREEMENT AMONG CAI,  HEARTLAND  AND  THE
     COMPANY, CAI AND HEARTLAND ARE  OBLIGATED  TO CONVEY TO THE COMPANY, AT
     THEIR COST, AND THE COMPANY HAS AGREED TO PURCHASE, ANY RIGHTS ACQUIRED
     IN  THE  BTA  AUCTION RELATING TO THE COMPANY'S  MARKETS,  AS  WELL  AS
     CERTAIN OTHER BTAS.   CAI AND HEARTLAND WERE THE WINNING BIDDERS IN THE
     AMOUNT OF APPROXIMATELY $17.9 MILLION WITH RESPECT TO BTAS THAT WILL BE
     CONVEYED TO THE COMPANY.   AS  OF  DECEMBER  31, 1998, THE ACCOMPANYING
     CONSOLIDATED BALANCE SHEET REFLECTS A BTA AUCTION  PAYABLE TO HEARTLAND
     OF APPROXIMATELY $3,859,000 REPRESENTING THE REMAINING  UNPAID BALANCES
     WITH  RESPECT  TO BTAS TO BE CONVEYED TO THE COMPANY.  AT DECEMBER  31,
     1997,  THE ACCOMPANYING  CONSOLIDATED  BALANCE  SHEET  REFLECTS  A  BTA
     AUCTION  PAYABLE  TO  CAI,  HEARTLAND, AND OTHER AFFILIATED ENTITIES OF
     APPROXIMATELY $643,000, $3,543,000,  AND  $210,000,  RESPECTIVELY.  THE
     BTA AUCTION PAYABLE TO HEARTLAND BEARS INTEREST AT 9.5%  AND  IS  BEING
     PAID  OVER  A  10-YEAR PERIOD COMMENCING IN THE FOURTH QUARTER OF 1996.
     THE COMPANY IS REQUIRED  TO  MAKE  QUARTERLY INTEREST-ONLY PAYMENTS FOR
     THE FIRST TWO YEARS AND QUARTERLY PAYMENTS  OF  PRINCIPAL  AND INTEREST
     OVER THE REMAINING EIGHT YEARS.

     DURING 1997, THE COMPANY EXCHANGED AND RETURNED TO HEARTLAND CERTAIN OF
     ITS  RIGHTS  TO  BTA  LICENSES  RESULTING IN A DECREASE OF $614,000  IN
     LICENSE COSTS AND THE CORRESPONDING BTA PAYABLE.




     Aggregate maturities of long-term  debt  as  of  December  31,  1998  are
as follows:

<TABLE>
<CAPTION>
<S>                                         <C>   <C>
1999                                        $      553
2000                                               386
2001                                               424
2002                                               465
2003                                               511
Thereafter                                     318,439
</TABLE>


(8) LEASES AND FCC LICENSES

     THE  COMPANY  IS DEPENDENT ON LEASES WITH THIRD PARTIES FOR MOST OF ITS
     WIRELESS CABLE  CHANNEL RIGHTS.  UNDER FCC RULES, THE BASE TERM OF EACH
     LEASE CANNOT EXCEED  THE  TERM  OF  THE  UNDERLYING  FCC  LICENSE.  FCC
     LICENSES  FOR  WIRELESS CABLE CHANNELS GENERALLY MUST BE RENEWED  EVERY
     TEN YEARS, AND THERE IS NO AUTOMATIC RENEWAL OF SUCH LICENSES.  THE USE
     OF SUCH CHANNELS  BY  THE  LESSORS  IS SUBJECT TO REGULATION BY THE FCC
     AND, THEREFORE, THE COMPANY'S ABILITY TO CONTINUE TO ENJOY THE BENEFITS
     OF THESE LEASES IS DEPENDENT UPON THE  LESSORS'  CONTINUING  COMPLIANCE
     WITH  APPLICABLE  REGULATIONS.  THE REMAINING INITIAL TERMS OF MOST  OF
     THE COMPANY'S CHANNEL LEASES RANGE FROM 5 TO 10 YEARS, ALTHOUGH CERTAIN
     OF THE COMPANY'S CHANNEL LEASES HAVE INITIAL TERMS EXPIRING IN THE NEXT
     SEVERAL YEARS.  MOST  OF  THE  COMPANY'S LEASES PROVIDE THAT THE LESSOR
     MAY NEGOTIATE LEASE RENEWALS WITH  ONLY  THE  COMPANY AND, IF A RENEWAL
     AGREEMENT IS NOT REACHED WITHIN A SPECIFIED TIME,  GRANT  THE COMPANY A
     RIGHT  OF  FIRST  REFUSAL TO MATCH ANY COMPETING OFFERS.  ALTHOUGH  THE
     COMPANY DOES NOT BELIEVE  THAT THE TERMINATION OF OR FAILURE TO RENEW A
     SINGLE CHANNEL LEASE WOULD  ADVERSELY  AFFECT  THE  COMPANY, SEVERAL OF
     SUCH TERMINATIONS OR FAILURES IN ONE OR MORE MARKETS  THAT  THE COMPANY
     ACTIVELY  SERVES  COULD  HAVE A MATERIAL ADVERSE EFFECT ON THE COMPANY.
     CHANNEL RIGHTS LEASE AGREEMENTS GENERALLY REQUIRE PAYMENTS BASED ON THE
     GREATER OF SPECIFIED MINIMUMS  OR AMOUNTS BASED UPON VARIOUS SUBSCRIBER
     LEVELS.    ADDITIONALLY,  FCC  LICENSES   ALSO   SPECIFY   CONSTRUCTION
     DEADLINES, WHICH,  IF NOT MET, COULD RESULT IN THE LOSS OF THE LICENSE.
     REQUESTS FOR ADDITIONAL  TIME TO CONSTRUCT MAY BE FILED AND ARE SUBJECT
     TO REVIEW PURSUANT TO FCC RULES.

     PAYMENTS UNDER THE CHANNEL RIGHTS LEASE AGREEMENTS GENERALLY BEGIN UPON
     THE  COMPLETION  OF CONSTRUCTION  OF  THE  TRANSMISSION  EQUIPMENT  AND
     FACILITIES  AND APPROVAL  FOR  OPERATION  PURSUANT  TO  THE  RULES  AND
     REGULATIONS OF  THE  FCC.   HOWEVER, FOR CERTAIN LEASES, THE COMPANY IS
     OBLIGATED TO BEGIN PAYMENTS UPON  GRANT OF THE CHANNEL RIGHTS.  CHANNEL
     RIGHTS  LEASE  EXPENSE  WAS APPROXIMATELY  $1,911,000,  $1,883,000  AND
     $1,810,000 FOR THE YEARS  ENDED  DECEMBER  31,  1998,  1997,  AND 1996,
     RESPECTIVELY.

     THE  COMPANY  ALSO  HAS  CERTAIN  OPERATING  LEASES  FOR  OFFICE SPACE,
     EQUIPMENT  AND  TRANSMISSION  TOWER  SPACE.   RENT EXPENSE INCURRED  IN
     CONNECTION  WITH  OTHER OPERATING LEASES WAS APPROXIMATELY  $1,817,000,
     $1,656,000 AND $1,405,000  FOR THE YEARS ENDED DECEMBER 31, 1998, 1997,
     AND 1996 RESPECTIVELY.

     FUTURE MINIMUM LEASE PAYMENTS DUE UNDER CHANNEL RIGHTS LEASES AND OTHER
     NONCANCELLABLE OPERATING LEASES AT DECEMBER 31, 1998 ARE AS FOLLOWS:

<TABLE>
<CAPTION>
                                          CHANNEL                   OTHER
       YEAR ENDING                        RIGHTS                  OPERATING
      DECEMBER 31,                        LEASES                   LEASES
     -------------                       --------                 ---------
<S>                                     <C>                          <C>
          1999                           $   1,998                   1,567
          2000                               2,289                   1,436
          2001                               2,321                   1,309
          2002                               2,321                   1,252
          2003                               2,321                   1,262
</TABLE>

(9) Stockholders' Equity

     (A) PREFERRED AND COMMON STOCK

         At December 31, 1997, the  Company  had authorized 5,000,000 shares
         of  preferred  stock which can be issued  in  series  with  varying
         preferences and  conversion  features as determined by the Board of
         Directors of the Company, with  no  shares  issued.   On August 21,
         1998, the Company filed with the Secretary of State of  Delaware  a
         Certificate  of  Amendment  of  Amended and Restated Certificate of
         Incorporation reducing the number  of  authorized  shares of common
         stock from 40 million to 15 million and eliminating  the authorized
         preferred shares.

    (B)    TREASURY STOCK

         As part of the Master Agreement (note 3(c)), the Company purchased
         3,836,035 shares of its common stock from CAI for $1,534,000 on
         December 3, 1998.

    (c) Stock Options

         In  1996,  the  Company  established the CS Wireless Systems,  Inc.
         Incentive Stock Plan ("Stock Plan") which provides for the issuance
         of stock options to officers and other key employees of the Company
         and its subsidiaries.  The  Stock Plan makes available for issuance
         1,500,000 shares of common stock.   Options  issued under the Stock
         Plan  have varying vesting periods as provided  in  separate  stock
         option  agreements  and  generally  carry an expiration date of ten
         years  subsequent  to  the date of issuance.   Options  issued  are
         required to have an exercise  price  of  not  less than fair market
         value of the Company's common stock on the date of grant.

         The Company applies APB Opinion No. 25 in accounting  for its Stock
         Plan and, accordingly, no compensation cost has been recognized for
         its  stock  options  in the financial statements.  Had the  Company
         determined compensation  cost  based on the fair value at the grant
         date for its stock options under  SFAS  No.  123, the Company's net
         loss would have been increased to the pro forma  amounts  indicated
         below:

<TABLE>
<CAPTION>
Net loss:                                         1998                  1997              1996
                                                  ----                  ----              ----
<S>                                   <C>    <C>                   <C>                   <C>
  As reported                         $      (139,383)             (52,565)              (28,527)
  Pro forma                                  (139,217)             (54,616)              (29,404)
Basic and diluted loss per common
share:
  As reported                         $        (13.41)               (4.94)                (3.06)
  Pro forma                                    (13.39)               (5.11)                (3.21)
</TABLE>

         The  fair  value  of each option grant is estimated on the date  of
         grant  using  the  Black-Scholes  option  pricing  model  with  the
         following weighted average  assumptions used for grants in 1997 and
         1996:  dividend yield of 0%; risk-free interest rate of 6.0% and an
         expected life of 5 years.




<PAGE>





            Following is a summary of activity in the employee option plan
         discussed above for the years ended December 31, 1998, 1997 and 1996:

<TABLE>
<CAPTION>
                                         1998                        1997                          1996
                               -----------------------       -----------------------       ------------------------
                                              WEIGHTED                      WEIGHTED                      WEIGHTED
                                              AVERAGE                       AVERAGE                       AVERAGE
                                              EXERCISE                      EXERCISE                      EXERCISE
                               SHARES          PRICE         SHARES          PRICE         SHARES          PRICE
                             ---------        -------        -------        --------       -------        ---------
<S>   <C>                    <C>             <C>             <C>            <C>       <C>  <C>             <C>
Outstanding at beginning
      of year                  898,861        $  6.88        655,161        $  9.40            ---         $  ---
Granted                            ---            ---        833,335           6.50        655,161           9.40
Exercised                          ---            ---            ---            ---            ---            ---
Canceled                      (265,044)          6.55       (589,635)         (9.14)           ---            ---
                              --------          -----       --------          -----        -------        -------
Options outstanding at
      end of year              633,817        $  7.01        898,861        $  6.88        655,161        $  9.40
                              ========         ======        =======         ======        =======         ======
Options exercisable at
      year end                 444,150                       536,818                       367,049
                              ========                       =======                       =======
Weighted  average fair
      value of options
      granted during year      $   ---                      $   6.50                       $  9.40
                               =======                      ========                       =======

</TABLE>


         The  following  table  summarizes  information  about  stock
         options outstanding at December 31, 1998:

<TABLE>
<CAPTION>
                                       OPTIONS OUTSTANDING                         OPTIONS EXERCISABLE
                      -------------------------------------------------       ------------------------------
                          NUMBER            WEIGHTED
                      OUTSTANDING AT         AVERAGE          WEIGHTED            NUMBER           WEIGHTED
                           AT               REMAINING          AVERAGE        EXERCISABLE AT        AVERAGE
    EXERCISE           DECEMBER 31,         CONTRACTUAL       EXERCISE         DECEMBER 31,        EXERCISE
     PRICE               1998                 LIFE            PRICE              1998              PRICE
    --------         ---------------        -----------       --------        --------------       --------
<S>   <C>             <C>                  <C>              <C>  <C>           <C>                <C>  <C>
$     6.50            521,291              7.8 years        $    6.50           331,624           $    6.50
  ========            =======              =========        =========           =======           =========
$     9.40            112,526              7.2 years        $    9.40           112,526           $    9.40
  ========            =======              =========        =========           =======           =========
</TABLE>


(10) INCOME TAXES

     AS  THE  COMPANY  HAS  FULLY OFFSET ITS DEFERRED TAX ASSETS BY A
     VALUATION ALLOWANCE AT DECEMBER  31, 1998, NO INCOME TAX BENEFIT
     HAS BEEN RECORDED FOR THE YEAR ENDED DECEMBER 31, 1998.  FOR THE
     YEARS ENDED DECEMBER 31, 1997 AND  1996,  INCOME  TAX BENEFIT OF
     $5,429,000  AND  $14,631,000,  RESPECTIVELY,  WERE COMPRISED  OF
     DEFERRED TAX BENEFITS.

     TOTAL INCOME TAX BENEFIT FOR THE YEARS ENDED DECEMBER  31,  1998
     AND  1997 DIFFERED FROM THE AMOUNT COMPUTED BY APPLYING THE U.S.
     FEDERAL  STATUTORY  INCOME TAX RATE OF 35% TO LOSS BEFORE INCOME
     TAXES AS A RESULT OF THE FOLLOWING:

<TABLE>
<CAPTION>
                                                     1998                    1997                 1996
                                               ---------------          -------------         -------------
<S>                                            <C>  <C>                 <C>  <C>             <C>   <C>
Computed "expected" tax benefit                $    (48,784)                 (19,827)               (15,105)
  Amortization of goodwill                           18,959                    1,394                  1,260
  State income taxes                                 (2,788)                  (1,133)                  (863)
  Adjustment to prior year deferred
    taxes                                            10,382                   (2,019)                   ---
  Increase in valuation allowance                    22,220                   16,082                    ---
  Other, net                                             11                       74                     77
                                                  ---------                ---------              ---------
                                               $        ---                   (5,429)               (14,631)
                                                  =========                =========              =========
</TABLE>

     The  tax  effects  of  temporary   differences   that  give  rise  to
     significant portions of the deferred tax assets and  liabilities
     at December 31, 1998 and 1997 are presented below:

<TABLE>
<CAPTION>
                                                                     1998                    1997
                                                                --------------         ----------------
<S>                                                             <C>    <C>             <C>   <C>
Deferred tax assets:
  Net operating loss carryforwards                              $      18,702                14,596
  Noncash interest                                                     32,573                19,736
  Investments in affiliates                                                 0                   499
  Property and equipment                                                3,988                 1,443
  Other                                                                   806                   ---
                                                                                           --------
     Total gross deferred tax assets                                   56,069                36,274
  Less valuation allowance                                            (38,302)              (16,082)
                                                                                           --------
                                                                       17,767                20,192
                                                                                           ========
Deferred tax liabilities:
  License and leased license investment                                17,767                20,143
  Other                                                                     0                    49
                                                                                           --------
     Total deferred tax liabilities                                    17,767                20,192
                                                                                           --------
     Net deferred tax liability                               $           ---                   ---
                                                                                           ========
</TABLE>

     DEFERRED TAX ASSETS AND LIABILITIES ARE COMPUTED BY APPLYING THE
     U.S.  FEDERAL INCOME TAX RATE IN EFFECT TO THE GROSS AMOUNTS  OF
     TEMPORARY  DIFFERENCES  AND  OTHER  TAX  ATTRIBUTES, SUCH AS NET
     OPERATING   LOSS   CARRYFORWARDS.   DEFERRED  TAX   ASSETS   AND
     LIABILITIES RELATING TO STATE INCOME TAXES ARE NOT MATERIAL.

     IN  ASSESSING THE REALIZABILITY  OF  DEFERRED  TAX  ASSETS,  THE
     COMPANY  CONSIDERS  WHETHER IT IS MORE LIKELY THAN NOT THAT SOME
     PORTION OR ALL OF THE  DEFERRED TAX ASSETS WILL NOT BE REALIZED.
     THE ULTIMATE REALIZATION  OF  DEFERRED  TAX  ASSETS IS DEPENDENT
     UPON THE GENERATION OF FUTURE TAXABLE INCOME DURING  THE PERIODS
     IN  WHICH  THOSE  TEMPORARY DIFFERENCES BECOME DEDUCTIBLE.   THE
     COMPANY  CONSIDERS  THE   SCHEDULED  REVERSAL  OF  DEFERRED  TAX
     LIABILITIES, PROJECTED FUTURE  TAXABLE  INCOME, AND TAX PLANNING
     STRATEGIES  IN  MAKING  THIS  ASSESSMENT.   BASED   UPON   THESE
     CONSIDERATIONS,  THE  COMPANY HAS RECOGNIZED DEFERRED TAX ASSETS
     TO  THE  EXTENT  SUCH ASSETS  CAN  BE  REALIZED  THROUGH  FUTURE
     REVERSALS OF EXISTING TAXABLE TEMPORARY DIFFERENCES.

     AT  DECEMBER  31, 1998,  THE  COMPANY  HAS  NET  OPERATING  LOSS
     CARRYFORWARDS AVAILABLE OF APPROXIMATELY $52,695,000 WHICH BEGIN
     TO  EXPIRE  IN  2010.    APPROXIMATELY  $7,520,000  OF  THE  NET
     OPERATING LOSS CARRYOVER IS  SUBJECT TO AN ANNUAL LIMITATION AND
     THE SEPARATE RETURN LIMITATION YEAR RULES.

(11) OTHER RELATED PARTY TRANSACTIONS

     IN 1997, THE COMPANY, CAI AND  HEARTLAND  (SEE  NOTE  3),  AND A
     THIRD PARTY WIRELESS CABLE PROVIDER FORMED WIRELESS ENTERPRISES,
     LLC   ("WIRELESS   ENTERPRISES").   WIRELESS  ENTERPRISES  IS  A
     PROGRAMMING  COOPERATIVE   THAT   NEGOTIATES   PROGRAMMING   AND
     MARKETING  SERVICES  WITH  SUPPLIERS OF PROGRAMMING.  DURING THE
     YEARS  ENDED  DECEMBER  31, 1998  AND  1997,  THE  COMPANY  PAID
     $8,293,000 AND $5,578,000, RESPECTIVELY, TO WIRELESS ENTERPRISES
     FOR PROGRAMMING AND OTHER ADMINISTRATIVE SERVICES.

     DURING 1998 AND 1997, THE  COMPANY  PURCHASED EQUIPMENT FROM CAI
     FOR $300,000 AND $3,400,000.

     DURING 1998, THE COMPANY HAD AN ARRANGEMENT WITH CAI WHEREBY CAI
     PERSONNEL  PROVIDE  ENGINEERING AND OTHER  TECHNICAL  CONSULTING
     SERVICES IN CONNECTION WITH THE DIGITAL BUILD-OUT OF THE DALLAS,
     TEXAS MARKET.  UNDER  THIS ARRANGEMENT, CAI RECEIVES $10,000 PER
     MONTH PLUS REIMBURSEMENT FOR ALL REASONABLE EXPENSES INCURRED IN
     THE PERFORMANCE OF SUCH  SERVICES.  THE COMPANY HAS RENEGOTIATED
     THE TERMS OF THIS ARRANGEMENT AND ENTERED  INTO  AN  ENGINEERING
     AND  SPECTRUM  MANAGEMENT  AGREEMENT WITH CAI AND A WHOLLY-OWNED
     SUBSIDIARY  WHEREBY  EFFECTIVE   MARCH   1,  1999,  CAI  ASSUMED
     SUPERVISION  AND  DELIVERY  OF  ALL  ENGINEERING  AND  TECHNICAL
     MANAGEMENT SERVICES.  THE COMPANY WILL  PAY  CAI  A FEE EQUAL TO
     40%   OF   THE   WHOLLY-OWNED   SUBSIDIARY'S   COSTS   PLUS   AN
     ADMINISTRATIVE  FEE  OF  20%  OF SUCH AMOUNT.  ADDITIONALLY, THE
     COMPANY  PAID  CAI  APPROXIMATELY   $139,000  AND  $472,000  FOR
     SERVICES RENDERED, RENT, LICENSING AND  OTHER  FEES  DURING 1998
     AND 1997, RESPECTIVELY.

     IN   SEPTEMBER  1997,  THE  COMPANY  ENTERED  INTO  AN  TWO-YEAR
     INSTALLATION  CONTRACTOR  AGREEMENT  WITH ACS TELECOMMUNICATIONS
     SYSTEMS, INC. ("ACS") WHEREBY FOR A FIXED MONTHLY FEE PER MARKET
     PLUS   ADDITIONAL   VARIABLE  COSTS,  ACS  AGREED   TO   PROVIDE
     INSTALLATION CONTRACTOR  SERVICES  IN THE DALLAS, TEXAS AREA AND
     OTHER MARKETS AS MUTUALLY AGREED UPON.   DURING  THE YEARS ENDED
     DECEMBER  31,  1998  AND  1997, THE COMPANY PAID $4,400,000  AND
     $988,000,  RESPECTIVELY,  TO  ACS  UNDER  THIS  AGREEMENT.   THE
     COMPANY AMENDED THIS AGREEMENT  TO SHORTEN THE TERM AND DECREASE
     THE FIXED MONTHLY PAYMENT.  IN CONNECTION  WITH  THIS AMENDMENT,
     THE COMPANY HAS AGREED TO MAKE PAYMENTS TOTALING $510,000 TO ACS
     PURSUANT  TO THE ORIGINAL AGREEMENT.  A FORMER DIRECTOR  OF  THE
     COMPANY,  WHO  RESIGNED  IN  DECEMBER  1998,  IS  THE  PRINCIPAL
     STOCKHOLDER OF ACS.







<PAGE>







(12) Fair Value of Financial Instruments

     THE FAIR VALUE  OF  THE  SENIOR  NOTES  AT  DECEMBER 31, 1998 AND 1997 WAS
     APPROXIMATELY  $68.0  MILLION  AND $96.0 MILLION,  RESPECTIVELY  (CARRYING
     AMOUNTS  OF  $314.4 MILLION AND $281.2  MILLION,  RESPECTIVELY)  BASED  ON
     MARKET  QUOTES  OBTAINED  FROM  DEALERS.   THE  CARRYING  AMOUNTS  OF  THE
     HEARTLAND  LONG-TERM  NOTE,  THE  ACQUISITION  NOTE  AND  THE  BTA AUCTION
     PAYABLES  APPROXIMATE  FAIR VALUE AS THESE NOTES BEAR INTEREST AT  CURRENT
     MARKET RATES.

     THE CARRYING AMOUNT OF CASH  AND CASH EQUIVALENTS, ACCOUNTS RECEIVABLE AND
     ACCOUNTS PAYABLE APPROXIMATE FAIR  VALUE  BECAUSE OF THE SHORT MATURITY OF
     THESE INSTRUMENTS.

(13) COMMITMENTS AND CONTINGENCIES

     THE  COMPANY  HAS  ENTERED INTO A SERIES OF NONCANCELLABLE  AGREEMENTS  TO
     PURCHASE ENTERTAINMENT PROGRAMMING FOR RETRANSMISSION WHICH EXPIRE THROUGH
     2000.  THE AGREEMENTS  GENERALLY  REQUIRE  MONTHLY PAYMENTS BASED UPON THE
     NUMBER  OF  SUBSCRIBERS  TO  THE  COMPANY'S SYSTEMS,  SUBJECT  TO  CERTAIN
     MINIMUMS.

     THE COMPANY IS A PARTY TO LEGAL PROCEEDINGS  INCIDENTAL  TO  ITS  BUSINESS
     WHICH,  IN  THE OPINION OF MANAGEMENT, ARE NOT EXPECTED TO HAVE A MATERIAL
     ADVERSE EFFECT ON THE COMPANY'S CONSOLIDATED FINANCIAL POSITION, OPERATING
     RESULTS OR LIQUIDITY.









                                                                    Exhibit 99.2



                           FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                CS WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                       (In thousands, except share data)

<S>  <C>                                             <C>           <C>
                                                     MARCH 31,     DECEMBER 31,
                                                       1999            1998
                                                     --------      -----------
                                                    (Unaudited)
   ASSETS
Current assets:
  Cash and cash equivalents                         $   35,994      $   41,839
  Subscriber receivables, net                            1,047           1,542
  Prepaid expenses and other                               606             638
                                                     ---------       ---------
     Total current assets                               37,647          44,019

Plant and equipment, net                                40,084          43,645
License and leased license investment, net             155,169         157,269
Assets held for sale                                     2,212           2,102
Investment in and loans to equity affiliates             4,315           3,884
Debt issuance costs and other assets, net                7,646           7,898

                                                    $  247,073      $  258,817
                                                     =========       =========

   LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
  Accounts payable and accrued expenses             $   3,309       $   5,490
  Current portion of long-term debt                        45             199
  Current portion of BTA auction payable                  392             354
  Other current liabilities                             1,081           1,237
                                                    ---------       ---------
     Total current liabilities                          4,827           7,280

Long-term debt, less current portion                  325,572         316,720
BTA auction payable, less current portion               3,365           3,505

     Total liabilities                                333,764         327,505
                                                      =======         =======
Stockholders' deficit:
  Common stock, $.001 par value; 15,000,000
   shares authorized, 10,702,609 shares issued in
   1999 and 1998, and 6,864,471 shares outstanding
   in 1999 and 1998.                                       11              11
  Treasury stock, at cost; 3,838,138 shares in
   1999 and 1998                                       (1,574)         (1,574)
  Additional paid-in capital                          154,557         154,557
  Accumulated deficit                                (239,685)       (221,682)
                                                     --------        --------
     Total stockholders' deficit                      (86,691)        (68,688)
                                                     --------        --------
                                                   $  247,073      $  258,817
                                                    =========       =========


</TABLE>
See accompanying notes to unaudited condensed consolidated
financial statements


                                     3
<PAGE>



<TABLE>
<CAPTION>

                CS WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                       (In thousands, except share data)
                                  (Unaudited)

<S>                                          <C>            <C>
                                          THREE MONTHS ENDED MARCH 31,
                                          ---------------------------
                                               1999           1998


Revenue                                      $  5,940       $  6,823
Operating expenses:
   Systems operations                           4,181          3,908
   Selling, general and administrative          5,384          4,119
   Depreciation and amortization                5,505          7,224
                                               ------         ------
      Total operating expenses                 15,070         15,251
      Operating loss                           (9,130)        (8,428)
Other income (expense):
   Interest income                                461          1,017
   Equity in losses of affiliates                (150)          (986)
   Interest expense                            (9,139)        (8,271)
   Other                                          (45)            --
                                                -----          -----
Total other expense, net                       (8,873)        (8,240)
                                                -----          -----
Loss before income taxes                      (18,003)       (16,668)
Income tax benefit                                 --             --
                                               ------         ------
Net loss                                    $ (18,003)     $ (16,668)
                                              =======        =======
Weighted average basic and diluted
  loss per common share                       $ (2.62)       $ (1.56)
                                               ======         ======

Basic and diluted weighted average
  shares outstanding                        6,864,471     10,700,506
                                            =========     ==========


</TABLE>





See accompanying notes to unaudited condensed consolidated
financial statements

                              4
<PAGE>


<TABLE>
<CAPTION>

                CS WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                  (Unaudited)


<S>                                                     <C>            <C>

                                                       THREE MONTHS ENDED MARCH 31,
                                                       ----------------------------
                                                           1999           1998
                                                         --------       --------
Cash flows from operating activities:
  Net loss                                              $ (18,003)     $ (16,668)
   Adjustments to reconcile net loss to
     net cash provided by (used in) operating
     activities:
     Depreciation and amortization                          5,505          7,224
     Accretion on discount notes and amortization
     of debt issuance costs                                 9,048          8,100
     Non-cash interest expense on other long-term debt         91            164
     Equity in losses of affiliates                           150            986
     Other                                                     45             --
     Changes in assets and liabilities, net of effects
     of contributions:
       Subscriber receivables                                 495             (2)
       Prepaid expenses and other                              32           (246)
       Accounts payable, accrued expenses and other
       liabilities                                           (474)          (305)
                                                          -------         ------
         Net cash used in operating activities             (3,111)          (747)
                                                          -------         ------
Cash flows from investing activities:
     Purchases of plant and equipment                      (1,004)        (5,964)
     Additions to license and leased license investment      (342)          (956)
     Investment in equity affiliates                         (953)          (998)
     Investment in assets held for sale                      (110)            --
                                                          -------         ------
         Net cash used in investing activities             (2,409)        (7,918)
                                                          -------         ------
Cash flows from financing activities:
     Payments on notes payable                               (134)          (156)
     Payments on BTA auction payable                         (191)          (733)
                                                          -------         ------
         Net cash used in financing activities               (325)          (889)
                                                          -------         ------
Net decrease in cash and cash equivalents                $ (5,845)      $ (9,554)
Cash and cash equivalents at beginning of period           41,839         74,564
                                                          -------         ------
Cash and cash equivalents at end of period               $ 35,994       $ 65,010
                                                          =======        =======

</TABLE>





See accompanying notes to unaudited condensed
consolidated financial statements.

                                 5
<PAGE>




           CS WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
 NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           MARCH 31, 1999


(1) GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(a)   DESCRIPTION OF BUSINESS

      THE COMPANY. CS Wireless Systems, Inc. and its subsidiaries (the
"Company" or "CS Wireless") develop, own and operate a network of wireless
cable television systems providing subscription television and high speed
Internet access services.  The Company has a portfolio of wireless cable
channel rights in various markets in the United States.  The Company currently
has systems in operation in ten markets, and it owns, or holds rights to lease,
radio spectrum in its 21 primary markets and certain other markets.  The
Company is approximately 94% owned by CAI Wireless Systems, Inc. ("CAI").

      The subscription television industry is highly competitive.  The
Company's principal subscription television competitors in each of its markets
are traditional hard-wire cable companies, direct broadcast satellite, private
cable companies and other alternate methods of distributing and receiving
television transmissions.  Hard-wire cable companies generally are well-
established and known to potential customers and have significantly greater
financial and other resources than the Company.  As the telecommunications
industry continues to evolve, the Company may face additional competition from
new providers of entertainment and data services.  In addition, until the
Company can increase its channels offered in all of its operating markets
through the deployment of digital compression technology, the Company's
existing competitors generally continue to have more channels to offer
subscribers.  There can be no assurance that the Company will be able to
compete successfully with existing or potential competitors in the subscription
television industry.

      The Company has incurred significant operating losses since inception and
has negative stockholders' equity at March 31, 1999.  Losses are expected for
at least the next year as the Company continues to develop its wireless
communications business.  The Company has approximately $36 million in cash and
cash equivalents at March 31, 1999, and, based on its current operating plan,
believes that it has sufficient cash to fund its anticipated capital
expenditures and operating losses through at least the first quarter of 2000.
However, the growth of the Company's wireless communications business may
require substantial continuing investment to finance capital expenditures
related to the acquisition of channel rights and infrastructure development of
digital video programming, two-way frequency utilization and telephony systems.
Additionally, beginning in September 2001, the Company will be required to make
payments to the holders of its 11 3/8% Senior Discount Notes due 2006.  Without
additional funding through debt or equity offerings, joint ventures, the sale
or exchange of its wireless cable channel rights or the participation of a
strategic partner, or the restructuring of its debt agreements, the Company may
not be able to meet its future debt and interest payments.  There can be no
assurance that the Company will achieve positive cash flow from operations, or
consummate the sale of any wireless cable channel rights or that sufficient
debt or equity financing will be available to the Company.  In addition,
subject to restrictions under its outstanding debt, the Company may pursue
other opportunities to acquire additional wireless cable channel rights and
businesses that may utilize the capital currently expected to be available for
its current markets.

      CAI announced on April 26, 1999 that it executed a definitive Agreement
and Plan of Merger with MCI WorldCom, Inc. ("MCI WorldCom") providing for the
acquisition by MCI WorldCom of all of the outstanding shares of CAI.  The
transaction is subject to customary conditions, including the receipt of
required regulatory approvals.

      PRINCIPAL MARKETS OF THE COMPANY.  On February 23, 1996, in exchange for
approximately 60% of the Company's Common Stock, CAI, directly or indirectly,
contributed to the Company the wireless cable television assets and all related
liabilities, or the stock of subsidiaries owning wireless cable television
assets associated with the wireless cable television markets of Bakersfield and
Stockton/Modesto, California; Charlotte, North Carolina; and Cleveland, Ohio.
Simultaneously, in exchange for approximately 40% of the Company's Common
Stock, cash, a short-term note and a long-term note (the "Heartland Long-Term
Note"), Heartland, directly or indirectly, contributed or sold to the Company
the wireless cable television assets and all related liabilities associated
with the wireless cable television markets of Grand Rapids, Michigan;
Minneapolis, Minnesota; Kansas City (suburbs), Missouri; Dayton, Ohio; Dallas,
Fort Worth and San Antonio, Texas; and Salt Lake City, Utah. The Company
subsequently acquired wireless cable television rights and related assets in
certain Midwest markets, including but not limited to, the Effingham and
Wellsville, Kansas; Story City, Iowa; Scottsbluff, Nebraska; Kalispell, Montana
and Rochester, Minnesota markets in connection with the Company's merger
acquisition of USA Wireless Cable, Inc. on October 11, 1996 ("USA Wireless
Acquisition"). The Company consummated on September 3, 1997 an exchange of its
wireless cable rights and related assets in Salt Lake City, Utah for wireless
cable rights and related assets in Kansas City, Missouri pursuant to an
agreement dated as of November 6, 1996 with People's Choice TV Corp.

   On December 2, 1998, the Company, CAI and Heartland entered into a Master
Agreement ("Master Agreement") providing for, among other things, the
termination of Heartland's rights in, and claims against, the Company.  As part
of the Master Agreement, in December 1998, CAI purchased Heartland's ownership
in the Company, or 3,836,035 shares of CS Wireless common stock, for
$1,534,000.  The Company subsequently purchased those shares from CAI for the
same price.  These shares are recorded as treasury stock for the periods
presented.  Additionally, the Company agreed to lease certain channel rights
and sell the net operating assets of its Story City, Iowa market to Heartland
primarily in exchange for the forgiveness by Heartland of the outstanding
balance owed by the Company of $2,335,000 under the Heartland Long-Term Note
and additional cash payments by the Company to Heartland of $466,000.  The
deposit, along with the carrying value of the net assets of the Story City,
Iowa market, are classified as assets held for sale at December 31, 1998 and
March 31, 1999 in the accompanying consolidated balance sheet.

(b)   BASIS OF PRESENTATION

      The unaudited condensed consolidated financial statements include the
accounts of the Company and its subsidiaries.  All significant intercompany
accounts and transactions have been eliminated in consolidation.

(c)   INTERIM FINANCIAL INFORMATION

      In the opinion of management, the accompanying unaudited condensed
consolidated financial statements of the Company contain all adjustments,
consisting only of those of a normal recurring nature, necessary to present
fairly the Company's financial position as of March 31, 1999, and the results
of operations and cash flows for the three months ended March 31, 1999 and
1998. These results are not necessarily indicative of the results to be
expected for the full fiscal year.

(d)   COMMON SHARES OUTSTANDING AND NET LOSS PER COMMON SHARE

      The Company adopted the provisions of Statement of Financial Accounting
Standards No. 128 ("SFAS 128"), "Earnings Per Share," in the fourth quarter of
1997, which required companies to present basic earnings per share and diluted
earnings per share.   Basic earnings per share is computed by dividing income
available to common stockholders by the weighted average number of common
shares outstanding during the period.  Diluted earnings per share reflects the
potential dilution that could occur if securities or other contracts to issue
common stock were exercised or converted into common stock.  Potentially
dilutive securities have been excluded from the diluted loss per share
computation as their inclusion would be antidilutive

(5) CONTINGENCIES

      The Company is a party to legal proceedings incidental to its business.
A discussion of certain of these legal proceedings is contained in Part II,
Item 1 "Legal Proceedings" of this Form 10-Q.  The Company believes that the
ultimate resolution of the legal proceedings will not have a material adverse
effect on the Company's consolidated financial position, operating results or
liquidity.





                                                     Exhibit 99.3


                  MMDS COMPANIES REALIGN THEIR INTERESTS;
       ANNOUNCE COOPERATION ON FLEXIBLE 2-WAY USE OF THEIR SPECTRUM

     December 3, 1998. Dallas, Texas. CAI Wireless Systems, Inc. (OTC:
CCAI)("CAI"), Heartland Wireless Communications, Inc. (OTC:
HARTQ)("Heartland") and CS Wireless Systems, Inc. ("CS Wireless") jointly
announced today that they entered into a Master Agreement on December 2,
1998 under which, among other things, CAI acquired Heartland's
approximately 36% equity interest in CS Wireless. Additionally, CS Wireless
and Heartland agreed to exchange certain spectrum assets and equipment for
cash consideration, cancellation of CS Wireless' obligations on certain
outstanding CS Wireless indebtedness to Heartland and the mutual release of
certain other claims.

     The parties also agreed to cooperate in a joint effort to permit
timely filing with the Federal Communications Commission ("FCC") of
developmental and permanent authority for 2-way use of the parties'
respective MMDS spectrum in contiguous and adjacent markets to allow full,
flexible 2-way use of this spectrum for telephony, high-speed Internet
access and other services. The parties have agreed to give priority to the
Dallas/Fort Worth, Texas market, where CS Wireless intends to file a
developmental application in the near future.

     In connection with the transactions, a consent and waiver (the
"Consent") from the holders of a majority of the principal amount of CS
Wireless' outstanding 11-3/8% Series B Senior Notes due 2006 (the "Senior
Notes") was obtained, pursuant to which CS Wireless will pay a consent fee
of $3.125 per $1,000 principal amount to all holders of record on December
3, 1998. The Consent also contemplates that CS Wireless will redeem the CS
Wireless shares purchased by CAI for the same cash consideration paid
therefor by CAI. The consent fee is expected to be paid within the next
three months.

     MMDS operators use FCC-licensed microwave frequencies in the 2.1-2.7
GHz range to deliver cable television programming and high-speed Internet
services. Heartland Wireless Communications, Inc. is America's largest MMDS
operator, servicing approximately 163,500 subscribers in 57 markets.
Heartland currently holds wireless cable channel rights in 90 small to mid-
size markets located in the central United States.  CAI and CS Wireless are
among the largest MMDS operators servicing approximately 35,100 and 64,500
subscription video subscribers, respectively.  CAI's markets are located in
the northeastern and mid-Atlantic United States.  CS Wireless' markets are
located in the central and southwestern United States.

CAI Contact:   James P. Ashman
               Executive Vice President and CFO
               518-462-2632

CS Wireless Contact: Albert G. McGrath, Jr.
               General Counsel
               972-398-5300

Heartland Contact: Marjean Henderson
               Sr. Vice President and CFO
               (972) 633-4035





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