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


                                    FORM 10-Q


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

                  For the quarterly period ended June 30, 2001

                                       OR

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

                        For the transition period from to

                        Commission file number 000-30110



                         SBA COMMUNICATIONS CORPORATION
              ----------------------------------------------------
             (Exact name of registrant as specified in its charter)



       Florida                                          65-0716501
- --------------------------------------------------------------------------------
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)



One Town Center Road, Boca Raton, Florida                  33486
- --------------------------------------------------------------------------------
(Address of principal executive offices)                 (Zip code)


                                 (561) 995-7670
- --------------------------------------------------------------------------------
              (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 twelve (12) months (or for such shorter period that the registrant
was  required  to file such  report),  and (2) has been  subject to such  filing
requirement for the past 90 days.

                                                Yes   X       No
                                                   ------        ------


         Number of shares of common stock outstanding at August 9, 2001

                    Class A Common Stock - 42,015,028 shares
                    Class B Common Stock -  5,455,595 shares


                         SBA COMMUNICATIONS CORPORATION


                                      INDEX





                                                                                                        Page
                                                                                                        ----
 
PART I  -  FINANCIAL INFORMATION

Item 1.   Unaudited Financial Statements

   Consolidated Balance Sheets as of June 30, 2001 and December 31, 2000                                   3

   Consolidated Statements of Operations for the three and six months ended June 30, 2001 and 2000         4

   Consolidated Statements of Cash Flows for the six months ended June 30, 2001 and 2000                   5

   Consolidated Statement of Shareholders' Equity for the six months ended June 30, 2001                   6

   Condensed Notes to Consolidated Financial Statements                                                    7

Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations           11

Item 3.   Quantitative and Qualitative Disclosures About Market Risk                                      17

PART II - OTHER INFORMATION

Item 4.   Submission of Matters to a Vote of Security Shareholders                                        19

Item 6.   Exhibits and Reports on Form 8-K                                                                19

SIGNATURES                                                                                                20



                                       2


ITEM 1:  UNAUDITED FINANCIAL STATEMENTS

                 SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (unaudited)
                    (in thousands, except per share amounts)





                                                                                    June 30, 2001          December 31, 2000
                                                                                    -------------          -----------------
 
                                        ASSETS
Current assets:
         Cash and cash equivalents                                                    $  150,875                $ 14,980
         Accounts receivable, net of allowance of $3,179 and $2,117 in
            2001 and 2000, respectively                                                   65,032                  47,704
         Prepaid and other current assets                                                  8,090                   5,968
         Costs and estimated earnings in excess of billings on
            uncompleted contracts                                                          6,549                  13,584
                                                                                    -------------          --------------
                           Total current assets                                          230,546                  82,236

         Property and equipment, net                                                   1,056,166                 765,815
         Intangible assets, net                                                          116,870                  83,387
         Other assets                                                                     10,600                  17,380
                                                                                    -------------          --------------
                           Total assets                                               $1,414,182                $948,818
                                                                                    =============          ==============

                         LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
         Accounts payable                                                             $   54,746                $ 76,944
         Accrued expenses                                                                 12,331                  13,504
         Current portion - notes payable                                                     713                   2,606
         Interest payable                                                                 20,921                      49
         Billings in excess of costs and estimated earnings
            on uncompleted contracts                                                       5,084                   5,942
         Other current liabilities                                                        14,144                  10,665
                                                                                    -------------          --------------
                           Total current liabilities                                     107,939                 109,710
                                                                                    -------------          --------------

Long-term liabilities:
         Senior discount notes payable                                                   221,587                 209,042
         Senior notes payable                                                            500,000                       -
         Notes payable                                                                    50,381                  72,625
         Deferred tax liabilities, net                                                    18,465                  18,445
         Other long-term liabilities                                                       1,325                     836
                                                                                    -------------          --------------
                           Total long-term liabilities                                   791,758                 300,948
                                                                                    -------------          --------------

Commitments and contingencies (see Note 8)

Shareholders' equity:
         Common stock-Class A par value $.01 (100,000 shares authorized),
            41,999 and 40,989 shares issued and outstanding in 2001 and 2000,
            respectively                                                                     420                     410
         Common stock-Class B  par value $.01 (8,100 shares authorized),
          5,456 shares issued and outstanding in 2001 and 2000                                55                      55
          Additional paid-in capital                                                     650,002                 627,370
          Accumulated deficit                                                           (135,992)                (89,675)
                                                                                    -------------          --------------
                    Total shareholders' equity                                           514,485                 538,160
                                                                                    -------------          --------------

                    Total liabilities and shareholders' equity                        $1,414,182                $948,818
                                                                                    =============          ==============




The accompanying Condensed Notes to Consolidated Financial Statements on pages 7
through 11 herein are an integral part of these consolidated financial
statements.


                                       3


                 SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)
                    (in thousands, except per share amounts)





                                                                  For the three months                  For the six months
                                                                     ended June 30,                        ended June 30,
                                                                ------------------------           ----------------------------
                                                                  2001             2000              2001                2000
                                                                  ----             ----              ----                ----
 
Revenues:
   Site development                                           $  32,840        $  26,692          $  65,513           $  47,034
   Site leasing                                                  24,915           11,811             45,198              21,898
                                                              ---------        ---------          ---------           ---------
          Total revenues                                         57,755           38,503            110,711              68,932
                                                              ---------        ---------          ---------           ---------


Cost of revenues (exclusive of depreciation and
   amortization shown below):
   Cost of site development                                      25,214           20,650             50,232              36,219
   Cost of site leasing                                           9,110            4,459             16,238               8,324
                                                              ---------        ---------          ---------           ---------
         Total cost of revenues                                  34,324           25,109             66,470              44,543
                                                              ---------        ---------          ---------           ---------

         Gross profit                                            23,431           13,394             44,241              24,389

Operating expenses:
   Selling, general and administrative                           10,759            6,338             21,400              12,456
   Depreciation and amortization                                 18,368            7,932             33,375              14,763
                                                              ---------        ---------          ---------           ---------
         Total operating expenses                                29,127           14,270             54,775              27,219
                                                              ---------        ---------          ---------           ---------

         Operating loss                                          (5,696)            (876)           (10,534)             (2,830)

Other income (expense):
   Interest income                                                2,207            1,293              5,207               2,821
   Interest expense                                             (11,954)          (1,620)           (20,637)             (4,527)
   Non-cash amortization of original issue discount and
        debt issuance costs                                      (7,288)          (6,352)           (14,256)            (12,569)
   Other                                                           (112)               -               (196)                 51
                                                              ---------        ---------          ---------           ---------
         Total other expense                                    (17,147)          (6,679)           (29,882)            (14,224)
                                                              ---------        ---------          ---------           ---------

         Loss before provision for income taxes and
              extraordinary item                                (22,843)          (7,555)           (40,416)            (17,054)

Provision for income taxes                                         (478)            (353)              (832)               (577)
                                                               --------        ---------          ---------           ---------


        Net loss before extraordinary item                      (23,321)          (7,908)           (41,248)            (17,631)

Extraordinary item - write-off of deferred financing fees             -                -             (5,069)                  -
                                                              ---------        ---------          ---------           ---------

         Net loss                                             $ (23,321)       $  (7,908)         $ (46,317)          $ (17,631)
                                                              =========        =========          =========           =========


Basic and diluted loss per common share before
   extraordinary item                                         $   (0.50)       $   (0.20)         $   (0.88)          $   (0.47)
Extraordinary item - write-off of deferred financing fees             -                -          $   (0.11)                  -
                                                              ---------        ---------          ---------           ---------
Basic and diluted loss per common share                       $   (0.50)       $   (0.20)         $   (0.99)          $   (0.47)
                                                              =========        =========          =========           =========
Basic and diluted weighted average number of shares of
   common stock                                                  47,105           39,234             46,954              37,308
                                                              =========        =========          =========           =========




The accompanying Condensed Notes to Consolidated Financial Statements on pages 7
through 11 herein are an integral part of these consolidated financial
statements.

                                       4


                 SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                                 (in thousands)





                                                                                            For the six months ended June 30,
                                                                                            ---------------------------------
                                                                                                 2001                2000
                                                                                                 ----                ----
 
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES:
   Net loss                                                                                  $  (46,317)           $ (17,631)
   Adjustments to reconcile net loss to net cash provided by
     operating activities-
   Depreciation and amortization                                                                 33,375               14,763
   Non-cash compensation expense                                                                  1,679                  203
   Provision for doubtful accounts                                                                  744                  893
   Amortization of original issue discount and debt issuance costs                               14,256               12,569
   Write-off of deferred financing fees                                                           5,069                    -
   Changes in operating assets and liabilities:
     (Increase) decrease in-
         Accounts receivable                                                                    (10,311)             (11,122)
         Prepaid and other current assets                                                        (2,107)              (2,971)
         Costs and estimated earnings in excess of
              billings on uncompleted contracts                                                   7,985               (4,981)
         Other assets                                                                             5,971               (1,354)
   Increase (decrease) in-
         Accounts payable                                                                       (23,836)              17,919
         Accrued expenses                                                                        (2,005)               3,258
         Accrued interest                                                                        20,872                  188
         Other liabilities                                                                        2,946                1,333
         Billings in excess of costs and estimated earnings on uncompleted contracts             (1,061)               1,408
                                                                                              ---------            ---------
         Total adjustments                                                                       53,577               32,106
                                                                                              ---------            ---------
         Net cash provided by operating activities                                                7,260               14,475
                                                                                              ---------            ---------

CASH FLOWS USED IN INVESTING ACTIVITIES:
   Tower and other capital expenditures                                                        (327,318)            (163,153)
                                                                                              ---------            ---------
         Net cash used in investing activities                                                 (327,318)            (163,153)
                                                                                              ---------            ---------

CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:
   Net proceeds from common stock offerings                                                           -              229,594
   Proceeds from option exercise                                                                  2,474                2,735
   Proceeds from senior notes payable, net of financing fees                                    484,266                    -
   Borrowings under senior credit facility                                                       30,000               11,000
   Proceeds from senior secured credit facility, net of financing fees                           44,320                    -
   Repayment of senior credit facility and notes payable                                       (105,107)             (70,525)
   Deferred financing fees                                                                            -                  (58)
                                                                                              ---------            ---------
         Net cash provided by financing activities                                              455,953              172,746
                                                                                              ---------            ---------
         Net increase in cash and cash equivalents                                              135,895               24,068
CASH AND CASH EQUIVALENTS:
   Beginning of period                                                                           14,980                3,131
                                                                                              ---------            ---------
   End of period                                                                             $  150,875            $  27,199
                                                                                              =========            =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid during the period for:
         Interest                                                                            $    1,303              $ 6,119
         Taxes                                                                               $    1,784                $ 688

NON-CASH INVESTING ACTIVITIES:
Assets acquired in connection with acquisitions                                              $   45,524             $ 25,576
Liabilities assumed in connection with acquisitions                                          $   (4,549)            $   (315)
Common stock issued in connection with acquisitions                                          $  (18,489)            $(20,023)




The accompanying Condensed Notes to Consolidated Financial Statements on pages 7
through 11 herein are an integral part of these consolidated financial
statements.

                                       5


                 SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

                     FOR THE SIX MONTHS ENDED JUNE 30, 2001
                                   (unaudited)
                                 (in thousands)





                                                                                       Additional
                                                                                        Paid-In    Accumulated
                                                             Common Stock               Capital      Deficit     Total
                                            ----------------------------------------   ----------  ---------------------
                                                  Class A               Class B
                                                  -------               -------
                                             Number     Amount    Number     Amount
                                             ------     ------    ------     ------
 
BALANCE, December 31, 2000                  40,989       $410      5,456       $55     $627,370     $ (89,675)  $538,160
   Common stock issued in connection with
       acquisitions                            579          6          -         -       18,483             -     18,489
   Exercise of employee stock options          431          4          -         -        2,470             -      2,474
   Non-cash compensation adjustment              -          -          -         -        1,679             -      1,679
   Net loss                                      -          -          -         -                    (46,317)   (46,317)
                                            ------       ----      -----       ---     --------    ----------   --------
BALANCE, June 30, 2001                      41,999       $420      5,456       $55     $650,002     $(135,992)  $514,485
                                            ======       ====      =====       ===     ========    ==========   ========



The accompanying Condensed Notes to Consolidated Financial Statements on pages 7
through 11 herein are an integral part of these consolidated financial
statements.


                                       6


                 SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. BASIS OF PRESENTATION

The accompanying consolidated financial statements should be read in conjunction
with the 2000  Form 10-K for SBA  Communications  Corporation.  These  financial
statements have been prepared in accordance  with the  instructions to Form 10-Q
and,  therefore,  omit or  condense  certain  footnotes  and  other  information
normally included in financial statements prepared in accordance with accounting
principles  generally  accepted  in the  United  States.  In the  opinion of the
Company's management,  all adjustments (consisting of normal recurring accruals)
considered  necessary for fair financial statement  presentation have been made.
Certain amounts included in the prior year's consolidated  financial  statements
have been  reclassified  to  conform to the  current  year's  presentation.  The
results of operations  for an interim  period may not give a true  indication of
the results for the year.

During the three and six months  ended June 30,  2001 and 2000,  the Company did
not  have any  changes  in its  equity  resulting  from  non-owner  sources  and
accordingly,  comprehensive  income was equal to the net loss amounts  presented
for the  respective  periods  in the  accompanying  Consolidated  Statements  of
Operations.

The Company has potential  common stock  equivalents  related to its outstanding
stock options.  These potential  common stock  equivalents  were not included in
diluted  loss per share  because  the  effect  would  have  been  anti-dilutive.
Accordingly,  basic and diluted loss per common  share and the weighted  average
number of shares used in the computation are the same for all periods presented.
There were 3.5 million and 3.0 million options  outstanding at June 30, 2001 and
2000, respectively.

2. CURRENT ACCOUNTING PRONOUNCEMENTS

In June 2000, the Financial  Accounting Standards Board ("FASB") issued SFAS No.
138,   Accounting  for  Certain  Derivative   Instruments  and  Certain  Hedging
Activities,  an  amendment  of SFAS 133.  SFAS 133  established  accounting  and
reporting  standards for derivative  instruments  including  certain  derivative
instruments  embedded in other  contracts and for hedging  activities.  SFAS 138
addresses a limited number of issues  causing  implementation  difficulties  for
numerous  entities that apply SFAS 133 and amends the  accounting  and reporting
standards of SFAS 133 for certain  derivative  instruments  and certain  hedging
activities.  The Company adopted SFAS 138 on January 1, 2001 and there was not a
significant impact from the adoption.

In June 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible Assets
("SFAS 142").  This standard  eliminates the  amortization  of goodwill  against
earnings. Instead, goodwill will be subject to at least an annual assessment for
impairment by applying a  fair-value-based  test.  Goodwill will be written-down
against  earnings only in the periods in which the recorded value of goodwill is
more than its fair value. Goodwill existing at June 30, 2001 will continue to be
amortized until December 31, 2001. Goodwill acquired subsequent to June 30, 2001
will not be  amortized  during the year ending  December  31,  2001.  Management
expects to have SFAS 142 fully  implemented  by January  1, 2002,  however,  the
effect SFAS 142 will have on the consolidated  financial statements has not been
determined.

In June 2001,  the  Accounting  Standards  Executive  Committee  of the American
Institute of Certified Public Accountants issued an exposure draft of a proposed
Statement of Position (SOP) entitled Accounting for Certain Costs and Activities
Related to Property, Plant and Equipment. The proposed SOP may limit the ability
of  companies  to  capitalize  certain  costs  as part of  property,  plant  and
equipment  (PP&E).  The proposed  SOP would also  require that each  significant
separately  identifiable  part of PP&E  with a useful  life  different  from the
useful  life of the PP&E to which it relates be  accounted  for  separately  and
depreciated over the individual  component's  expected useful life. The proposed
SOP  would be  effective  for  fiscal  years  beginning  after  June  15,  2002.
Management has not determined the effect this SOP, if issued as proposed,  would
have on the consolidated financial statements but it may be material.

                                       7


In June 2001, the FASB issued Statement of Financial Accounting Standards No.
141 ("SFAS 141"), Business Combinations. SFAS 141 addresses financial accounting
and reporting for business combinations and supercedes APB NO. 16, Business
Combinations and SFAS No. 38 Accounting for Preacquisition Contingencies of
Purchased Enterprises. All business combinations in the scope of SFAS 141 are
to be accounted for under the purchase method. SFAS 141 is effective June 30,
2001. The adoption of SFAS 141 did not have an impact on the Company's
consolidated financial statements.

3. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

                                                           As of
                                                June 30,         December 31,
                                                  2001              2000
                                                --------         ------------
                                                       (in thousands)

Towers                                          $1,019,968       $ 721,361
Construction in process                             81,080          69,012
Furniture, equipment and vehicles                   28,869          19,497
Land                                                10,876          10,014
Buildings and improvements                             704             625
                                                ----------       ---------
                                                 1,141,497         820,509
Less: accumulated depreciation and
     amortization                                  (85,331)        (54,694)
                                                ----------       ---------
Property and equipment, net                     $1,056,166       $ 765,815
                                                ==========       =========



Construction in process represents costs incurred related to towers which are
under development. Interest is capitalized in connection with the construction
of towers. Approximately $1.5 and $1.6 million of interest cost was capitalized
during the six months ended June 30, 2001 and the year ended December 31, 2000,
respectively.

4. COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS

Costs and estimated earnings on uncompleted contracts consist of the following:





                                                          For the six months ended      For the year ended
                                                                June 30, 2001           December 31, 2000
                                                          ------------------------      ------------------
                                                                              (in thousands)

 
Costs incurred on uncompleted contracts                           $31,634                   $ 48,060
Estimated earnings                                                  9,388                      9,941
Billings to date                                                  (39,557)                   (50,359)
                                                                  -------                   --------
                                                                  $ 1,465                   $  7,642
                                                                  =======                   ========






                                                               As of                        As of
                                                            June 30, 2001             December 31, 2000
                                                            -------------             -----------------
                                                                          (in thousands)
 
Costs and estimated earnings in excess of billings on
         uncompleted contracts                                    $ 6,549                   $ 13,584
Billings in excess of costs and estimated earnings on
         uncompleted contracts                                     (5,084)                    (5,942)
                                                                  -------                   --------
                                                                  $ 1,465                   $  7,642


                                       8


5.     CURRENT AND LONG-TERM DEBT






                                                                             As of           As of
                                                                        June 30, 2001    December 31, 2000
                                                                        -------------    -----------------
                                                                                 (in thousands)
 
   12% senior discount notes, net of unamortized original issue
   discount of  $47,413 at June 30, 2001, unsecured, cash
   interest payable semi-annually in arrears beginning
   September 1, 2003, balloon principal payment of $269,000 due at
   maturity on March 1, 2008.                                               $221,587        $209,042

   10 1/4% senior notes, unsecured, interest payable semi-annually
   beginning August, 2001, balloon principal payment of $500,000 due
   at maturity on February 1, 2009.                                          500,000               -

   Senior secured credit facility term loan, interest at varying rates
   (6.60% at June 30, 2001) quarterly installments based on reduced
   availability beginning September 30, 2003, maturing June 15, 2007.         50,000               -

   Notes payable, interest at varying rates (2.9% to 11.4% at
   June 30, 2001).                                                             1,094             231

   Senior credit facility term loan, repaid in February 2001.                      -          50,000

   Senior credit facility revolving loan, repaid in March 2001.                    -          25,000
                                                                           ---------       ---------
                                                                             772,681         284,273
   Less:  current maturities                                                    (713)         (2,606)
                                                                           ---------       ---------
   Long-term debt                                                           $771,968        $281,667
                                                                           =========       =========




6. SHAREHOLDERS' EQUITY

In January  2001,  the  Company  entered  into  bonus  agreements  with  certain
executives and employees to issue shares,  or options to acquire shares,  of the
Company's Class A common stock. The Company expects to record approximately $3.1
million of non-cash  compensation  expense in 2001 and $1.1  million in non-cash
compensation  expense in each year from 2002 through 2006. The Company  recorded
approximately  $0.9  million and $1.7 million in non-cash  compensation  expense
during the three and six months ended June 30, 2001, respectively.

7. INCOME TAXES

The components of the provision for income taxes are as follows:

                                                     For the six months ended
                                                     ------------------------
                                                 June 30, 2001    June 30, 2000
                                                 -------------    -------------
                                                         (in thousands)

              Federal income tax                   $ 15,465          $ 5,798
              State income tax                         (825)            (570)
              Foreign tax                                (7)              (7)
              Change in valuation allowance         (15,465)          (5,798)
                                                   --------          -------
                                                   $   (832)         $  (577)
                                                   ========          =======
                                       9


The Company has taxable  losses in the three and six months  ended June 30, 2001
and 2000, and as a result net operating loss carry-forwards have been generated.
These net  operating  loss  carry-forwards  are  fully  reserved  as  management
believes  it is not  "more  likely  than  not" that the  Company  will  generate
sufficient taxable income in future periods to recognize the assets.

8. COMMITMENTS AND CONTINGENCIES

The Company is involved in various claims,  lawsuits and proceedings  arising in
the ordinary course of business.  While there are uncertainties  inherent in the
ultimate outcome of such matters and it is impossible to presently determine the
ultimate costs that may be incurred,  management believes the resolution of such
uncertainties  and the  incurrence  of such  costs  should  not have a  material
adverse effect on the Company's  consolidated  financial  position or results of
operations.

As part of the consideration for its acquisitions,  the Company sometimes agrees
to issue  additional  shares of Class A common stock if the towers or businesses
that are acquired  meet or exceed  certain  earnings or new tower targets in the
1-3 years after they have been  acquired.  As of June 30, 2001,  the Company had
the obligation to issue  approximately 1.9 million  additional shares of Class A
common stock and pay approximately  $5.5 million in cash if the earnings targets
identified in various acquisition agreements are met.


9. ACQUISITONS

During the six months ended June 30, 2001 the Company completed 50 acquisitions,
all of which were  individually  insignificant  to the  Company.  The  aggregate
purchase price for the  acquisitions was $194.1 million for the six months ended
June 30, 2001.

10. SEGMENT DATA

The Company operates  principally in three business  segments:  site development
consulting,  site  development  construction,  and site  leasing.  The Company's
reportable  segments are strategic business units that offer different services.
These business units are managed separately based on the fundamental differences
in their operations.

The  Company's  segment   information  for  revenues,   gross  profit,   capital
expenditures  (including  assets acquired  through the issuance of the Company's
Class A common stock) and assets is as follows:

                                                        For the six months
                                                          ended June 30,
                                                      ----------------------
                                                         2001         2000
                                                         ----         ----
                                                           (in thousands)
             Revenues:
                Site development - consulting         $ 13,890      $ 12,431
                Site development - construction         51,623        34,603
                Site leasing                            45,198        21,898
                                                      --------      --------
                                                      $110,711      $ 68,932
                                                      ========      ========
             Gross profit:
                Site development - consulting         $  4,487      $  4,236
                Site development - construction         10,794         6,579
                Site leasing                            28,960        13,574
                                                      --------      --------
                                                      $ 44,241      $ 24,389
                                                      ========      ========

             Capital expenditures:
                Site development - consulting         $    918      $    914
                Site development - construction         29,901         1,417
                Site leasing                           313,212       180,339
                Assets not identified by segment         1,776           506
                                                      --------      --------
                                                      $345,807      $183,176
                                                      ========      ========

                                       10


                                               As of               As of
                                           June 30, 2001     December 31, 2000
                                           -------------     -----------------
                                                      (in thousands)
       Assets:
          Site development - consulting      $   11,150          $ 14,248
          Site development - construction       129,899            99,962
          Site leasing                        1,091,939           815,660
          Assets not identified by segment      181,194            18,948
                                             ----------          --------
                                             $1,414,182          $948,818
                                             ==========          ========


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

We are a leading  independent  owner and  operator  of  wireless  communications
towers  in the  United  States.  We  generate  revenues  from  our  two  primary
businesses,  site leasing and site development. In our site leasing business, we
lease antenna space to wireless service providers on towers and other structures
that we own or manage  for  others.  The  towers  that we own have  either  been
constructed by us at the request of a carrier, built or constructed based on our
own initiative or acquired.  In our site development business, we offer wireless
service  providers  assistance  in  developing  their  own  networks,  including
designing  a network  with  full  signal  coverage,  identifying  and  acquiring
locations to place their antennas,  obtaining zoning approvals,  building towers
when necessary and  installing  their  antennas.  Since our founding in 1989, we
have  participated in the development of more than 15,000 antenna sites in 49 of
the 51 major wireless markets in the United States.

Site Leasing Services

In 1997, we began aggressively expanding our site leasing business by
capitalizing on our nationally recognized site development experience and strong
relationships with wireless service providers to take advantage of the trends
toward independent tower ownerships and co-location, which is the placement of
multiple antennas on one tower. As of June 30, 2001, we owned or controlled
3,254 towers and had agreements providing us with the rights to acquire 407
additional existing towers. As of June 30, 2001 we had carrier directives to
build approximately 500 additional towers and had, in various phases of
development, 1,100 sites we had internally identified as desirable locations on
which to build a tower. Subsequent to our decision to scale back our
construction plan and operation discussed below, we had a total of approximately
1,000 sites in our backlog.

We believe our history and experience in providing site development services
gives us a competitive advantage in choosing the most attractive locations on
which to build new towers or buy existing towers, as measured by our success in
increasing tower revenues and cash flows. Based on tenant leases executed as of
June 30, 2001, same tower revenue growth for the trailing twelve months on the
1,660 towers we owned as of June 30, 2000 was 30%. We signed 321 new tenant
leases in the quarter ended June 30, 2001 on the 2,839 towers we owned at the
beginning of the quarter, at an average initial monthly rent of $1,559. Our
annualized rate of tenants added per tower, on a broadband equivalent basis, was
 .47, .52, .56, and .59, for the quarters ended June 30, 2001, March 31, 2001,
December 31, 2000, and September 30, 2000, respectively. A broadband equivalent
basis is calculated by dividing total lease revenue by $1,500, an industry
benchmark for monthly rent per tenant. We believe that our annualized rate of
new tenants added per tower per quarter is among the highest in the industry. As
of June 30, 2001, the tenant count on owned towers was 7,202 or an average of
2.2 tenants per tower.

We have focused our capital expenditures on building new towers and acquiring
existing towers and related businesses. Our average construction cost of a new
tower is approximately $250,000, while we believe the industry's average
acquisition cost of a new tower over the last two years has been approximately
$350,000. As a result of these favorable economics, we have historically elected
to build the majority, 59%, of our towers. However, this trend changed somewhat
in the first half of 2001 as the average acquisition price per tower declined.
We acquired more towers than we built in the first half of 2001, and in the
second half of 2001, we again expect to acquire more towers than we build. On
August 9, 2001 we announced that, in light of our assessment of capital market
conditions, acquisition opportunities and our success in growing our tower
portfolio year-to-date, we were adjusting our new tower build construction plan
and operation to produce 100-150 new towers per quarter commencing with the
third quarter of 2001, instead of the 200 to 250 new towers per quarter
previously built or capable of being built by the Company. We now expect to
build a total of approximately 600-700 new towers in 2001 and approximately 400
to 600 in 2002. The adjustment is not expected to impact our anticipated
portfolio at year-end 2001 of 3,800 to 4,000 towers. In connection with the
adjustment to the scale of our new tower construction operation, we expect to
incur a non-recurring developmental charge in the third quarter of 2001,
estimated to be between $21.0 million and $24.0 million. Included in the charge
will be a write-off of costs reflected on our balance sheet as work in process
for certain new tower build sites for which development activity is expected to
be abandoned, costs of employee separation for certain employees and costs
associated with the closing or consolidation of selected offices that were
utilized primarily in our new asset development activities.

We have acquired  1,321  towers as of June 30,  2001.  We seek to  acquire
towers where we have also acquired 1,321 towers as of June 30, 2001. We seek to
acquire towers where we can increase cash flow to substantially reduce the tower
cash flow multiple paid at acquisition through additional tenant leases. For the
quarter ended June 30, 2001, we acquired 206 towers. The 206 tower acquisitions
were completed at an aggregate purchase price of $70.1 million, an


                                       11


average price of approximately $340,000 per tower. In addition to what we have
previously acquired, we are actively negotiating to acquire additional existing
towers. In 2000, we entered into agreements to purchase 275 existing towers from
TeleCorp PCS, Inc. (TeleCorp), and a total of 300 towers including an option to
purchase up to an additional 100 towers from US Unwired. During the six months
ended June 30, 2001, we acquired 238 towers under the TeleCorp agreement for
$77.9 million and 141 towers under the US Unwired agreement for $44.1 million.
As of June 30, 2001, we had agreements giving us the right to acquire 407
additional towers in 37 separate transactions for an aggregate purchase price of
approximately $107.1 million or an average acquisition price of approximately
$263,000 per tower. These numbers do not include an option to purchase up to 100
additional towers from US Unwired later in 2001. These acquisitions are subject
to a number of conditions and may or may not close.

The  following  chart  shows the  number of  towers we  constructed  for our own
account and the number of towers we acquired during the periods indicated:

                                    Six months ended          Year ended
                                     June 30, 2001         December 31, 2000
                                    ----------------       -----------------
             Towers constructed           391                     779
             Towers acquired              473                     448

Site Development Services

Our site development business consists of two segments, site development
consulting and site development construction, through which we provide wireless
service providers a full range of end-to-end services. In the consulting segment
of our site development business, we offer clients the following services: (1)
network pre-design; (2) identification of potential locations for towers and
antennas; (3) support in buying or leasing the location; and (4) assistance in
obtaining zoning approvals and permits. In the construction segment of our site
development business we provide a number of services, including the following:
(1) tower and related site construction; (2) switch construction; (3) antenna
installation; and (4) radio equipment installation, optimization and service.

We believe that our total site development  business will grow with the expected
overall growth of wireless and other telecommunications  networks. We anticipate
that site  development  construction  revenues  will  continue  to  exceed  site
development  consulting revenues. We also believe that our site leasing revenues
will grow as wireless service  providers  continue to lease antenna space on our
towers and the number of towers we own or control grows.

RESULTS OF OPERATIONS

As we continue our transition into site leasing, operating results in prior
periods may not be meaningful predictors of future prospects. You should be
aware of the dramatic changes in the nature and scope of our business when
reviewing the ensuing discussion of comparative historical results. We expect
that the acquisitions consummated to date and any future acquisitions, as well
as our new tower builds, will have a material impact on future revenues,
expenses and net loss. Revenues, cost of revenues, selling, general and
administrative expenses, depreciation and amortization, interest income and
interest expense each increased significantly in the three and six month period
ended June 30, 2001 as compared to the respective periods in the prior year, and
some or all of those items may continue to increase significantly in future
periods. Additionally, during the six months ended June 30, 2001, we recorded an
extraordinary loss of $5.1 million for the write-off of deferred financing fees
associated with the termination of a senior credit facility. We believe that our
new tower build programs may have a material effect on future financial results,
and that effect will probably be negative until such time, if ever, as the newly
constructed towers attain higher levels of tenant use.

Second Quarter 2001 compared to the Second Quarter 2000

Total revenues increased 50.0% to $57.8 million for the second quarter of 2001
from $38.5 million for the second quarter of 2000. Site development revenues
increased 23.0% to $32.8 million in the second quarter of 2001 from $26.7
million in the second quarter of 2000 due to increases in both site development
consulting revenues and construction revenues. Site development consulting
revenues increased 10.7% to $7.6 million for the second quarter 2001 from $6.9
million for the second quarter of 2000, due to the increased demand for site
acquisition and zoning services from wireless communications carriers and our
efforts to increase our range of services.

                                       12


Site development construction revenues increased 27.3% to $25.3 million for the
second quarter of 2001 from $19.8 million for the second quarter of 2000, due to
the increased demand for construction services from wireless communications
carriers, the number of projects on which services were rendered and the
acquisition of several small construction companies. Site leasing revenues
increased 110.9% to $24.9 million for the second quarter of 2001, from $11.8
million for the second quarter of 2000, due to the increased number of tenants
added to our towers, higher average rents received and the increase in the
number of towers added to our portfolio.

Total cost of revenues increased 36.7% to $34.3 million for the second quarter
of 2001 from $25.1 million for the second quarter of 2000. Site development cost
of revenues increased 22.1% to $25.2 million for the second quarter of 2001 from
$20.7 million in the second quarter of 2000 due to the increased volume in both
site development consulting and construction revenues. Site development
consulting cost of revenues increased 9.3% to $5.1 million for the second
quarter of 2001 from $4.7 million for the second quarter of 2000 due primarily
to higher revenues. Site development construction cost of revenues increased
25.8% to $20.1 million for the second quarter of 2001 from $16.0 million in the
second quarter of 2000 due primarily to higher revenues. Site leasing cost of
revenues increased 104.3% to $9.1 million for the second quarter of 2001 from
$4.5 million for the first quarter of 2000, due primarily to the increased
number of towers owned resulting in an increased amount of lease payments to
site owners and other related site costs.

Gross profit  increased  74.9% to $23.4  million for the second  quarter of 2001
from  $13.4  million  for the  second  quarter of 2000,  due to  increased  site
development  and site  leasing  revenues.  Gross  profit  from site  development
increased  26.2% to $7.6 million in the second quarter of 2001 from $6.0 million
in the second  quarter of 2000 due to higher site  development  revenues.  Gross
profit  margins from site  development  remained  relatively  consistent for the
second  quarter  of 2001 and  2000.  Gross  profit  margin  on site  development
consulting  also  remained  relatively  consistent.  Gross profit margin on site
development  construction  increased in the second quarter of 2001 to 20.4% from
11.0% in the  second  quarter of 2000 as a result of our  efforts  to  emphasize
higher  margin  projects,   such  as  antenna   installation  and  use  of  less
subcontractor labor. Gross profit for the site leasing business increased 115.0%
to $15.8  million in the second  quarter of 2001 from $7.4 million in the second
quarter of 2000,  and site leasing gross profit margin  improved to 63.4% in the
second  quarter of 2001 from 62.2% in the second  quarter of 2000. The increased
gross profit was due to the  substantially  greater number of towers owned,  the
increase in the number of tenants and the greater  average  revenue per tower in
the 2001 period.  As a percentage of total revenues,  gross profit  increased to
40.6% of total revenues for the second quarter of 2001 from 34.8% for the second
quarter of 2000 due primarily to increased  levels of higher margin site leasing
gross profit.

Selling, general and administrative expenses increased 69.8% to $10.8 million
for the second quarter of 2001 from $6.3 million for the second quarter of 2000.
The increase in selling, general and administrative expenses represented the
addition of offices, personnel and other infrastructure necessary to support our
continued growth as well as increased non-cash compensation expense and
recurring developmental expenses. The amount recorded as non-cash compensation
in the second quarter of 2001 was $0.9 million and no non-cash compensation
expense was recorded in the second quarter of 2000. This increase results from
the Company's increased usage of both common stock and options to purchase
shares of common stock as a means of both rewarding and retaining key employees.
The increase in recurring developmental expenses is due to higher levels of new
build and acquisition activity, the increasingly difficult zoning environment
and, to a lessor extent, pending acquisitions that ultimately did not close. In
the third quarter, we anticipate recording a non-recurring developmental charge
between $21.0 million and $24.0 million relating to a reduction in the scale of
our new tower construction operations. As a result of this decision,
developmental expenses may decline in future quarters.

Depreciation and amortization  increased to $18.4 million for the second quarter
of 2001 as  compared  to $7.9  million  for the  second  quarter  of 2000.  This
increase is directly related to the increased amount of fixed assets  (primarily
towers) we owned in 2001 as compared to 2000.

Operating loss was $(5.7) million for the second quarter 2001, as compared to an
operating  loss of $(0.9)  million for the second  quarter of 2000.  Total other
expenses  increased  to  $(17.1)  million  for the second  quarter  of 2001,  as
compared to $(6.7) million for the second quarter of 2000, primarily as a result
of increased interest expense. The increase in interest expense is primarily due
to additional interest expense on our $500.0 million 10 1/4% senior notes issued
in  February  2001 and the  related  amortization  of  deferred  financing  fees
partially offset by an increase in interest income due to higher cash balance as
a result of the issuance of 10 1/4% senior notes.


                                       13


Earnings  before  interest,  taxes,  depreciation  and  amortization,   non-cash
compensation expense and extraordinary items ("EBITDA") increased 92.2% to $13.6
million for the second  quarter of 2001 from $7.1 million in the second  quarter
of 2000. The following table provides a reconciliation of EBITDA to net loss:

                                                   Three months ended June 30,
                                                   ---------------------------
                                                     2001               2000
                                                     ----               ----
                                                         (in thousands)

        EBITDA                                      $ 13,563           $ 7,056
        Interest expense                             (11,954)           (1,620)
        Amortization of original issue discount
           and debt issuance costs                    (7,288)           (6,352)
        Interest income                                2,207             1,293
        Provision for income taxes                      (478)             (353)
        Depreciation and amortization                (18,368)           (7,932)
        Other expense                                   (112)                -
        Non-cash compensation expense                   (891)                -
                                                   ---------          --------
        Net loss                                    $(23,321)          $(7,908)
                                                   =========          ========

First Half of 2001 compared to the First Half of 2000

Total revenues increased 60.6% to $110.7 million for the first half of 2001 from
$68.9 million for the first half of 2000. Site development revenues increased
39.3% to $65.5 million in the first half of 2001 from $47.0 million in the first
half of 2000 due to increases in both site development consulting revenues and
construction revenues. Site development consulting revenues increased 11.7% to
$13.9 million for the first half 2001 from $12.4 million for the first half of
2000, due to the increased demand for site acquisition, zoning and other
consulting services from wireless communications carriers. Site development
construction revenues increased 49.2% to $51.6 million for the first half of
2001 from $34.6 million for the first half of 2000, due to the increased demand
for construction services from wireless communications carriers, the number of
projects on which services were rendered and the acquisition of several small
construction companies. Site leasing revenues increased 106.4% to $45.2 million
for the first half of 2001, from $21.9 million for the first half of 2000, due
to the increased number of tenants added to our towers, higher average rents
received and the increase in the number of towers added to our portfolio.

Total cost of revenues increased 49.2% to $66.5 million for the first half of
2001 from $44.5 million for the first half of 2000. Site development cost of
revenues increased 38.7% to $50.2 million for the first half of 2001 from $36.2
million in the first half of 2000 due to the increased volume in both site
development consulting and construction revenues. Site development consulting
cost of revenues increased 14.8% to $9.4 million for the first half of 2001 from
$8.2 million for the first half of 2000 due primarily to higher revenues. Site
development construction cost of revenues increased 45.7% to $40.8 million for
the first half of 2001 from $28.0 million in the first half of 2000 due
primarily to higher revenues. Site leasing cost of revenues increased 95.1% to
$16.2 million for the first half of 2001 from $8.3 million for the first half of
2000, due primarily to the increased number of towers owned resulting in an
increased amount of lease payments to site owners and other related site costs.

Gross profit  increased  81.4% to $44.2  million for the first half of 2001 from
$24.4 million for the first half of 2000, due to increased site  development and
site leasing  revenues.  Gross profit from site  development  increased 41.3% to
$15.3  million in the first half of 2001 from $10.8 million in the first half of
2000 due to higher site  development  revenues.  Gross  profit  margins for site
development  remained  relatively  consistent  for  the  first  half  of 2001 as
compared  to the first half of 2000.  Gross  profit  margin on site  development
consulting  decreased  to 32.3%  for the first  half of 2001 from  34.1% for the
first half of 2000,  reflecting different states of project  completions.  Gross
profit margin on site  development  construction  increased in the first half of
2001 to 20.9% from 12.2% in the first half of 2000 as a result of our efforts to
emphasize higher margin projects, such as antenna installation, and the use of
less subcontractor labor. Gross profit for the site leasing business increased
113.3% to $29.0 million in the first half of


                                       14


2001 from $13.6 million in the first half of 2000, and site leasing gross profit
margin  improved to 64.1% in the first half of 2001 from 62.0% in the first half
of 2000. The increased gross profit was due to the substantially  greater number
of towers owned,  the increase in the number of tenants and the greater  average
revenue per tower in the 2001 period.  As a percentage of total revenues,  gross
profit  increased  to 40.0% of total  revenues  for the first  half of 2001 from
35.4% for the first half of 2000 due  primarily  to  increased  levels of higher
margin site leasing gross profit.

Selling,  general and  administrative  expenses increased 71.8% to $21.4 million
for the first half of 2001 from $12.5 million for the first half of 2000. The
increase in selling, general and administrative expenses represented the
addition of offices, personnel and other infrastructure necessary to support our
continued growth as well as increased non-cash compensation expense and
recurring developmental expenses. The amount recorded as non-cash compensation
in the first half of 2001 was $1.7 million as compared to $0.2 million in the
first half of 2000. This increase results from the Company's increased usage of
both common stock and options to purchase shares of common stock as a means of
rewarding and retaining key employees. The increase in recurring developmental
expenses is due to higher levels of new build and acquisition activity, the
increasingly difficult zoning environment and, to a lessor extent, pending
acquisitions that ultimately did not close. In the third quarter, we anticipate
recording a non-recurring developmental charge between $21.0 million and $24.0
million relating to a reduction in the scale of our new tower construction
operations. As a result of this decision, developmental expenses may decline in
future quarters.

Depreciation and  amortization  increased to $33.4 million for the first half of
2001 as compared to $14.8  million for the first half of 2000.  This increase is
directly related to the increased amount of fixed assets  (primarily  towers) we
owned in 2001 as compared to 2000.

Operating  loss was $(10.5) for the first half 2001, as compared to an operating
loss of  $(2.8)  million  for the  first  half of  2000.  Total  other  expenses
increased  to $(29.9)  million  for the first  quarter of 2001,  as  compared to
$(14.2)  million for the first half of 2000,  primarily as a result of increased
interest  expense.  The  increase  in  interest  expense  is  primarily  due  to
additional interest expense on our $500.0 million 10 1/4% senior notes issued in
February 2001. The  extraordinary  item in 2001 of $(5.1) million relates to the
write-off  of  deferred  financing  fees  associated  with a credit  facility we
terminated in the first quarter of 2001.

EBITDA  increased  102.0% to $24.5 million for the first half of 2001 from $12.1
million in the first half of 2000. The following table provides a reconciliation
of EBITDA to net loss:




                                                                      Six months ended June 30,
                                                                      -------------------------
                                                                       2001           2000
                                                                       ----           ----
                                                                          (in thousands)
 
EBITDA                                                               $ 24,520       $ 12,136
Interest expense                                                      (20,637)        (4,527)
Amortization of original issue discount and debt issuance costss      (14,256)
                                                                                     (12,569)
Interest income                                                         5,207          2,821
Provision for income taxes                                               (832)          (577)
Depreciation and amortization                                         (33,375)       (14,763)
Other income (expense)                                                   (196)            51
Non-cash compensation expense                                          (1,679)          (203)
Extraordinary item, write-off of deferred financing fees               (5,069)             -
                                                                    ---------       --------
Net loss                                                             $(46,317)      $(17,631)
                                                                    =========       ========



LIQUIDITY AND CAPITAL RESOURCES

SBA Communications  Corporation is a holding company with no business operations
of its own. Our only significant  asset is the outstanding  capital stock of our
subsidiaries.  We conduct all our business  operations through our subsidiaries.
Accordingly,  our  only  source  of  cash  to pay our  obligations,  other  than
financings,  is  distributions  with  respect to our  ownership  interest in our
subsidiaries   from  the  net  earnings   and  cash  flow   generated  by  these
subsidiaries.  Even if we decided to pay a dividend on or make a distribution of
the  capital  stock  of  our  subsidiaries,   we  cannot  assure  you  that  our
subsidiaries will generate  sufficient cash flow to pay a dividend or distribute
funds,  or that we will be permitted to pay any dividends under the terms of the
senior secured credit facility or other loan documents.


                                       15


Net cash  provided by  operations  during the six months ended June 30, 2001 was
$7.3 million as compared to $14.5 million in the six months ended June 30, 2000.
Net cash used in investing activities for the six months ended June 30, 2001 was
$(327.3)  million compared to $(163.2) million for the six months ended June 30,
2000. This increase is primarily  attributable to a higher level of acquisitions
and new build  activity  in 2001 versus  2000.  Net cash  provided by  financing
activities for the six months ended June 30, 2001 was $456.0 million compared to
$172.7  million for the six months ended June 30, 2000. The increase in net cash
provided by financing  activities is primarily due to the issuance of our $500.0
million 10 1/4% senior notes  completed in February 2001 and the $50.0  borrowed
in accordance with the terms of our new senior secured credit facility.

Our balance sheet  reflected  positive  working  capital of $122.6 million as of
June 30,  2001  compared to negative  working  capital of $(27.5)  million as of
December  31,  2000.  This change is primarily  attributable  to increased  cash
balances as a result of the issuance of our $500.0  million 10 1/4% senior notes
completed in February 2001, the $50.0  borrowing under our senior secured credit
facility and a reduction in payables.

In February  2001,  the Company  issued $500.0  million 10 1/4% senior notes due
2009,  which  produced  net  proceeds  of  approximately  $483.4  million  after
deducting offering expenses.  Interest on the 10 1/4% senior notes is payable on
February  1 and  August 1 of each year,  beginning  August 1, 2001.  The 10 1/4%
senior notes are unsecured and pari passu in right of payment with the Company's
other  existing and future senior  indebtedness.  The 10 1/4% senior notes place
certain  restrictions on, among other things,  the incurrance of debt and liens,
issuance of preferred stock, payment of dividends or other  distributions,  sale
of  assets,  transactions  with  affiliates,  sale and  leaseback  transactions,
certain investments and our ability to merge or consolidate with other entities.

In June 2001, SBA Telecommunications, Inc. ("Telecommunications"), a subsidiary
of the Company, entered into a $300.0 million senior secured credit facility.
The facility provides for a $100.0 million term loan and a $200.0 million
revolving loan. Telecommunications drew $50.0 million of the term loan at
closing and the additional $50.0 million available under the term loan will be
drawn by December 15, 2001. Availability under this facility is based on certain
covenants. The term loan and the revolving loan mature June 15, 2007 and
amortization of the term loan begins in September 2003. Borrowings under the
senior secured credit facility bear interest at the euro dollar rate plus a
margin or a base rate plus a margin, as defined in the agreement. The senior
secured credit facility is secured by substantially all of the assets of
Telecommunications and its subsidiaries. The facility also places certain
restrictions on, among other things, the incurrance of debt and liens, the sale
of assets, capital expenditures, transactions with affiliates, sale and lease-
back transactions and the number of towers that can be built without anchor
tenants.

Our cash capital expenditures for the six months ended June 30, 2001 were $327.3
million, and for the year ended December 31, 2000 were $445.3 million. We
currently plan to make total cash capital expenditures during the year ending
December 31, 2001 of $400.0 million to $450.0 million, including up to $90.0 for
the acquisition of up to 275 towers we have acquired or will acquire from
TeleCorp and approximately $54.1 million for the acquisition of up to 173 towers
we have acquired or will acquire from US Unwired. Substantially all of these
planned capital expenditures are expected to be funded by the remaining proceeds
of our $500.0 million 10 1/4% senior note offering completed in February 2001,
the $50.0 borrowed under the senior secured credit facility and cash flow from
operations. Cash capital expenditures for fiscal year end 2002 are currently
estimated at approximately $250.0 million. Borrowings under our senior secured
credit facility and cash flows from operations are expected to be sufficient to
fund our existing 2002 capital expenditure plan. The exact amount of our future
capital expenditures will depend on a number of factors including acquisition
opportunities that become available during the period, the needs of our
build-to-suit customers, the number of towers we build and the availability to
us of additional debt or equity capital on acceptable terms. Thereafter,
however, or in the event we exceed current estimated cash capital expenditures,
we anticipate that we will need to seek additional equity or debt financing to
fund our business plan. In the event that we do not have sufficient liquidity
and there is not sufficient availability under the senior secured credit
facility when an acquisition or construction opportunity arises, we would be
required to seek additional debt or equity financing. Failure to obtain any such
financing could require us to significantly reduce our planned capital
expenditures and scale back the scope of our construction or acquisition
activities, either of which could have a material adverse effect on our
financial condition or results of operations. In addition we may need to
refinance all or a portion of our indebtedness (including the 12% senior
discount notes and the 10 1/4% senior notes) on or prior to scheduled maturity.


                                       16


Our ability to make  scheduled  payments of principal of, or to pay interest on,
our debt  obligations,  and our ability to refinance  any such debt  obligations
(including the 12% senior  discount  notes and the 10 1/4% senior notes),  or to
fund planned capital expenditures, will depend on our future performance, which,
to a certain extent,  is subject to general  economic,  financial,  competitive,
legislative, regulatory and other factors that are beyond our control.

We have on file with the Securities and Exchange Commission (SEC) shelf
registration statements on Form S-4 registering up to a total of 3.0 million
shares of Class A common stock that we may issue in connection with the
acquisition of wireless communication towers or companies that provide related
services at various locations in the United States. During the six months ended
June 30, 2001, we issued 579,215 shares of Class A common stock under the terms
of certain acquisition agreements. As of the date of this report, the Company
may issue 1.7 million shares under these shelf registration statements.

We have on file with the SEC a universal shelf registration statement on Form S-
3 registering the sale of up to $500.0 million of any combination of the
following securities: Class A common stock, preferred stock, debt securities,
depository shares or warrants. As of the date of this report, the Company may
issue under this universal shelf registration statement any combination of the
registered securities, with an aggregate offering price of up to $252.7 million.

INFLATION

The impact of  inflation on our  operations  has not been  significant  to date.
However,  we cannot  assure you that a high rate of inflation in the future will
not adversely affect our operating results.

ITEM 3:  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are  exposed to certain  market  risks which are  inherent  in our  financial
instruments.  These  instruments  arise from  transactions  entered  into in the
normal  course of  business,  and in some  cases  relate to our  acquisition  of
related  businesses.  We are subject to interest rate risk on our senior secured
credit  facility  and  certain  other  notes  payable  and any future  financing
requirements.  Substantially all of our indebtedness currently consists of fixed
rate debt.

The  following  table  presents the future  principal  payment  obligations  and
interest  rates  associated  with our long-term  debt  instruments  assuming our
actual level of long-term debt indebtedness as of June 30, 2001:




                                                    (in thousands)
                                  2001    2002     2003     2004     2005   Thereafter
                                  ----    ----     ----     ----     ----   ----------
 
  Long-term debt:
  Fixed rate (12.0%)               --      --       --       --       --     $269,000
  Fixed rate (10 1/4%)             --      --       --       --       --     $500,000
  Term loan, variable rate
      6.6% at June 30, 2001        --      --     $2,500   $7,500  $12,500   $ 27,500
  Notes payable variable rates
  (between 2.9% and 11.4% at
  June 30, 2001)                 $ 352   $ 492    $  194   $   55  $     1      --



Our  primary  market  risk  exposure  relates to (1) the  interest  rate risk on
long-term  and  short-term  borrowings,  (2) our ability to refinance our senior
notes at maturity at market rates,  (3) the impact of interest rate movements on
our ability to meet interest expense  requirements  and financial  covenants and
(4) the impact of interest  rate  movements  on our  ability to obtain  adequate
financing to fund future acquisitions, and other capital expenditures. We manage
the interest rate risk on our outstanding  long-term and short-term debt through
our use of fixed and variable rate debt and, if warranted,  hedging instruments.
Although we cannot  predict or manage our ability to refinance  existing debt or
the impact  interest rate  movements will have on our existing debt, we continue
to evaluate our financial position on an ongoing basis.


                                       17


Senior Discount Note and Senior Note Disclosure Requirements

The  indentures  governing our 12% senior  discount notes and our 10 1/4% senior
notes require certain financial disclosures for restricted subsidiaries separate
from unrestricted subsidiaries and the disclosure to be made of Tower Cash Flow,
as defined in the  indentures,  for the most recent fiscal  quarter and Adjusted
Consolidated  Cash Flow,  as defined in the  indentures,  for the most  recently
completed  four-quarter  period.  As of June 30,  2001,  we had no  unrestricted
subsidiaries.  Tower Cash Flow,  as defined in the  indentures,  for the quarter
ended June 30, 2001 was $11.5 million.  Adjusted  Consolidated Cash Flow for the
twelve months ended June 30, 2001 was $55.3 million.

Disclosure Regarding Forward-Looking Statements

This quarterly report contains  "forward-looking  statements" within the meaning
of Section 27A of the  Securities  Act of 1933 and Section 21E of the Securities
Exchange Act. Discussions containing  forward-looking statements may be found in
the material set forth in the section  "Management's  Discussion and Analysis of
Financial  Condition  and  Results  of  Operations."  These  statements  concern
expectations,  beliefs,  projections,  future plans and strategies,  anticipated
events  or  trends  and  similar  expressions  concerning  matters  that are not
historical facts.  Specifically,  this quarterly report contains forward-looking
statements regarding:

 . our estimate of non-recurring developmental charges expected to be recorded
  in 2001 and the impact on future developmental expense.
 . our strategy to transition the primary focus of our business from site
  development  services toward the site  leasing  business,  including  our
  intent to make  strategic  acquisitions  of towers and related businesses;
 . anticipated trends in the site development industry and its effect on our
  revenues and profits;
 . our estimates regarding the future development of the site leasing industry
  and its effect on our site leasing revenues;
 . our plan to continue to  construct  and  acquire  tower  assets and the
  resulting  effect on our  revenues, capital expenditures, expenses and net
  income;
 . our ability to  successfully  conclude  letters of intent or definitive
  agreements  for newly built towers, acquisitions  of existing  towers and
  related  businesses,  and the  resulting  effect on our financial operations;
 . our  estimate of the amount of planned  capital  expenditures  for the years
  ending  December 31, 2001 and 2002 that will be required for the construction
  or acquisition of towers and related businesses;
 . our  expectations  regarding the average  acquisition cost per tower and our
  average  construction  cost per tower;
 . our intention to fund cash capital  expenditures  through the end of 2002 from
  the net remaining proceeds of our February  2001 10 1/4% senior note offering,
  cash flow from  operations  and  borrowings  under our senior secured credit
  facility;  and


These  forward-looking  statements reflect our current views about future events
and are  subject to risks,  uncertainties  and  assumptions.  We wish to caution
readers that certain important factors may have affected and could in the future
affect our actual results and could cause actual results to differ significantly
from  those  expressed  in any  forward-looking  statement.  The most  important
factors  that  could  prevent  us  from  achieving  our  goals,  and  cause  the
assumptions  underlying  forward-looking  statements  and the actual  results to
differ  materially from those  expressed in or implied by those  forward-looking
statements include, but are not limited to, the following:

 . the business climate for the wireless communications industry in general and
  the wireless communications infrastructure providers in particular;
 . our ability and the ability of our customers to access sufficient capital to
  fund expansion of networks and new tower builds and acquisitions
 . our ability to secure as many site leasing tenants as planned;
 . our ability to expand our site leasing business and maintain or expand our
  site development business;
 . our ability to complete construction of new towers on a timely and cost-
  efficient basis, including our ability to successfully address zoning issues,
  carrier design changes, changing local market conditions and the impact of
  adverse weather conditions;
 . our ability to identify and acquire new towers and related businesses,
  including our capability to timely complete a review of the business,
  financial, and legal aspects and obtain third party consents;
 . our ability to retain current lessees on newly acquired towers;
 . our ability to realize economies of scale for newly acquired towers;


                                       18


 . the continued use of towers and dependence on out-sourced site development
  services by the  wireless communications industry;
 . our ability to compete  effectively for new tower  opportunities  and site
  development  services in light of increased competition; and
 . our ability to close and raise substantial additional financing to expand our
  tower holdings.

We assume no  responsibility  for updating  forward-looking  statements  in this
quarterly report.


                           PART II - OTHER INFORMATION

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

         On May 3, 2001 SBA held its Annual Meeting of Shareholders (the
         "Meeting").  At the meeting the Shareholders voted on the election of
         two directors to serve until the 2004 Annual Meeting of Shareholders
         and a proposal to adopt the 2001 Equity Participation Plan.

         The voting results were as follows:

         1. Election of Directors:

                   Name of Nominee                 For            Withheld
                   ---------------                 ---            --------
                  Richard  W. Miller            85,638,669          143,880
                  Jeffrey A. Stoops             81,492,880        4,289,669

         2. Adoption of the SBA 2001 Equity Participation Plan:


                     For              Against         Abstain
                     ---              -------         -------
                  69,469,630         16,164,452       148,467


ITEM 6.      EXHIBITS AND REPORTS ON FORM 8-K

          (a) Exhibit
              10.32 $300,000,000 Credit Agreement

          (b) REPORTS ON FORM 8-K

              The Company filed a report on Form 8-K on April 18, 2001. In the
              report, the Company reported under Item 9 certain operational
              results.

              The Company filed a report on Form 8-K on April 27, 2001. In the
              report, the Company reported under Item 5 the receipt of a
              commitment for a $300 million senior secured credit facility.

              The Company filed a report on Form 8-K on May 9, 2001. In the
              report, the Company reported under Item 5 certain financial
              results.

              The Company filed a report on Form 8-K on May 10, 2001. In the
              report, the Company reported under Item 9 additional operational
              information.

              The Company filed a report on Form 8-K on May 16, 2001.  In the
              report, the Company reported under Item 5 the extension of its
              pending exchange offer for all $500.0 million of its outstanding
              series of 10 1/4% notes due 2009.


                                       19


                                   SIGNATURES

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



August 14, 2001                             /s/  John Marino
                                            ------------------------------
                                            John Marino
                                            Chief Financial Officer
                                            (Duly Authorized Officer)


August 14, 2001                             /s/  Pamela J. Kline
                                            ------------------------------
                                            Pamela J. Kline
                                            Chief Accounting Officer
                                            (Principal Accounting Officer)




                                       20