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



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


                                   FORM 10-Q/A

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


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

               For the quarterly period ended SEPTEMBER 30, 1998

                                      OR

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

                     Commission File Number:      0-22888

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

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

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



                              (518) 462-2632

            (Registrant's telephone number, including area code)



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

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.
Yes   X     No   _____

Number of shares outstanding of each of registrant's class of common stock at
June 22, 1999:

CLASS                                                       OUTSTANDING SHARES
Common Stock, $.01 par value                                    17,241,379
<PAGE>

PART I. FINANCIAL INFORMATION.

THIS QUARTERLY REPORT ON FORM 10-Q/A AMENDS CAI WIRELESS SYSTEMS, INC.'S
QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 1998.
THE FINANCIALS AND NOTES THERETO HAVE BEEN ADJUSTED HEREIN FOR (A) THE
COMPANY'S REVISION TO THE MARCH 31, 1998 FINANCIAL STATEMENTS TO REFLECT
FINANCIAL RESTRUCTURING FEES WHICH RELATE TO A SUBSEQUENT PERIOD BUT
WHICH ARE IMMATERIAL AND (B) THE REVERSAL OF CONTRACTURAL INTEREST IN THE
AMOUNT OF $4,493,683 FOR THE PERIOD FROM JULY 30, 1998, DATE OF THE
COMPANY'S VOLUNTARY FILING OF A CHAPTER 11 BANKRUPTCY PETITION, THROUGH
SEPTEMBER 30,1998 IN ACCORDANCE WITH THE AMERICAN INSTITUTE OF CERTIFIED
PUBLIC ACCOUNTANTS' STATEMENT OF POSITION ("SOP") 90-7, "FINANCIAL
REPORTING BY ENTITIES UNDER THE BANKRUPTCY CODE" SINCE CONTRACTUAL
INTEREST WAS AN UNSECURED, UNALLOWED CLAIM IN THE BANKRUPTCY PROCEEDING.

ITEM 1. FINANCIAL STATEMENTS.

                          CAI WIRELESS SYSTEMS, INC.
                            (DEBTOR-IN-POSSESSION)
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
<S>      <C>                                                       <C>                              <C>
                                                                    SEPTEMBER 30, 1998               MARCH 31, 1998
                                                                    ------------------               --------------
                                                                       (UNAUDITED)
                                ASSETS
         Cash and cash equivalents                                   $    1,339,067                 $    1,275,020
         Restricted cash and cash equivalents                            11,204,249                      9,134,651
         Debt service escrow                                             16,913,922                     16,418,922
         Subscriber accounts receivable, net                                701,635                        387,144
         Prepaid expenses                                                   549,100                        661,669
         Property and equipment, net                                     41,459,062                     49,898,337
         Wireless channel rights, net                                   187,730,254                    194,050,792
         Investment in CS Wireless Systems, Inc.                                  -                     43,337,527
         Investment in TelQuest Satellite Services LLC                    1,220,404                      3,174,732
         Goodwill, net                                                   22,066,442                     22,985,876
         Debt financing costs, net                                        5,838,099                      7,079,424
         Other assets                                                     3,059,931                      3,061,780
                                                                       ------------                    -----------
         Total Assets                                                 $ 292,082,165                  $ 351,465,874
                                                                      =============                  =============
                 LIABILITIES AND SHAREHOLDERS' DEFICIT
         LIABILITIES NOT SUBJECT TO COMPROMISE
         Accounts payable                                             $   3,125,495                  $   4,852,091
         Accrued expenses                                                22,738,337                      8,094,763
         Wireless channel rights obligations                              2,922,100                      4,832,971
         Interim debt financing                                          60,000,000                     45,000,000
         Long term notes                                                  3,765,053                    312,088,506
                                                                       ------------                   ------------
                                                                         92,550,985                    374,868,331
                                                                       ------------                   ------------
         LIABILITIES SUBJECT TO COMPROMISE
         Long term notes                                                307,793,000                              -
                                                                       ------------                   ------------
         Commitments and Contingencies
         SHAREHOLDERS' DEFICIT
          Preferred Stock, no shares outstanding                                  -                              -
          Common stock, 100,000,000 shares authorized, no par
            value; 40,543,039 shares issued and outstanding             275,770,764                    275,770,764
           Additional paid-in capital                                   101,711,759                    101,711,759
           Accumulated deficit                                         (485,744,343)                  (400,884,980)
                                                                      -------------                   ------------
                                                                       (108,261,820)                   (23,402,457)
                                                                      -------------                   ------------
         Total Liabilities and Shareholders' Deficit                  $ 292,082,165                  $ 351,465,874
                                                                      =============                  =============
</TABLE>

                See notes to consolidated financial statements.
<PAGE>

                          CAI WIRELESS SYSTEMS, INC.
                            (DEBTOR-IN-POSSESSION)
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                          Six-Months Ended                         Three-Months Ended
                                                            SEPTEMBER 30,                            SEPTEMBER 30,
                                                    ----------------------------              -----------------------------
                                                       1998              1997                   1998               1997
<S>                                            <C>                <C>                     <C>                 <C>
Revenues                                       $  10,852,156      $  15,386,043           $   5,219,189        $  7,294,791
                                               -------------      -------------           -------------        ------------
Costs and expenses:
   Programming and licensing                       7,606,028          7,271,163               3,949,343           3,568,253
   General and administrative                     11,018,953         14,771,615               4,691,778           7,299,282
   Depreciation and amortization                  13,637,310         15,907,088               6,817,688           7,968,256
                                               -------------      -------------            ------------        ------------
                                                  32,262,291         37,949,866              15,458,809          18,835,791
                                               -------------      -------------            ------------        ------------

        Operating loss                           (21,410,135)       (22,563,823)            (10,239,620)        (11,541,000)
                                               -------------      -------------            ------------        ------------

Other income (expense)
   Interest expense (a)                          (18,058,781)       (22,929,735)             (5,148,906)        (11,956,062)
   Equity in losses of affiliates                (45,291,855)       (13,740,000)            (34,324,691)         (7,124,000)
   Reorganization expense                         (3,955,208)                 -              (3,955,208)                  -
   Interest and other income                       3,856,616          1,623,027               2,917,441             762,390
                                                ------------       ------------            ------------        ------------
                                                 (63,449,228)       (35,046,708)            (40,511,364)        (18,317,672)
                                                ------------       ------------            ------------        ------------

        Net loss                                 (84,859,363)       (57,610,531)            (50,750,984)        (29,858,672)

Preferred stock dividends                                  -         (7,274,859)                      -          (3,706,901)
                                                ------------       ------------            ------------        ------------

        Loss applicable to common
        shareholders                            $(84,859,363)      $(64,885,390)           $(50,750,984)       $(33,565,573)
                                                ============       ============            ============        ============
Basic and diluted loss per common share             $  (2.09)          $  (1.60)               $  (1.25)           $  (0.83)
                                                    ========           ========                ========            ========
Weighted average common
   shares outstanding                             40,543,039         40,540,539              40,543,039          40,540,539
                                                  ==========         ==========              ==========          ==========
</TABLE>
<TABLE>
<CAPTION>
<S>   <C>

(a)   Contractual interest of $4,493,683 was not recorded for the period July 30, 1998, the date CAI voluntarily filed its
      Chapter 11 bankruptcy petition, through September 30,1998, in accordance with SOP 90-7 since contractual interest is
      an unsecured unallowed claim in the bankruptcy proceeding.

                See notes to consolidated financial statements.
<PAGE>

                          CAI WIRELESS SYSTEMS, INC.
                            (DEBTOR-IN-POSSESSION)
           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
            FOR THE SIX MONTHS ENDED SEPTEMBER 30, 1998 (UNAUDITED)
                       AND THE YEAR ENDED MARCH 31, 1998



</TABLE>
<TABLE>
<CAPTION>
                                                                             ADDITIONAL
                                                COMMON STOCK                  PAID-IN         ACCUMULATED          TOTAL
                                             SHARES         AMOUNT            CAPITAL           DEFICIT       EQUITY (DEFICIT)
                                             ------         ------            -------           -------       ----------------
<S>                                        <C>           <C>               <C>             <C>                  <C>
Balance at March 31, 1997                  40,540,539    $275,769,414       $         -     $(161,079,224)       $114,690,190
Common stock issued in exchange for
   Bell Atlantic warrants                       2,500           1,350                 -                 -               1,350
Senior preferred stock and accumulated
   dividends contributed to capital
   pursuant to the Bell Atlantic
   termination agreement on March 3, 1998           -               -       101,711,759                 -         101,711,759
Preferred stock dividends                           -               -                 -       (13,891,025)        (13,891,025)
Net loss for the year                               -               -                 -      (225,914,731)       (225,914,731)
                                           ----------    ------------      ------------     -------------       -------------
BALANCE AT MARCH 31, 1998                  40,543,039     275,770,764       101,711,759      (400,884,980)        (23,402,457)
NET LOSS FOR THE PERIOD                             -               -                 -       (84,859,363)        (84,859,363)
                                           ----------    ------------      ------------     -------------       -------------
BALANCE AT SEPTEMBER 30, 1998              40,543,039    $275,770,764      $101,711,759     $(485,744,343)      $(108,261,820)
                                           ==========    ============      ============     =============       =============
</TABLE>

                See notes to consolidated financial statements.

<PAGE>
                          CAI WIRELESS SYSTEMS, INC.
                            (DEBTOR-IN-POSSESSION)
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                                          Six Months Ended September 30,
                                                                     ---------------------------------------
                                                                          1998                      1997
                                                                     -------------             -------------
<S>                                                                  <C>                       <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss                                                             $ (84,859,363)            $ (57,610,531)
Adjustments to reconcile net loss to
 net cash used in operating activities:
  Depreciation and amortization                                         13,637,310                15,907,088
  Equity in losses of affiliates                                        45,291,855                13,740,000
  (Gain) loss on sale of assets                                         (2,566,716)                   36,682
  Debt financing costs and discount amortization                           864,180                 2,434,732
  Changes in assets and liabilities:
    Subscriber accounts receivable and other assets                       (248,379)                   95,181
    Accounts payable and accrued expenses                               17,728,173                 2,470,606
                                                                      ------------              ------------
         Net cash used in operating activities                         (10,152,940)              (22,926,242)
                                                                      ------------              ------------
CASH FLOWS FROM INVESTING ACTIVITIES
  Funds deposited in restricted investment account                      (2,069,598)                        -
  Purchase of wireless channel rights                                     (109,929)               (1,761,760)
  Purchase of equipment                                                   (686,760)               (5,224,875)
  Proceeds from sale of equipment                                        4,810,018                    39,145
  Proceeds from sale of investments                                         62,166                    66,443
  Proceeds from maturity of escrow investments                                   -                15,083,944
  Payments received from CS Wireless Systems, Inc.                         212,139                 2,514,542
  Investment in TelQuest Satellite Services LLC                           (411,567)               (1,512,488)
  Loan to related parties                                                  (87,421)                 (197,758)
  Cash paid for investment                                                       -                  (356,025)
  Other                                                                   (196,017)                 (153,823)
                                                                       -----------               -----------
         Net cash provided by investing activities                       1,523,031                 8,497,345
                                                                       -----------               -----------
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from interim debt financing                                  10,894,106                 9,500,000
  Repayment of debt including wireless channel rights
   obligations                                                          (2,073,705)               (2,167,578)
  Debt financing costs paid                                               (126,445)               (2,514,372)
                                                                       -----------               -----------
         Net cash provided by financing activities                       8,693,956                 4,818,050
                                                                        ----------               -----------
Net increase (decrease) in cash and cash equivalents                        64,047                (9,610,847)

Cash and cash equivalents, beginning of year                             1,275,020                10,471,918
                                                                       -----------               -----------
Cash and cash equivalents, end of period                              $  1,339,067               $   861,071
                                                                      ============               ===========

Cash payments during the period for interest                              $ 22,823              $ 17,429,098
                                                                          ========              ============
</TABLE>

                See notes to consolidated financial statements.

<PAGE>

                          CAI WIRELESS SYSTEMS, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

NOTE 1.  BASIS OF PRESENTATION

      The accompanying unaudited consolidated financial  statements  have  been
prepared  in  accordance  with the instructions to Form 10-Q and do not include
all  the  information  and notes  required  by  generally  accepted  accounting
principles  for complete  financial  statements.  The  Company  does  not  have
comprehensive  income  pursuant  to SFAS No. 130 for the periods presented and,
accordingly, a comprehensive income disclosure has not been included.

      The  consolidated  financial  statements  include  the  accounts  of  CAI
Wireless  Systems, Inc. and its wholly-owned  subsidiaries  (the  "Company"  or
"CAI"). All  intercompany  transactions  have been eliminated in consolidation.
CAI's  60% investment in CS Wireless Systems,  Inc.  ("CS")  and  30%
investment in TelQuest Satellite Services LLC ("TelQuest") are accounted for on
the equity method since CAI  does not  control  day  to day operations of either
company.   Current summarized financial information regarding  CS is
presented in Note 5.  In the opinion of management, all adjustments (consisting
of normal recurring  accruals)  considered necessary for a fair presentation of
results for interim periods have  been  included.  Certain  items  in the prior
period financial statements have been reclassified to conform with the  current
period's  presentation.  Operating results for the quarter and six months ended
September 30, 1998 are not  necessarily  indicative  of the results that may be
expected  for  the fiscal year ending March 31, 1999. The  unaudited  financial
statements presented  herein  should  be read in conjunction with the Company's
Annual Report on Form 10-K for the year  ended  March 31, 1998 which is on file
with the Securities and Exchange Commission.

     RESTRUCTURING COSTS.  The Company has revised its March 31, 1998 to
eliminate the accrued expenses and reduce the accumulated deficit to reflect
$4.1 million in financial restructuring fees which relate to a subsequent period
but which are immaterial.

NOTE 2.  CHAPTER 11 FILING

      On July 30, 1998 (the "Petition Date"), CAI  Wireless  Systems,  Inc.,  a
Connecticut   corporation   ("CAI  Wireless"),  and  one  of  its  wholly-owned
subsidiaries, Philadelphia Choice  Television,  Inc.,  a  Delaware  corporation
("PCT";  and  together  with  CAI  Wireless,  the  "Debtors"),  filed voluntary
petitions for relief under Chapter 11, Title 11 of the United States  Code (the
"Bankruptcy Code") with the United States Bankruptcy Court for the District  of
Delaware  (the "Bankruptcy Court"), Wilmington, Delaware.  The bankruptcy cases
(the "Cases")  of  CAI  Wireless  and  PCT  are being jointly administered, for
procedural purposes only, before the Bankruptcy  Court  under  Case No. 98-1765
(JJF).  Pursuant to Sections 1107 and 1108 of the Bankruptcy Code, the Debtors,
as  debtors  and debtors-in-possession, managed and operated their  assets  and
businesses  pending   the   September   30,   1998   confirmation  of  a  joint
reorganization  plan  (the  "Plan") under the supervision  and  orders  of  the
Bankruptcy Court. The Plan was  filed with the Bankruptcy Court on the Petition
Date and filed by the Company with  the Securities and Exchange Commission (the
"Commission") on a Current Report on Form 8-K on July 1, 1998.

      Prior  to  the Petition Date, the  Company  solicited  and  received  the
requisite approvals  from  those  classes  of  creditors that would be impaired
under the Plan.  Specifically, the Company solicited and received the requisite
approval of classes of creditors consisting of the holders of the Company's
12.25% Senior Notes due 2002 (the "Old Senior Notes") and the holders of certain
subordinated indebtedness of the Company.  The Company did not solicit the vote
of its shareholders, for whom the Plan provided no right to receive or retain
any property of the Company post-reorganization.  Section 1126(g) of the
Bankruptcy Code specifically deems such shareholders not to have accepted
the Plan.

     A confirmation hearing was held in the Bankruptcy Court on September 9,
1998. The  Plan  was  confirmed on September 30, 1998 and consummated on
October  14, 1998.  Under the confirmed Plan, each holder of the Old Senior
Notes received a pro  rata portion  of  $212,909,624  aggregate  principal
amount  at  maturity ($100,000,000  aggregate discounted principal amount at
issuance) of 13% Senior Notes due 2004 (the  "New  Senior Notes"), 91% of the
equity of reorganized CAI and approximately $16,500,000 in cash.  Holders of
subordinated indebtedness

<PAGE>


                          CAI WIRELESS SYSTEMS, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

NOTE 2.  CHAPTER 11 FILING (CONTINUED)

claims against CAI received  a  pro  rata  portion  of  the remaining 9% of the
equity of reorganized CAI.  All equity received by the holders  of  Old  Senior
Notes  and  subordinated indebtedness claims was subsequently diluted by equity
reserved for  issuance upon the exercise of options granted to members of CAI's
senior management  and  for equity of reorganized CAI issued in connection with
the Exit Facility (defined below).

      Although the Company  has  emerged from bankruptcy, there continues to be
substantial doubt as to the Company's  ability  to continue as a going concern.
Reference is made to Item 7 - "Management's Discussion  and Analysis of Results
of  Operations  and Financial Condition" and the Report of  Independent  Public
Accountants included  in  CAI's  Annual Report on Form 10-K for the fiscal year
ended March 31, 1998, filed with the Commission on June 30, 1998.

      The Company's consolidated financial  statements  have been prepared on a
going  concern basis, which contemplates continuity of operations,  realization
of assets  and  liquidation of liabilities and commitments in the normal course
of business.  The  appropriateness  of  reporting  on  a going concern basis is
dependent  upon,  among  other  things, future operations and  the  ability  to
generate  sufficient  cash  from  operations  and  financing  sources  to  meet
obligations.  The consolidated financial  statements  contained  herein  and to
which  these  notes  relate  do  not  include  any  adjustments relating to the
confirmation and consummation of the Plan.  Reference  is made to the pro forma
balance  sheet  included  herein  as Exhibit 99.5, which gives  effect  to  the
October 14, 1998 consummation of the  Plan as if such consummation had occurred
on September 30, 1998.

NOTE 3.  INTERIM FINANCING

      DIP  FINANCING.   In  connection  with   the  Cases,  CAI  consummated  a
$60,000,000  Debtor-in-Possession financing arrangement  (the  "DIP  Facility")
provided by Merrill  Lynch  Global  Allocation  Fund,  Inc. ("MLGAF").  The DIP
financing was governed by an Amended and Restated Note Purchase Agreement dated
as  of July 30, 1998 (the "DIP Agreement") between CAI and  MLGAF,  a  copy  of
which  was filed as an exhibit to CAI's Current Report on Form 8-K dated August
3,  1998.  Indebtedness  under  the  DIP  Facility  was  evidenced  by  certain
promissory  notes, accrued interest at 13% per annum and had a maturity date of
January 29, 1999.

      Of the  $60,000,000  provided  to CAI under the DIP Facility, $49,105,894
represented the outstanding principal,  interest  and  fees  due  to  the MLGAF
pursuant to that certain Note Purchase Agreement dated as of November 24,  1997
(the "Existing Note Purchase Agreement") among CAI, certain of its subsidiaries
and  MLGAF.   All  such  amounts  outstanding  under the Existing Note Purchase
Agreement were converted into DIP Notes as if there had been a purchase thereof
under  the  DIP  Agreement  in  the  amount  of  $49,105,894.    The  remaining
$10,894,106 was made available to CAI for its use during the Chapter  11  case,
in accordance with the terms of an approved budget.

      On  October  14,  1998,  in  connection  with  consummating the Plan, all
outstanding amounts under the DIP Facility, including the $60,000,000 aggregate
principal amount, accrued and unpaid interest in the amount of $1,646,667 and a
$600,000 commitment fee were repaid out of the proceeds  of  the  Exit Facility
(defined below).

      EXIT  FACILITY. On October 14, 1998, in connection with consummating  the
Plan,  the  Company   obtained   an  $80,000,000  credit  facility  (the  "Exit
Facility"), also from MLGAF.  The  Company  received net proceeds from the Exit
Facility of $15,953,000, after repaying all outstanding  amounts  under the DIP
Facility  and  certain commitment fees associated with the Exit Facility.   The
Exit Facility is  governed  by  the  terms  of  a Note Purchase Agreement dated
October 14, 1998 (the "NPA"), a copy of which was filed by the Company with the
Commission as an exhibit to the Company's Current Report on Form 8-K dated
October 15, 1998.  The Exit Facility consists of two tranches: Tranche A and
Tranche B. Tranche A is a $30,000,000 senior secured loan bearing interest at
10.5% compounded
<PAGE>


                          CAI WIRELESS SYSTEMS, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

NOTE 3.  INTERIM FINANCING (continued)

semi-annually and evidenced by a  Senior  Secured  A  Note.   The  Company  has
granted  a first priority lien on and security interest in all of its assets to
secure performance  of  the  Company's  obligations  with respect to Tranche A.
Tranche  B is a $50,000,000 senior secured loan bearing  interest  at  13%  per
annum and  evidenced  by  a  Senior  Secured B Note.  The Company has granted a
second priority lien on and security interest  in  and  to all of its assets to
secure performance of its obligations with respect to Tranche B.

      In addition to the liens granted by the Company, substantially all of the
Company's  wholly-owned  subsidiaries  have guaranteed the obligations  of  the
Company with respect to the Exit Facility.   The  subsidiaries  have  granted a
lien on and security interest in all of their respective assets to secure their
performance under such subsidiary guaranties.

      The Exit Facility is a two-year credit facility, maturing on October  14,
2000.   The  Company  paid a 1% facility fee equal to $300,000 on the Tranche A
amount at the closing of  the  Exit  Facility.   In  addition,  the  Company is
required to pay an 8% facility fee equal to $4,000,000 on the Tranche B amount,
of which the Company paid $1,500,000 at the closing of the Exit Facility.   The
remaining  $2,500,000  balance  of  the  Tranche  B  facility fee is payable at
maturity of the Exit Facility (by its term, acceleration or otherwise).

      The Company issued 2,241,379 shares of its Common  Stock,  par value $.01
per  share  (the  "New  Common Stock") to MLGAF as additional consideration  to
MLGAF for providing the Exit  Facility.   The shares of New Common Stock issued
to MLGAF represent 13% of the total New Common  Stock issued and outstanding on
October  14,  1998. The foregoing is a summary of certain  terms  of  the  Exit
Facility and is qualified in its entirety by reference to the NPA.

NOTE 4.  LITIGATION

      IN RE CAI WIRELESS SYSTEMS, INC. SECURITIES LITIGATION. CAI has been named
in  six class action  lawsuits  alleging  various  violations  of  the  federal
securities  laws  filed  in  the  United States District Court for the Northern
District of New York.  The actions  were consolidated into one lawsuit entitled
IN  RE  CAI  WIRELESS  SYSTEMS, INC. SECURITIES  LITIGATION  (96-CV-1857)  (the
"Securities Lawsuit"), which  is  currently pending in the Northern District of
New York.  The amended, consolidated  complaint, which names the Company, Jared
E. Abbruzzese, chairman and chief executive  officer  of  the  Company, John J.
Prisco, president, chief operating officer and a director of the  Company,  and
Alan Sonnenberg, the former president of the Company, as defendants, alleges  a
variety  of  violations  of the anti-fraud provisions of the Federal securities
laws by CAI arising out of  its  alleged  disclosure  (or alleged omission from
disclosure) regarding its Internet and other flexible use  of MMDS spectrum, as
well as its business relationship with Bell Atlantic and NYNEX.   Specifically,
the complaint alleges that defendants violated Sections 10(b) and 20(a)  of the
Securities Exchange Act of 1934, as amended (the "Exchange Act") and Rule 10b-5
promulgated  under the Exchange Act during the specified Class Period (May  23,
1996 through December 6, 1996).

      The Company  has  notified  the  carrier  of its Directors' and Officers'
liability insurance policy, which is intended to  cover  not only the Company's
officers and directors, but also the Company, itself, against  claims  such  as
those  made  in  the Securities Lawsuit.  The policy covers up to $5,000,000 of
any covered liability, subject to a retention amount of $500,000.

      The Securities  Lawsuit  is  in  its  preliminary  stages.   A scheduling
conference  was  held  on  June  3,  1997,  at which the briefing schedule  for
defendants'  motion  to  dismiss  was  agreed  upon   among  the  parties.  The
defendants' motion to dismiss was heard by the Northern District of New York on
October 17, 1997 and is still pending. While the motion  is  pending, all other
deadlines affecting motions and discovery have been postponed.
<PAGE>

                          CAI WIRELESS SYSTEMS, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

NOTE 4.  LITIGATION (continued)

      The Plan provided no recovery to any holder of the Company's equity or to
any  holder  of  an  equity-based  claim,  such as the claims made against  the
Company  in  the Securities Lawsuit.  Upon the  confirmation  of  the  Plan  on
September 30,  1998  and  the  October  14,  1998  consummation  of  the  Plan,
plaintiffs'   claims  against  the  Company  in  the  Securities  Lawsuit  were
discharged and  released  by  order  of the Bankruptcy Court.  Furthermore, the
Securities  Lawsuit  plaintiffs  were enjoined  from  continuing  their  action
against the Company.  The Company  is  currently  preparing  a  stipulation  of
dismissal to be filed with the Court in this action.  The individual defendants
are  continuing  to contest the Securities Lawsuit vigorously and believe it is
entirely without merit  at  this  time.  Accordingly,  management  believes the
Securities  Lawsuit  will  not  have a material adverse effect on the Company's
earnings, financial condition or liquidity.

      OTHER LITIGATION. The Company  is  also  named  as a defendant in JOE HAND
PROMOTIONS, INC. V. CAI WIRELESS SYSTEMS, INC. D/B/A POPVISION  WIRELESS  CABLE
and  as  a  third  party  defendant  by  one  or  more  defendants in  JOE HAND
PROMOTIONS,  INC.  V.  601  L  & P BAR, INC. AND JOE HAND PROMOTIONS  V.  CAROL
VALICEE D/B/A MARV'S BAR & RESTAURANT  V.  CAI  WIRELESS  SYSTEMS,  INC.  D/B/A
POPVISION  WIRELESS  CABLE  TV    in  the  U.S.  District Court for the Eastern
District  of Pennsylvania.  These actions arise out  of  the  alleged  improper
broadcasts of certain sporting events in commercial establishments in violation
of the alleged  distributor's  exclusive  broadcast rights. The Complaints seek
actual compensatory damages in unspecified  amounts,  together  with  statutory
penalties  claimed  for  alleged violations of federal statutes. The Plaintiff,
Joe Hand Promotions, has alleged  itself  to  be  the  exclusive distributor of
certain  televised  sporting  events  in  the  greater  Philadelphia  area  for
commercial  establishments,  and  has  alleged the improper broadcast  of  such
events in approximately five instances.   The  lawsuits were in the preliminary
stages when the Company commenced its Chapter 11  case.  Action  against CAI in
these  lawsuits has been suspended by the Court. The Company believes  that  in
the event  of  outcomes  adverse to it, the amounts would not be material given
the nature of the claims.

NOTE 5.  EQUITY INVESTMENTS

      CS WIRELESS SYSTEMS,  INC.   The Company's 60% investment in CS
reflects an equity loss of $43,338,000 (based on CAI's pro-rata share
of CS' net loss of $83,300,000 for the six-month period ended June 30,
1998), of which $33,336,000 occurred in CAI's second quarter based on
the June 1998 write-down of goodwill by CS in the amount of $46,378,000.
There is no current year amortization of goodwill associated with this
investment since CAI's goodwill relating to CS was written off as of
March 31, 1998.
<PAGE>

                          CAI WIRELESS SYSTEMS, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

NOTE 5.  EQUITY INVESTMENTS (continued)

      The  following is an unaudited condensed consolidated balance sheet of CS
derived from its Form 10-Q as of June 30, 1998:

<TABLE>
<CAPTION>
ASSETS
<S>                                                       <C>
Cash and cash equivalents                                  $ 54,144,000
Restricted cash                                               5,030,000
Other current assets                                          1,967,000
Systems and equipment, net                                   52,939,000
Wireless channel rights, net                                170,051,000
Investment in and loans to equity affiliates                  7,022,000
Debt issuance costs and other assets, net                     8,859,000
                                                           ------------
 Total Assets                                              $300,012,000
                                                           ============
LIABILITIES AND EQUITY
Accounts payable and accrued expenses                    $    6,174,000
FCC Auction payable                                           4,164,000
Other liabilities                                               778,000
Debt                                                        299,967,000
Equity                                                      (11,071,000)
                                                           ------------
 Total Liabilities and Equity                              $300,012,000
                                                           ============
</TABLE>
      The  following  is  an  unaudited  condensed  consolidated  statement  of
      operations  of  CS derived from its June 30, 1998 Form 10-Q for
      the periods presented:

<TABLE>
<CAPTION>
                                                 Quarter Ended               Six Months Ended
                                                 JUNE 30, 1998                 JUNE 30, 1998
                                                 -------------               ----------------
<S>                                               <C>                          <C>

Revenues                                          $ 6,805,000                  $ 13,628,000
                                                  -----------                  ------------
Operating expenses:
 Systems operations                                 4,017,000                     7,925,000
 General and administrative                         4,983,000                     9,102,000
 Impairment of goodwill                            46,378,000                    46,378,000
 Depreciation and amortization                      7,717,000                    14,941,000
                                                  -----------                   -----------
   Total operating expenses                        63,095,000                    78,346,000
     Operating loss                               (56,290,000)                  (64,718,000)
Interest income                                       926,000                     1,943,000
Interest expense                                   (8,621,000)                  (16,892,000)
Equity in losses of affiliates                       (779,000)                   (1,765,000)
Cumulative effect of change in accounting
         principle for organizational costs                 -                    (1,868,000)
                                                 ------------                  ------------
        Net loss                                 $(64,764,000)                 $(83,300,000)
                                                 ============                  ============
</TABLE>

      TELQUEST  SATELLITE  SERVICES  LLC.  The Company's investment in TelQuest
reflects an equity loss of $760,000 based on CAI's pro-rata share of TelQuest
net losses approximating $1,158,000 for the three months ended September 30,
1998 plus a true-up for CAI's ownership  which  increased  as of December 8,
1997 to 30% based on a non-exclusivity agreement signed as of that  date.
Additionally, the  investment has been reduced by $416,600 in depreciation on
the  equipment leased to TelQuest.  As of September 30, 1998, TelQuest has
negative net worth of $5,764,000.
<PAGE>
                          CAI WIRELESS SYSTEMS, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

NOTE 6.  RESIGNATION OF  AUDITORS

         On  July  30, 1998, the Company was informed by PricewaterhouseCoopers
LLP  ("PWC") that PWC  had  resigned  from  its  engagement  as  the  Company's
independent  accountant.   The Company was informed by PWC that it had resigned
from the engagement due to a  conflict of interest arising as the result of the
July 1, 1998 merger of Price Waterhouse,  LLP  and  Coopers  &  Lybrand  L.L.P.
Prior  to  the  merger,  Coopers  &  Lybrand  L.L.P.  acted  as  the  Company's
independent  accountant.  Price Waterhouse, LLP, acted as collateral agent  and
administrative  agent  for  MLGAF  under  a Note Purchase Agreement dated as of
November  24,  1997,  as amended from time to  time.   PWC  currently  acts  as
collateral agent and administrative  agent  for  MLGAF  under the Note Purchase
Agreement  dated  as  of October 14, 1998 between the Company  and  MLGAF.  The
Company is currently seeking independent accountants to replace PWC.

      Except as discussed below, the reports of Coopers & Lybrand L.L.P. on the
Company's financial statements  for  the  past  two  fiscal  years contained no
adverse opinion or disclaimer of opinion and were not qualified  or modified as
to uncertainty, audit scope or accounting principle.

      The report of Coopers & Lybrand L.L.P. delivered in connection  with  the
Company's  audited  financial statements for the years ended March 31, 1998 and
1997  contained  an  explanatory  paragraph  which  indicated  that  there  was
substantial doubt regarding  the  Company's  ability  to  continue  as  a going
concern.

      In  connection  with its audits for the two most recent fiscal years  and
through July 30, 1998,  there have been no disagreements with Coopers & Lybrand
L.L.P. or PWC on any matter  of  accounting  principles or practices, financial
statement disclosure, or auditing scope or procedure,  which  disagreements  if
not  resolved to the satisfaction of Coopers & Lybrand L.L.P. would have caused
them to have made reference thereto in their report on the financial statements
for such years.  During the two most recent fiscal years and through July 30,
1998, there have been no reportable events (as defined in Regulation S-K item
304(a)(1)(v)) involving the Company.

      The Company requested that PWC furnish it with a letter addressed  to the
SEC  stating  whether  or  not PWC agrees with the above statements.  A copy of
such letter, dated August 6,  1998,  was  filed  as Exhibit 16 to the Company's
Current Report on Form 8-K dated August 6, 1998.

NOTE 7.  SUBSEQUENT EVENTS

      Reference is made to Notes 2 and 3 above for a description of the October
14, 1998 consumation of CAI's Chapter 11 case and  the  Exit  Facility that CAI
entered into on October 14,1998 in connection therewith. Also, reference is made
to Exhibit  99.5 for the pro forma effects on the balance sheet.

<PAGE>

                         PART I. FINANCIAL INFORMATION

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

      The statements contained in this Quarterly Report on Form 10-Q, including
the exhibits hereto, relating to the Company's future operations may constitute
forward-looking  statements within the meaning of Section 21E of the Securities
Exchange Act of 1934,  as  amended.   Actual  results of the Company may differ
materially from those in the forward-looking statements  and may be affected by
a  number  of factors including the Company's ability to design  and  implement
competitive,  cost  effective two-way operating plans, the Company's ability to
attract one or more strategic partners and such strategic partner's willingness
to enter into arrangements  with  CAI  on  a  timely  basis,  the terms of such
arrangements, the receipt of regulatory approvals for alternative  uses  of its
MMDS  spectrum,  the  success  of  CAI's  trials in various of its markets, the
commercial  viability  of  any  alternative  use  of  MMDS  spectrum,  consumer
acceptance of any new products offered or to be  offered  by CAI, the Company's
ability to fund its business plans, subscriber equipment availability, practical
success of CAI's engineered  technology, tower space availability, absence of
interference  and the  ability  of  the  Company  to  redeploy  or  sell  excess
equipment,  the assumptions, risks  and  uncertainties  set  forth  below in
this "Management's Discussion and Analysis of Financial Condition and Results
of Operations" and elsewhere  herein,  as  well as other factors contained
herein and in the Company's other securities filings.  Furthermore, there can be
no assurance that the financing  obtained  by the Company to date will enable
it to meet its future cash needs.

      CHAPTER 11 FILING.  On July  30, 1998 (the "Petition Date"), CAI Wireless
Systems, Inc., a Connecticut corporation  ("CAI  Wireless"),  and  one  of  its
wholly-owned  subsidiaries,  Philadelphia  Choice  Television, Inc., a Delaware
corporation  ("PCT";  and  together with CAI Wireless,  the  "Debtors"),  filed
voluntary petitions for relief  under Chapter 11, Title 11 of the United States
Code (the "Bankruptcy Code") with  the  United  States Bankruptcy Court for the
District  of  Delaware  (the  "Bankruptcy Court"), Wilmington,  Delaware.   The
bankruptcy cases (the "Cases")  of  CAI  Wireless  and  PCT  are  being jointly
administered,  for procedural purposes only, before the Bankruptcy Court  under
Case No. 98-1765  (JJF).   Pursuant  to Section 1107 and 1108 of the Bankruptcy
Code, the Debtors, as debtors and debtors-in-possession,  managed  and operated
their  assets and businesses pending the September 30, 1998 confirmation  of  a
joint reorganization  plan (the "Plan") under the supervision and orders of the
Bankruptcy Court. The Plan  was filed with the Bankruptcy Court on the Petition
Date and filed by the Company  with the Securities and Exchange Commission (the
"Commission") on a Current Report on Form 8-K on July 1, 1998.

      Prior  to the Petition Date,  the  Company  solicited  and  received  the
requisite approvals  from  those  classes  of  creditors that would be impaired
under the Plan.  Specifically, the Company solicited and received the requisite
approval of classes of creditors consisting of the holders of the Company's
12.25%  Senior  Notes  due  2002 (the "Old Senior Notes") and the holders of
certain subordinated indebtedness of the Company.  The Company did not solicit
the vote of its shareholders, for whom the Plan provided no right to receive
or retain any property of the Company post-reorganization.  Section 1126(g)
of the Bankruptcy Code specifically deems such shareholders not to have accepted
the Plan.

      A confirmation hearing was held  in  the Bankruptcy Court on September 9,
1998.  The Plan was confirmed on September 30,  1998 and consummated on October
14,  1998.   Under the confirmed Plan, each holder  of  the  Old  Senior  Notes
received a pro  rata  portion  of  $212,909,624  aggregate  principal amount at
maturity ($100,000,000 aggregate principal amount at issuance)  of  13%  Senior
Notes  due 2004 (the "New Senior Notes"), 91% of the equity of reorganized  CAI
and approximately  $16,500,000  in  cash.  Holders of subordinated indebtedness
claims  against  CAI  received a pro rata  portion  of  9%  of  the  equity  of
reorganized CAI.  All equity  received  by  the holders of Old Senior Notes and
subordinated indebtedness claims was subsequently  diluted  by  equity reserved
for  issuance  upon the exercise of options granted to members of CAI's  senior
management and for equity of reorganized CAI issued in connection with the Exit
Facility (defined below).

      Although the  Company  has emerged from bankruptcy, there continues to be
substantial doubt as to the Company's  ability  to continue as a going concern.
Reference is made to Item 7 - "Management's Discussion  and Analysis of Results
of  Operations  and Financial Condition" and the Report of  Independent  Public
Accountants included  in  CAI's  Annual Report on Form 10-K for the fiscal year
ended March 31, 1998, filed with the Commission on June 30, 1998.

      The Company's consolidated financial  statements  have been prepared on a
going  concern basis, which contemplates continuity of operations,  realization
of assets  and  liquidation of liabilities and commitments in the normal course
of business.  The  appropriateness  of  reporting  on  a going concern basis is
dependent  upon,  among  other  things, future operations and  the  ability  to
generate  sufficient  cash  from  operations  and  financing  sources  to  meet
obligations.  The consolidated financial  statements  contained  herein  and to
which  these  notes  relate  do  not  include  any  adjustments relating to the
confirmation and consummation of the Plan.  Reference  is made to the pro forma
balance sheet included herein as Exhibit 99.5, which pro  forma  balance  sheet
gives  effect  to  the  October  14,  1998  consummation of the Plan as if such
consummation had occurred on September 30, 1998.

      DIP  FINANCING.  In  connection  with  the  Cases,   CAI   consummated  a
$60,000,000  Debtor-in-Possession  financing  arrangement  (the "DIP Facility")
provided  by  Merrill  Lynch Global Allocation Fund, Inc. ("MLGAF").   The  DIP
financing was governed by an Amended and Restated Note Purchase Agreement dated
as of July 30, 1998 (the  "DIP  Agreement")  between  CAI  and MLGAF, a copy of
which was filed as an exhibit to CAI's Current Report on Form  8-K dated August
3,  1998.  Indebtedness  under  the  DIP  Facility  was  evidenced  by  certain
promissory notes, accrued interest at 13% per annum and had a maturity date  of
January 29, 1999.

      Of  the  $60,000,000  provided to CAI under the DIP Facility, $49,105,894
represented the outstanding principal,  interest  and  fees  due  to  the MLGAF
pursuant to that certain Note Purchase Agreement dated as of November 24,  1997
(the "Existing Note Purchase Agreement") among CAI, certain of its subsidiaries
and  MLGAF.   All  such  amounts  outstanding  under the Existing Note Purchase
Agreement were converted into DIP Notes as if there had been a purchase thereof
under  the  DIP  Agreement  in  the  amount  of  $49,105,894.    The  remaining
$10,894,106 was made available to CAI for its use during the Chapter  11  case,
in accordance with the terms of an approved budget.

      On  October  14,  1998,  in  connection  with  consummating the Plan, all
outstanding amounts under the DIP Facility, including the $60,000,000 aggregate
principal amount, accrued and unpaid interest in the amount of $1,646,667 and a
$600,000 commitment fee, were repaid out of the proceeds  of  the Exit Facility
(defined below).

      EXIT  FACILITY. On October 14, 1998, in connection with consummating  the
Plan,  the  Company   obtained   an  $80,000,000  credit  facility  (the  "Exit
Facility"), also from MLGAF.  The  Company  realized net proceeds from the Exit
Facility of $15,953,000, after repaying all outstanding  amounts  under the DIP
Facility  and  certain commitment fees associated with the Exit Facility.   The
Exit Facility is  governed  by  the  terms  of  a Note Purchase Agreement dated
October 14, 1998 (the "NPA"), a copy of which was filed by the Company with the
Commission as an exhibit to the Company's Current Report on Form 8-K dated
October 15, 1998.  The Exit Facility consists of two tranches: Tranche A and
Tranche B. Tranche A is a $30,000,000 senior secured loan bearing interest at
10.5% compounded semi-annually and evidenced by a Senior Secured A Note.
The Company has granted a first priority lien on and security interest in and to
all of its assets to secure performance of the Company's obligations with
respect to Tranche A.  Tranche B is a $50,000,000 senior secured loan bearing
interest at 13% per annum  and  evidenced  by  a  Senior  Secured  B Note.
The Company has granted a second priority lien on and security interest  in
and  to all of its assets to secure performance of its obligations with respect
to Tranche B.

      In addition to the liens granted by the Company, substantially all of the
Company's  wholly-owned  subsidiaries  have guaranteed the obligations  of  the
Company with respect to the Exit Facility.   The  subsidiaries  have  granted a
lien  on  and  security  interest  in and to all of their respective assets  to
secure their performance under such subsidiary guaranties.

      The Exit Facility is a two-year  credit facility, maturing on October 14,
2000.  The Company was required to pay a  1%  facility fee equal to $300,000 on
the Tranche A amount at the closing of the Exit  Facility.   In  addition,  the
Company  is  required  to  pay  an  8%  facility fee equal to $4,000,000 on the
Tranche B Amount of which the Company paid  $1,500,000  at  the  closing of the
Exit Facility.  The remaining $2,500,000 balance of the Tranche B  facility fee
is  payable  at  maturity  of  the Exit Facility (by its term, acceleration  or
otherwise).

      The Company issued 2,241,379  shares  of its Common Stock, par value $.01
per  share  (the "New Common Stock") to MLGAF as  additional  consideration  to
MLGAF for providing  the  Exit Facility.  The shares of New Common Stock issued
to MLGAF represent 13% of the  total New Common Stock issued and outstanding on
October 14, 1998. The foregoing  is  a  summary  of  certain  terms of the Exit
Facility and is qualified in its entirety by reference to the NPA.


                        LIQUIDITY AND CAPITAL RESOURCES

      CAI's primary sources of liquidity are cash flows from operations,  trade
credit  and  borrowings under the Existing Credit Facility for the period prior
to July 30, 1998 and subsequently under the DIP Facility. During the six months
ended September  30,  1998,  CAI  expended approximately $10,153,000 of cash to
fund  operating activities. CAI also  expended  $2,074,000  in  debt  payments,
$687,000  for  equipment,  and  paid $412,000 to TelQuest in fulfillment of its
investment obligation.  The cash requirements were primarily funded by existing
cash  balances  maintained  in  the restricted cash account.  At September  30,
1998,  CAI  had  available  funds  of   approximately   $12,543,000,  of  which
$11,204,000 was restricted and all of which will be used to fund the operations
of the Company.  CAI is committed through additional open purchase orders as of
September  30,  1998 to spend approximately $1,700,000, primarily  for  capital
expenditures associated  with  additional  development of its digital
transmission facilities.

      The Company's operating plans, including digital video, voice and two-way
data,  Internet  and  intranet  access  services   and  testing,  will  require
additional funding.  The Company's ability to raise  additional  funds  through
borrowings or the issuance of certain equity is currently limited by the  terms
of the Indenture governing the Company's 13% Senior Notes due 2004, and/or  the
terms  of  the Exit Facility. There can be no assurance that the funds obtained
by the Company in connection with the Exit Facility will enable CAI to meet its
future cash needs.


                             RESULTS OF OPERATIONS

SEPTEMBER 30, 1998 COMPARED TO SEPTEMBER 30, 1997

      The  Company  currently  operates  six  analog subscription video
systems.   During  the last several quarters, the Company  has  operated  these
systems within the confines  of  a cash conservation strategy, while pursuing a
strategic alliance with one or more  strategic partners interested in using the
Company's  spectrum for fixed, one- and  two-way  transmission  services.   The
Company's cash  conservation  strategy requires the Company to limit or curtail
entirely analog video subscriber growth, which has had an adverse effect on the
Company's  operating  results.   See  Note  6  to  the  Consolidated  Financial
Statements included in this Form 10-Q.

      The cash conservation strategy also includes the continued implementation
of cost-cutting measures and the periodic sales of non-core assets in an effort
to maximize the value of assets that  are  no  longer  used  or  useful  to the
Company's long-term operating strategy, which is to be a wholesale provider  of
two-way  transmission  services to one or more strategic partners.  In addition
to limiting the analog subscription video business growth, the Company has sold
assets relating to the provision  of  analog  subscription  video  services  to
multiple  dwelling units ("MDUs"), such as apartment and condominium complexes,
in certain  of  its  markets.   Assets  typically  involved in providing analog
subscription video services to residents of MDUs include  the  tangible  assets
necessary  to  transmit  and  receive  the  video  programming signal, customer
premises equipment and a right of entry agreement with  the  property  owner or
manager,  pursuant  to which the Company's operating subsidiary is granted  the
right to provide subscription video services to residents of the MDU.

      In March 1998,  the  Company  sold assets relating to MDUs located in its
Washington, DC operating market.  Most recently, in September 1998, the Company
completed the sale of assets relating to approximately 60 MDUs located in CAI's
Philadelphia system (the "Philadelphia  MDU Sale") to Mid-Atlantic Telcom Plus,
LLC  d/b/a  OnePoint Communications, a leading  operator  of  Satellite  Master
Antenna Television  (SMATV)  systems.   Consummated  under  the auspices of the
Bankruptcy  Court,  the  Philadelphia  MDU Sale generated net proceeds  to  the
Company of approximately $5,000,000, of  which $785,000 is being held in escrow
pending certain post-closing adjustments.   The  Company  expects  to  use  the
proceeds  from  the  Philadelphia MDU Sale, as well as proceeds from subsequent
sales of non-core assets, for working capital purposes.

      The limitation on  analog  video subscriber growth, coupled with the sale
of  MDU  assets,  has had an adverse  impact  on  the  Company's  analog  video
subscriber base.  As  of  September 30, 1998, the Company's subscriber base had
decreased  by  approximately   27,400   subscribers   to  35,100  analog  video
subscribers, compared to 62,500 analog video subscribers at September 30, 1997.
The  27,400-subscriber  decrease  includes  the  loss  of approximately  12,400
subscribers as a result of the Philadelphia MDU Sale.  The  decrease  in analog
video  subscribers  has  resulted in subscriber revenue decreases of $2,492,000
and $4,534,000 for the quarter and six months ended September 30, 1998 compared
to the corresponding periods last year.

      Operating expenses were  $32,262,000  and  $37,950,000 for the six months
ended September 30, 1998 and 1997, respectively.  The $5,688,000 reduction in
operating expenses for the six months versus last year's six months reflects
lower technical, customer service and marketing costs approximating $3,117,000
(which were in-line with the  decline  in  subscribers).  Programming costs
increased  by $335,000, primarily in the quarter ended September 30, 1998
despite the revenue decline, as a result of additional channels being added
as well as minimum provisions provided by certain of the programming
agreements.  The  remaining  decrease  of $2,271,000 reflects lower
depreciation and amortization, primarily related to the goodwill write-down at
March 31, 1998, offset in part by greater depreciation  recorded  on the Boston
digital project.

      Interest expense decreased $4,872,000 to $18,058,000 compared to
and $22,930,000 for the six months ended September  30, 1998 and 1997,
respectively.  In accordance with the bankruptcy plan, interest expense on
the $275,000,000 of 12.25% senior notes, the $30,000,000 13% subordinated note
and the $2,793,000 subordinated notes, in the aggregate amount of $4,494,000,
was not recorded for the post-petition period from July 30, 1998 through
September 30, 1998.  The remaining decrease was due to higher interim debt
financing fees for the same period last year.

      Interest and  other  income  increased  by  $2,234,000 for the six months
ended September 30, 1998   compared to the same period last year.  The increase
resulted primarily from the Philadephia MDU Sale which  generated a net gain of
$2,642,000.

      The complete writedown of CAI's investment in CS reflects the Company's
60% pro rata share of the $83,300,000 net loss reported by CS for  the
six months ended June  30, 1998 to the extent of its $43,338,000 investment. The
remaining  pro rata share of  net  loss  was  not recorded since CAI does not
guarantee any CS debt. The net loss reported by CS includes a $46,378,000
write-down of its goodwill. The aggregate  decrease in this investment
was $13,013,000 for the same period last year reflecting CAI's 50.7% ownership
at  that  time.  The decrease  in  CAI's  investment  in  TelQuest
of  $1,496,000 reflects the Company's pro-rata share of the estimated
$6,900,000 loss of TelQuest from April 1, 1998 to September 30, 1998, plus
another $416,600 reflecting CAI's depreciation on the equipment leased to
TelQuest.

 THE YEAR 2000 ISSUE

      The Company is continuing to assess issues relating  to what is generally
referred  to as the Year 2000 Issue.  Based on preliminary information,  as  of
the date of this report, the Company believes that it will be able to implement
successfully  the systems and programming changes necessary to address the Year
2000 Issue internally.   The  Company  is  reviewing  the  Year 2000 Issue with
various third party vendors and other entities on whom the Company  relies  for
the  provision  of certain services, such as billing, to assess such
vendors' readiness  with  respect  to addressing Year 2000 Issues.  The Company
believes that the cost of changes to be made, if any, to the Company's internal
systems and programming in light of  Year  2000  Issues  will  not  have  a
material  impact  on the Company's financial position, results of operations or
cash flows in future periods.



<PAGE>

                             PART II.  OTHER INFORMATION

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

      a) EXHIBITS.

         The following exhibits are filed herewith or incorporated by reference
as indicated:
<TABLE>
<CAPTION>
                                                                                  Incorporation
                                                                                  by Reference         Page REFERENCE
     EXHIBIT NO.                          DESCRIPTION                              (SEE LEGEND)
<S>                  <C>                                                          <C>                     <C>
     2.1               Joint Reorganization Plan of CAI Wireless Systems, Inc.    [3] Exhibit 2.1
                       and Philadelphia Choice Television, Inc.
     3.1               Amended and Restated Certificate of Incorporation of       [1] Exhibit 3.1
                       CAI
     3.2               Amended and Restated Bylaws of CAI                         [1] Exhibit 3.2
     3.3               Certificate Amending the Amended and Restated              [7] Exhibit 3.3
                       Certificate of Incorporation of CAI
     4.1               Amended and Restated Note Purchase Agreement dated as      [2] Exhibit 4.1
                       of July 30, 1998 between Registrant and Merrill Lynch
                       Global Allocation Fund, Inc.
     4.2               Indenture dated as of October 14, 1998 between CAI         [3] Exhibit 4.1
                       and State Street Bank and Trust Company governing
                       CAI's 13% Senior Notes due 2004
     4.3               Note Purchase Agreement dated as of October 14, 1998       [3] Exhibit 4.2
                       by and between CAI and Merrill Lynch Global
                       Allocation Fund, Inc.
     4.4               Senior Secured A Note in the principal amount of $30       [3] Exhibit 4.3
                       million due October 14, 2000
     4.5               Senior Secured B Note in the principal amount of $50       [3] Exhibit 4.4
                       million due October 14 2000
     4.6               Registration Rights Agreement dated as of October 14,      [7] Exhibit 4.6
                       1998 by and among CAI, Merrill Lynch Global
                       Allocation Fund, Inc. and Merrill Lynch
                       Equity/Convertible Series Fund (Global Allocation
                       Portfolio)
    16.                Letter by PricewaterhouseCoopers to Securities and         [4] Exhibit 16.
                       Exchange Commission dated August 6, 1998
<dagger>27.            Financial Data Schedule
    99.1               Disclosure Statement dated as of June 30, 1998             [5] Exhibit 99.1
    99.2               Disclosure Statement Supplement dated as of July 15,       [6] Exhibit 99.1
                       1998
    99.3               Interim Order Authorizing Postpetition Financing           [2] Exhibit 99.1
    99.4               Press Release dated July 30, 1998                          [2] Exhibit 99.2
    99.5               Pro Forma Balance Sheet Giving Effect to the
                       Company's Reorganization Plan as if it had Occurred
                       on September 30, 1998                                      [7] Exhibit 99.1
<dagger>    99.6       Revised Pro Forma Balance Sheet Giving Effect to the
                       Company's Reorganization Plan as if it had Occurred
                       on September 30, 1998

</TABLE>

        LEGEND

[1] Incorporated by reference to the exhibits to the Company's Quarterly Report
on Form 10-Q for September 30, 1995.
[2] Incorporated by reference to the exhibit to the Company's Current Report on
Form 8-K dated August 3, 1998.
[3]  Incorporated by reference to the exhibit to the Company's Current Report
on Form 8-K dated October 15, 1998.
[4] Incorporated by reference to the exhibit to the Company's Current Report on
Form 8-K dated August 6, 1998.
[5] Incorporated by reference to the exhibit to the Company's Current Report on
Form 8-K dated July 1, 1998.
[6] Incorporated by reference to the exhibit to the Company's Current Report on
Form 8-K dated July 16, 1998.
[7] Incorporated by reference to the exhibit to the Company's Quarterly Report
on Form 10-Q for September 30, 1998.
<dagger> Filed herewith.


      b)  REPORTS ON FORM 8-K.

        (1) Form 8-K filed July 1, 1998, reporting the following:

            Item 5. Other Events:
                  The Company commenced a solicitation of votes on June 30,
                  1998 with respect to a pre-packaged reorganization plan and
                  upon acceptance, intends to file a voluntary petition under
                  Chapter 11 of the Bankruptcy Code.

            Item 7. Financial Statements, Pro Forma Financial Information and
                    Exhibits
                  C.  Exhibits
                      99.1 Disclosure Statement dated as of June 30, 1998

        (2) Form 8-K filed July 16, 1998, reporting the following:

            Item 5. Other Events
                  The Company disseminated a Disclosure Statement Supplement to
                  certain impaired creditors, which sets forth additions and/or
                  amendments to the Disclosure Statement originally sent to
                  certain impaired creditors.

            Item 7. Financial Statements, Pro Forma Financial Information and
                    Exhibits
                  C.  Exhibits
                      99.1 Disclosure Statement Supplement dated as of July 15,
                           1998

        (3) Form 8-K filed August 3, 1998, reporting the following:

            Item 3. Bankruptcy or Receivership
                  The Company filed voluntary petitions for relief under
                  Chapter 11, Title 11 of the United States Code with the
                  United States Bankruptcy Court for the District of Delaware,
                  Wilmington, Delaware. CAI, as Debtor-in-Possession, will
                  continue to manage and operate its assets and business with
                  its existing directors and officers, subject to the
                  supervision and orders of the Court. Concurrent with filing
                  the voluntary petitions, CAI sold 13% senior secured notes
                  due January 29, 1999 to Merrill Lynch Global Allocation Fund,
                  Inc. which provided for the rollover of  the existing bridge
                  financing with the remaining $10,894,000 available for use
                  during the Chapter 11 proceedings, in accordance with the
                  terms of an approved budget.

            Item 7. Financial Statements, Pro Forma Financial Information and
        Exhibits
                  C.  Exhibits
                       4.1 Amended and Restated Note Purchase Agreement dated
                           as of July 30, 1998 between Registrant and Merrill
                           Lynch Global Allocation Fund, Inc.
                      99.1 Interim Order Authorizing Postpetition Financing.
                      99.2 Press Release dated July 30, 1998.

        (4) Form 8-K filed August 6, 1998, reporting the following:

            Item 4. Changes in Registrant's Certifying Accountant
                  PricewaterhouseCoopers LLP resigned from its engagement as
                  the Company's independent accountant due to a conflict of
                  interest arising as a result of the merger of the two
                  accounting firms.

        (5) Form 8-K filed October 15, 1998, reporting the following:

            Item 3. Bankruptcy or Receivership.
              CAI and one of its subsidiaries filed each filed a petition for
              reorganization relief under Chapter 11 of the United States
              Bankruptcy Code on July 30, 1998.  The Plan was confirmed on
              September 30, 1998 and consummated on October 14, 1998.

            Item 5. Other Events.
              Simultaneously with the consummation of the Plan, CAI consummates
              an $80 million senior secured credit facility (Exit Facility) of
              which $64 million was used  to repay principal, interest and fees
              on the $60 million interim debtor-in-possession financing.

            Item 7. Financial Statements and Exhibits.
              (c)  Exhibits
                  2.1 Joint Reorganization Plan of CAI Wireless Systems, Inc.
                     and Philadelphia Choice Television, Inc. dated June 30,
                     1998.
                  4.1 Indenture dated as of October 14, 1998 governing the
                      terms of registrant's 13% Senior Notes due 2004.
                  4.2 Note Purchase Agreement dated as of October 14, 1998 by
                      and between registrant and Merrill Lynch Global Allocation
                      Fund, Inc.
                  4.3 Senior Secured A Note in the principal amount of $30
                      million due October 14, 2000.
                  4.4 Senior Secured B Note in the principal amount of $50
                      million due October 14, 2000.

        (6) Form 8-K filed October 30, 1998, reporting the following:

            Item 1. Changes in Control of Registrant.
              In connection with the consummation of its previously-
              announced reorganization under Chapter 11 of the U.S.
              Bankruptcy Code, the Company issued its voting common stock
              to holders of its 12.25% Senior Notes due 2002 (the "Old
              Senior Notes").  As a result of this issuance, certain
              holders of Old Senior Notes acquired more than 10% of the
              voting securities of CAI.  In response to Item 1, CAI
              disclosed the identity and certain other information
              regarding these 10% holders.



                                  SIGNATURES



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

<TABLE>
<CAPTION>
          SIGNATURE                         TITLE                              DATE

<S>                              <C>                                       <C>

/S/                              Vice President and Controller             June 29, 1999
   ARTHUR J. MILLER                (Principal Accounting Officer)


</TABLE>



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
CAI Wireless Systems, Inc. and Subsidiaries Financial Data Schedule As Of And
For the Six Months Ended September 30, 1998
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAR-31-1999
<PERIOD-START>                             APR-01-1998
<PERIOD-END>                               SEP-30-1998
<CASH>                                      12,543,316
<SECURITIES>                                         0
<RECEIVABLES>                                  954,010
<ALLOWANCES>                                   252,375
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                      85,743,853
<DEPRECIATION>                              44,284,791
<TOTAL-ASSETS>                             292,082,165
<CURRENT-LIABILITIES>                                0
<BONDS>                                    311,558,053
                                0
                                          0
<COMMON>                                   275,770,764
<OTHER-SE>                               (385,735,899)
<TOTAL-LIABILITY-AND-EQUITY>               292,082,165
<SALES>                                              0
<TOTAL-REVENUES>                            10,852,156
<CGS>                                                0
<TOTAL-COSTS>                               32,262,291
<OTHER-EXPENSES>                            45,291,855
<LOSS-PROVISION>                                82,000
<INTEREST-EXPENSE>                          18,058,781
<INCOME-PRETAX>                           (82,404,155)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                       (82,404,155)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                              (82,404,155)
<EPS-BASIC>                                   (2.03)
<EPS-DILUTED>                                   (2.03)


</TABLE>

                                                               Exhibit 99.6


                          CAI WIRELESS SYSTEMS, INC.
          INTRODUCTION TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

      The following unaudited pro forma financial information of CAI Wireless
Systems, Inc. ("CAI" or the "Company") consists of the unaudited Pro Forma
Balance Sheet as of September 30, 1998.  The pro forma adjustments reflect the
financial restructuring transactions under Chapter 11 of the U.S. Bankruptcy
Code which were consummated on October 14, 1998 as if they had occurred on
September 30, 1998.

      Such transactions include:  1) the issuance by CAI of $100,000,000
(aggregate principal discounted amount at issuance) of 13% Senior Notes due
2004 to holders of CAI's previously issued 12.25% Senior Notes due 2002 in the
aggregate principal amount of $275,000,000, 2) the cancellation of 40,543,039
previously issued and outstanding shares of CAI common stock, without par
value, and the issuance of 17,241,379 shares of CAI common stock, par value
$.01 per share, 3) the consummation of an $80,000,000 financing facility (the
"Exit Facility") and 4) the application of fresh-start reporting in accordance
with Statement of Position 90-7 of the American Institute of Certified Public
Accountants.  Under fresh-start accounting, the reorganization value of CAI has
been allocated to its assets and liabilities on a basis substantially
consistent with purchase accounting.  The portion of reorganization value not
attributable to specific assets is recorded on the balance sheet as
"Reorganization Value in Excess of Amounts Allocable to Identifiable Assets."

      At the Exit Facility closing, the Company paid $1,800,000 in commitment
fees to Merrill Lynch Global Allocation Fund, Inc., the Exit Facility lender
("MLGAF") and paid $61,900,000 to MLGAF in repayment of the outstanding
principal, interest and commitment fees on the DIP Facility made available to
CAI during its Chapter 11 case.  CAI has accrued an additional $2,500,000 in
commitment fees payable to MLGAF at the maturity of the Exit Facility.  The
balance of the net proceeds provided to CAI under the Exit Facility will be
classified as Restricted Cash and used to fund CAI's general operating
requirements in accordance with a budget approved by MLGAF.


<PAGE>
                          CAI WIRELESS SYSTEMS, INC.
                     PRO FORMA CONSOLIDATED BALANCE SHEET
                              SEPTEMBER 30, 1998
                                  (UNAUDITED)
                            (AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>
                                  Predecessor        Exit             Debt             Fresh-Start         Reorganized
                                    ENTITY       REFINANCING  [i]   DISCHARGE   [ii]   ADJUSTMENTS          COMPANY
                                  -----------    -----------        ---------          -----------         -----------
<S>                               <C>             <C>         <C>    <C>               <C>          <C>     <C>
ASSETS
Cash and cash equivalents         $   1,339        $      -          $      -          $       -            $   1,339
Restricted cash and cash
  equivalents                        11,204           15,953  a,b           -                  -               27,157
Debt service escrow                  16,914                -          (16,914)                 -     c              -
Subscriber receivables, net             702                -                -                  -                  702
Prepaid expenses                        549                -                -                  -                  549
Property and equipment, net          41,460                -                -                264               41,724
Wireless channel rights, net        187,730                -                -             17,113              204,843
Investment in TelQuest
  Satellite Services LLC              1,220                -                -                  -                1,220
Goodwill, net                        22,066                -                -            (22,066)                   -
Reorganization value in
  excess of amounts allocable
  to identifiable assets                  -                -                -             38,077               38,077
Debt financing costs, net             5,838            4,300  b,h           -             (5,838)    d          4,300
Other assets                          3,060                -                -               (393)               2,667
                                    -------          -------          -------            -------              -------
TOTAL ASSETS                       $292,082        $  20,253         $(16,914)          $ 27,157             $322,578
                                   ========        =========         ========           ========             ========
LIABILITIES AND SHAREHOLDERS'
EQUITY (DEFICIT)

Liabilities Not Subject to
 Compromise
Accounts payable                   $  3,125        $   (600)  b      $      -           $      -             $  2,525
Accrued expenses                     22,739             853   b       (14,499)               647     b          9,740
Wireless channel rights
  obligations                         2,922               -                 -                  -                2,922
Interim debt financing               60,000           2,074   a,b           -                  -               62,074
Long-term  notes                      3,765               -           100,000                  -     c,f      103,765
                                    -------          ------           -------             ------              -------
  TOTAL LIABILITIES                  92,551           2,327            85,501                647              181,026
                                    -------          ------           -------             ------              -------

Liabilities Subject to
Compromise
Long-term notes                     307,793               -          (307,793)                 -                    -

Stockholders' Equity (Deficit)
  Preferred stock                         -               -                 -                  -                    -
  Common stock                      275,771              22   h           150           (275,771)    e            172
  Additional paid-in capital        101,712          17,904   h       119,872            (98,108)    g        141,380
  Accumulated deficit              (485,745)              -            85,356            400,389     g              -
                                    -------          ------           -------             ------              -------
  TOTAL EQUITY                     (108,262)         17,926           205,378             26,510              141,552
                                    -------          ------           -------             ------              -------

TOTAL LIABILITIES AND EQUITY       $292,082       $  20,253          $(16,914)          $ 27,157             $322,578
                                   ========       =========          ========           ========             ========
</TABLE>

              See Notes to Pro Forma Consolidated Balance Sheet.
<PAGE>
                          CAI WIRELESS SYSTEMS, INC.
                 NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET
                              SEPTEMBER 30, 1998
                                  (UNAUDITED)

[i]   Adjustments to reflect the Company's refinancing transactions, including:
      a. Consummation of an $80,000,000 Exit Facility with MLGAF.
      b. Reflects the use of the proceeds from the Exit Facility to (i) repay
         the outstanding $60,000,000 DIP Facility provided by MLGAF, including
         a $60,000,000 principal payment, $1,300,000 interest payment and a
         $600,000 commitment fee, and (ii) pay a $1,800,000 commitment fee to
         MLGAF for the Exit Facility.  The balance of the proceeds
         (approximately $16,000,000) will be used by the Company to fund its
         general operating requirements in accordance with the approved budget.
         An additional $2,500,000 commitment fee is payable to MLGAF at the
         maturity of the Exit Facility.

[ii]  Adjustments to reflect the restructuring transactions as the Company
      emerges from Chapter 11, including:
      c. The cancellation of $275,000,000 of indebtedness of CAI previously
         evidenced by CAI's 12.25% Senior Notes due 2002 (the "Old Senior
         Notes") in exchange for $100,000,000 aggregate principal discounted
         amount at issuance of 13% Senior Notes due 2004 of CAI,  the payment
         of the semiannual interest on the Old Senior Notes from the debt
         service escrow account, plus additional interest accrued on that
         semiannual payment from September 16, 1998 to September 30, 1998 and
         the issuance of New Common Stock (described in (f) below).
      d. Reflects the write-off of capitalized costs associated with the
         original issuance of the Old Senior Notes.
      e. Reflects the cancellation of 40,543,039 shares of CAI Common Stock,
         without par value (the "Old Common Stock").
      f. Reflects the issuance by CAI of 15,000,000 shares of common stock,
         $.01 par value (the "New Common Stock"), of which 13,650,000 shares
         were issued on a pro rata basis to the holders of Old Senior Notes and
         1,350,000 shares were issued on a pro rata basis to holders of certain
         subordinated indebtedness of CAI.  The subordinated indebtedness and
         any interest accrued thereon was canceled in this transaction.
      g. Indicates the recapitalization of the Company resulting from the
         restructuring transactions described above.
      h. Reflects the issuance by CAI of 2,241,379 shares of New Common Stock
         to MLGAF as a fee for providing the  Exit Facility.




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