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

                                   FORM 10-Q

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


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

               For the quarterly period ended September 30, 1996

                                      OR

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

                     Commission File Number:      0-22888

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



                                                        
        Connecticut                                        06-1324691
        (State or other jurisdiction of                    (I.R.S. Employer
        incorporation or organization)                      Identification No.)



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

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


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

Yes       X    No   _____


Number of shares outstanding of each of registrant's class of common stock at
October 31, 1996:


CLASS                                                       OUTSTANDING SHARES
Common Stock, no par value                                    40,384,787



                         PART I. FINANCIAL INFORMATION

 ITEM 1. FINANCIAL STATEMENTS

                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                           
                                              SEPTEMBER 30              MARCH 31,
                                                  1996                    1996
                                              (UNAUDITED)                   *

               ASSETS


                                                                   
Cash and cash equivalents                      $  45,483,937             $103,263,094
Subscriber accounts receivable, less allowance
 for bad debts of $1,085,000 for September 
 and $1,296,000 for March                          1,276,633                1,432,674
Prepaid expenses                                     625,795                  698,482
Property and equipment, net                       71,565,759               52,568,619
Wireless channel rights, net                     203,292,785              205,973,840
Investment in CS Wireless Systems, Inc.          105,525,153              113,054,069
Debt service escrow                               62,940,778               77,621,088
Goodwill                                         126,762,356              131,282,996
Loan acquisition costs, net                        9,838,309               10,631,263
Other assets                                       3,679,401                2,268,847

           Total Assets                         $630,990,906             $698,794,972

             LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
  Accounts payable                              $  9,688,020             $  8,244,577
  Accrued expenses                                12,395,825               10,186,37     
  Senior debt                                    275,000,000              275,000,000
  Notes payable                                   37,160,004               43,434,667
  Wireless channel rights obligations             21,332,611               41,025,866
  Deferred income taxes                           26,410,000               35,410,000
                                                                                   
                                                 381,986,460              413,301,484
Commitments

Mandatorily Redeemable Preferred Stock
  14% Senior convertible preferred stock
    (liquidation value  $70,000,000)              69,090,004               69,020,002
  Series A 8% redeemable convertible 
    preferred stock (liquidation value
    $577,500)                                        577,500               18,050,000
  Accrued preferred stock dividends               12,001,374                5,812,562

Shareholders' Equity
  Preferred stock                                          -                        -
  Common stock, shares issued and outstanding
    March 31, 1996 - 37,829,482
    September 30, 1996 - 40,384,787              275,191,915              257,701,130
Accumulated deficit                             (107,856,347)             (65,090,206)

                                                 167,335,568              192,610,924

Total Liabilities and Shareholders' Equity      $630,990,906             $698,794,972



*  Summarized from the Company's audited Consolidated Balance Sheet as of
   that date.

           See notes to condensed consolidated financial statements.



                         PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                  CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)


                                                                            
                                                   SIX-MONTH                      THREE-MONTH
                                                 PERIODS ENDED                   PERIODS ENDED
                                    SEPTEMBER 30,         SEPTEMBER 30,    SEPTEMBER 30,      SEPTEMBER 30,
                                       1996                   1995             1996               1995
REVENUES                            $ 18,487,778          $  7,891,508     $  9,182,955       $ 3,899,641

Costs and expenses
  Programming and license              7,859,550             3,463,916        3,966,954         1,799,011
  Marketing                            1,226,017             1,764,780          651,412           718,777
  General and administrative          14,340,890             9,171,468        7,427,376         4,527,393
  Depreciation and amortization       16,550,788             5,589,886        8,455,561         2,980,961

                                      39,977,245            19,990,050       20,501,303        10,026,142

      Operating loss                 (21,489,467)          (12,098,542)     (11,318,348)       (6,126,501)

Other income (expense)
  Equity in net loss of affiliate     (7,800,000)                    -       (4,800,000)                -
  Interest income                      4,039,174               329,453        1,867,110           241,141
  Other income                            77,397                41,504           37,943             3,558
  Interest expense                   (20,304,553)           (3,808,507)     (10,143,719)       (1,868,229)

                                     (23,987,982)           (3,437,550)     (13,038,666)       (1,623,530)

     Loss before provision for 
      income tax benefit and
      minority interest              (45,477,449)          (15,536,092)     (24,357,014)       (7,750,031)

Provision for income tax benefit       9,000,000                     -        4,500,000                 -

     Loss before minority interest   (36,477,449)          (15,536,092)    (19,857,014)        (7,750,031)

Minority interest in loss                      -               321,910               -             42,164

     Net loss                        (36,477,449)          (15,214,182)    (19,857,014)        (7,707,867)

Preferred stock dividend              (6,270,364)             (743,265)     (3,194,747)          (390,816)

     Loss applicable to common stock
      shareholders                   $(42,747,813)        $(15,957,447)   $(23,051,761)       $(8,098,683)         

Loss per common share                  $  (1.08)             $  (0.98)       $   (0.57)         $   (0.48)

Average common and equivalent
  shares outstanding                   39,638,851           16,321,674      40,384,787         16,725,006




           See notes to condensed consolidated financial statements.


                       PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

              CAI WIRELESS SYSTEMS, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (UNAUDITED)



                                                                           
                                                              SIX-MONTH
                                                            PERIODS ENDED
                                                   SEPTEMBER 30,            SEPTEMBER 30,
                                                       1996                      1995

CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss                                         $ (36,477,449)           $ (15,214,182)
  Adjustments to reconcile net loss to
   net cash used in operating activities
   Depreciation and amortization                      16,550,788                5,589,886
   Equity in net loss of affiliate                     7,800,000                        -
   Deferred income tax benefit                        (9,000,000)                       -
   Amortization of loan costs and other                  990,042                  871,769
   Minority interest in loss                                   -                 (321,910)
   Debt service escrow interest income                   835,968                        -
   Other                                                       -                  130,814
   Changes in assets and liabilities,
     net of effects from acquisitions
     Subscriber accounts receivable                      107,366                 (265,655)
     Other assets                                       (670,899)                 110,281
     Accounts payable and accrued expenses               694,115                  835,461

       Net cash used in operating activities         (19,170,069)              (8,263,536)

CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for companies, net of cash acquired                -              (77,153,085)
  Purchase of wireless channel rights                 (2,941,307)             (18,885,763)
  Purchase of property and equipment                 (22,152,837)              (4,391,687)
  Proceeds from the sale of property and equipment       463,900                  209,851
  Investment in CS Wireless                             (436,202)                       -
  Purchase of investments                                      -                 (250,000)
  Proceeds from the sale of investments               13,844,342                  208,858
  Loans to related parties                              (800,000)                       -
  Other                                                  (26,264)                (498,694)

        Net cash used in investing activities        (12,048,368)            (100,760,520)

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of senior notes, 
   other debt and warrants                                     -              307,931,686
  Payment of senior and other debt                   (26,549,127)             (34,044,261)
  Cash paid for debt service escrow                            -              (90,638,756)
  Proceeds from issuance of senior
   preferred stock and warrants                                -               70,000,000
  Debt financing costs paid                                    -               (1,750,568)
  Proceeds from issuance of common stock                       -                1,545,979
  Registry and other stock issuance costs paid                 -               (1,899,588)
  Other                                                  (11,593)                       -
       
         Net cash provided by (used in)
           financing activities                      (26,560,720)             251,144,492
                                                                                                
        Net increase (decrease) in cash and
           cash equivalents                          (57,779,157)             142,120,436 

Cash and cash equivalents, beginning                 103,263,094                1,201,932

Cash and cash equivalents, ending                 $   45,483,937            $ 143,322,368


           See notes to condensed consolidated financial statements

                       PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

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


Note 1. Basis of Presentation

      The condensed consolidated financial statements  include the accounts
of  CAI  Wireless  Systems,  Inc.  and  its wholly-owned subsidiaries  (the
"Company"  or  "CAI").  The  balance sheets presented  herein  reflect  the
acquisitions of ACS Enterprises,  Inc.  and  its  subsidiaries  ("ACS") and
Eastern Cable Networks of Washington, Inc. ("ECNW") which were effective as
of  September  29,  1995.  However, consistent with the purchase method  of
accounting, the statement of operations for the six and three-month periods
ended September 30, 1995 do  not  include  any operating activity of ACS or
ECNW. A 54% owned subsidiary, CS Wireless Systems, Inc. ("CS") is accounted
for  on  the  equity  method.   Current  summarized  financial  information
regarding CS is presented in Note 3 below.

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

      In  the  opinion  of the Management, all adjustments  (consisting  of
normal recurring accruals)  considered  necessary  for  a fair presentation
have  been  included.  Operating  results  for  the six-month period  ended
September 30, 1996 are not necessarily indicative  of  the results that may
be expected for the year ending March 31, 1997.


Note 2.  Shareholders' Equity

      During the three-month period ended June 30, 1996, a total of 174,725
shares of 8% Series A Preferred Stock were converted into  2,481,990 shares
of common stock, resulting in an increase of $17,472,457 in  common  stock.
Also  during  that  same  period,  warrants  were  exercised  in a cashless
transaction whereby 75,000 warrants were surrendered for 73,315  shares  of
common  stock  with  a charge to accumulated deficit and a credit to common
stock for $18,329, the warrant conversion value.


Note 3. Investment in CS Wireless Systems, Inc.

      The Company's equity  in  net  loss  of  affiliate  of  approximately
$7,800,000 is based on CAI's pro-rata share of CS Wireless Systems,  Inc.'s
net  loss  of  $10,847,000  for  the  six-month period ended June 30, 1996,
taking into account CAI's complete ownership  prior  to  February 23, 1996,
plus CAI's amortization of the excess of its cost less its  pro-rata  share
of equity acquired over a fifteen year period as follows:

      CAI's share of  affiliate's net loss    $6,700,000
      Amortization of CAI's excess cost        1,100,000
        Equity in net loss of affiliate       $7,800,000

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

                      PART I.   FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

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

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

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

    ASSETS


                                                             
Cash and cash equivalents                                       $157,637,000
Subscriber receivables, net                                          683,000
Prepaid expenses and other                                           275,000
Plant and equipment, net                                          38,835,000
Wireless channel rights, net                                     166,918,000
Goodwill, net                                                     52,948,000
Debt issuance costs and other assets, net                          9,438,000

                                                                $426,734,000
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Accounts payable and accrued expenses                         $    6,532,000
FCC Auction payable                                               14,328,000
Other liabilities                                                    574,000
Debt                                                             253,358,000
Deferred income taxes                                             13,006,000
                                                                 287,798,000
STOCKHOLDERS' EQUITY
Common stock                                                          10,000
Additional paid-in-capital                                       150,980,000
Accumulated deficit                                              (12,054,000)
     Total Stockholders' Equity                                  138,936,000

                                                                $426,734,000




                      PART I.   FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

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

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

      The following is an unaudited condensed consolidated statement of
operations of CS Wireless Systems, Inc. and Subsidiaries for the six months
ended June 30, 1996:



<S                                                         
Revenues                                                   $   9,720,000
Operating expenses:
   Systems operations                                          8,275,000
   General and administrative                                  3,136,000
   Depreciation and amortization                               7,779,000
     Total operating expenses                                 19,190,000
     Operating loss                                           (9,470,000)
Other income (expense):
   Interest income                                             2,977,000
   Interest expense                                          (10,244,000)
     Total other income (expense), net                       ( 7,267,000)
     Loss before income taxes                                (16,737,000)
Income tax benefit                                             5,890,000
   Net loss                                                 $(10,847,000)
































                       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, which are not historical fact are "forward-
looking statements"  that  involve various important assumptions, risks and
other factors which could cause  the  Company's  actual  results for fiscal
1997 and beyond to differ materially from those expressed  in  such forward
looking  statements.   These important factors include, without limitation,
the  assumptions,  risks  and   uncertainties   set  forth  below  in  this
"Management's Discussion and Analysis of Financial Condition and Results of
Operations", as well as other assumptions, risks, uncertainties and factors
disclosed  elsewhere in this Form 10-Q and the Company's  other  securities
filings.

                                OPERATIONS

      As of September 30, 1996, CAI Wireless Systems, Inc. and Subsidiaries
(the  "Company"   or  "CAI")  had  approximately  80,900  wireless  systems'
subscribers as compared  to  118,500  subscribers as of September 30, 1995,
including  subscribers  from  the acquisitions  of  ACS  Enterprises,  Inc.
("ACS")  and  Eastern  Cable Networks  of  Washington,  Inc.  ("ECNW")   on
September 29, 1995. Approximately 32,900 subscribers for September 30, 1995
are attributable to CS Wireless  Systems,  Inc.  ("CS"),  which  became  an
unconsolidated  subsidiary  of  the  Company  on February 23, 1996 upon the
closing  of  the transactions contemplated by the  Participation  Agreement
dated December  12,  1995,  among  the  Company,  CS and Heartland Wireless
Communications, Inc.  On a pro forma basis, giving  effect  to  the ACS and
ECNW  acquisitions  and  the  CS  transaction  as if such transactions  had
occurred on September 30, 1995, the Company would  have had as of September
30, 1995 approximately 85,600 subscribers compared to 80,900 subscribers as
of September 30, 1996.

      The  net decrease in subscribers is due primarily  to  the  New  York
System decrease  of  approximately  3,800  subscribers  for  the comparable
periods.   The  New  York  system  is losing subscribers to hardwire  cable
operators primarily due to its inferior channel capacity. This trend in New
York will likely continue until CAI  builds digital transmission facilities
which are expected to provide greater  channel  capacity  than the hardwire
cable operators currently have.

      CAI  has  substantially  completed  construction  of  digital   video
delivery  systems  in  Boston, Massachusetts and Hampton Roads, Virginia in
anticipation of the implementation  of  the Business Relationship Agreement
(the "BR Agreement") among CAI and affiliates  of Bell Atlantic Corporation
and NYNEX Corporation (the "BANX Affiliates") in  those  markets.  The BANX
Affiliates  have  not  yet  formally  implemented the BR Agreement  in  any
market,  however, Bell Atlantic has recently  announced  its  intention  to
begin providing  video  programming  services  in Hampton Roads using CAI's
delivery  system  in early 1997 and NYNEX has announced  a  launch  of  the
Boston system some  time  during  the  second quarter of 1997.  Each of the
BANX Affiliates has until September 1997  to  make  the  election  for  any
market  in  its  operating  territory  specified  in the BR Agreement.  The
option of Bell Atlantic and NYNEX to implement the  BR  Agreement  in  each
market  is  within  the  sole  discretion  of  Bell  Atlantic and NYNEX, as
applicable.   The passage of the Telecommunications Act  of  1996,  enacted
after the parties entered into the BR Agreement, may impact the decision of
the BANX Affiliates to exercise their option to implement the BR Agreement.

      As a result  of  the  construction  experience in Boston and Virginia
Beach, both CAI and the BANX Affiliates have  proposed amendments to the BR
Agreement including, but not limited to, the length  of the option exercise
period,  the  length of time within which CAI must build  a  digital  video
delivery system  and  the waiver of certain technical defaults under the BR
Agreement, as well as proposed  amendments  concerning other aspects of the
relationship.  The parties have not yet reached a definitive agreement with
respect to the proposed amendments, and there can be no assurance that such
agreement will be reached.  The Company's digital  transmission  facilities
located in Boston and Norfolk/Virginia Beach are currently being tested  by
NYNEX and Bell Atlantic, respectively.  The testing is not yet complete.

                       PART I. FINANCIAL INFORMATION


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


                      LIQUIDITY AND CAPITAL RESOURCES

      During the six-month period ended  September  30,  1996, CAI expended
approximately  $22.2 million to purchase equipment, $19.2 million  to  fund
operating activities of which $16.8 million represents senior note interest
expense paid from  the  escrow  account,  $2.9  million to acquire wireless
channel rights and $26.5 million  to pay senior and  other  debt  including
$17.2  million  against  the  amount  due on the FCC MMDS license auctions.
During this period, CAI funded its cash  requirements  out of existing cash
balances.  At  September  30,  1996,  CAI had cash and cash equivalents  of
approximately $45.5 million.

      Pursuant to the Company's capital  expenditure plans for fiscal 1997,
CAI is committed as of September 30, 1996  through  open purchase orders to
expend  approximately  $16.4  million  primarily  for capital  expenditures
associated  with  the  development of digital transmission  facilities.  In
addition, during the six-month period ending March 31, 1997, the Company is
obligated to pay approximately  $21.9 million in MMDS license auction fees,
of  which  CS  is obligated to reimburse  CAI  $4.1  million  for  licenses
transferred to CS,  and  approximately $3.2 million of minimum license fees
and lease payments.

      Management believes  that  the  Company's  growth  plan  will require
additional funds during the 1997 fiscal year, especially if CAI  determines
to  effect  additional  acquisitions  or  if  the BANX Affiliates fails  to
exercise their options with respect to markets  as  contemplated  by the BR
Agreement.   Such  additional  funds  may  take  the form of debt or equity
securities issuances, borrowings under loan arrangements or sales of assets
including  channel  rights  or wireless cable systems.   CAI's  ability  to
engage in financings, asset sales or acquisition transactions is limited by
the  contractual arrangements  entered  into  with  BANX  Partnership,  and
significant  transactions  likely  will  require  its  prior  consent.   In
addition, the Company's 12 1/4 % Senior Notes due 2002 (the "Senior Notes")
impose similar restrictions on the incurrence of additional debt and on the
ability  to  effect asset sales.  There is no assurance that any additional
financings will  be  available  to  the  Company  on satisfactory terms and
conditions, if at all.

      In the event that such additional financings are not available to the
Company, management can and will defer capital expenditures and other costs
currently  contemplated,  including  the  deployment  of  Digital  head-end
equipment  which  will  affect  the  Company's  ability  to  implement  its
obligations  under the BR Agreement.  The present revenue stream  and  cash
resources available  to  the  Company are adequate to sustain the Company's
needs into the first quarter of  fiscal  1998  if  such actions were taken.
However,  expansion  plans  would  be  adversely  impacted.   There  is  no
assurance that any additional financings will be available  to  the Company
on satisfactory terms and conditions, if at all.

                       PART I. FINANCIAL INFORMATION


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

                           RESULTS OF OPERATIONS

SIX AND THREE-MONTH PERIODS  ENDED  SEPTEMBER  30, 1996 COMPARED TO SIX AND
THREE-MONTH PERIODS ENDED SEPTEMBER 30, 1995

      CAI's total revenue was $18.5 million and  $9.2  million  for the six
and  three-month  periods  ended  September  30,  1996  as compared to $7.9
million  and  $3.9  million  for  the  six  and  three-month periods  ended
September 30, 1995, respectively.  While the ACS and ECNW acquisitions were
reflected  in  the  balance sheet as of September 30,  1995,  no  operating
activity  was reflected  until  after  September  29,  1995,  the  date  of
acquisition,  pursuant  to purchase accounting principles. Accordingly, the
six  and  three-month  periods  of  operations  for  the  Philadelphia  and
Washington  systems reflected  in  the  1996 period are not included in the
comparable 1995 period.

      The  Philadelphia  and Washington systems  (the  "Acquired  Systems")
accounted for $11.5 million  and  $5.7  million  of revenue for the six and
three-month  periods  ended September 30, 1996, respectively.  The  revenue
derived from the systems  included  in both the six and three-month periods
ended September 30, 1996 and 1995 (the  "Same  Systems")  decreased by $0.9
million  and  $0.5  million,  respectively.  The  decrease  in  revenue  is
primarily attributable to decreased revenues in the New York system of $1.3
million  for  the  six-month  period  and  $0.6 million for the three-month
period  due  to  decreased subscribers offset by  increases  totaling  $0.4
million and $0.1 million,  respectively,  due  to  growth of subscribers in
other systems.

      Operating expenses of $40.0 million and $20.5 million for the six and
three-month periods ended September 30, 1996 increased by $20.0 million and
$10.5 million over the $20.0 million and $10.0 million reported for the six
and   three-month   periods   ended   September   30,  1995,  respectively.
Depreciation and amortization accounted for $11.0 million  and $5.5 million
of  the  six  and three-month period increases, respectively, substantially
resulting from the ACS and ECNW acquisitions.  Programming and license fees
were up by $4.4  million for the six-month period ended September 30, 1996,
also resulting from  the  Acquired  Systems.   The  $0.5  million marketing
expense  decrease  consists  of  a  $0.7  million increase attributable  to
Acquired Systems, offset by a $1.2 million  decrease  attributable  to  the
Same Systems, reflecting CAI's change from an aggressive growth strategy in
the  1995  period  to  a limited growth strategy in the 1996 period, as the
Company awaits the commercial  availability  of digital wireless subscriber
equipment. General and administrative expenses  increased  by  $5.2 million
for  the  six-month period ended September 30, 1996, primarily attributable
to the Acquired Systems.

      CAI's operating loss was  $21.5 million and $11.3 million for the six
and three-month  periods ended September 30, 1996, or $9.4 million and $5.2
million higher, as  compared  to  the  six  and  three-month  periods ended
September  30,  1995  operating  loss  of  $12.1  million and $6.1 million,
respectively. While revenue increased by $10.6 million  for  the  six-month
period  ended  September  30,  1996, operating expenses also increased  (by
$20.0 million).  However, after  considering  the non-cash depreciation and
amortization increase discussed above, operating  expenses  requiring  cash
increased  by  $9.0  million while revenue increased by $10.6 million.  For
the  three-month  period  ended  September  30,  1996,  operating  expenses
increased by $10.5  million of which non-cash depreciation and amortization
accounted for $5.5 million  of  that  increase,  leaving operating expenses
requiring cash increasing $5.0 million against a revenue  increase of  $5.3
million.

      CAI's six and three-month periods ended September 30,  1996 include a
$7.8  million and a $4.8 million loss relating to CAI's investment  in  CS,
representing  its pro-rata share of CS's net loss for CS's six-month period
ended  June  30,   1996   and  three-month  period  ended  June  30,  1996,
respectively. CAI acquired  ACS  Ohio,  Inc.,  the  predecessor  of  CS  on
September 29, 1995.

                       PART I. FINANCIAL INFORMATION


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

                     RESULTS OF OPERATIONS (continued)

      Interest income was $4.0 million  and  $1.8  million  for the six and
three-month  periods  ended September 30, 1996 as compared to $0.3  million
and $0.2 million for the  six  and  three-month periods ended September 30,
1995. The increase is primarily due to  interest earned on the Debt Service
Escrow established in connection with the  Company's offering of the Senior
Notes and the investment of the cash remaining from the net proceeds of the
Senior Notes offering and other concurrent September 29, 1995 transactions.

      Interest expense increased to $20.3 million and $10.1 million for the
six and three-month periods ended September  30,  1996 up from $3.8 million
and $1.9 million for the six and three-month periods  ended  September  30,
1995,  a  change of $16.5 million and $8.3 million, respectively, primarily
due to interest  expense  incurred  on the Senior Notes issued on September
29, 1995.


                       PART I. FINANCIAL INFORMATION



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

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

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

                                    Shares
                                    Voted            Shares
                                     "For"          "Withheld"

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



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

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


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

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


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

                        PART II. OTHER INFORMATION

ITEM 5. OTHER INFORMATION

      The Company issued the following media releases, each of which is
attached hereto as an exhibit:



                                                           For details, see the
                                                           following exhibits:

      CAI RESPONDS TO RECENT SHARE PRICE VOLATILITY          Exhibit 99.1

      CAI WIRELESS SYSTEMS, INC. ANNOUNCES
      APPOINTMENT OF NEW OFFICER                             Exhibit 99.2


      CAI WIRELESS SYSTEMS, INC. TO COMMENCE
      LIMITED COMMERCIAL ROLL-OUT OF HIGH-SPEED
      INTERNET SERVICE                                       Exhibit 99.3


      CAI WIRELESS SYSTEMS, INC. FILES FOR FCC
      APPROVAL TO USE WIRELESS MMDS SPECTRUM
      FOR TWO-WAY FLEXIBLE USE                               Exhibit 99.4

























                          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:



                                                                      Incorporation
                                                                      by Reference     Page
EXHIBIT NO.            DESCRIPTION                                    (SEE LEGEND)     REFERENCE
                                                                              
   3.1                  Amended and Restated Certificat of            1-Exhibit 3.1
                          Incorporation of CAI
   3.2                  Amended and Restated Bylaws of CAI            1-Exhibit 3.2
<dagger>11.1            Schedule Regarding Computation of Loss Per                         17
                          Common Share
<dagger>11.2            Schedule Regarding Computation of Fully Diluted                    18
                          Loss Per Common Share
<dagger>27              Financial Data Schedule                                            19
<dagger>99.1            Media  Release  - CAI Responds to Recent Share                     20
                          Price Volatility
<dagger>99.2            Media  Release  - CAI Announces Appointment of                     22
                          New Officer
<dagger>99.3            Media  Release - CAI to Commence Limited                           23
                          Commercial Roll-Out of High-Speed Internet
                          Service
<dagger>99.4            Media Release - CAI files for FCC Approval to                      25
                          Use Wireless MMDS Spectrum for Two-Way
                          Flexible Use



 LEGEND

   1 Incorporated by reference to the exhibits to the Quarterly Report on Form
     10-Q for September 30, 1995.
 
   <dagger> Filed herewith

       (b) Reports on Form 8-K

          b1) Form 8-K dated June 27, 1996 (filed July 3, 1996), regarding the
following item:

               Item 5.  OTHER EVENTS

                  The Company  successfully  transmitted  digital  video, audio
          programming and data signals on June 27, 1996 at a demonstration held
          in Rochester, New York, for members of the financial community.

          b2) Form 8-K dated August 12, 1996 (filed August 13, 1996), regarding
the following item:

               Item 5.  OTHER EVENTS

                  The  Company  announces 1996 first quarter results on  August
          12, 1996.








                          PART II.  OTHER INFORMATION


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

          b3) Form 8-K dated September 16, 1996 (filed September 20, 1996),
regarding the following item:

               Item 5.  OTHER EVENTS

                  The Company announced  on  September  16,  1996  that it will
          conduct  a  market  trial of its high-speed wireless Internet  access
          service in Rochester, NY, beginning by the end of September, and also
          announced  on  September   20,   1996   that  all  of  its  operating
          subsidiaries would subcontract all of their  installation and service
          work  to outside contractors in an effort designed  to  cut  overhead
          costs and promote safety.

          b4) Form 8-K dated September 27,  1996 (filed September 27, 1996),
regarding the following item:

               Item 5.  OTHER EVENTS

                  The  BANX  Affiliates  have  elected  to  extend  the  option
          exercise period with respect to all option service areas set forth in
          the  Business Relationship Agreement, dated as of March 28, 1995,  as
          amended  (the  "BR  Agreement"), among CAI and the BANX Affiliates to
          the second anniversary  of  the  Stage II Closing Date, as defined in
          the BR Agreement.


                                  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.



          SIGNATURE                         TITLE                       DATE


/S/   JARED E. ABBRUZZESE       Chairman, Chief Executive Officer   November 4, 1996
     JARED E. ABBRUZZESE           and Director (Principal Executive
                                   Officer)



/S/   JAMES P. ASHMAN           Executive Vice President, Chief     November 4, 1996
       JAMES P. ASHMAN             Financial Officer and Director
                                   (Principal Financial Officer)



/S/     CRAIG J. KESSLER         Vice President and Controller      November 4, 1996
      CRAIG J. KESSLER             (Principal Accounting Officer)