================================================================================

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


                                    FORM 10-K

                  FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO
           SECTIONS 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

(Mark One)
           |X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934

                   For the fiscal year ended December 31, 1998

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

                   For the transition period from      to

                        Commission File Number: 333-50475

                           KMC TELECOM HOLDINGS, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

          DELAWARE                                        22-3545325
    (STATE OR OTHER JURISDICTION OF         (I.R.S. EMPLOYER IDENTIFICATION NO.)
    (INCORPORATION OR ORGANIZATION)

                            1545 ROUTE 206, SUITE 300
                          BEDMINSTER, NEW JERSEY 07921
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES, INCLUDING ZIP CODE)

       Registrant's telephone number, including area code: (908) 470-2100

                    SECURITIES REGISTERED PURSUANT TO SECTION
                               12(b) of the Act:
                                      None
                    SECURITIES REGISTERED PURSUANT TO SECTION
                               12(g) of the Act:
                                      None

     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. [X] Yes [ ] No

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K [X].

     The   aggregate   market   value  of  the  voting   common  stock  held  by
non-affiliates  of  the  registrant  as of  March  24,  1999  was  approximately
$34,450,780,  based upon an estimate of the fair value  thereof by management of
the  registrant.  There is no  established  trading market for the voting common
stock of the registrant and no sales have occurred within the past sixty days.

     As of March 24,1999, 852,676 shares of the registrant's Common Stock, $0.01
par value,  were  outstanding.  There is no  established  trading market for the
Common Stock.

     DOCUMENTS INCORPORATED BY REFERENCE.  None.

================================================================================


           CAUTIONARY STATEMENT REGARDING FORWARD - LOOKING STATEMENTS


     STATEMENTS  IN  THIS  ANNUAL  REPORT  ON FORM  10-K  THAT  ARE  NOT  PURELY
HISTORICAL ARE  FORWARD-LOOKING  STATEMENTS WITHIN THE MEANING OF SECTION 27A OF
THE  SECURITIES  ACT OF 1933 AND SECTION 21E OF THE  SECURITIES  EXCHANGE ACT OF
1934,  INCLUDING  STATEMENTS  REGARDING  THE  COMPANY'S   EXPECTATIONS,   HOPES,
INTENTIONS  OR  STRATEGIES  REGARDING  THE  FUTURE.  FORWARD-LOOKING  STATEMENTS
INCLUDE:  STATEMENTS REGARDING THE ANTICIPATED  DEVELOPMENT AND EXPANSION OF OUR
BUSINESS,  THE MARKETS IN WHICH OUR SERVICES ARE CURRENTLY  OFFERED,  OR WILL BE
OFFERED IN THE FUTURE,  ANTICIPATED CAPITAL  EXPENDITURES AND REGULATORY REFORM,
THE INTENT,  BELIEF OR CURRENT  EXPECTATIONS  OF THE COMPANY,  OUR  DIRECTORS OR
OFFICERS WITH RESPECT TO OUR FUTURE FINANCIAL PERFORMANCE AND OTHER MATTERS, AND
OTHER  STATEMENTS   REGARDING   MATTERS  THAT  ARE  NOT  HISTORICAL  FACTS.  ALL
FORWARD-LOOKING  STATEMENTS IN THIS REPORT ARE BASED ON INFORMATION AVAILABLE TO
THE COMPANY AS OF THE DATE THIS REPORT IS FILED WITH THE SECURITIES AND EXCHANGE
COMMISSION,   AND  THE  COMPANY   ASSUMES  NO  OBLIGATION  TO  UPDATE  ANY  SUCH
FORWARD-LOOKING  STATEMENTS.  FACTORS THAT COULD CAUSE ACTUAL  RESULTS TO DIFFER
MATERIALLY  FROM THOSE EXPRESSED OR IMPLIED BY SUCH  FORWARD-LOOKING  STATEMENTS
INCLUDE,  BUT ARE NOT LIMITED TO, THE FACTORS SET FORTH IN "ITEM 7. MANAGEMENT'S
DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS  --
CERTAIN FACTORS WHICH MAY AFFECT THE COMPANY'S FUTURE RESULTS."


                                     PART I

ITEM 1.  BUSINESS.

BACKGROUND

     The initial predecessors of KMC Telecom Holdings, Inc. were founded in 1994
and 1995,  respectively,  by Harold N.  Kamine,  the  Company's  Chairman of the
Board.  These  predecessors were merged in 1996 and renamed KMC Telecom Inc. KMC
Telecom  Holdings,  Inc. was formed  during 1997  primarily to own,  directly or
indirectly,  all of the shares of its operating subsidiaries,  KMC Telecom Inc.,
KMC Telecom II, Inc., KMC Telecom III,  Inc., and KMC Telecom of Virginia,  Inc.
The principal  equity  investors in the Company  currently  include Mr.  Kamine,
Nassau Capital Partners, L.P., Newcourt Capital, Inc., CoreStates Holdings, Inc.
(an  affiliate  of  First  Union  National  Bank),   General   Electric  Capital
Corporation and Lucent Technologies, Inc.

COMPANY OVERVIEW

     The  Company  is a  facilities-based  competitive  local  exchange  carrier
providing  telecommunications  and data services in Tier III Markets (population
from  100,000 to  750,000).  The markets in which we operate  are  predominately
located in the  Southeastern and Midwestern  United States.  We target business,
government and institutional  end-users,  as well as Internet service providers,
long  distance  carriers and wireless  service  providers.  Our  objective is to
provide our customers with a complete solution for their  communications  needs.
We currently  provide  on-net local dial tone,  special  access,  private  line,
Internet access, ISDN and a variety of other advanced services and features.

     We currently operate in twenty-three Tier III Markets.  We have constructed
robust fiber optic networks in each of our markets,  typically of 25 to 35 miles
in length, which we believe allow us to insure quality services,  facilitate the
delivery of  value-added  and enhanced  services,  and  effectively  control our
costs. We currently have Lucent  Technologies  Series  5ESS(R)-type  switches in
commercial operation in twenty-two of our existing markets. We intend to install
a Lucent  switch in our  remaining  existing  network  no later  than the second
quarter  of 1999.  We also  intend to  install  Lucent  switches  in any  future
networks which we may build.  Over time, we expect to transition the majority of
our customers to our own networks by means of either unbundled  network elements
leased from the incumbent  local exchange  carrier (i.e. the  established  local
telephone  company,  such as Bell Atlantic,  BellSouth,  Ameritech or one of the
subsidiaries of GTE Corporation) or direct connections to our own networks.

     We presently  plan to construct  networks in  approximately  ten additional
Tier III  Markets.  We  currently  anticipate  that these new  networks  will be
completed and placed in commercial operation by the end of the second quarter of
2000.

BUSINESS STRATEGY

     The principal elements of our business strategy include:

     FOCUS ON TIER III  MARKETS.  We intend to operate in Tier III  Markets.  We
believe that incumbent  local  exchange  carriers tend to focus their efforts on
larger markets and generally  underserve and underinvest in Tier III Markets. We
also believe that there is generally  significantly  less competition from other
facilities-based  competitive local exchange carriers in Tier III Markets, which
allows us to gain market  share more  rapidly  than we could expect to in Tier I
and Tier II Markets.  A  facilities-based  competitive local exchange carrier is
one  which  operates  its  own  network,   including   switching  equipment  and
transmission  lines,  rather  than one  which  resells  the  services  of others
utilizing  the network of the incumbent  local  exchange  carrier.  In addition,
network  construction  is less  expensive in Tier III Markets than in Tier I and
Tier II Markets. Generally, labor costs and the costs of obtaining rights of way
are lower in Tier III Markets. Further, many Tier III Markets permit significant
aerial  deployment of fiber optic cable which is less  expensive than the buried
deployment  required  in many  Tier I and  Tier II  Markets.  We  estimate  that
approximately 70% of our fiber is deployed aerially.  We target markets which we
believe  offer  attractive   demographic,   economic,   competitive  and  demand
characteristics.  We select target markets from among the approximately 250 Tier
III Markets in the United States by first  identifying those markets that do not
yet have significant,  established  competitors to the existing  incumbent local
exchange  carrier,  and by then  reviewing the specific  demographic,  economic,
competitive and  telecommunications  demand  characteristics  of such markets to
determine  their  suitability  for the  types of  services  which we  offer.  We
estimate market demand on the basis of the concentration of potential  business,
government and  institutional  end-user  customers in the market and the general
economic prospects for the area.

         EARLY TO MARKET ADVANTAGE.  We strive to be the first  facilities-based
competitive  local exchange  carrier in a geographic area to actively market and
provide services. We believe that by effecting early entry into Tier III Markets
with  a  facilities-based  strategy,  we  will  be  able  to  limit  significant
competition from other  competitive  local exchange  carriers which may focus on
Tier III Markets where no competitive local exchange carrier has yet established
operations, although we can give no assurance in this regard.

         COMPREHENSIVE FIBER NETWORKS. We build geographically  extensive,  full
service,  facilities-based  networks.  We believe such networks  provide greater
operating  leverage,  facilitate the capture of market share,  and are likely to
deter other competitive local exchange carriers from attempting to penetrate our
markets due to the cost of constructing a competing network of equal capability.
Prior  to  both  the  initial  construction  of our  network  backbone  and  any
subsequent  network  expansion,  we perform  detailed rate of return analyses to
justify the capital expenditures  involved. In each of our existing twenty-three
markets,  we have  completed our backbone  construction  connecting the market's
central business district with outlying office parks,  large  institutions,  the
locations of long distance carriers'  transmission equipment and major incumbent
local exchange  carrier central offices.  In addition,  we intend to continue to
expand our existing networks in response to anticipated customer demand.

          LOCAL  PRESENCE.  We intend to capture  and retain  customers  through
effective local, personalized sales, marketing and customer service programs. To
this end, we:

     o    establish sales offices in each market in which we operate a network,

     o    strive to recruit  our city  directors  and sales staff from the local
          market,

     o    rely principally on a face-to-face selling approach, and

     o    support  our sales  staff with  locally  based  customer  service  and
          technical support personnel.

Most of our existing  sales  personnel are local  residents who have  previously
worked for the  incumbent  local  exchange  carrier or other  telecommunications
companies.  We believe that our "Creative  Solutions with a Hometown  Touch"(TM)
sales  approach is very  important to customers in Tier III Markets,  who do not
typically  receive  focused  local sales  contact or customer  support  from the
incumbent local exchange carrier. We seek to build long-term  relationships with
our customers by responding  rapidly and creatively to their  telecommunications
needs.

     FOCUS ON  VALUE-ADDED  ENHANCED  SERVICE.S  We believe it is  strategically
important to offer these services because:

     o    they are a competitive differentiator,

     o    they provide a substantial margin opportunity,

     o    the incumbent local exchange  carriers'  prices for these services are
          relatively high and are regulated,

     o    incumbent local exchange carriers have underinvested in facilities and
          sales force related to these services, and

     o    we are able to offer these  services  without a  significant  marginal
          cost.

     LOW   COST   CONSTRUCTION.   It  is  our   practice   to   use   innovative
"switch-in-a-box"  construction  and  deployment  techniques  for  many  of  our
networks.  Using these techniques,  transmission,  switching and power equipment
are  pre-installed  by  Lucent  Technologies,   Inc.  under  controlled  factory
conditions in portable,  weatherproof,  storm-proof concrete buildings delivered
to the Lucent  facility by our  contractor.  The  completed  buildings  are then
shipped  to  the  appropriate  city  for  final  installation,  reducing  costs,
installation risks and time to market.

     QUALITY  OPERATIONS  SUPPORT  SYSTEM.  We are  developing  a  high  quality
operations  support  system to  provide  us with  comprehensive  billing,  order
processing and customer care software for all existing and contemplated services
we  will  market.   This  system  is  designed  to  provide  us  with  a  single
"flow-through"  order form that will entail  several  components,  allowing each
order to be tracked from service provisioning through to complete  installation.
We believe that this system will allow us to quickly address  customer  concerns
and provide us with a competitive  advantage in customer  service and operations
efficiency.

     EXPERIENCED   MANAGEMENT  TEAM.  The  Company's  management  team  includes
individuals   with  over  250  years  of   experience,   collectively,   in  the
telecommunications  industry.  It is led by Harold N.  Kamine,  Chairman  of the
Board of Directors,  and Michael A. Sternberg, the Company's President and Chief
Executive  Officer.  Other members of the team include Roscoe C. Young II, Chief
Operating Officer, James D. Grenfell,  Executive Vice President, Chief Financial
Officer and Secretary, and James L. Barwick, Senior Vice President-Technology.

SERVICES

     GENERAL.  We have historically  provided  dedicated access service and have
also resold  switched  services which we purchased from incumbent local exchange
carriers.  In December 1997, we began providing our own on-net switched services
to our customers.  For 1997 on-net  switched  services  accounted for 32% of our
revenue and resale  services  accounted for 68% of our revenue.  For 1998 on-net
switched services accounted for 37% of our revenue and resale services accounted
for 63% of our revenue.

     PRIVATE LINE AND SPECIAL  ACCESS  SERVICES.  We currently  provide  various
types of on-net  dedicated  service which permit the  transmission  of voice and
data  between  two points  over  circuits  dedicated  to the  requirements  of a
particular  customer.  Private line service involves the provision of a private,
dedicated  telecommunications  connection among different  locations of the same
customer.  For these services we offer several types of dedicated  circuits that
have different  capacities.  DS-1 and DS-3 circuits are dedicated lines that can
carry up to 24 and 672 simultaneous voice and data transmissions,  respectively.
Special  access  service  involves the leasing,  to long distance  carriers,  of
private, dedicated telecommunications lines running along our networks. The long
distance carriers use these lines to connect different locations where they have
installed  transmission  equipment within the market, to connect locations where
they  have  installed  transmission  equipment  to  the  transmission  equipment
locations of other long distance carriers within the market, or to connect large
customers directly to the locations of their transmission  equipment.  For these
services we offer OC3, OC12 and OC48 circuits.  These OC-N services  provide the
fastest transmission available for carriers and large business users.

     SWITCH-BASED  SERVICES.  We have added and  continue to add  capability  to
provide local dial tone services and switched access origination and termination
services to our  networks.  Switches are  currently in  commercial  operation in
twenty-two of our existing  markets and we expect to have a switch in commercial
operation in our remaining  existing network no later than the second quarter of
1999.  Over time, we expect to  transition  the majority of our customers to our
own  networks  by means of either  unbundled  network  elements  leased from the
incumbent  local exchange  carrier or direct  connections.  We have entered into
interconnection agreements with incumbent local exchange carriers for all of our
existing networks.

     ISDN. ISDN, or integrated  services digital network,  is an internationally
agreed  upon  standard  which,   through  special  equipment,   allows  two-way,
simultaneous  voice  and data  transmission  in  digital  formats  over the same
transmission  line.  ISDN  permits  videoconferencing  over a single  line,  for
example, and also supports a multitude of value-added  networking  capabilities.
This service targets sophisticated business customers whose applications require
integration  of  services  such  as  Internet  access,  video,  voice  or  other
communications  services,  including  high speed data  transfer.  By integrating
multiple  applications,  customers receive increased capability and may not have
any increase in costs to achieve that  capability.  The principal  purchasers of
this service are currently Internet service providers.

     LONG DISTANCE.  We offer a full range of long distance  products  including
inter-LATA, intra-LATA, interstate,  international,  calling card and 800-number
services.  During the first  quarter of 1999,  we plan to introduce  KMC-branded
operator  services,  directory  services and prepaid phone cards. We offer these
services both on-net and off-net.  We offer long  distance  services on a resale
basis by entering into wholesale  agreements with various long distance carriers
to deliver these services. We believe that many of our customers will prefer the
option  of  purchasing  long  distance  services  from us as part of a  one-stop
telecommunications solution.

     CENTREX-TYPE SERVICES. We intend to provide Centrex-type services. By using
Centrex-type  services instead of a PBX (which requires the customer to purchase
and install a switching system on its own premises), customers can substantially
reduce  their  capital   expenditures   and  the  fixed  costs  associated  with
maintaining  a PBX network  infrastructure.  We currently  plan to introduce our
ClearStarsm Advantage service in all of our operational markets during the first
quarter of 1999. It has been designed to support multiple applications,  ranging
from basic  access  services to services  focused on desktop  applications.  The
basic access  service will connect to a customer's key system or PBX and will be
equipped with up to 14 features  including  call  forwarding,  speed dialing and
call transfer capabilities. More sophisticated levels of service are designed to
replace  customers'  existing  key  systems or PBXs.  At the high end of service
offerings is ClearStarsm  Advantage Plus, a packaged,  end-to-end offering which
combines all of the basic features with Basic Rate ISDN network access, advanced
feature functionality,  voice messaging and third party-provided ISDN electronic
terminal sets.

     NEW ENHANCED DATA SERVICES  OFFERINGS.  We introduced ISDN services in late
1998. We currently plan to expand our  capabilities  by  introducing  additional
enhanced data services in 1999. We believe that these  services will enhance our
ability to provide an integrated  turnkey solution to our customers' voice, data
and video transmission requirements. These enhanced services will include:

          o BASIC RATE ISDN.  Basic Rate ISDN,  or BRI,  provides  customers the
     potential of 144 kilobits of digital  communications  via a single  network
     facility  interface.  We believe it will be  attractive to small and medium
     size customers, since it provides dial-up access to the Internet, and other
     dial-up data applications,  while  simultaneously  providing the ability to
     integrate voice traffic on a single network facility.

          o PRIMARY RATE ISDN. Primary Rate ISDN, or PRI, provides customers the
     equivalent of 1.544  megabits of digital  communications  via a channelized
     T-1  type   facility,   with  23  bearer   channels   for  voice  and  data
     communications  and a 24th channel  providing network signaling and control
     for the services.  We focus our PRI sales  efforts on (i) Internet  service
     providers  who use  Primary  Rate  ISDN as a means of  supporting  customer
     access to their  operations,  and (ii)  end-user  customers who use Primary
     Rate ISDN as a network  access  facility  for PBXs and other  premise-based
     switches.

          o PORT  WHOLESALE.  Port  wholesale  terminates  a switched  data call
     directly in our central  office on behalf of an Internet  service  provider
     (for end-user  Internet  access) or other corporate  customer (for employee
     remote access). As a result, it eliminates the need for an Internet service
     provider or other corporate customer, which has many customers or employees
     accessing  its system via modems,  to maintain an equally  large  number of
     modems to permit  interface,  since that function is performed  directly in
     our central  office.  Although  port  wholesale  technology  is still under
     development,  we believe it will prove very  attractive once the technology
     is generally available.

          o HDSL. HDSL is a method of using unconditioned, copper wire pairs for
     high bit rate data  transport  for use in the "last  mile"  connecting  our
     network backbone ring to the customer's  premises.  We plan to utilize HDSL
     to provide high  bandwidth  data and video service to small and medium size
     customers.

          o FRAME  RELAY/ATM.  Frame  relay and ATM are used by some of our data
     customers as a fast data transport service for wide area networks. Today we
     resell these  services.  In the future we intend to provide these  services
     over our own  network  and utilize a third  party  provider  for  transport
     outside our network.

          o CLEAR STARSM  ADVANTAGE PLUS. This service  provides a customer with
     Centrex-type  functionality  from our central  office switch to each of the
     customer's desktops. It is a packaged, end-to-end offering which provides a
     combination of Basic Rate ISDN network  access,  advanced  Centrex  feature
     functionality,  voice messaging, ISDN terminal sets and support for premise
     wiring configuration.

We plan to remain  flexible  in  responding  to  evolving  customer  demands for
enhanced data services.

LOCAL NETWORKS

     As part of determining the economic  viability of a network in a particular
market, we review the demographic,  economic, competitive and telecommunications
demand  characteristics  of the market.  We estimate  market  demand  using data
gathered from long distance  carriers,  the Federal  Communications  Commission,
local  sources,  site visits and specific  market  studies  commissioned  by the
Company, on the basis of the concentration of potential business, government and
institutional  end-user  customers  and the general  economic  prospects for the
area.

     Once we target a market  for  development,  we design a network  to provide
access to  approximately  70% of the business  customers in that market,  either
through direct  connections to our network or through unbundled network elements
leased from the incumbent  local  exchange  carrier.  Typically,  we construct a
25-35 mile  "self-healing"  synchronous  optical network ("SONET")  architecture
backbone ring to provide  coverage of the major business  districts,  government
offices,  hospitals,  office parks and universities,  the principal locations of
the transmission  equipment of long distance  carriers  offering services in the
area, and the incumbent local exchange  carrier's central  office(s).  Following
construction of our backbone  network,  we expect to build  additional  loops to
increase the size of our addressable market.

     The  following  table  presents  information,  as  of  February  28,  1999,
concerning our existing twenty-three networks: 



                               EXISTING NETWORKS
                                                                            ADDRESSABLE                          DS-0
                                           COMMERCIALLY       ROUTE         COMMERCIAL         ACCESS         EQUIVALENT
LOCATION                                 OPERATIONAL(1)(6) MILES(2)(6)      BUILDINGS(3)       LINES(4)    DEDICATED LINES(5)
- - --------                                 ----------------- -----------      ------------       --------    ------------------
                                                                                                 

Huntsville, AL....................       November 1997          99             1,286           13,954           40,928
Baton Rouge, LA...................       November 1997          38             1,774            3,696            5,880
Shreveport, LA....................       December 1997          26             1,126            7,261           12,760
Corpus Christi, TX................       December 1997          49             1,105            5,804            2,713
Savannah, GA......................       December 1997          43             1,069            6,176            1,112
Madison, WI.......................       December 1997          41             1,322            2,719           11,009
Augusta, GA.......................       March 1998             37             1,023            5,910            2,911
Melbourne, FL.....................       May 1998               45             2,184            2,290            6,517
Greensboro, NC....................       September 1998         25             1,900              673                -
Winston-Salem, NC.................       September 1998         24             1,208            1,344                -
Tallahassee, FL...................       October 1998           29             1,032              922               97
Roanoke, VA.......................       November 1998          22               981              989                6
Ann Arbor, MI.....................       December 1998          23             1,355              559               28
Topeka, KS........................       December 1998          38               847              534            1,368
Fort Wayne, IN....................       December 1998          27             1,411              902              144
Eden Prairie, MN..................       December 1998          94             3,509              295                -
Daytona Beach, FL.................       December 1998          31             1,114              629               23
Fort Myers, FL....................       December 1998          23               814              509            1,344
Longview, TX......................       December 1998          31               688              150                -
Sarasota, FL......................       December 1998          24             1,200            1,670               48
Pensacola, FL.....................       December 1999          31             1,463            2,089                -
Fayetteville, NC..................       December 1999          23               822               26                -
Norfolk, VA.......................       Second Quarter 1999   149             2,505                -                -
                                                               ---            ------           ------           ------
                                         TOTAL                 972            31,738           59,101           86,888


- - -----------

(1)  Refers to the date on which  testing is  completed  and the switch is first
     available to carry customer traffic.  Fiber optic networks typically become
     commercially operational for non-switched traffic in the quarter before the
     switch is available to carry customer traffic.

(2)  Represents current owned operational route miles except with respect to the
     Norfolk network (see, Note 6, below).

(3)  Addressable by either unbundled  network elements leased from the incumbent
     local  exchange  carrier or by a direct  connection  to the  Company's  own
     network.  We define a  commercial  building  as one with  greater  than ten
     employees.

(4)  Represents  all active  digital  switched  channels  provided to  customers
     either by resale via the incumbent local exchange carrier's network, direct
     connection  to the  Company's  network,  or by unbundled  network  elements
     leased from the incumbent local exchange carrier.

(5)  Represents  all  dedicated  DS-0,  DS-1 and DS-3  service  provided  by the
     Company expressed on a DS-0 basis.

(6)  The quarter  presented  for the Norfolk  network  represents  the Company's
     estimate of the calendar  quarter in which the switch for this network will
     become commercially operational,  although we can give no assurance in this
     regard. Route miles presented for the Norfolk network represents the number
     of miles  currently  estimated to be owned and  operational at the time the
     network becomes commercially operational.

     The Company's  requirements  for a planned network are  communicated to its
engineering  group which finalizes the route and completes the network's design.
Independent  construction  and  installation  contractors are selected through a
competitive bidding process.  Our own personnel negotiate required contracts and
rights-of-way  and  supervise  the  construction,  installation  and  testing of
network components prior to commencing commercial service.  Cable, equipment and
supplies  required for the networks are  available  from a variety of sources at
competitive  rates. The  construction  period for a new network varies depending
upon such  factors as the number of backbone  route miles to be  installed,  the
relative use of aerial as opposed to buried cable deployment, the initial number
of buildings  targeted for connection to the network backbone and other factors.
Based upon our experience with our operational  networks,  we believe that a new
fiber optic network can be made commercially  operational  within  approximately
six months after construction commences.

     In a typical Tier III Market,  selected  office  buildings are connected by
network  backbone  extensions  or  unbundled  network  elements  leased from the
incumbent  local exchange  carrier to one of a number of physical rings of fiber
optic cable,  which originate and terminate at our local central office.  Within
each building,  customer equipment is connected to  Company-provided  electronic
equipment where customer transmissions are digitized,  combined and converted to
an optical signal. The traffic is then transmitted  through the network backbone
to the  Company's  local  central  office where it can be routed to its ultimate
destination.

     We are able to expand our reach in a market by collocating  equipment in an
incumbent local exchange  carrier's central office and leasing unbundled network
elements from that incumbent local exchange  carrier in order to reach customers
located in buildings which are not directly  connected to our own backbone ring.
We attempt to place  collocation  equipment in a sufficient  number of incumbent
local exchange carrier central offices to allow us to reach approximately 70% of
the business  customers  in a given  market,  either by means of such  unbundled
network  elements  or direct  connections  to our  network.  The  decision as to
whether to  collocate in a specific  central  office is based upon the number of
business  lines,  number and type of  businesses,  number of households  and the
location of the central office within the market.

     Our  networks  consist of digital  fiber optic  communications  paths which
allow  for high  speed,  high  quality  transmission  of  voice,  data and video
communications.  We typically  install backbone fiber optic cables containing 48
to 144  fiber  strands  which  have  significantly  greater  bandwidth  carrying
capacity  than  other  media.  Our OC-48  SONET  networks  support  up to 32,256
simultaneous  voice  conversations over a single pair of glass fibers. We expect
that  continuing   developments  in  compression   technology  and  multiplexing
equipment  will  increase the  capacity of each fiber,  thereby  providing  more
bandwidth carrying capacity at relatively low incremental costs.

     We currently offer  end-to-end  fully  protected  fiber services  utilizing
SONET ring  architecture  which routes customer traffic  simultaneously  in both
directions around the ring to provide  protection  against fiber cuts. If a line
is cut,  traffic can be simply reversed and sent to its  destination  around the
other side of the ring.  Back-up  electronics become operational in the event of
failure of the primary components, adding further redundancy to our systems.

     We monitor our fiber optic networks and electronics seven days per week, 24
hours  per day,  using a  combination  of local  and  national  network  control
centers.  Local  network  monitoring  is  accomplished  by means of an automatic
notification  system that monitors for any system anomaly.  This system provides
instantaneous  alarms to an on-call  network  technician  whenever an anomaly is
detected.  The local market technician is trained in network problem  resolution
and provides on-site corrective procedures when appropriate.  A national Network
Reliability Center, located in Denver, Colorado, acts as the focal point for all
of  our  operating  networks,   providing  integrated  and  centralized  network
monitoring,  and correlation  and problem  management.  The Network  Reliability
Center has access to all operating  networks and can work  independently  of the
local  systems  to  effect  repair  or  restoration   activities.   The  Network
Reliability  Center is  currently  provided  by Lucent  Technologies,  Inc. on a
contractual basis. In the future, we may develop our own national center.

     We manage our network systems both locally and centrally.  Customer service
calls and  maintenance  are  primarily  handled  through the local  offices.  In
addition,  as described above, we contract to provide  integrated  monitoring of
our networks via Lucent's National  Reliability  Center. This is accomplished by
the use of a sophisticated  integrated  management  system that is connected via
the public  network to all of our  locations,  including  our  Duluth,  Georgia,
operations center.  With this system the National  Reliability Center is capable
of accessing all available information regarding the configuration and operating
condition of any network components in use. This proactive monitoring capability
is further  augmented  by a 24 hour a day,  seven day a week call  center,  also
provided by Lucent at the National Reliability Center, that receives, tracks and
manages  all  customer  calls and issues to  satisfactory  conclusion.  The call
center works with the Company's own customer care  representatives and engineers
in the Duluth facility to ensure that timely and consistent service is provided.

SALES AND MARKETING

     We target  our sales and  marketing  activities  at two  separate  customer
groups:  retail and  wholesale.  Retail  customers  are  composed  of  business,
government and  institutional  telecommunications  and data services  end-users.
Wholesale  customers  typically  consist  of long  distance  carriers,  wireless
service   providers  and  Internet   service   providers.   We  currently   have
approximately 180 employees engaged in sales and marketing activities.

     RETAIL  CUSTOMERS.  We target  retail  customer  segments such as business,
government,  healthcare  and  educational  institutions.  We target all business
customers in our markets.

     WHOLESALE  CUSTOMERS.  We currently target the major long distance carriers
such as AT&T, MCI WorldCom and Sprint, as well as Internet service providers. We
believe that we can  effectively  compete to provide  access to these  customers
based on price, reliability,  technology, route diversity,  ease-of-ordering and
customer  service.  Historically,  long distance  carriers have paid significant
charges to  incumbent  local  exchange  carriers to access the  incumbent  local
exchange  carriers'  networks.  We provide  these  services  at a  discount.  In
addition,  to the extent that incumbent local exchange carriers begin to compete
with long  distance  carriers in  providing  long  distance  services,  the long
distance carriers have a competitive incentive to move access business away from
incumbent local exchange carriers to competitive local exchange carriers such as
the Company.  Wireless service providers, who need network backbone to back haul
calls,  are an active  customer  base, as are other  competitive  local exchange
carriers as wholesale users. Revenues from access services may decline in future
years  due  to a  change  in  pricing  proposed  by the  Federal  Communications
Commission.

     SALES  PERSONNEL.  We establish  local sales offices in each market that we
serve. Initially,  each local sales office is staffed by a City Director and two
or three salespersons with the number of sales personnel expected to increase to
between four and six as our operations in the market expand. All sales personnel
are hired locally  since we believe that  knowledge of, and contacts in, a local
market are key factors for competitive differentiation and commercial success in
a Tier III  Market.  We believe  that this local focus will help to set us apart
from the incumbent local exchange carriers, our principal competitors.

     CITY  DIRECTORS.  We  seek  to  hire  local,  seasoned   telecommunications
managers, with sales experience,  as City Directors.  City Directors assist with
the initial network  buildout and oversee the daily operations of their network,
in addition to managing  sales staff and market  development.  Daily  operations
responsibilities  include  monitoring  provisioning,  customer service,  pricing
decisions and the billing process.  A City Director works with senior management
in the strategic  planning process,  including  capital  expenditures and budget
planning.  They review the costs to bring  customers  on-net,  perform cash flow
analysis for fiber connections of new buildings to the network,  and participate
in planning fiber network extensions in their markets.

SUPPLIERS

     LUCENT. We have contracted with Lucent  Technologies,  Inc., as our primary
supplier,  to purchase switching,  transport and digital cross connect products.
Lucent has also agreed to implement and test our switches and related equipment.
In addition,  Lucent and the Company have entered into an agreement  pursuant to
which Lucent has agreed to monitor the Company's switches on an on-going basis.

     BILLING SUPPORT SYSTEMS  IMPLEMENTATION.  We have entered into an agreement
with Billing Concepts  Systems,  Inc. to provide the Company with  comprehensive
billing  functionality,  including  the ability to collect call detail  records,
message rating,  bill  calculation,  invoice  generation,  commission  tracking,
customer care and inquiry,  accounts receivable and collections management,  and
quality/revenue  assurance.  We  anticipate  that  the  agreement  with  Billing
Concepts will result in our ability to produce a single bill covering all of the
products   and  services   that  we  provide  to  a  customer.   We  have  begun
implementation of the new system and expect to have it implemented in all of our
markets by the end of 1999.

     OPERATIONAL  SUPPORT  SYSTEMS  IMPLEMENTATION.  We  have  entered  into  an
agreement with Eftia OSS Solutions Inc. to develop  operational support systems.
These systems will manage service order processing, circuit and asset inventory,
telephone number inventory and trouble  administration.  The operational support
system's capabilities will be expanded during the later phases of the project to
include  workforce  management,  local number  portability  management,  network
management,   service  bureau  interfaces  and  web-based  service  inquiry.  We
anticipate the system will automate operational support activities and provide a
means of managing  operational  performance of our business.  We have begun this
multi-phased  project  and  will be  implementing  portions  of it over the next
twelve to eighteen months.

COMPETITION

     OVERVIEW.  The  telecommunications  industry  is  highly  competitive.  Our
principal  competitors in Tier III Markets will be the incumbent  local exchange
carriers.  In most instances the incumbent local exchange  carrier is one of the
Regional  Bell  Operating  Companies  (such  as  Bell  Atlantic,   BellSouth  or
Ameritech), one of GTE Corporation's subsidiaries or one of Sprint Corporation's
subsidiaries.  Incumbent local exchange  carriers  presently have almost 100% of
the market share in those areas the Company considers its market areas.  Because
of their  relatively  small  size,  the Company  does not believe  that Tier III
Markets can profitably  support more than two competitors to the incumbent local
exchange carrier.

     Other competitors may include other  competitive  local exchange  carriers,
microwave  and satellite  carriers,  wireless  telecommunications  providers and
private networks built by large end-users.  Potential competitors (using similar
or different  technologies)  include cable television  companies,  utilities and
Regional Bell Operating Companies seeking to operate outside their current local
service  areas.  In addition,  there may be future  competition  from large long
distance  carriers,  such as AT&T and MCI  WorldCom,  which  have begun to offer
integrated local and long distance  telecommunications  services.  AT&T also has
announced its intention to offer local services using a new wireless technology.
Consolidation  of  telecommunications  companies  and the formation of strategic
alliances within the telecommunications  industry, as well as the development of
new technologies, could give rise to significant new competitors to the Company.

     Both the long  distance  business  and the data  transmission  business are
extremely competitive.  Prices in both businesses have declined significantly in
recent  years and are  expected to continue  to  decline.  In the long  distance
business,  we will  face  competition  from  large  carriers  such as AT&T,  MCI
WorldCom and Sprint. We will rely on other carriers to provide  transmission and
termination  for our long distance  traffic and  therefore  will be dependent on
such carriers.

     We expect to experience declining prices and increasing price competition.

     INCUMBENT LOCAL EXCHANGE CARRIERS.  The Company's principal competitors for
local  exchange  services are the Regional  Bell  Operating  Companies,  the GTE
companies or Sprint.  As a recent entrant in the  integrated  telecommunications
services  industry,  we have not yet achieved a significant market share for any
of our services.  In  particular,  the incumbent  local  exchange  carriers have
long-standing relationships with their customers, have financial,  technical and
marketing resources  substantially  greater than those of the Company,  have the
potential  to  fund  competitive  services  with  revenues  from  a  variety  of
businesses and currently  benefit from certain  existing  regulations that favor
the incumbent  local  exchange  carriers  over the Company in certain  respects.
While recent  regulatory  initiatives,  which allow  competitive  local exchange
carriers  such as the Company to  interconnect  with  incumbent  local  exchange
carrier  facilities,  provide increased business  opportunities for the Company,
such  regulatory   initiatives  have  been  accompanied  by  increased   pricing
flexibility for, and relaxation of regulatory  oversight of, the incumbent local
exchange carriers.  If the incumbent local exchange carriers engage in increased
volume and discount  pricing  practices  or charge  competitive  local  exchange
carriers  increased  fees  for  interconnection  to  their  networks,  or if the
incumbent   local   exchange   carriers   seek  to   delay   implementation   of
interconnection to their networks, our business, financial condition and results
of operations could be adversely affected.

     To the extent that we  interconnect  with and use incumbent  local exchange
carrier  networks to serve our  customers,  we are dependent upon the technology
and  capabilities  of the  incumbent  local  exchange  carriers.  We will become
increasingly dependent on interconnection with incumbent local exchange carriers
as  switched  services  become  a  greater  percentage  of  our  business.   The
Telecommunications Act of 1996 imposes interconnection  obligations on incumbent
local exchange  carriers,  but there can be no assurance that we will be able to
obtain the  interconnection  we require at rates,  and on terms and  conditions,
that permit us to offer switched services at rates that are both competitive and
profitable.  In the event that we  experience  difficulties  in  obtaining  high
quality,  reliable  and  reasonably  priced  service  from the  incumbent  local
exchange carriers, the attractiveness of the Company's services to our customers
could be impaired.

     COMPETITIVE LOCAL EXCHANGE CARRIER AND OTHER  COMPETITORS.  We will compete
from time to time with other competitive local exchange  carriers.  It is likely
that in one or more of our  markets  we will face  competition  from two or more
facilities-based  competitive local exchange carriers.  After the investment and
expense of  establishing a network and support  services in a given market,  the
marginal cost of carrying an additional call is negligible. Accordingly, in Tier
III Markets  where there are three or more  facilities-based  competitive  local
exchange  carriers,  we expect  substantial price  competition.  We believe that
operations  in  such  markets  are  likely  to be  unprofitable  for one or more
operators.

     We expect to face competition in each of our markets.  However,  we believe
that  our  commitment  to  build a  significant  network,  deploy  switches  and
establish  local sales and support  facilities at the outset in each of the Tier
III  Markets  which we target  should  reduce  the  number  of  facilities-based
competitors  and drive other entrants to focus on the resale of incumbent  local
exchange carrier service or the Company's  services,  or search for other market
opportunities.  We  believe  that  each  market  will  also see more  agent  and
distributor resale initiatives.

REGULATION

     Our  services  are subject to varying  degrees of federal,  state and local
regulation.  The Federal  Communications  Commission exercises jurisdiction over
all facilities of, and services offered by,  telecommunications  common carriers
to the extent  those  facilities  are used to provide,  originate  or  terminate
interstate or international  communications.  The state  regulatory  commissions
retain jurisdiction over the same facilities and services to the extent they are
used to originate  or terminate  intrastate  communications.  Local  governments
sometimes  impose  franchise  or licensing  requirements  on  competitive  local
exchange carriers.

     FEDERAL REGULATION

     We are  regulated  at the federal  level as a  nondominant  common  carrier
subject to minimal  regulation under Title II of the Communications Act of 1934.
The   Communications   Act   of   1934   was   substantially   amended   by  the
Telecommunications  Act of 1996,  which was signed into law by the  President on
February 8, 1996.  This  legislation  provides for  comprehensive  reform of the
nation's  telecommunications  laws and is  designed to enhance  competition  in,
among other markets, the local  telecommunications  marketplace by: (i) removing
state and local entry barriers, (ii) requiring incumbent local exchange carriers
to  provide  interconnections  to  their  facilities,   (iii)  facilitating  the
end-users'  choice to switch service  providers  from  incumbent  local exchange
carriers to  competitive  local  exchange  carriers such as the Company and (iv)
requiring access to  rights-of-way.  The legislation also is designed to enhance
the competitive position of the competitive local exchange carriers and increase
local  competition by newer  competitors such as long distance  carriers,  cable
television companies and public utility companies.  Under the Telecommunications
Act, Regional Bell Operating Companies have the opportunity to provide in-region
inter-LATA  long  distance  services  if certain  conditions  are met and are no
longer prohibited from providing certain cable television services. In addition,
the  Telecommunications  Act eliminates certain  restrictions on utility holding
companies,  thus clearing the way for them to diversify into  telecommunications
services.

     The  Telecommunications  Act specifically  requires all  telecommunications
carriers  (including  incumbent local exchange  carriers and  competitive  local
exchange carriers (such as the Company)): (i) not to prohibit or unduly restrict
resale of their services;  (ii) to provide dialing parity and  nondiscriminatory
access  to  telephone  numbers,  operator  services,  directory  assistance  and
directory  listings;  (iii) to  afford  access  to poles,  ducts,  conduits  and
rights-of-way;  and (iv) to establish reciprocal  compensation  arrangements for
the transport and termination of telecommunications.  It also requires incumbent
local  exchange  carriers and  competitive  local  exchange  carriers to provide
interconnection  for the transmission and routing of telephone  exchange service
and exchange access.  It requires  incumbent local exchange  carriers to provide
interconnection (a) at any technically feasible point within the incumbent local
exchange  carrier's  network,  (b) that is at least  equal  in  quality  to that
provided by the incumbent  local exchange  carrier to itself,  its affiliates or
any  other  party  to  which  the  incumbent  local  exchange  carrier  provides
interconnection,  and  (c)  at  rates,  terms  and  conditions  that  are  just,
reasonable and  nondiscriminatory.  Incumbent  local exchange  carriers also are
required  under  the new law to  provide  nondiscriminatory  access  to  network
elements on an unbundled basis at any technically feasible point, to offer their
local  telephone  services  for resale at  wholesale  rates,  and to  facilitate
collocation  of equipment  necessary for  competitors  to  interconnect  with or
access the unbundled network elements.

     The  Telecommunications  Act  also  removed  on a  prospective  basis  most
restrictions from AT&T and the Regional Bell Operating  Companies resulting from
the  Modified  Final  Judgement,  which was the consent  decree  entered in 1982
providing for divestiture of the Regional Bell Operating  Companies from AT&T in
1984. The  Telecommunications  Act establishes procedures under which a Regional
Bell Operating  Company can enter the market for "in-region"  inter-LATA  (i.e.,
long  distance  between  specified  areas)  services,  within  the area where it
provides  local  exchange  service.  The  Telecommunications  Act  permitted the
Regional  Bell  Operating  Companies to enter the  out-of-region  long  distance
market  immediately  upon enactment,  and Regional Bell Operating  Companies can
provide  intra-LATA long distance  services.  Before the Regional Bell Operating
Company can provide in-region inter-LATA  services,  it must obtain FCC approval
upon a showing that facilities-based  competition is present in its market, that
the Regional Bell Operating Company has entered into interconnection  agreements
in the states  where it seeks  authority,  that the  interconnection  agreements
satisfy a 14-point "checklist" of competitive requirements,  and that such entry
is in the public  interest.  To date,  such authority has not been granted,  but
requests  by  Regional  Bell  Operating  Companies  are the  subject  of pending
appeals.  The  provision  of  inter-LATA  services  by Regional  Bell  Operating
Companies  is  expected  to  reduce  the  market  share of major  long  distance
carriers,  and  consequently,  may have an  adverse  effect  on the  ability  of
competitive  local exchange  carriers to generate  access revenues from the long
distance carriers.

     FCC  RULES   IMPLEMENTING   THE  LOCAL   COMPETITION   PROVISIONS   OF  THE
TELECOMMUNICATIONS  ACT OF 1996. On August 8, 1996,  the Federal  Communications
Commission released the  Interconnection  Decision which established a framework
of minimum, national rules enabling state public service commissions and the FCC
to  begin  implementing  many  of  the  local  competition   provisions  of  the
Telecommunications  Act of 1996. The Interconnection  Decision promulgated rules
to  implement  Congress'  statutory  directive  concerning  the  interconnection
obligations  of  all  telecommunications   carriers,  including  obligations  of
competitive   local  exchange  carrier  and  incumbent  local  exchange  carrier
networks. The FCC prescribed certain minimum points of interconnection necessary
to permit  competing  carriers to choose the most  efficient  points at which to
interconnect with the incumbent local exchange carriers' networks.  The FCC also
adopted a minimum  list of  unbundled  network  elements  that  incumbent  local
exchange  carriers  must  make  available  to  competitors  upon  request  and a
methodology for states to use in establishing rates for  interconnection and the
purchase of unbundled network  elements.  The FCC also adopted a methodology for
states to use when applying the Telecommunications Act's "avoided cost standard"
for setting wholesale prices with respect to retail services.

     In July and  October  of 1997 the U.S.  Court  of  Appeals  for the  Eighth
Circuit vacated certain portions of the  Interconnection  Decision,  ruling that
the State public service commissions, not the Federal Communications Commission,
have  jurisdiction  over  the  pricing  of  interconnection,  unbundled  network
elements and resale services. The Eighth Circuit Court also ruled that the FCC's
interpretation  of Section  252(i) of the  Telecommunications  Act of 1996,  the
so-called "pick and choose" provision,  was incorrect.  The Eighth Circuit Court
held that the  Telecommunications Act allows competitive local exchange carriers
to adopt whole interconnection  agreements negotiated by other competitors,  but
not to "pick and choose"  pieces of existing  agreements.  In January 1999,  the
United States Supreme Court reversed the Eighth Circuit's  decisions,  upholding
the FCC's  authority to establish  national  pricing rules for  interconnection,
unbundled elements and resale services.  The Supreme Court also upheld the FCC's
interpretation of the "pick and choose" provisions.  However,  the Supreme Court
overturned the FCC's rules regarding what network  elements must be unbundled by
the Regional Bell Operating  Companies,  and remanded to the FCC the question of
what network elements are "necessary" to competing carriers such as the Company.
In addition, the Supreme Court's decision creates some uncertainty regarding the
legal  status  of  complaints  filed  at  the  FCC  to  enforce  interconnection
agreements. There can be no assurance that the Company will be able to obtain or
enforce interconnection agreements on terms acceptable to the Company.

     On December 31, 1997, the U.S.  District Court for the Northern District of
Texas  issued  the  SBC  Decision  finding  that  Sections  271  to  275  of the
Telecommunications  Act of 1996  are  unconstitutional.  These  sections  of the
Telecommunications Act impose restrictions on the lines of business in which the
Regional  Bell  Operating  Companies  may  engage,  including  establishing  the
conditions  the Regional Bell  Operating  Companies must satisfy before they may
provide  inter-LATA  long distance  telecommunications  services.  Under the SBC
Decision,  the  Regional  Bell  Operating  Companies  would  be able to  provide
inter-LATA  long  distance   telecommunications   services  immediately  without
satisfying the statutory  conditions.  The SBC Decision has been reversed by the
U.S. Fifth Circuit Court of Appeals.  Three  Regional Bell  Operating  Companies
sought review by the U.S. Supreme Court. Petitions for certiorari were denied on
January 19, 1999. Therefore, the Regional Bell Operating Companies must continue
to comply with the statutory provisions of the  Telecommunications  Act in order
to obtain authority to provide in-region inter-LATA long distance services.

     OTHER REGULATION.  In general, the Federal Communications  Commission has a
policy of encouraging the entry of new competitors,  such as the Company, in the
telecommunications   industry   and   preventing   anti-competitive   practices.
Therefore,  the FCC has established  different levels of regulation for dominant
carriers   and    nondominant    carriers.    For   domestic    common   carrier
telecommunications  regulation,  large incumbent local exchange carriers such as
the  Regional  Bell  Operating  Companies  and  GTE  Corporation  are  currently
considered dominant carriers,  while competitive local exchange carriers such as
the Company are considered  nondominant  carriers. As a nondominant carrier, the
Company is subject to relatively minimal FCC regulation.

     o TARIFF.  As a  nondominant  carrier,  the Company may install and operate
     facilities  for the  transmission  of  domestic  interstate  communications
     without prior FCC authorization. Services of nondominant carriers have been
     subject to relatively limited  regulation by the FCC, primarily  consisting
     of the filing of tariffs and  periodic  reports  concerning  the  carrier's
     interstate  circuits  and  deployment  of  network   facilities.   However,
     nondominant  carriers like the Company must offer interstate  services on a
     nondiscriminatory  basis, at just and reasonable  rates, and remain subject
     to FCC complaint procedures.

     In October 1996, the FCC adopted an order (the  "Detariffing  Order") which
     eliminated the requirement that nondominant  interstate  carriers  maintain
     tariffs on file with the FCC for domestic  interstate  services.  The order
     provided that, after a nine-month transition period,  relationships between
     interstate  carriers and their customers would be set by contract.  Several
     parties requested  reconsideration  and/or filed appeals of the Detariffing
     Order.  On February  13, 1997,  the United  States Court of Appeals for the
     District of  Columbia  Circuit  stayed  implementation  of the  Detariffing
     Order. If the Detariffing Order becomes effective,  nondominant  interstate
     services  providers will no longer be able to rely on the filing of tariffs
     with the FCC as a means of providing  notice to customers of prices,  terms
     and conditions  under which they offer their  interstate  services.  If the
     Company  cancels its FCC tariffs as a result of the  Detariffing  Order, it
     will  need  to  implement  replacement  contracts  which  could  result  in
     substantial legal and administrative expense.

     o ACCESS CHARGES.  The FCC has granted  incumbent  local exchange  carriers
     significant  flexibility in pricing their  interstate  special and switched
     access services on a specific central office by central office basis. Under
     this pricing  scheme,  incumbent  local  exchange  carriers  may  establish
     pricing zones based on access traffic density and charge  different  prices
     for each zone. We anticipate that this pricing  flexibility  will result in
     incumbent  local  exchange  carriers  lowering their prices in high traffic
     density areas, the probable area of competition  with the Company.  We also
     anticipate  that the FCC  will  grant  incumbent  local  exchange  carriers
     increasing  pricing  flexibility  as the  number  of  interconnections  and
     competitors  increases.  On May 16,  1997,  the FCC took  action  in its CC
     Docket No. 96-262 to reform the current  interstate  access charge  system.
     The FCC adopted an order which makes  various  reforms to the existing rate
     structure for interstate  access that are designed to move access  charges,
     over time,  to more cost based rate levels and  structures.  These  changes
     will  reduce  access  charges  and will shift  charges  currently  based on
     minutes to flat-rate,  monthly per line charges. As a result, the aggregate
     amount of access charges paid by long distance carriers to access providers
     in the United States may decrease.

     The FCC also  announced that it intends in the future to issue a Report and
Order  providing  detailed rules for  implementing  a  market-based  approach to
further  access charge reform.  That process will give incumbent  local exchange
carriers  progressively  greater  flexibility  in setting  rates as  competition
develops,  gradually replacing  regulation with competition as the primary means
of setting  prices.  The FCC also adopted a  "prescriptive  safeguard"  to bring
access rates to competitive levels in the absence of competition.

     This  series of  decisions  is likely to have a  significant  impact on the
operations,  expenses,  pricing and revenue of the  Company.  The access  charge
order has been  affirmed by the Eighth  Circuit U.S.  Court of Appeals on August
19, 1998. The FCC released a Public Notice on October 6, 1998 asking the parties
to refresh the record on access charge reform.  The FCC  specifically  requested
comment  on  pricing  flexibility  proposals  submitted  by  two  Regional  Bell
Operating Companies.

     UNIVERSAL SERVICE REFORM.

     On May 8, 1997, the Federal  Communications  Commission  issued an order to
implement the provisions of the  Telecommunications  Act of 1996 relating to the
preservation  and  advancement  of universal  telephone  service.  The Universal
Service order  affirmed  Congress'  policy  principles  for universal  telephone
service,  including  quality  service,  affordable  rates,  access  to  advanced
services,  access in rural and high-cost areas,  equitable and nondiscriminatory
contributions,  specific  and  predictable  support  mechanisms  and  access  to
advanced  telecommunications  services for schools,  health care  providers  and
libraries.  The order  added  "competitive  neutrality"  to the FCC's  universal
service  principles by providing that universal  service support  mechanisms and
rules should not unfairly  advantage or disadvantage  one provider or technology
over   another.   All    telecommunications    carriers   providing   interstate
telecommunications  services,  including  the Company,  must  contribute  to the
universal service support fund. The contribution  factors for first quarter 1999
contributions  are 3.18% for the high cost and low  income  fund (to be  derived
from the  Company's  estimated  quarterly  interstate  and  international  gross
end-user  telecommunications revenue) and .58% for the schools and libraries and
healthcare  fund  (to  be  derived  from  the  Company's   estimated   quarterly
intrastate,  interstate  and  international  gross  end-user  telecommunications
revenue).

     STATE REGULATION

     The Company  believes that most, if not all, states in which it operates or
proposes to operate will require a certification or other authorization to offer
intrastate services. Many of the states in which the Company operates or intends
to operate are in the process of addressing issues relating to the regulation of
competitive local exchange carriers.  The Company will also be subject to tariff
filing requirements.

     These  certifications  generally  require a showing  that the  carrier  has
adequate  financial,  managerial  and technical  resources to offer the proposed
services in a manner consistent with the public interest.

     The Company, through its subsidiaries, KMC Telecom Inc. and KMC Telecom II,
Inc.,  has obtained  intrastate  authority  for the  provision of its  dedicated
services and a full range of local switched services and long distance services.
In most states, the Company is required to file tariffs setting forth the terms,
conditions  and prices for  services  that are  classified  as  intrastate.  The
Company,  through its subsidiaries,  KMC Telecom Inc., KMC Telecom II, Inc., and
KMC  Telecom  III,  Inc.,  plans  to  obtain  additional  state  authorities  to
accommodate its business and network expansion.

     Some states impose, in addition to tariff filing  requirements,  reporting,
customer service, and quality requirements,  as well as unbundling and universal
service requirements. In addition, the Company will be subject to the outcome of
generic  proceedings  held by  state  utility  commissions  to  determine  state
regulatory  policies  with  respect to  incumbent  local  exchange  carrier  and
competitive local exchange carrier competition,  geographic build-out, mandatory
detariffing  and other issues  relevant to competitive  local  exchange  carrier
operations.  Certain  states have adopted  specific  universal  service  funding
obligations.

     In addition to obtaining state  certifications,  we must negotiate terms of
interconnection  with the incumbent  local exchange  carrier before we can begin
providing switched services. Our executed agreements are subject to the approval
of the state  commissions.  State  commissions have approved our agreements.  We
anticipate state commission approval of our other interconnection agreements.

     We believe  that, as the degree of intrastate  competition  increases,  the
states will offer the  incumbent  local  exchange  carriers  increasing  pricing
flexibility.  This flexibility may present the incumbent local exchange carriers
with an  opportunity  to subsidize  services  that  compete  with the  Company's
services with revenues generated from non-competitive services, thereby allowing
incumbent local exchange carriers to offer competitive  services at prices below
the cost of providing  the service.  We cannot  predict the extent to which this
may occur, but it could have a material adverse effect on our business.

     We  actively  participate  in  various  regulatory  proceedings  before the
states,  the outcome of which may establish policies that affect our competitive
and/or  economic  position  in the local and other  telecommunications  services
markets.

     We also may be subject to  requirements  in certain  states to obtain prior
approval for, or notify the state commission of, any transfers of control, sales
of assets, corporate reorganizations, issuances of stock or debt instruments and
related transactions.

     Local Government  Authorizations.  We are required to obtain street use and
construction  permits and licenses  and/or  franchises to install and expand our
fiber optic networks using municipal rights of way. In some municipalities where
we have installed or anticipate  constructing  networks,  we will be required to
pay license or franchise  fees based on a percentage  of gross  revenues or on a
per linear foot basis, as well as post  performance  bonds or letters of credit.
We are actively pursuing permits,  franchises and other relevant authorities for
use of rights-of-way and utility facilities in a number of cities .

FRANCHISES AND PERMITS

     The  construction  of a network  requires  the Company to obtain  municipal
franchises  and other  permits.  These  rights  are  typically  the  subject  of
non-exclusive agreements of finite duration providing for the payment of fees or
the  provision  of  services  by  the  Company  to  the   municipality   without
compensation.  In  addition,  the Company  must secure  rights-of-way  and other
access  rights  which are  typically  provided  under  non-exclusive  multi-year
agreements, which generally contain renewal options. Generally, these rights are
obtained from utilities,  incumbent local exchange  carriers,  other competitive
local   exchange   carriers,   railroads   and  long  distance   carriers.   The
Telecommunications  Act of 1996  requires  most  utilities  to afford  access to
rights-of-way to competitive local exchange carriers on non-discriminatory terms
and conditions and at reasonable rates. However,  there can be no assurance that
delays and disputes will not occur. The Company's  agreements for  rights-of-way
and  similar  matters  generally  require  the  Company to  indemnify  the party
providing  such  rights.  Such  indemnities  could make the  Company  liable for
actions (including negligence) of the other party.

CUSTOMERS

     No single customer accounted for more than 10% of our consolidated revenues
in 1998.  Our  five  largest  customers  accounted  for 32% of our  consolidated
revenues  in 1997  and 11% of our  consolidated  revenues  in  1998.  We  expect
customer  concentration  to continue  to  decrease as we expand into  additional
markets and increase full scale marketing of an integrated  service package.  In
the near term,  however,  the loss of, or decrease of business from, one or more
of our principal customers could have a material adverse effect on our business,
financial condition and results of operations.

     Although  they  are  not  our  customers,   we  did  recognize  revenue  of
approximately $2.9 million,  or 12.9% of our 1998 revenue,  from incumbent local
exchange carriers  primarily related to reciprocal  compensation for terminating
local calls from customers of the incumbent local exchange  carriers to Internet
service providers which are our customers.  Of this amount  approximately 99% is
attributable to reciprocal  compensation due to the Company from BellSouth.  See
Item 7 "Management's  Discussion and Analysis of Financial Condition and Results
of  Operations  - Overview - Revenue" for a  discussion  of a dispute  which has
arisen  between  incumbent  local  exchange  carriers,  such as  BellSouth,  and
competitive local exchange  carriers,  such as the Company,  with respect to the
obligation of incumbent local exchange carriers to make reciprocal  compensation
payments to competitive  local exchange carriers with respect to the termination
of local calls to Internet service providers.

EMPLOYEES

     As of February 28, 1999, we had approximately 559 full time employees. None
of our  employees  are  represented  by a labor union or subject to a collective
bargaining  agreement,  nor have we  experienced  any work stoppage due to labor
disputes. We believe that our relations with our employees are good.

GEOGRAPHIC AREAS

     We have no foreign operations.  All of our networks are located in, and all
of our revenues are attributable to, the United States.

ITEM 2.  PROPERTIES.

     The Company is  headquartered  in Bedminster,  New Jersey in  approximately
10,000 square feet of office space,  approximately 7,200 of which it leases from
Kamine  Development  Corp. (an entity  controlled by Mr.  Kamine,  the Company's
Chairman of the Board).  The lease with Kamine  Development Corp., which expires
in January  2007,  provides for a base annual rental of  approximately  $217,000
(adjusted  periodically for changes in the consumer price index), plus operating
expenses.

     The  Company  also  maintains  an  operations  center  in an  aggregate  of
approximately 41,000 square feet of leased space in Duluth, Georgia under leases
which expire at various dates from June 2001 through  February 2003. The Company
also owns or leases  facilities  in each of its  existing  markets  for  central
offices, sales offices and the location of its switches and related equipment.

     We believe that our facilities are in good condition,  are suitable for our
operations  and that,  if needed,  suitable  alternative  space would be readily
available.

ITEM 3.  LEGAL PROCEEDINGS.

     By letter dated August 29, 1997, the Company notified I-NET,  Inc. that the
Company  considered  I-NET to be in  default  under a Master  Telecommunications
System  Rollout  Agreement  dated as of  October  1, 1996 as a result of I-NET's
failure to provide design plans and specifications for several systems for which
it had agreed to provide such plans and  specifications,  to properly  supervise
construction of the systems or to provide personnel with the necessary expertise
to manage the projects. By letter dated October 27, 1997, I-NET demanded payment
of all amounts it alleged were due under that agreement and a related  agreement
(aggregating  $4.1  million)  and stated  that it would  invoke the  arbitration
provisions  under the  agreement if the parties could not agree as to the amount
due and payment terms on or before  November 27, 1997. By letter dated  December
1, 1997,  I-NET  extended its  deadline  for reaching  agreement to December 15,
1997. Although the Company and I-NET conducted discussions,  they were unable to
reach an agreement and, on February 12, 1998, the Company  received a demand for
arbitration  from Wang  Laboratories,  Inc., the successor to I-NET.  The demand
seeks at least  $4.1  million.  The  Company  believes  that it has  meritorious
defenses to Wang's  claims and has asserted  counterclaims  seeking in excess of
$2.5 million as a result of I-NET's defaults under the Master Telecommunications
System Rollout Agreement.  The arbitration  proceedings are currently  underway.
The Company  believes  that  resolution  of this matter will not have a material
adverse impact on its financial condition.  No assurance can be given,  however,
as to the ultimate resolution of this matter.

     The Company is from time to time involved in other litigation incidental to
the conduct of its business. There is no other pending legal proceeding to which
the  Company  is a  party,  however,  which,  in the  opinion  of the  Company's
management,  is  likely  to have a  material  adverse  effect  on the  Company's
business, financial condition and results of operations.

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

     No matters were  submitted to a vote of security  holders during the fourth
quarter of 1998.

                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

     There is currently no established  trading market for the Company's  Common
Stock, $0.01 par value per share. As of March 24, 1999 there were six holders of
record of the Company's Common Stock.

     The Company has never  declared nor paid cash dividends on its Common Stock
and does not presently  anticipate paying any cash dividends on its Common Stock
in the foreseeable future. The Company currently expects that earnings,  if any,
will be retained for growth and development of the Company's business.

     The Company,  as a holding  company,  depends upon the receipt of dividends
and other cash  payments from its  operating  subsidiaries  in order to meet the
Company's  cash  requirements.  Pursuant  to the  terms of a Loan  and  Security
Agreement,  dated as of December 22, 1998, among our  subsidiaries,  KMC Telecom
Inc., KMC Telecom II, Inc., KMC Telecom  Leasing I, LLC, KMC Telecom Leasing II,
LLC and KMC Telecom of Virginia,  Inc. and a group of lenders led by First Union
National Bank and Newcourt  Commercial Finance  Corporation (the "Senior Secured
Credit  Facility"),  those  subsidiaries  are restricted in their ability to pay
dividends on their capital  stock.  Pursuant to the terms of a Loan and Security
Agreement,  dated as of February 4, 1999, among our subsidiary, KMC Telecom III,
Inc., Lucent Technologies, Inc. and the collateral agent thereunder (the "Lucent
Facility"),  KMC Telecom III, Inc. is restricted in its ability to pay dividends
on its capital stock.  The indenture  applicable to the Company's 12 1/2% Senior
Discount Notes due 2008, imposes certain restrictions upon the Company's ability
to pay dividends on its capital stock.

     Subject to the foregoing and to any restrictions  which may be contained in
future indebtedness of the Company,  the payment of cash dividends on the Common
Stock will be within the sole  discretion of the  Company's  Board of Directors,
and will depend upon the earnings,  capital  requirements and financial position
of the Company,  applicable requirements of law, general economic conditions and
other factors considered relevant by the Company's Board of Directors.

     On January 29, 1998, the Company sold 460,800 units to Morgan Stanley & Co.
Incorporated,  as  Placement  Agent.  Each unit  consisted of one 12 1/2% Senior
Discount Note due 2008, with a principal  amount at maturity of $1,000,  and one
warrant to purchase 0.21785 shares of Common Stock of the Company.  The exercise
price of the warrants is $.01 per share of Common Stock. The aggregate number of
shares of Common  Stock  subject  to the  warrants  is  100,385.  The  aggregate
offering  price of the units was  $249,965,568  and the  aggregate  underwriting
discounts and commissions were $9,998,623.  Of the aggregate net proceeds of the
offering of the units,  after  underwriting  discounts,  commissions and certain
expenses  of the  offering,  approximately  $10,446,000  was  attributed  to the
warrants. The sale of the units to the Placement Agent was made in reliance upon
the exemption from the registration  requirements of the Securities Act of 1933,
as  amended,  provided  by  Section  4(2) of that  Act,  on the  basis  that the
transaction did not involve a public  offering.  The Placement Agent agreed that
any  resales  which it made  would be made only (i) to  qualified  institutional
buyers as defined in Rule 144A under the Securities  Act, (ii) to  institutional
accredited  investors  as defined in Rule  501(a)(1),  (2), (3) or (7) under the
Securities  Act, or (iii)  outside the United  States to persons other than U.S.
persons in reliance upon Regulation S under the Securities Act.

     In September  1998, the Company granted options to purchase an aggregate of
262,500  shares of its Common Stock to employees of the Company and employees of
certain  affiliates of the Company under the 1998 Stock Purchase and Option Plan
for Key Employees of KMC Telecom Holdings, Inc. and Affiliates.  The majority of
these options were issued to replace  options to purchase shares of common stock
of the Company's subsidiary,  KMC Telecom Inc., which had been issued in earlier
years,  prior to the  organization of the Company and the  establishment  of the
present holding company structure.  No consideration was received by the Company
for the issuance of the options.  The options have various  exercise prices with
157,500 exercisable at an exercise price of $20 per share, 52,500 exercisable at
an exercise price of $30 per share, and 52,500  exercisable at an exercise price
of $40 per share.  The  issuance of the  options  was made in reliance  upon the
exemption from the  registration  requirements of the Securities Act provided by
Section  4(2) of that Act, on the basis that the  transaction  did not involve a
public offering.




ITEM 6.  SELECTED FINANCIAL DATA.

     The  selected  financial  data set forth  below for the period from May 10,
1994 (date of inception)  to December 31, 1994 and for the years ended  December
31, 1995, 1996, 1997 and 1998 were derived from the audited financial statements
of the Company and its predecessors.  The data presented below should be read in
conjunction  with "Item 7.  Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations" and the consolidated  financial  statements
and notes thereto included elsewhere in this Report.


                                                      MAY 10, 1994                                                            
                                                        (DATE OF                                                              
                                                     INCEPTION) TO                                                            
                                                      DECEMBER 31,                   YEAR ENDING DECEMBER 31
                                                                    ----------------------------------------------------------

                                                          1994           1995            1996          1997          1998
                                                          ----           ----            ----          ----          ----
                                                                     (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                                                                  
 STATEMENT OF OPERATIONS DATA:
 Revenue...........................................      $       -    $        -     $      205    $    3,417    $   22,425
 Operating expenses:
    Network operating costs........................              -             -          1,361         7,735        37,336
    Selling, general and administrative............              4         1,591          2,216         9,923        24,534
    Stock option compensation expense..............              -             -            240        13,870         7,080
    Depreciation and amortization..................              -             6            287         2,506         9,257
                                                         ---------    ----------     ----------    ----------    ---------- 
       Total operating expenses....................              4         1,597          4,104        34,034        78,207
                                                         ---------    ----------     ----------    ----------    ---------- 
 Loss from operations..............................             (4)       (1,597)        (3,899)      (30,617)      (55,782)
 Interest income...................................              -             -              -           513         8,818
 Interest expense (a)..............................              -           (23)          (596)       (2,582)      (29,789)
                                                         ---------    ----------     ----------    ----------    ---------- 
 Net loss..........................................             (4)       (1,620)        (4,495)      (32,686)      (76,753)
 Dividends and accretion on redeemable preferred
    stock..........................................              -             -              -        (8,904)      (18,285)
                                                         ---------    ----------     ----------    ----------    ---------- 
Net loss applicable to common shareholders........       $      (4)   $   (1,620)    $   (4,495)   $  (41,590)   $  (95,038)
                                                         =========    ==========     ==========    ==========    ========== 
 Net loss per common share.........................      $   (0.01)   $    (2.70)    $    (7.49)   $   (64.93)   $  (114.42)
                                                         =========    ==========     ==========    ==========    ========== 
 Weighted average common shares outstanding........            600           600            600           641           831
                                                         =========    ==========     ==========    ==========    ========== 

 Other Data:
 Capital expenditures (including acquisition)......      $       -    $    3,498     $    9,111    $   61,146    $  161,803
 EBITDA(b).........................................             (4)       (1,591)        (3,613)      (28,111)      (46,525)
 Cash used in operating activities.................              4          (779)        (2,687)       (8,676)      (33,573)
 Cash used in investing activities.................              -        (1,920)       (10,174)      (62,992)     (180,198)
 Cash provided in financing activities.............              1         2,728         14,314        85,734       219,399
 Ratio of earnings to fixed charges (c)............              -             -              -             -             -




                                                                                AS OF DECEMBER 31,
                                                     -------------------------------------------------------------------------
                                                          1994           1995            1996          1997          1998
                                                          ----           ----            ----          ----          ----
                                                                                   (IN THOUSANDS)
                                                                                   --------------
                                                                                                  
 BALANCE SHEET DATA:
 Cash and cash equivalents......................         $       6    $       34     $    1,487   $   15,553     $   21,181
 Investments held for future capital expenditures                -             -              -            -         27,920
 Networks and equipment, net....................                 -         3,496         12,347       71,371        224,890
 Total assets...................................                 8         3,704         16,715       95,943        311,310
 Long-term debt.................................                 -         2,727         12,330       61,277        309,225
 Redeemable preferred stock.....................                 -             -              -       35,925         52,033
 Redeemable common stock and warrants...........                 -             -              -       11,726         22,979
 Total nonredeemable equity (deficiency)........                 (3)      (1,623)           389      (26,673)      (104,353)


                    ACCOMPANYING NOTES ARE ON FOLLOWING PAGE.

(a)  Excludes  capitalized  interest of (i) $37,000 for 1995,  (ii) $103,000 for
     1996,  (iii)  $854,000 for 1997 and (iv) $5.1 million for 1998.  During the
     construction  of the  Company's  networks,  the interest  costs  related to
     construction expenditures are capitalized.

(b)  EBITDA  consists of earnings  (loss)  before net  interest,  income  taxes,
     depreciation and  amortization.  EBITDA is provided because it is a measure
     commonly  used  in the  telecommunications  industry.  It is  presented  to
     enhance an  understanding  of the  Company's  operating  results and is not
     intended to represent cash flow or results of operations in accordance with
     GAAP. EBITDA is not calculated under GAAP and is not necessarily comparable
     to similarly titled measures of other companies. For a presentation of cash
     flows  calculated  under  GAAP,  see  the  Company's  historical  financial
     statements  contained in "Item 8. Financial  Statements  and  Supplementary
     Data."

(c)  The ratio of  earnings to fixed  charges is  computed  by  dividing  pretax
     income  from  continuing   operations  before  fixed  charges  (other  than
     capitalized  interest) by fixed charges.  Fixed charges consist of interest
     charges, dividend obligations and amortization of debt expense and discount
     or premium related to indebtedness,  whether  expensed or capitalized,  and
     that portion of rental expense the Company believes to be representative of
     interest.  For 1994, 1995, 1996, 1997 and 1998,  earnings were insufficient
     to cover  fixed  charges by  $4,475,  $1.8  million,  $4.6  million,  $33.5
     million, and $81.9 million, respectively.

ITEM 7.   MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
          RESULTS OF OPERATIONS.

     This  Management's  Discussion  and  Analysis of  Financial  Condition  and
Results of Operations reflects the historical results of the Company. Due to the
limited  operating  history,  startup  nature and rapid  growth of the  Company,
period-to-period  comparisons of financial data are not necessarily  indicative,
and you should not rely upon them as an indicator of the future  performance  of
the Company. The following discussion includes forward-looking statements.

OVERVIEW

     GENERAL.  We are a  facilities-based  competitive  local  exchange  carrier
providing  telecommunications and data services in Tier III Markets. The markets
in which we operate are predominately located in the Southeastern and Midwestern
United States. We target business,  government and institutional  end-users,  as
well as Internet service providers,  long distance carriers and wireless service
providers.  Our objective is to provide our customers  with a complete  solution
for their  communications  needs.  We currently  provide on-net local dial tone,
special  access,  private  line,  Internet  access,  ISDN and a variety of other
advanced services and features.

     We  have  invested   significant  capital  and  effort  in  developing  our
telecommunications  business.  This capital has been invested in the development
of our networks,  the hiring of an experienced  management team, the development
and installation of operating systems,  the introduction of services,  marketing
and sales  efforts,  and  acquisitions.  We expect  to make  increasing  capital
expenditures  to build  additional  networks,  to  expand  current  networks  to
additional  customer  buildings,  long distance  carrier  points of presence and
incumbent  local exchange  carrier central  offices,  and to broaden our service
offerings, and may consummate  acquisitions.  Proper management of the Company's
growth will  require us to maintain  cost  controls,  continue to assess  market
potential,  ensure quality  control in  implementing  our services as well as to
expand our  internal  management,  customer  care and  billing  and  information
systems, all of which will require substantial investment.

     The  development,  construction  and  expansion  of our  networks  requires
significant  capital, a large portion of which is invested before any revenue is
generated.  We have incurred,  and expect to continue to incur,  significant and
increasing operating losses, negative EBITDA and net cash outflows for operating
and investing  activities  while we expand our network  operations and build our
customer base. Based on our experience to date and that of our  competitors,  we
estimate that a new network will begin to generate  positive EBITDA within 24 to
36 months after commencement of commercial operations.  Construction periods and
operating  results will vary from network to network.  There can be no assurance
that we will be able to establish a sufficient  revenue-generating customer base
or gross margins in any particular market or on a consolidated basis.

     The facilities-based competitive local exchange carrier business is capital
intensive. We estimate that the total initial costs associated with the purchase
and installation of fiber optic cable and transmission and switching  equipment,
including capitalized engineering costs, will average approximately $8.0 million
to $10.0 million for each standard Tier III network,  depending upon the size of
the market served,  the scope and complexity of the network,  and the proportion
of  aerial  to  underground  fiber  deployment.  Our  actual  costs  could  vary
significantly  from this range. The amounts and timing of these expenditures are
subject to a variety of factors that may vary  significantly with the geographic
and  demographic  characteristics  of each market.  In addition to equipment and
construction  expenditure  requirements,  upon  commencement of the construction
phase of a network we begin to incur  direct  operating  costs for such items as
salaries and rent. As network construction progresses, we incur costs associated
with construction,  including preparation of rights-of-way, and increased sales,
marketing,  operating and administrative  expenses. We capitalize certain direct
costs related to network planning and construction costs for new networks.

     The  initial  construction  of a network  takes  approximately  six months,
depending upon the size and complexity of the network.  The time required during
the construction phase is also  significantly  influenced by the number of route
miles involved, the mix of aerial versus underground fiber deployment,  possible
delays in preparing rights-of-way, provisioning fiber optic cable and electronic
equipment,  and  required  construction  permits  and other  factors,  including
weather.

     LOCAL  SERVICES.  To facilitate our entry into local  services,  we plan to
install  switching  equipment in all of our markets.  Switches are in commercial
operation in twenty-two of our existing  markets.  We expect to have a switch in
commercial  operation in our remaining existing network no later than the second
quarter of 1999. We intend to install Lucent Technologies,  Inc. switches in any
future networks which we may build.  Once a switch is commercially  operational,
we  offer  local  dial  tone and  value-added  enhanced  services  such as ISDN,
Centrex-type,  voice mail and other custom calling  features,  and switched data
services.

     We expect operating margins to improve as switching becomes operational and
switched  services are provided  on-net,  the network is expanded  (primarily by
adding  buildings to the network),  and larger volumes of traffic are carried on
the Company's  network.  Although under the  Telecommunications  Act of 1996 the
incumbent  local  exchange  carriers  are  required  to unbundle  local  network
elements,  thereby  decreasing  operating  expenses by permitting us to purchase
only the origination and termination services we need, we cannot assure you that
such  unbundling  will be  effected  in a timely  manner  and  result  in prices
favorable to the Company.

     REVENUE. Historically, we have derived our revenue primarily from resale of
switched services,  along with special access,  private line and Internet access
services  provided on our facilities.  Future  revenues will include  increasing
amounts of on-net switch-based services,  long distance services and value-added
enhanced  services,  such as  ISDN,  Centrex-type  services,  BRI,  PRI and port
wholesale. The Company maintains interconnection agreements with incumbent local
exchange carriers in each state in which it operates.  Among other things, these
contracts govern the reciprocal amounts to be billed by competitive carriers for
terminating  local  traffic of Internet  service  providers  in each state.  The
Regional  Bell  Operating  Companies  have advised  competitive  local  exchange
carriers, such as the Company, that they do not consider calls in the same local
calling area which are placed by their  customers to competitive  local exchange
carrier  customers which are Internet service  providers to be local calls under
the interconnection agreements. The Regional Bell Operating Companies claim that
these calls  should be  classified  as exchange  access  calls,  even though the
Federal  Communications  Commission  exempted  local calls for Internet  service
providers from payment of access charges.  The Regional Bell Operating Companies
claim that, as a result,  they do not owe any compensation to competitive  local
exchange  carriers for  transporting  and terminating  these calls. The Regional
Bell  Operating  Companies have  threatened to withhold,  and in many cases have
withheld, reciprocal compensation to competitive local exchange carriers for the
transport and  termination of these calls.  During 1998, the Company  recognized
revenue from incumbent local exchange carriers of approximately $2.9 million, or
12.9% of 1998 revenue,  for these services.  Payments of approximately  $135,000
were received from the incumbent local exchange carriers during 1998. Management
believes  reciprocal  compensation  for Internet  traffic to be an industry-wide
matter that will  ultimately  be resolved on a  state-by-state  basis.  To date,
twenty-nine  state  commissions have ruled on the issue and found that incumbent
local exchange carriers must pay compensation to competitive  carriers for local
calls to Internet service providers located on competitive carriers' networks. A
number of other state commissions currently have proceedings pending to consider
this matter. The Federal  Communications  Commission has concluded that calls to
Internet  service  providers are interstate  calls and are therefore exempt from
local  termination   charges.   However,  the  FCC  also  stated  that  existing
interconnection  agreements  providing  for  such  termination  charges  must be
honored by the  incumbent  local  exchange  carriers.  The Company  accounts for
reciprocal  compensation with the incumbent local exchange  carriers,  including
the activity  associated with the disputed Internet service provider traffic, as
local  traffic  pursuant  to  the  terms  of  its  interconnection   agreements.
Accordingly, revenue is recognized in the period that the traffic is terminated.
The   circumstances   surrounding  the  dispute  are  considered  by  management
periodically  in  determining  whether  reserves  against  unpaid  balances  are
warranted.  As of December 31, 1998, no reserves have been considered  necessary
by management.

     OPERATING  EXPENSES.  Our principal  operating  expenses consist of network
operating costs,  selling,  general and  administrative  expenses,  stock option
compensation  expense,  depreciation  and  amortization,  and interest  expense.
Network  operating costs include charges from incumbent local exchange  carriers
for resale services,  termination and unbundled network element charges; charges
from long distance carriers for resale of long distance  services;  salaries and
benefits  associated with network operations,  billing and information  services
and customer care personnel;  franchise fees and other costs,  including  direct
city administration  costs. Network operating costs also include a percentage of
both our intrastate and  interstate  revenues which we pay as universal  service
fund charges.  Selling,  general and  administrative  expenses  consist of sales
personnel and support costs,  corporate and finance personnel and support costs,
legal and accounting  expenses.  Depreciation and amortization  includes charges
related to plant,  property and equipment and amortization of intangible assets,
including  franchise  acquisition costs. We expect depreciation and amortization
expense to increase  as we place  additional  networks  into  service.  Interest
expense  includes  interest charges on our 12 1/2% Senior Discount Notes and our
Senior Secured Credit Facility and, in the future, will include interest charges
on the Lucent Facility.  Interest expense also includes amortization of deferred
financing costs. Interest expense will increase  substantially in future periods
as a result of the issuance of the 12 1/2% Senior  Discount  Notes and increased
borrowings  under the expanded  Senior  Secured  Credit  Facility and the Lucent
Facility, discussed below, to finance network build-out.


RESULTS OF OPERATIONS

1998 COMPARED TO 1997

     REVENUE.  Revenue increased from $3.4 million for 1997 to $22.4 million for
1998.  This increase is primarily  attributable to the fact that for 1998 we had
eight systems in commercial  operation  during the entire period,  as well as 14
additional  systems  which became  commercially  operational  at various  points
during the period, as compared to 1997 when we had only one system in commercial
operation  during  the  entire  period,  with 7  systems  becoming  commercially
operational  at various  points  during the  period.  In  addition,  each of our
networks  that was  commercially  operational  during 1997  generated  increased
revenues during 1998.  Revenue for 1997 and 1998 included $2.3 million and $14.2
million  (including  $2.9 million of revenue  from  reciprocal  compensation  in
1998), respectively,  of revenue derived from resale of switched services and an
aggregate of $1.1 million and $8.2  million,  respectively,  of revenue  derived
from on-net special access, private line and switched services.

     NETWORK OPERATING COSTS. Network operating costs increased from $7.7
million in 1997 to $37.3 million in 1998. This increase of  approximately  $29.6
million was due primarily to the increase in the number of systems in commercial
operation in 1998 and the related increases of $14.5 million in costs associated
with providing resale and unbundled  network element  services,  $5.3 million in
personnel  costs,  $1.6 million in consulting and  professional  services costs,
$3.4 million in contracted network support costs, and $1.1 million in facilities
related  costs,  $1.0 million in travel  related costs and $2.7 million in other
direct operating costs.

     Costs  associated with providing  on-net services were greater than revenue
generated  from on-net  services  because we were required to hire personnel and
staff local offices prior to generating revenue and obtaining sufficient revenue
volume to cover such fixed operating costs.

     Costs  associated  with  providing  resale  services  are greater  than the
revenues  currently  generated  because of narrow  discounts  on ongoing  resale
services  provided to us by the incumbent  local  exchange  carriers and because
initial  installation  charges by the incumbent local exchange carrier to us are
greater than our installation  charges to our customers.  Resale is primarily an
interim  strategy for us to create a backlog of customers to be  transitioned to
our  on-net  switched  facilities  once  our own  switches  become  commercially
operational.

     SELLING,  GENERAL  AND  ADMINISTRATIVE   EXPENSES.   Selling,  general  and
administrative  expenses increased from $9.9 million in 1997 to $24.5 million in
1998.  This increase of  approximately  $14.6 million  resulted  primarily  from
increases of $8.5 million in personnel  costs,  $900,000 in  professional  costs
(consisting primarily of legal costs), and $1.2 million in travel related costs,
as well as increases in other  marketing  and general and  administrative  costs
aggregating approximately $4.0 million.

     STOCK OPTION COMPENSATION  EXPENSE.  Stock option  compensation  expense, a
non-cash  charge,  decreased from $13.9 million in 1997 to $7.1 million in 1998.
This decrease  reflects  reduced  charges in 1998 related to changes in the fair
value of the Company's  Common Stock and lower  amortization  expense related to
the vesting  terms of the options  during 1998, as compared to the level of such
charges in 1997. The expense charge for 1998 includes the net effect of a credit
resulting from the termination of the KMC Telecom Inc. stock option plan,  which
was substantially  offset by a charge related to the adoption of the KMC Telecom
Holdings, Inc. stock option plan in September 1998.

     DEPRECIATION  AND  AMORTIZATION.   Depreciation  and  amortization  expense
increased  from $2.5 million for 1997 to $9.3  million for 1998,  primarily as a
result of depreciation expense associated with the greater number of networks in
commercial  operation during 1998, as well as higher  amortization of intangible
assets.

     INTEREST EXPENSE. Interest expense increased from $2.6 million in 1997
to $29.8 million in 1998. This increase resulted  primarily from the issuance of
the 12 1/2%  Senior  Discount  Notes  during the first  quarter  of 1998,  which
generated  interest  expense of $29.6  million in 1998, as well as the increased
expense  attributable to the higher level of borrowings under the predecessor to
the Senior Secured Credit Facility in 1998. The Company capitalized  interest of
$5.1 million related to network  construction  projects during 1998 and $854,000
during 1997.

     NET LOSS.  For the reasons  stated  above,  net loss  increased  from $32.7
million for 1997 to $76.8 million for 1998.

1997 COMPARED TO 1996

     REVENUE. Revenue increased from $205,000 for 1996 to $3.4 million for 1997.
Revenue increased primarily because we began aggressively marketing our services
in our first  market,  Huntsville,  Alabama,  which  generated  $1.6  million of
revenue for 1997.  In  addition,  the network in  Melbourne,  Florida,  which we
purchased  during 1997,  and the six other  systems  which  became  commercially
operational  during  1997,  generated  an  aggregate  of $1.8 million in revenue
during 1997.  Furthermore,  we initiated marketing efforts in May 1997 in all of
the markets in which our  networks  had become  commercially  operational  or in
which we were  constructing  networks.  For 1997,  out of total revenues of $3.4
million,  we derived  $2.3  million  from resale of switched  services  and $1.1
million from special  access and private line  services,  of which  $943,000 was
generated by on-net services.

     NETWORK  OPERATING  COSTS.  Network  operating  costs  increased  from $1.4
million for 1996 to $7.7 million for 1997.  The  increase  was due  primarily to
costs of $2.4  million  associated  with hiring  personnel  and  staffing  local
offices, $1.8 million in selling, customer care, insurance, facilities and other
direct  operating  costs and $2.1  million in costs  associated  with  providing
resale services which we initiated in May 1997.

     Costs  associated with providing  on-net services were greater than revenue
generated  from on-net  services  because we were required to hire personnel and
staff local offices prior to generating revenue and obtaining sufficient revenue
volume to cover such fixed operating costs.

     Costs  associated  with  providing  resale  services  are greater  than the
revenues  currently  generated  because of narrow  discounts  on ongoing  resale
services  provided to us by the incumbent  local  exchange  carriers and because
initial  installation  charges by the incumbent local exchange carrier to us are
greater than our installation  charges to our customers.  Resale is primarily an
interim  strategy for us to create a backlog of customers to be  transitioned to
our  on-net  switched  facilities  once  our own  switches  become  commercially
operational.

     SELLING,  GENERAL  AND  ADMINISTRATIVE   EXPENSES.   Selling,  general  and
administrative expenses increased from $2.2 million for 1996 to $9.9 million for
1997.  The increase was due primarily to increases of $4.3 million  attributable
to  hiring  additional  personnel  in all  categories,  particularly  in  senior
management and sales and marketing,  $1.1 million in consulting costs (primarily
related  to  marketing  services),   and  $1.2  million  in  legal  expenditures
(primarily   incurred  in  connection  with  vendor   contracts  and  regulatory
activities).  We expect that selling,  general and administrative  expenses will
continue  to  increase  in  absolute  terms as we continue to expand our network
services  and  marketing  activities,  but that they will  decline as an overall
percentage of revenue.

     STOCK OPTION COMPENSATION  EXPENSE.  Stock option  compensation  expense, a
non-cash  charge,  increased from $240,000 in 1996 to $13.9 million in 1997. The
increase  was due  primarily  to an  increase  in the fair value of KMC  Telecom
Inc.'s common stock.

     DEPRECIATION  AND  AMORTIZATION.  Depreciation  and  amortization  expenses
increased  from  $287,000  for  1996 to $2.5  million  for  1997.  The  increase
reflected  the six networks  that became  commercially  operational  and the one
network  that  was  purchased  during  1997 as well as  higher  amortization  of
intangible assets.

     INTEREST EXPENSE. Interest expense increased from $596,000 for 1996 to $2.6
million for 1997, primarily  reflecting  borrowings under the predecessor to the
Senior  Secured  Credit  Facility in 1997, as well as  amortization  of deferred
financing  costs of $561,000.  We  capitalized  interest of $854,000  related to
network  construction  projects during 1997.  Interest  expense will continue to
increase as a result of the issuance of the 12 1/2% Senior Discount Notes and to
the extent that we  increase  our  borrowings  under the Senior  Secured  Credit
Facility.

     NET LOSS.  For the  reasons  stated  above,  net loss  increased  from $4.5
million for 1996 to $32.7 million for 1997.

STOCK COMPENSATION PLAN

     During 1996 and 1997, KMC Telecom Inc., now one of the Company's  principal
operating subsidiaries, granted options to purchase shares of KMC Telecom Common
Stock  pursuant to its 1996 Stock  Purchase and Option Plan for Key Employees of
KMC Telecom Inc. and Affiliates  (the "KMC Telecom Stock Option Plan").  On June
26,  1998,  the  Board of  Directors  of the  Company  adopted,  effective  upon
stockholder approval,  the 1998 Stock Purchase and Option Plan for Key Employees
of KMC Telecom  Holdings,  Inc. and  Affiliates  which  authorizes  the grant of
options to purchase  Common Stock of the Company (the "KMC Holdings Stock Option
Plan").  During the third quarter of 1998,  the Company  replaced the options to
purchase KMC Telecom Common Stock previously granted under the KMC Telecom Stock
Option Plan,  with options to purchase Common Stock of the Company granted under
the KMC  Holdings  Stock Option Plan and granted  options to certain  additional
employees of the Company.  The Company,  upon  cancellation  of the  outstanding
options  under the KMC Telecom  Stock  Option Plan,  reversed  all  compensation
expense previously recorded with respect to such options.  Additionally,  to the
extent the fair value of the Common  Stock of the Company  exceeds the  exercise
price of the options  granted  under the KMC Holdings  Stock  Option  Plan,  the
Company will recognize  compensation  expense related to such options over their
vesting period.  The net effect of the  cancellation of the options  outstanding
under the KMC Telecom  Stock Option Plan and the grant of options  under the KMC
Holdings  Stock  Option  Plan  resulted in a credit to  compensation  expense of
approximately $600,000 in 1998.

     Certain  provisions  in the  stock  option  awards  granted  under  the KMC
Holdings  Stock  Option  Plan will  necessitate  that such  awards be treated as
variable  stock  compensation  awards  pursuant to Accounting  Principles  Board
Opinion No. 25.  Accordingly,  compensation  expense will be charged or credited
periodically through the date of exercise or cancellation of such stock options,
based on  changes  in the value of the  Company's  stock as well as the  vesting
schedule of such options.  These compensation charges or credits are non-cash in
nature,  but could  have a  material  effect on the  Company's  future  reported
results of operations.

LIQUIDITY AND CAPITAL RESOURCES

     We have  incurred  significant  operating and net losses as a result of the
development  and  operation  of our  networks.  We expect  that such losses will
continue,  as we emphasize the  development,  construction  and expansion of our
networks  and build  our  customer  base,  and that we will  generate  operating
losses. As a result,  cash provided by operations will not be sufficient to fund
the  expansion of our networks and service  capabilities.  We have  financed our
operating losses and capital  expenditures with equity invested by our founders,
preferred stock  placements,  credit facility  borrowings and the 12 1/2% Senior
Discount Notes.

     In February,  1999, we issued 25,000 shares of Series E Senior  Redeemable,
Exchangeable,  PIK Preferred Stock, 40,000 shares of Series F Senior Redeemable,
Exchangeable,  PIK Preferred Stock and warrants to purchase 24,660 shares of our
Common Stock for aggregate gross proceeds of $65.0 million.

     In February 1999, our subsidiary, KMC Telecom III, Inc., which will own the
approximately  ten  additional  networks which we currently plan to construct by
the end of the second quarter of 2000,  entered into a secured vendor  financing
facility  with Lucent  Technologies,  Inc. (the "Lucent  Facility").  Under this
facility,  KMC Telecom III, Inc. will be permitted to borrow, subject to certain
conditions,  up to an aggregate of $600.0  million,  primarily  for the purchase
from Lucent of switches and other  telecommunications  equipment. At the present
time, only $125.0 million is available under this facility. An additional $125.0
million will become available when KMC Telecom III, Inc.  receives an additional
$35.0 million of funded equity or qualified  intercompany  loans,  as defined in
the facility.  The balance of $350.0 million will become available only upon (a)
additional  lenders agreeing to participate in the facility so that Lucent's own
aggregate  commitment  does  not  exceed  $250.0  million  and (b)  the  Company
satisfying  certain other  requirements,  the most  significant  of which is the
Company  raising,  and  contributing  to KMC Telecom III,  Inc., at least $300.0
million from the sale of high yield debt or equity.

     In December  1998,  we  refinanced  and expanded our $70.0  million  senior
secured credit facility with Newcourt  Commercial Finance Corporation (which was
formerly known as AT&T Commercial Finance Corporation). Under the refinanced and
expanded facility,  which is with a group of lenders led by First Union National
Bank  and  Newcourt  Finance  (the  "Senior  Secured  Credit   Facility"),   our
subsidiaries KMC Telecom Inc., KMC Telecom II, Inc., KMC Telecom Leasing I, LLC,
KMC Telecom  Leasing II, LLC and KMC Telecom of  Virginia,  Inc.,  which own our
existing  twenty-three  networks,  are permitted to borrow up to an aggregate of
$250.0 million,  subject to certain conditions,  for the purchase of fiber optic
cable,  switches  and  other  telecommunications  equipment  and,  once  certain
financial  conditions are met, for working  capital and other general  corporate
purposes.

     In January 1998,  the Company sold 460,800 units,  each unit  consisting of
one 12 1/2%  Senior  Discount  Note due 2008,  with an  aggregate  principal  at
maturity of $1,000,  and one warrant to purchase  0.21785 shares of Common stock
at an  exercise  price of $.01 per  share.  The  gross and net  proceeds  of the
offering were approximately $250.0 million and $236.4 million, respectively. The
12 1/2% Senior Discount Notes are unsecured,  unsubordinated  obligations of KMC
Telecom Holdings, Inc. and mature on February 15, 2008.

     Net cash  provided  by  financing  activities  from  borrowings  and equity
issuances was $219.4  million for 1998. The Company's net cash used in operating
and investment activities was $213.8 million for 1998.

     The  Company  made  capital  expenditures  of $9.1  million in 1996,  $61.1
million in 1997 (including the acquisition of the Melbourne, Florida network for
a purchase  price of $2.0  million)  and $161.8  million  in 1998.  The  Company
currently plans to make additional capital  expenditures of approximately $200.0
million during 1999. Continued  significant capital expenditures are expected to
be made  thereafter.  The majority of these  expenditures is expected to be made
for network  construction and the purchase of switches and related  equipment to
facilitate  the offering of the  Company's  services.  In addition,  the Company
expects to continue to incur operating  losses while it expands its business and
builds its customer base. Actual capital  expenditures and operating losses will
depend on  numerous  factors,  including  the  nature of  future  expansion  and
acquisition  opportunities and factors beyond the Company's  control,  including
economic conditions,  competition,  regulatory developments and the availability
of capital.

     At December 31, 1998 the Company had  outstanding  commitments  aggregating
approximately  $30.6  million  related to the  purchase of fiber optic cable and
telecommunications equipment as well as engineering services,  principally under
the Company's agreements with Lucent Technologies, Inc.

     At  December  31,  1998,  the  Company  had $41.4  million of  indebtedness
outstanding under the Senior Secured Credit Facility,  and had $208.6 million in
borrowing capacity  available under the Senior Secured Credit Facility,  subject
to certain conditions.

     We believe that our cash,  investments held for future capital expenditures
and borrowings available under the Senior Secured Credit Facility and the Lucent
Facility,  together with the net proceeds from our February 1999 issuance of our
Series E and Series F Senior Redeemable, Exchangeable, PIK Preferred Stock, will
be sufficient to meet our liquidity needs through the completion of our existing
twenty-three  networks and the approximately ten additional  networks  currently
planned for completion by the end of the second quarter of 2000, although we can
give  no  assurance  in  this  regard.  Thereafter,  the  Company  will  require
additional  financing.  However,  in  the  event  that  our  plans  change,  the
assumptions  upon  which  our plans are  based  prove  inaccurate,  we expand or
accelerate  our business  plan or we determine to consummate  acquisitions,  the
foregoing sources of funds may prove insufficient to complete all such networks,
and we may be  required  to seek  additional  financing.  Additional  sources of
financing  may  include  public  or  private  equity or debt  financings  by the
Company, capitalized leases and other financing arrangements.

     Pursuant  to  certain  provisions  of our Series A  Cumulative  Convertible
Preferred Stock and Series C Cumulative  Convertible Preferred Stock, we may not
increase the authorized  number of shares of our preferred stock or common stock
without  the consent of the  holders of  two-thirds  of the shares of both those
series. The Company has only three million shares of common stock authorized. We
can give no assurance that additional financing will be available to the Company
or, if  available,  that it can be obtained on a timely basis and on  acceptable
terms or within the limitations contained in our Senior Secured Credit Facility,
the Lucent  Facility,  the indenture  applicable to our 12 1/2% Senior  Discount
Notes,  the terms of our preferred stock or any future  financing  arrangements.
Failure to obtain such  financing  could result in the delay or  abandonment  of
some or all of our development and expansion plans and expenditures, which would
have a material adverse effect on our business,  financial condition and results
of operations. Such a failure could also limit our ability to make principal and
interest  payments on our  outstanding  indebtedness  and meet our  dividend and
redemption  obligations  with respect to our preferred stock. The Company has no
working  capital or other credit  facility under which it may borrow for working
capital and other general corporate purposes. We can give no assurance that such
financing  will be  available  to the  Company  in the  future or that,  if such
financing  were  available,  it  would be  available  on  terms  and  conditions
acceptable to the Company.

     As of December 31, 1998, the Company and its  subsidiaries had consolidated
net  operating  loss  carryforwards  for United  States  income tax  purposes of
approximately  $59.0 million which expire through 2013. Under Section 382 of the
Internal  Revenue  Code  of  1986,  as  amended,  if the  Company  undergoes  an
"ownership  change," its ability to use its  pre-ownership  change net operating
loss carryforwards (net operating loss carryforwards accrued through the date of
the ownership  change) would generally be limited annually to an amount equal to
the  product  of  (i)  the  long-term  tax-exempt  rate  for  ownership  changes
prescribed  monthly  by the  Treasury  Department  and  (ii)  the  value  of the
Company's  outstanding  equity immediately before the ownership change excluding
certain capital contributions. Any allowable portion of the pre-ownership change
net operating loss  carryforwards  that is not used in a particular taxable year
following the ownership  change could be carried  forward to subsequent  taxable
years until the net operating loss carryforwards expire,  usually 15 years after
they are  generated.  As a result  of the  cumulative  effect  of  issuances  of
preferred  and common stock  through  September  22, 1997,  KMC Telecom Inc. has
undergone an ownership change.

     For  financial  reporting  purposes,   the  Company  has  an  aggregate  of
approximately $109.0 million of loss carryforwards and net temporary differences
at December  31, 1998.  At existing tax rates the future  benefit of these items
approximates $42.0 million. A valuation  allowance has been established equal to
the entire net tax  benefit  associated  with all  carryforwards  and  temporary
differences at December 31, 1998 as their realization is uncertain.

YEAR 2000 COMPLIANCE

     Similar to all businesses,  the Company may be affected by the inability of
certain computer software to distinguish  between the years 1900 and 2000 due to
a  commonly-used  programming  convention.  Unless such programs are modified or
replaced  prior to January 1, 2000,  calculations  based on date  arithmetic  or
logical operations performed by such programs may be incorrect.

     Management's  plan to address the effect of the Year 2000 issue  focuses on
the following  areas:  applications  systems  (including  the Company's  billing
system and financial software), infrastructure (including personal computers and
servers used throughout the Company),  and other third party business  partners,
vendors  and  suppliers.  Management's  analysis  and  review of these  areas is
comprised  primarily  of  the  following  phases:  developing  an  inventory  of
hardware,  software and embedded chips;  assessing the degree to which each area
is currently  compliant  with Year 2000  requirements;  performing  renovations,
repairs  and  replacements  as needed to attain  compliance;  testing  to ensure
compliance;  and,  developing a contingency  plan for each area if the Company's
initial efforts to attain compliance are either unsuccessful or untimely.

     Management  completed the inventory  and  assessment  phases of the project
during the fourth quarter of 1998. The renovation,  repair and replacement phase
and the testing phase have commenced;  however,  the Company expects to continue
these phases throughout 1999.

     Further,  the  Company is  currently  in the  process of  implementing  new
billing  software  systems,  operational  software  systems  and  financial  and
personnel software systems.  Although these  implementations were made necessary
by the expansion of the Company's business and were not directly related to Year
2000  issues,  they have  enabled the Company to utilize new  software for these
purposes which the respective suppliers have certified as Year 2000 compliant.

     Costs  incurred  to  date  have  primarily  consisted  of  labor  from  the
redeployment of existing  information  services and operational  resources.  The
Company expects to spend  approximately  $150,000 for these Year 2000 compliance
efforts  which will be  expensed as  incurred.  Such amount does not include the
costs of the new  billing  software,  operational  software  and  financial  and
personnel  software  systems  which  are  being  implemented  as a result of the
expansion of the Company's business.

     If the software applications of the local exchange carriers,  long distance
carriers  or others on whose  services  the  Company  depends  or with which the
Company's  systems  interact  are not Year 2000  compliant,  it could affect the
Company's  systems which could have a material  adverse  effect on the Company's
business, financial condition and results of operations.

     The  Company  has formed a  contingency  team to develop a work plan in the
event that certain programs and hardware are not fully compliant and operational
before  January 1, 2000.  The costs  associated  with this effort are  currently
being evaluated and cannot yet be determined. In the event that certain, or all,
of the contingency plans are deployed,  the Company will incur additional costs;
however,   as  contingency  plans  are  not  yet  developed,   these  costs  are
indeterminable at present.

     Although the Company  does not  presently  anticipate  a material  business
interruption as a result of the Year 2000 issue,  the worst case scenario if all
of the Company's Year 2000 efforts fail would result in a daily loss of revenues
of approximately $100,000 calculated based upon 1998 revenues.

CERTAIN FACTORS WHICH MAY AFFECT THE COMPANY'S FUTURE RESULTS

     LIMITED  OPERATING  HISTORY;  NEGATIVE GROSS PROFITS,  OPERATING LOSSES AND
     NEGATIVE CASH FLOW

     The  Company  was  formed  in  September  1997 as a  holding  company.  The
Company's  subsidiaries  commenced  operations  in 1994 and,  as a  result,  the
Company  has a limited  operating  history and  limited  revenues.  We have only
recently  completed the process of building many of our networks.  Our prospects
must  be  considered  in the  light  of the  risks,  expenses  and  difficulties
frequently  encountered  by  companies  in the early  stage of  development.  In
connection with the  construction of our networks we have incurred and expect to
continue to incur significant and increasing  negative gross profits,  operating
losses and  negative  EBITDA while we expand our business and build our customer
base.  We can give no assurance  that an adequate  customer base with respect to
any or all of our services will be obtained or sustained.

Our negative gross profits,  operating  losses,  negative  EBITDA,  cash used by
operations and capital  expenditures are expected to increase as a result of the
continuation  of our expansion  strategy.  We can give no assurance that we will
achieve or sustain profitability or generate positive EBITDA or at any time have
sufficient  resources  to meet  our  capital  expenditure  and  working  capital
requirements  or  make  payments  on our  indebtedness.  We  must  significantly
increase  our  revenues  and cash flows to meet our debt  service and  preferred
stock dividend obligations.

     SUBSTANTIAL INDEBTEDNESS

     At December 31, 1998, we had  outstanding  approximately  $309.2 million of
indebtedness.  Our indebtedness could have important  consequences including the
following:

     o    our  ability  to obtain  any  necessary  financing  in the  future for
          working capital,  capital  expenditures,  debt service requirements or
          other purposes will be limited,

     o    a  substantial  portion  of our  cash  flow  from  operations  will be
          required to make debt service payments,

     o    our leverage could limit our  flexibility in planning for, or reacting
          to changes in, our business, making us more highly leveraged than some
          of our competitors,  which may place us at a competitive disadvantage,
          and

     o    our  vulnerability  in the event of a downturn in our business will be
          increased.

     Failure by the Company to meet its obligations could result in a default on
our  indebtedness  which would permit the holders of all of our  indebtedness to
accelerate the maturity thereof.

     In  connection  with the  buildup  of our  networks  and  expansion  of our
services, we have been experiencing  increasing negative EBITDA and our earnings
were insufficient to cover fixed charges for 1996, 1997 and 1998. We can give no
assurance  that we will be able to improve our earnings  before fixed charges or
EBITDA or that we will be able to meet our debt service obligations.

     We  cannot  assure  you that our cash  flow  from  operations  and  capital
resources will be sufficient to repay our 12 1/2% Senior Discount Notes,  Senior
Secured Credit Facility and Lucent Facility in full and a substantial portion of
our  indebtedness  will need to be refinanced.  We can give no assurance that we
will be able to effect such refinancings.

     You should be aware that our ability to repay or refinance our current debt
depends on our successful financial and operating performance and our ability to
successfully  implement our business strategy.  Unfortunately,  we cannot assure
you that we will be successful in implementing  our strategy or in realizing our
anticipated  financial results.  You should also be aware that our financial and
operational  performance  depends  upon a number of  factors,  many of which are
beyond our control. These factors include:

     o    the  economic and  competitive  conditions  in the  telecommunications
          network industry,

     o    any  operating  difficulties,  increased  operating  costs or  pricing
          pressure we may experience,

     o    the passage of legislation or other regulatory  developments  that may
          adversely affect us,

     o    any delays in implementing any strategic projects, and

     o    our ability to complete our  networks on time and in a  cost-effective
          manner.

     The Senior Secured Credit  Facility,  the Lucent Facility and the indenture
applicable to our 12 1/2% Senior  Discount Notes contain a number of significant
covenants. These covenants limit our ability to, among other things:

     o    borrow additional money,

     o    make capital expenditures and other investments,

     o    pay dividends,

     o    merge, consolidate, or dispose of our assets, and

     o    enter into transactions with our affiliates.

     Under the Senior  Secured  Credit  Facility  and the Lucent  Facility,  our
subsidiaries  are  required to meet certain  financial  tests at the end of each
quarter.  Failure to comply with these covenants could limit our ability to make
further borrowings, or could result in a default under the Senior Secured Credit
Facility  and/or the Lucent  Facility,  allowing the lenders to  accelerate  the
maturity of the loans made thereunder. There can be no assurance that we will be
able to comply with such covenants in the future.

     SIGNIFICANT CAPITAL REQUIREMENTS

     Our current plans for expansion of existing  networks,  the  development of
new  networks,  the further  development  of our  products  and services and the
continued funding of operating losses will require  substantial  additional cash
from outside sources. We anticipate that our capital  expenditures for 1999 will
be  approximately  $200.0 million,  that we will have  substantial net losses to
fund in 1999 and future years and that our substantial  cash  requirements  will
continue into the foreseeable future. We believe that our cash, investments held
for future capital  expenditures,  borrowings available under our Senior Secured
Credit Facility and the Lucent Facility, together with the net proceeds from our
February  1999  issuance  of  our  Series  E and  Series  F  Senior  Redeemable,
Exchangeable,  PIK  Preferred  Stock,  will provide  sufficient  funds for us to
expand our business as currently  planned and to fund our currently  anticipated
expenses  through the completion of our twenty-three  existing  networks and the
approximately  ten additional  networks  currently planned for completion by the
end of the  second  quarter  of 2000.  Thereafter,  we will  require  additional
financing.  However,  in the event that our plans change,  the assumptions  upon
which our plans are based prove inaccurate, we expand or accelerate our business
plan or we determine to consummate acquisitions,  the foregoing sources of funds
may prove to be  insufficient  to complete all such  networks and we may require
additional  financing.  Additional  sources of financing  may include  public or
private equity or debt financings by the Company,  capitalized  leases and other
financing  arrangements.   Pursuant  to  certain  provisions  of  our  Series  A
Cumulative  Convertible  Preferred  Stock and  Series C  Cumulative  Convertible
Preferred Stock we may not increase the authorized number of shares of preferred
stock or common  stock of the  Company  without  the  consent of the  holders of
two-thirds  of the  shares of both  those  Series.  The  Company  has only three
million  shares  of  Common  Stock  authorized.  We can give no  assurance  that
additional  financing  will be available to us or, if available,  that it can be
obtained on a timely  basis and on  acceptable  terms or within the  limitations
contained  in our Senior  Secured  Credit  Facility,  the Lucent  Facility,  the
indenture  applicable  to our 12 1/2% Senior  Discount  Notes,  the terms of our
preferred stock or in any future financing arrangements.  Failure to obtain such
financing  could  result  in the  delay  or  abandonment  of  some or all of our
development  and expansion plans and  expenditures,  which would have a material
adverse effect on our business prospects.

     HOLDING  COMPANY'S  RELIANCE  ON  SUBSIDIARIES'  FUNDS;  PRIORITY  OF OTHER
     CREDITORS

     We are a holding  company whose sole material  asset is the common stock of
our  subsidiaries.  We have pledged all of the common stock of KMC Telecom Inc.,
KMC  Telecom  II,  Inc.  and  KMC  Telecom  of  Virginia,  Inc.,  which  own our
twenty-three existing networks, to the collateral agent under our Senior Secured
Credit Facility. In addition,  all of the common stock of KMC Telecom III, Inc.,
which  will  own  the  approximately  ten new  networks  currently  planned  for
completion  by the end of the second  quarter of 2000,  has been  pledged to the
collateral  agent under the Lucent  Facility.  We also loaned or  contributed  a
substantial  portion of the net proceeds from the offering of our 12 1/2% Senior
Discount Notes to certain of our  subsidiaries.  We must rely upon dividends and
other payments from our subsidiaries to generate the funds necessary to meet our
obligations.  The subsidiaries are legally distinct from the Company and have no
obligation,   contingent  or  otherwise,   to  make  funds  available  for  such
obligations,  except to the extent  that they may be obliged to repay loans made
to them by the Company. The ability of our subsidiaries to make such payments to
the Company will be subject to, among other things,  the  availability of funds,
the terms of each  subsidiary's  indebtedness  and  applicable  state  laws.  In
particular,  our Senior Secured Credit Facility and the Lucent Facility prohibit
our  subsidiaries  which are  borrowers  thereunder  from paying  dividends  and
principal  and  interest on  intercompany  borrowings  unless they meet  certain
financial performance standards.  Accordingly,  we can give no assurance that we
will be able to obtain any funds from our  subsidiaries.  Claims of creditors of
the Company's  subsidiaries,  including  trade  creditors,  will  generally have
priority  as to the assets of such  subsidiaries  over the claims of the Company
and the  holders  of the  Company's  indebtedness  and  capital  stock.  We have
unconditionally  guaranteed the repayment of the Senior Secured Credit  Facility
and a portion of the Lucent  Facility  when such  repayment  is due,  whether at
maturity,  upon  acceleration,  or otherwise.  We have agreed to pay all amounts
outstanding  under the Senior Secured  Credit  Facility and up to $250.0 million
under the  Lucent  Facility  on  demand,  upon the  occurrence  and  during  the
continuation of any event of default thereunder.

     COMPETITION

     The telecommunications industry is extremely competitive, particularly with
respect  to  price  and  service.  We face  competition  in all of our  markets.
Generally,  our  incumbent  local  exchange  carrier  competitor  is  one of the
Regional Bell Operating Companies, one of GTE Corporation's  subsidiaries or one
of Sprint Corporation's subsidiaries. The incumbent local exchange carriers have
long-standing relationships with their customers, have financial,  technical and
marketing resources  substantially greater than ours, have the potential to fund
competitive  services with  revenues from a variety of businesses  and currently
benefit  from  certain  existing  regulations  that  favor the  incumbent  local
exchange carriers over us in certain respects.

     We do not believe  that Tier III markets can  profitably  support more than
two competitors to the incumbent local exchange carrier. Accordingly, we believe
that once we have  completed the  construction  of our network  backbone and the
installation  of our switch in a given  market,  potential  new entrants in that
market are likely to seek to deploy their capital  elsewhere.  We will generally
continue to build in our markets after initial backbone  construction and switch
installation. We expect that this demonstration of our commitment to our markets
will further deter new entrants.

     However,  it is  likely  that in one or more of our  markets  we will  face
competition  from  two  or  more  facilities-based  competitive  local  exchange
carriers. After the investment and expense of establishing a network and support
services in a given market,  the marginal cost of carrying an additional call is
negligible.  Accordingly,  in Tier III  Markets  where  there  are three or more
facilities-based  competitive  local exchange  carriers,  we expect  substantial
price  competition.  We believe that operations in such markets are likely to be
unprofitable for one or more operators.

     Potential  competitors  in our  markets  include  microwave  and  satellite
carriers,  wireless  telecommunications  providers,  cable television companies,
utilities and Regional Bell Operating Companies seeking to operate outside their
current local service areas.  In particular,  utilities and cable  companies are
likely competitors given their existing rights of way. In addition, there may be
future  competition  from large  long  distance  carriers,  such as AT&T and MCI
WorldCom,  which  have  begun  to  offer  integrated  local  and  long  distance
telecommunications  services.  AT&T,  TCI and Teleport also  recently  announced
their intention to offer local  services.  Consolidation  of  telecommunications
companies and the formation of strategic alliances within the telecommunications
industry,  as well as the  development of new  technologies,  could give rise to
significant new competitors to the Company.  One of the primary  purposes of the
Telecommunications Act of 1996 is to promote competition,  particularly in local
markets.  We  believe  that  Tier III  Markets  will  also see  more  agent  and
distributor resale initiatives.

     While recent regulatory initiatives, which allow competitive local exchange
carriers  such as the Company to  interconnect  with  incumbent  local  exchange
carrier  facilities,  provide  increased  business  opportunities  for us, these
regulatory  initiatives have been accompanied by increased  pricing  flexibility
for, and  relaxation of regulatory  oversight of, the incumbent  local  exchange
carriers.  If the incumbent local exchange  carriers engage in increased  volume
and discount pricing  practices or charge  competitive  local exchange  carriers
increased fees for interconnection to their networks,  or if the incumbent local
exchange carriers delay implementation of interconnection to their networks, our
business,  financial  condition  and results of  operations  could be  adversely
affected.  To the extent we  interconnect  with and use incumbent local exchange
carrier  networks  to  service  our  customers,  we will be  dependent  upon the
technology and capabilities of the incumbent local exchange  carriers to provide
services  and to maintain  our service  standards.  We will become  increasingly
dependent on interconnection  with incumbent local exchange carriers as switched
services become a greater percentage of our business. The Telecommunications Act
of  1996  imposes  interconnection   obligations  on  incumbent  local  exchange
carriers,  but we can  give no  assurance  that we  will be able to  obtain  the
interconnections  we require at rates, and on terms and conditions,  that permit
us to offer switched services at rates that are both competitive and profitable.
In the event that we experience difficulties in obtaining high quality, reliable
and reasonably  priced service from the incumbent local exchange  carriers,  the
attractiveness of our services to our customers could be impaired.

     Both  the  long  distance  business  and  data  transmission  business  are
extremely competitive.  Prices in both businesses have declined significantly in
recent  years and are  expected to continue  to  decline.  In the long  distance
business we will face competition from large carriers such as AT&T, MCI Worldcom
and  Sprint.  We  will  rely on  other  carriers  to  provide  transmission  and
termination  for our long distance  traffic and  therefore  will be dependent on
such carriers.

     We expect to experience  declining prices and increasing price competition.
We can give no  assurance  that we will be able to achieve or maintain  adequate
market share or revenue, or compete  effectively,  in any of our markets. Any of
the  foregoing  factors  could have a material  adverse  effect on our business,
financial condition and results of operations.

     RISKS RELATED TO RECIPROCAL COMPENSATION

     Beginning in June,  1997,  every  Regional Bell Operating  Company  advised
competitive local exchange carriers that they did not consider calls in the same
local calling area from their  customers to competitive  local exchange  carrier
customers  which are  Internet  service  providers  to be local  calls under the
interconnection agreements between the Regional Bell Operating Companies and the
competitive local exchange carriers. The Regional Bell Operating Companies claim
that the calls  should be  classified  as exchange  access calls even though the
Federal  Communications  Commission  exempted these calls from payment of access
charges  so that no  compensation  is owed  to the  competitive  local  exchange
carriers for transporting and terminating such calls. As a result,  the Regional
Bell Operating Companies threatened to withhold, and in many cases did withhold,
reciprocal  compensation  for the transport and  termination  of such calls.  To
date,  twenty-nine  state commissions have ruled on this issue in the context of
state commission arbitration  proceedings or enforcement  proceedings.  In every
state, to date, the state commission has determined that reciprocal compensation
is owed for such  calls.  Several of these  cases are  presently  on appeal.  We
cannot predict the outcome of these appeals,  or of additional pending cases. If
these  calls  were to be  determined  not to be local  calls and not  subject to
access  charges,  it could have an  adverse  effect on our  business,  financial
condition and results of operations.

     DEVELOPMENT AND EXPANSION RISK; NEED TO MANAGE GROWTH

     We must achieve substantial growth in order to meet our payment obligations
under our indebtedness and our dividend and redemption  obligations with respect
to our capital  stock.  Our  networks  have only  recently  become  commercially
operational  and we have only recently  deployed  switches in our networks.  Our
success will depend, among other things, upon our ability to:

     o    assess potential markets,

     o    design  fiber optic  backbone  routes that  provide  ready access to a
          substantial customer base,

     o    achieve a sufficient customer base,

     o    secure financing,

     o    install facilities,

     o    obtain  required  rights-of-way,   building  access  and  governmental
          permits,

     o    implement  interconnection  and collocation  with facilities  owned by
          incumbent local exchange carriers, and

     o    obtain  unbundled  network  elements  from  incumbent  local  exchange
          carriers.

     Our  success  will also depend upon  subsequent  developments  in state and
federal  regulations.  In  addition,  we may  make  additional  acquisitions  of
existing operating systems. Any such acquisitions could divert our resources and
management time and will require  integration  with our management  information,
payroll and other systems,  existing networks and service offerings. We can give
no assurance  that any networks to be  developed  or further  developed  will be
completed  on  schedule,  at  a  commercially  reasonable  cost  or  within  our
specifications.  Our growth  may place a  significant  strain on our  financial,
management and operational  resources.  Our future  performance will depend,  in
part,  upon our ability to manage our growth  effectively,  monitor  operations,
control costs and maintain  effective  quality  control which will require us to
continue to  implement  and  improve our  operating,  financial  and  accounting
systems, to expand, train and manage our employee base and to effectively manage
the integration of acquired  businesses.  In addition,  the establishment of new
operations  or  acquisitions  will  involve  significant  expenses in advance of
anticipated revenues and may cause fluctuations in our operating results.

     IMPLEMENTATION RISKS

     We are deploying high capacity digital  switches in our markets.  This will
enable us to offer a variety of switched access services,  enhanced services and
local dial tone. We expect to incur negative  gross profits and negative  EBITDA
from our switched  services in any given market during the 24 to 36 month period
after the switch is  deployed.  We expect  operating  margins to improve as each
network is expanded and larger volumes of traffic are carried on our network. In
each of our markets,  we rely on incumbent local exchange  carriers to originate
and terminate all of our switched  services traffic until our own switch becomes
operational.  Although  under the  Telecommunications  Act of 1996 the incumbent
local exchange  carriers will be required to unbundle local network elements and
to permit us to purchase only the origination and termination  services we need,
thereby  decreasing  operating  expenses,  we can give no  assurance  that  such
unbundling  will be effected in a timely manner and result in favorable  prices.
To date,  we have  experienced  some  difficulty  working with  incumbent  local
exchange  carriers  to  transition  our resale  customers  to our own  networks.
Certain  incumbent  local  exchange  carriers have proven unable or unwilling to
provide  requisite  unbundled  network elements and collocation  facilities on a
prompt  basis.  We  are  using  Federal  Communications  Commission  arbitration
procedures  to  compel  these  incumbent  local  exchange  carriers  to  act  in
conformity with the  Telecommunications  Act of 1996. The effect of these delays
is to temporarily  reduce margins for our services (as the transition from lower
margin  resale to higher  margin  on-net  services is delayed)  and to delay the
development of positive EBITDA.

     We  are  a  recent  entrant  into  the  newly  created   competitive  local
telecommunications  services  industry.  The local dial tone services market was
opened  to  competition  by the  Telecommunications  Act of  1996,  and  related
regulatory rulings.  There are numerous operating  complexities  associated with
providing these services. We will be required to develop new products,  services
and  systems and will need to develop new  marketing  initiatives  to sell these
services.

     Our services may not be  profitable  due to, among other  factors,  lack of
customer demand,  inability to secure access to incumbent local exchange carrier
facilities at acceptable rates,  competition and pricing pressure from incumbent
local exchange  carriers and other  competitive local exchange carriers and cost
overruns in connection with network  build-outs.  We expect to face  significant
competitive  product and pricing  pressure  from the  incumbent  local  exchange
carriers in our markets.  We have limited  experience  providing switched access
and local dial tone services and there can be no assurance  that we will be able
to  successfully   implement  our  switched  and  enhanced  services   strategy.
Implementation  of our  switched  and  enhanced  services  is  also  subject  to
equipment  manufacturers' ability to meet our switch deployment schedule.  There
can be no assurance  that all of such  switches will be deployed on the schedule
that we contemplate or that, if deployed,  such switches will be utilized to the
degree that we  contemplate.  Any of the  foregoing  risks could have a material
adverse effect on our business, financial condition and results of operations.

     Franchises obtained by the Company may require us to complete the build-out
of our network  within a period  specified  in the  franchise  grant.  If we are
unable to complete the build-out of a network  within the specified  period,  or
obtain an extension of time in which to complete the  build-out,  our  franchise
agreement may be terminable by the local  authority.  Any such  termination of a
franchise  agreement  could  have a  material  adverse  effect on our  business,
financial condition and results of operations.

     RISKS OF ENTRY INTO LONG DISTANCE BUSINESS

     In  order  to  offer  our   end-user   customers  a  complete   package  of
telecommunications  services,  we recently began to offer long distance services
on a resale basis. As a new entrant in the long distance business,  we expect to
generate low gross margins and substantial  start-up expenses as we roll out our
long distance service offerings. Long distance  telecommunications services will
involve the  origination  of traffic from end-user  customers,  either  directly
connected  to our  network or through  facilities  leased from  incumbent  local
exchange carriers,  to our  telecommunications  switches.  We will rely on other
carriers to provide  transmission and termination services for our long distance
traffic and will therefore be dependent on such  carriers.  We enter into resale
agreements  with  long  distance  carriers  to  provide  us with  long  distance
transmission services.  Such agreements typically provide for the resale of long
distance services on a per minute basis (some with minimum volume commitments or
volume  discounts).  The negotiation of these agreements  involves  estimates of
future  supply  and  demand for long  distance  telecommunications  transmission
capacity as well as estimates of the calling  pattern and traffic  levels of our
future  long  distance  customers.  Should  we fail to meet our  minimum  volume
commitments, if any, pursuant to these resale agreements, we may be obligated to
pay underutilization  charges.  Likewise, we may underestimate our need for long
distance   facilities   and  therefore  be  required  to  obtain  the  necessary
transmission  capacity  through more expensive  means.  We can give no assurance
that we will acquire long  distance  capacity on favorable  terms or that we can
accurately  predict  long  distance  prices and volumes so that we can  generate
favorable gross margins from our long distance business. Our success in entering
into the long distance business will be dependent upon, among other things,  our
ability  to select new  equipment  and  software  and  integrate  these into our
networks, hire and train qualified personnel,  enhance our billing,  back-office
and information systems to accommodate long distance services and the acceptance
by  potential  customers of our long  distance  service  offerings.  If our long
distance  transmission  business fails to generate favorable gross margins or if
we fail in any of the  foregoing  respects,  such  failure  may have a  material
adverse effect on our business, financial condition and results of operations.

     RISKS OF ENTRY INTO DATA TRANSMISSION BUSINESS

     To complement our telecommunications  services offerings, we began offering
data transmission services in certain of our markets in 1997. We now offer ISDN,
Internet  access,  Local Area  Network-to-Local  Area Network  interconnect  and
wide-area  network  services  and  are  developing   product   applications  for
Centrex-type,  BRI,  PRI,  port  wholesale,  frame  relay  and ATM  services  to
complement our existing data services.  These services are primarily targeted at
large  and  medium  sized  businesses  with   substantial  data   communications
requirements. We do not expect data transmission services to generate a material
portion of our revenues over the near term. In providing these services, we will
be dependent  upon vendors for  assistance  in the  planning and  deployment  of
initial data product  offerings,  as well as ongoing  training and support.  The
success of our entry into the data transmission business will be dependent upon,
among other things:

     o    our ability to select new equipment  and software and integrate  these
          into our networks,

     o    our ability to hire and train qualified personnel,

     o    our  ability to  enhance  our  billing,  back-office  and  information
          systems to accommodate data transmission services, and

     o    the acceptance by potential customers of our service offerings.

We cannot assure you that we will be successful  with respect to these  matters.
If we are not successful with respect to these matters,  there may be a material
adverse effect on our business, financial condition and results of operations.

     GOVERNMENT REGULATION

     Our  networks and the  provision of switched and private line  services are
subject to significant  regulation at the federal,  state and local levels.  The
telecommunications  industry  in general,  and the  competitive  local  exchange
carrier industry in particular, are undergoing substantial regulatory change and
uncertainty.  Delays  in  receiving  required  regulatory  approvals,  new court
decisions or the enactment of new adverse regulations or regulatory requirements
may have a material  adverse  effect on our  business,  financial  condition and
results of operations.

     The  Telecommunications  Act of 1996 was enacted to promote  competition in
the domestic  telecommunications  industry,  including the local exchange,  long
distance and cable television  industries.  The  Telecommunications  Act remains
subject to judicial review and additional Federal Communications  Commission and
state public service commission rulemaking,  and thus it is difficult to predict
what effect the legislation  will have on the Company and our operations.  There
are currently many regulatory actions underway and being contemplated by federal
and state authorities  regarding  interconnection  pricing and other issues that
could  result  in  significant   changes  to  the  business  conditions  in  the
telecommunications industry. We may be required to cancel our federal interstate
tariff   filings  at  the  Federal   Communications   Commission  and  implement
replacement  contractual  arrangements,  which could result in substantial legal
and  administrative  expenses.  We cannot assure you that these changes will not
have a material adverse effect on our business,  financial condition and results
of operations.

     In addition to requirements  placed on incumbent  local exchange  carriers,
the  Telecommunications  Act of 1996  subjects  the  Company to certain  federal
regulatory  requirements regarding the provision of local exchange services. All
incumbent local exchange  carriers and competitive  local exchange carriers must
offer  reciprocal  compensation  for  termination of traffic and provide dialing
parity.  However,  negotiations  with  incumbent  local  exchange  carriers have
sometimes  involved  considerable  delays and the agreements may not be on terms
and conditions that are favorable to us. In May 1997, the Federal Communications
Commission  adopted a rule  that will  require  us and other  competitive  local
exchange  carriers to contribute to a universal service fund provided for in the
Telecommunications  Act of 1996.  At the same time,  the Federal  Communications
Commission  adopted  rules that will change how access  charges are  calculated.
These  changes will reduce  access  charge  levels closer to their cost and will
shift certain charges currently based on minutes to flat-rate,  monthly per-line
charges.  As a result,  the aggregate access revenue paid to access providers in
the  United   States  is  expected  to  decrease.   In  addition,   the  Federal
Communications  Commission has also adopted rules that will give incumbent local
exchange carriers pricing  flexibility with respect to access charges. We cannot
assure you that the  changes  to  current  regulations  or the  adoption  of new
regulations (pursuant to the Telecommunications Act of 1996 or otherwise) by the
Federal  Communications  Commission or state public service commissions will not
have a material adverse effect on our business,  financial condition and results
of operations.

     On December 31, 1997, the U.S.  District Court for the Northern District of
Texas  issued  the  SBC  Decision  finding  that  Sections  271  to  275  of the
Telecommunications  Act of 1996  are  unconstitutional.  These  sections  of the
Telecommunications Act impose restrictions on the lines of business in which the
Regional  Bell  Operating  Companies  may  engage,  including  establishing  the
conditions  the Regional Bell  Operating  Companies must satisfy before they may
provide inter-LATA long distance  telecommunications  services. The SBC Decision
has been reversed upon review by the U.S. Fifth Circuit Court of Appeals and the
U.S. Supreme Court has denied all petitions for certiorari.

     State regulatory  commissions exercise jurisdiction over our Company to the
extent we provide intrastate  services.  As such a provider,  we are required to
obtain regulatory  authorization  and/or file tariffs or rate schedules at state
agencies in all of the states in which we operate.  Local  authorities  regulate
our access to municipal rights-of-way. The networks are also subject to numerous
local regulations such as building codes and licensing. Such regulations vary on
a city by city and county by county  basis.  If  authority is not obtained or if
tariffs are not filed, or are not updated, or otherwise do not fully comply with
the  tariff  filing  rules of the  Federal  Communications  Commission  or state
regulatory agencies,  third parties or regulators could challenge these actions.
Such  challenges  could cause an interruption or termination of our services and
could cause us to incur substantial legal and administrative expenses.

     Many states also regulate  transfers of control or assets, and issuances of
stock  or debt  instruments,  by  authorized  carriers.  Accordingly,  we may be
subject to prior approval or other filing requirements for such transactions.

     DEPENDENCE ON RIGHTS-OF-WAY AND OTHER THIRD PARTY AGREEMENTS

     We must obtain easements,  rights-of-way, entry to premises, franchises and
licenses from various  private  parties,  actual and potential  competitors  and
state and local governments in order to construct and operate our networks, some
of which may be  terminated  upon 30 or 60 days' notice to the  Company.  We can
give no assurance that we will obtain  rights-of-way and franchise agreements on
acceptable  terms or that  current  or  potential  competitors  will not  obtain
similar  rights-of-way and franchise  agreements that will allow them to compete
against  us.  If  any of our  existing  franchise  or  license  agreements  were
terminated or not renewed and we were forced to remove our fiber optic cables or
abandon our networks in place,  such  termination  could have a material adverse
effect on our business, financial condition and results of operations.

     DEPENDENCE ON BILLING, CUSTOMER SERVICES AND INFORMATION SYSTEMS

     Sophisticated  information  and processing  systems are vital to our growth
and our ability to monitor costs, bill customers,  provision customer orders and
achieve  operating  efficiencies.  Our existing billing and information  systems
have been  produced  largely  in-house  with  partial  reliance  on  third-party
vendors.  To date, these systems have generally met our needs due in part to our
low  volume  of bills  and  orders.  As we  expand  the  volume of our dial tone
services,  the  need  for  sophisticated  billing  and  information  systems  is
increased  significantly.  However,  because our existing provisioning system is
not electronic, it constrains our ability to grow our business at a faster rate.
We have  recently  embarked  upon a program to  implement  a full suite of order
management,   customer  service,  billing  and  financial  applications.   These
applications will include  electronic order tracking software developed by Eftia
OSS Solutions Inc. and software providing  comprehensive  billing  functionality
developed by Billing Concepts Systems,  Inc. The new operational support systems
will be  phased  in over  the  next  twelve  to  eighteen  months  with  initial
installation  expected  by the end of the first  quarter of 1999 and  electronic
bonding  expected by the end of the second quarter.  The new billing system will
be phased in over the next twelve  months.  Our failure to (i) implement the new
operational   support   systems,   convergent   billing  systems  and  financial
applications on a timely basis, (ii) adequately  identify all of our information
and processing  needs,  or (iii) upgrade our systems as necessary,  could have a
material  adverse  effect on our  business,  financial  condition and results of
operations.

     RAPID TECHNOLOGICAL CHANGE

     The telecommunications industry is subject to rapid and significant changes
in technology,  with the Company relying on third parties for the development of
and  access to new  technology.  The  effect  of  technological  changes  on our
business  cannot be  predicted.  We believe our future  success will depend,  in
part, on our ability to  anticipate or adapt to such changes and to offer,  on a
timely basis,  services that meet customer demands. We cannot assure you that we
will be able to  anticipate  or adapt to such changes and to offer,  on a timely
basis,  services that meet customers'  demands.  A failure to do so would have a
material  adverse  effect on our  business,  financial  condition and results of
operations.

     DEPENDENCE ON KEY PERSONNEL

     We  believe  that the  efforts  of a small  number  of key  management  and
operating  personnel will largely determine our success and the loss of any such
persons could adversely  affect the Company.  We do not maintain  so-called "key
man" insurance on any of our personnel.  We have employment  agreements with Mr.
Kamine, the Chairman of our Board of Directors, Mr. Sternberg, our President and
Chief Executive  Officer,  and Mr. Young,  our Chief Operating  Officer,  all of
which  currently run through  December 31, 2002. Our success will also depend in
part upon our ability to hire and retain highly skilled and qualified operating,
marketing,  financial and technical  personnel.  The  competition  for qualified
personnel in the  telecommunications  industry is intense and,  accordingly,  we
cannot  assure you that we will be able to hire or retain  necessary  personnel.
Our failure to hire or retain necessary  personnel could have a material adverse
effect on our business, financial condition and results of operations.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     Market risks  relating to the Company's  operations  result  primarily from
changes in interest rates. The substantial  majority of the Company's  long-term
debt bears interest at a fixed rate. However, the fair market value of the fixed
rate debt is sensitive to changes in interest  rates.  The Company is subject to
the risk that market  interest  rates will decline and the interest  expense due
under the fixed rate debt will exceed the  amounts  due based on current  market
rates.  Under its current  policies,  the Company  does not utilize any interest
rate derivative instruments to manage its exposure to interest rate changes.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

     The  following  statements  are filed as part of this Annual Report on Form
10-K:


                                                                                        FORM 10-K
                                                                                         PAGE NO.
                                                                                         --------
                                                                                        
     Report of Independent Auditors....................................................    35
     Consolidated Balance Sheets as of December 31, 1997 and 1998......................    36
     Consolidated Statements of Operations for the years ended December 31, 1996,
      1997, and 1998...................................................................    37
     Consolidated Statements of Redeemable and Nonredeemable Equity for  the years
     ended December 31, 1996, 1997 and 1998............................................    38
     Consolidated Statements of Cash Flows for the years ended December 31,
      1996, 1997 and 1998..............................................................    39
     Notes to Consolidated Financial Statements........................................    40
     Independent Auditors' Report on Schedules.........................................    61
     Schedule I - Condensed Financial Information of Registrant........................    62
     Schedule II - Valuation and Qualifying Accounts...................................    69




                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholders
KMC Telecom Holdings, Inc.

We have audited the consolidated balance sheets of KMC Telecom Holdings, Inc. as
of  December  31,  1998 and 1997,  and the related  consolidated  statements  of
operations,  redeemable and nonredeemable  equity and cash flows for each of the
three years in the period ended December 31, 1998.  These  financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of KMC
Telecom  Holdings,  Inc. as of December 31, 1998 and 1997, and the  consolidated
results of its  operations and its cash flows for each of the three years in the
period ended December 31, 1998, in conformity with generally accepted accounting
principles.


                                                           /s/ ERNST & YOUNG LLP

MetroPark, New Jersey
February 2, 1999






                           KMC TELECOM HOLDINGS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)

                                                                                            DECEMBER 31
                                                                                   ----------------------------
                                                                                      1997               1998
                                                                                      ----               ----
                                                                                                     
ASSETS
Current assets:
   Cash and cash equivalents..............................................        $  15,553         $   21,181
   Accounts receivable, net of allowance for doubtful accounts of $34 and
      $350 in 1997 and 1998, respectively.................................            1,318              7,539
   Prepaid expenses and other current assets..............................              489              1,315
                                                                                  ---------         ----------
Total current assets......................................................           17,360             30,035

Investments held for future capital expenditures..........................              --              27,920
Networks and equipment, net...............................................           71,371            224,890
Intangible assets, net....................................................            2,655              2,829
Deferred financing costs, net.............................................            4,196             20,903
Other assets..............................................................              361              4,733
                                                                                  ---------         ----------
                                                                                  $  95,943         $  311,310
                                                                                  =========         ==========

LIABILITIES,   REDEEMABLE  AND  NONREDEEMABLE   EQUITY   (DEFICIENCY)   
Current Liabilities:
   Accounts payable.......................................................        $   5,513         $   21,052
   Accrued expenses.......................................................            8,128             10,374
   Due to affiliates......................................................               47                -- 
                                                                                  ---------         ----------
Total current liabilities.................................................           13,688             31,426

Notes payable.............................................................           51,277             41,414
Subordinated notes payable................................................           10,000                -- 
Senior discount notes payable.............................................              --             267,811
                                                                                  ---------         ----------
Total liabilities.........................................................           74,965            340,651

Commitments and contingencies

Redeemable equity:
   Redeemable cumulative convertible preferred stock, par value $.01 per share;
      599  shares  authorized;  shares  issued and  outstanding:  Series A, 124
        shares in 1997 and 1998 ($12,380 liquidation
          preference)..................................................             18,879             30,390
      Series C, 150 shares in 1997 and 175 shares in 1998 ($17,500
        liquidation preference in 1998).................................             14,667             21,643
      Series D, 25 shares in 1997 and - 0 - shares in 1998..............              2,379                 --
   Redeemable common stock, shares issued and outstanding,
      133 in 1997 and 224 in 1998.......................................             11,187             22,305
   Redeemable common stock warrants.....................................                539                674
                                                                                  ---------         ----------
Total redeemable equity ................................................             47,651             75,012
Nonredeemable equity (deficiency)
      Common stock, par value $.01 per share; 3,000 shares authorized,
        614 shares issued and outstanding.................................                6                  6
      Additional paid-in capital..........................................           15,374             13,750
      Unearned compensation...............................................           (6,521)            (5,824)
      Accumulated deficit.................................................          (35,532)          (112,285)
                                                                                  ---------         ----------
Total nonredeemable equity (deficiency)...................................          (26,673)          (104,353)
                                                                                  ---------         ----------
                                                                                  $  95,943         $  311,310
                                                                                  =========         ==========

                                                                                       See accompanying notes.







                           KMC TELECOM HOLDINGS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                                                          YEAR ENDED DECEMBER 31
                                                                            -------------------------------------------------
                                                                                1996               1997               1998
                                                                                ----               ----               ----
                                                                                                                
 Revenue................................................................     $      205         $    3,417        $   22,425

 Operating expenses:
    Network operating costs.............................................          1,361              7,735            37,336
     Selling, general and administrative................................          2,216              9,923            24,534
    Stock option compensation expense...................................            240             13,870             7,080
    Depreciation and amortization.......................................            287              2,506             9,257
                                                                             ----------         ----------        ----------
 Total operating expenses...............................................          4,104             34,034            78,207
                                                                             ----------         ----------        ----------

 Loss from operations    ................................................        (3,899)           (30,617)          (55,782)

 Interest income.........................................................            --                513             8,818
 Interest expense........................................................          (596)            (2,582)          (29,789)
                                                                             ----------         ----------        ----------
 Net loss................................................................        (4,495)           (32,686)          (76,753)

 Dividends and accretion on redeemable preferred stock...................            --             (8,904)          (18,285)
                                                                             ----------         ----------        ----------

 Net loss applicable to common shareholders..............................    $   (4,495)        $  (41,590)       $  (95,038)
                                                                             ==========         ==========        ==========

 Net loss per common share...............................................    $    (7.49)        $   (64.93)       $  (114.42)
                                                                             ==========         ==========        ==========

 Weighted average number of common shares outstanding....................           600                641               831
                                                                             ==========         ==========        ==========


                                                                                                     See accompanying notes.






                           KMC TELECOM HOLDINGS, INC.
                                  (SEE NOTE 1)

         CONSOLIDATED STATEMENTS OF REDEEMABLE AND NONREDEEMABLE EQUITY

                  YEARS ENDED DECEMBER 31, 1996, 1997 AND 1998
                                 (IN THOUSANDS)
                                                      Redeemable Equity                                              
                      ------------------------------------------------------------------------------------------     
                                        Preferred Stock
                      ----------------------------------------------------                                           
                          Series A         Series C           Series D             Common Stock            Total     
                      ------------------------------------------------------------------------------- Redeemable     
                       Shares   Amount   Shares  Amount     Shares  Amount   Shares   Amount  Warrants    Equity     
                      ------------------------------------------------------------------------------------------     
                                                                                          
Balance, December 31,       -   $    -        -   $   -          -  $    -        -   $    -  $      -     $   -     
  1995................

Change in authorized                                                                                                 
  capital.............
Conversion of
  stockholder's loan                                                                                                 
  and related imputed
  interest to equity..
Issuance of common                                                                                                   
  stock...............
Issuance of stock                                                                                                    
  options to employees
Amortization of                                                                                                      
  unearned compensation...
Fair value of stock
  options issued to                                                                                                  
  non-employees.......
Reclassification of
  deficit accumulated
  through date of     
  termination of
  Subchapter S
  election............                                                                                               
Net loss..............                                                                                               
                      --------------------------------------------------------------------------------------------   
Balance, December 31,       -        -       -       -        -          -        -         -         -         -    
  1996................

Conversion of
  convertible notes   
  payable to Series A
  Preferred Stock.....    124   11,519                                                                     11,519
Issuance of warrants..                                                                            2,025     2,025
Issuance of common
  stock and exercise                                                            133    10,863   (1,500)     9,363    
  of warrants.........
Issuance of Series C  
  Preferred Stock.....                     150  14,199                                                     14,199
Issuance of Series D  
  Preferred Stock.....                                       25      2,299                                  2,299
Accretion on          
  redeemable equity...           7,360             468                  80                324        14     8,246    
Issuance and
  adjustment to fair  
  value of stock
  options to employees                                                                                               
Amortization of       
  unearned
  compensation........                                                                                               
Increase in fair
   value of stock     
   options issued to
   non-employees......                                                                                               
Net loss..............                                                                                               
                      --------------------------------------------------------------------------------------------   
Balance, December 31, 
  1997................    124   18,879     150  14,667       25      2,379      133    11,187       539    47,651    

Conversion of Series
  D Preferred Stock 
  to Series C
  Preferred Stock.....                      25   2,379      (25)    (2,379)                                     -
Issuance of common    
  stock...............                                                           91     9,500               9,500
Accretion on          
  redeemable equity...          11,511           4,597                                  1,618       135    17,861    
Payment of dividends
  on preferred stock  
  of subsidiary.......                                                                                               
Issuance of warrants..                                                                                               
Cancellation of KMC
  Telecom stock       
  options.............                                                                                               
Issuance and
  adjustment to fair  
  value of stock
  options to employees                                                                                               
Issuance and
  adjustment to fair   
  value of stock
  options to
  non-employees.......                                                                                               
Amortization of
  unearned
  compensation........                                                                                               
Net loss..............                                                                                               
                      ============================================================================================   
Balance, December 31,     124  $30,390     175 $21,643        -         $-      224   $22,305      $674   $75,012    
  1998................
                      ============================================================================================   






                           KMC TELECOM HOLDINGS, INC.
                                  (SEE NOTE 1)

         CONSOLIDATED STATEMENTS OF REDEEMABLE AND NONREDEEMABLE EQUITY

                  YEARS ENDED DECEMBER 31, 1996, 1997 AND 1998
                                 (IN THOUSANDS)
                                          Nonredeemable Equity
                       ------------------------------------------------------------------------
                                                                                          Total
                           Common Stock   Additional                     Equity   Nonredeemable
                       ------------------    Paid-in      Unearned  Accumulated          Equity
                          Shares   Amount    Capital  Compensation      Deficit    (Deficiency)
                       ------------------------------------------------------------------------
                                                                    
Balance, December 31,          -   $    -    $     2     $       -    $  (1,625)      $ (1,623)
  1995................

Change in authorized         560        6         (6)                                        -
  capital.............
Conversion of
  stockholder's loan                           2,267                                     2,267
  and related imputed
  interest to equity..
Issuance of common            40               4,000                                     4,000
  stock...............
Issuance of stock                              1,283        (1,283)                          -
  options to employees
Amortization of                                                 44                          44
  unearned compensation..
Fair value of stock
  options issued to                              196                                       196
  non-employees.......
Reclassification of
  deficit accumulated
  through date of     
  termination of
  Subchapter S
  election............                        (3,274)                     3,274              -
Net loss..............                                                   (4,495)        (4,495)
                      -------------------------------------------------------------------------
Balance, December 31,        600        6      4,468        (1,239)      (2,846)           389
  1996................

Conversion of
  convertible notes   
  payable to Series A
  Preferred Stock.....   
Issuance of warrants..   
Issuance of common
  stock and exercise          14
  of warrants.........
Issuance of Series C  
  Preferred Stock.....   
Issuance of Series D  
  Preferred Stock.....   
Accretion on          
  redeemable equity...                        (8,246)                                   (8,246)
Issuance and
  adjustment to fair  
  value of stock
  options to employees                        14,296       (14,296)                          -
Amortization of       
  unearned
  compensation........                                       9,014                       9,014
Increase in fair
   value of stock     
   options issued to
   non-employees......                         4,856                                     4,856
Net loss..............                                                     (32,686)     (32,686)
                      -------------------------------------------------------------------------
Balance, December 31, 
  1997................       614        6     15,374           (6,521)     (35,532)     (26,673)

Conversion of Series
  D Preferred Stock 
  to Series C
  Preferred Stock.....   
Issuance of common    
  stock...............   
Accretion on          
  redeemable equity...                       (17,861)                                  (17,861)
Payment of dividends
  on preferred stock  
  of subsidiary.......                          (592)                                     (592)
Issuance of warrants..                        10,446                                    10,446
Cancellation of KMC
  Telecom stock       
  options.............                       (26,191)        4,845                     (21,346)
Issuance and
  adjustment to fair  
  value of stock
  options to employees                        27,906       (27,906)                          -
Issuance and
  adjustment to fair   
  value of stock
  options to
  non-employees.......                         4,668                                     4,668
Amortization of
  unearned
  compensation........                                      23,758                      23,758
Net loss..............                                                  (76,753)       (76,753)
                      ========================================================================
Balance, December 31,        614       $6   $ 13,750       $(5,824)   $(112,285)     $(104,353)
  1998................
                      ========================================================================



                             See accompanying notes.







                                                           KMC TELECOM HOLDINGS, INC.

                                                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                 (in thousands)

                                                                          Year ended December 31

                                                                   1996            1997            1998
                                                                   ----            ----            ----
                                                                                               
Operating activities
Net loss......................................................   $  (4,495)     $  (32,686)     $  (76,753)
Adjustments to reconcile net loss to net cash used in
  operating activities:
   Depreciation and amortization..............................         287           2,506           9,257
   Non-cash interest expense..................................         698             610          25,356
   Non-cash stock option compensation expense.................         240          13,870           7,080
   Changes in assets and liabilities:
     Accounts receivable......................................         (23)         (1,296)         (6,221)
     Prepaid expenses and other current assets................        (138)           (346)           (826)
     Accounts payable.........................................         789           2,934           7,449
     Accrued expenses.........................................         417           6,062           2,953
     Due to affiliates........................................        (410)            (35)            (47)
     Other assets.............................................         (52)           (295)         (1,821)
                                                              --------------- --------------- ---------------
Net cash used in operating activities.........................      (2,687)         (8,676)        (33,573)
                                                              --------------- --------------- ---------------

Investing activities
Construction of networks and purchases of equipment...........      (9,111)        (59,146)       (148,580)
Acquisitions of franchises, authorizations and related assets.      (1,063)         (1,846)         (1,147)
Cash paid for acquisition of Melbourne Network................           -          (2,000)              -
Deposit on purchase of equipment..............................           -               -          (2,551)
Purchase of investments, net..................................           -               -         (27,920)
                                                              --------------- --------------- ---------------
Net cash used in investing activities.........................     (10,174)        (62,992)       (180,198)
                                                              --------------- --------------- ---------------

Financing activities
Proceeds from stockholder loans...............................       3,542               -               -
Repayment of stockholder loans................................      (4,181)              -               -
Proceeds from notes payable, net of issuance costs............      10,953          59,873             938
Proceeds from issuance of common stock and warrants,
  net of issuance costs.......................................       4,000           9,363          20,446
Proceeds from issuance of preferred stock, net of
  issuance costs..............................................           -          16,498               -
Issuance costs of senior secured credit facility..............           -               -          (6,515)
Repayment of notes payable....................................           -               -         (20,801)
Proceeds from issuance of senior discount notes, net of
  issuance costs.............................................            -               -         225,923
Dividends on preferred stock of subsidiary....................           -               -            (592)
                                                              --------------- --------------- ---------------

Net cash provided by financing activities.....................      14,314          85,734         219,399
                                                              --------------- --------------- ---------------

Net increase in cash and cash equivalents.....................       1,453          14,066           5,628
Cash and cash equivalents, beginning of year..................          34           1,487          15,553
                                                              --------------- --------------- ---------------
Cash and cash equivalents, end of year........................   $   1,487      $   15,553      $   21,181
                                                              =============== =============== ===============

Supplemental disclosure of cash flow information
Cash paid during the year for interest, net of amounts                                                       
capitalized...................................................   $      97      $      766      $    4,438
                                                              =============== =============== ===============

                                                                          See accompanying notes.








                           KMC TELECOM HOLDINGS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  ORGANIZATION

KMC Telecom  Holdings,  Inc. ("KMC Holdings") is a holding company formed during
1997  primarily  to own all of the  shares of its  operating  subsidiaries,  KMC
Telecom Inc.  ("KMC  Telecom"),  KMC Telecom II, Inc.  ("KMC Telecom  II"),  KMC
Telecom  III,  Inc.  ("KMC  Telecom  III") and KMC Telecom of  Virginia  Inc. On
September 22, 1997, the  stockholders of KMC Telecom  exchanged all of their KMC
Telecom  common and  preferred  stock for equal  numbers of shares of common and
preferred stock of KMC Holdings.  The merger was accounted for as an exchange of
shares between  entities under common  control,  and no changes were made to the
historical cost basis of KMC Telecom's net assets.

KMC Holdings and its direct and indirect wholly-owned subsidiaries, KMC Telecom,
KMC  Telecom  II,  KMC  Telecom  III and  KMC  Telecom  of  Virginia,  Inc.  are
collectively referred to herein as the Company.

The predecessors to KMC Telecom, Kamine Multimedia Corp. and KMC Southeast Corp.
(the  "Predecessors") were incorporated in the state of Delaware on May 10, 1994
and April 19, 1995,  respectively,  and all of the  outstanding  common stock of
each company was owned by Harold N. Kamine  ("Kamine").  Effective May 23, 1996,
Kamine  Multimedia  Corp. was merged into KMC Southeast Corp., and the surviving
corporation  was renamed  KMC Telecom  Inc.  The merger was  accounted  for as a
combination  of  entities  under  common  control,  and the net assets of Kamine
Multimedia  Corp. were  transferred at their historical cost in a manner similar
to that in pooling of interests accounting.

The Company is a  facilities-based  competitive  local exchange carrier ("CLEC")
providing  telecommunications  and data services to its  customers;  principally
business,  government and institutional  end-users,  as well as Internet service
providers, long distance companies and wireless service providers,  primarily in
the Southeastern and Midwestern United States.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

As noted above,  effective May 23, 1996, KMC Telecom was the successor resulting
from the merger of the  Predecessors,  and  effective  September  22, 1997,  KMC
Telecom  became a  wholly-owned  subsidiary  of KMC Holdings.  The  accompanying
financial statements include the consolidated  financial position and results of
operations  of KMC Holdings and its  subsidiaries  subsequent  to September  22,
1997,  the results of  operations  of KMC  Telecom  from May 23,  1996,  and the
combined  results of operations of the  Predecessors  from January 1, 1996.  All
significant intercompany transactions and balances have been eliminated.

CASH AND CASH EQUIVALENTS

The Company  considers all highly liquid  investments  with  maturities of three
months or less when purchased to be cash equivalents.

INVESTMENTS HELD FOR FUTURE CAPITAL EXPENDITURES

The  Company  has  designated  certain  amounts as  investments  held for future
capital  expenditures.  As of December 31, 1998, the Company's  investments held
for  future  capital  expenditures  consisted  of cash  equivalents  (bank  term
deposits and  commercial  paper with  maturities  of less than 90 days) of $11.2
million and debt securities  (U.S.  government  obligations and commercial bonds
due within 1 year) of $16.7 million. All debt securities have been designated by
the Company as  held-to-maturity.  Accordingly,  such securities are recorded in
the  accompanying  December 31, 1998 financial  statements at amortized cost. At
December 31, 1998, the carrying value of such  held-to-maturity  debt securities
approximated their fair value.




NETWORKS AND EQUIPMENT

Networks and  equipment  are stated at cost,  net of  accumulated  depreciation.
Depreciation  is provided  over the  estimated  useful  lives of the  respective
assets  using  the  straight-line   method  for  financial  statement  reporting
purposes.

The estimated useful lives of the Company's  principal  classes of assets are as
follows:

Networks:
  Fiber optic systems..............................................20 years
  Telecommunications equipment.....................................10 years
Furniture and fixtures.............................................5 years
Leasehold improvements.............................................Life of lease

INTANGIBLE ASSETS

Costs  incurred in  developing  new  networks or  expanding  existing  networks,
including  negotiation of rights-of-way and obtaining regulatory  authorizations
are  capitalized  and amortized over the initial term of the  agreements,  which
generally range from 2 to 15 years. Costs incurred to obtain city franchises are
capitalized  by  the  Company  and  amortized  over  the  initial  term  of  the
franchises, which generally range from 2 to 15 years.

DEFERRED FINANCING COSTS

The  Company  capitalizes  issuance  costs  related to its debt.  Such costs are
amortized  utilizing the interest method over the lives of the related debt. The
related  amortization  is  included  as a component  of  interest  expense,  and
amounted to $189,000,  $561,000 and  $2,279,000 for the years ended December 31,
1996, 1997 and 1998, respectively.

OTHER ASSETS

Other  assets are  comprised  principally  of  non-refundable  deposits  for the
purchase of switching  equipment,  employee loans,  security  deposits and other
deposits.

REVENUE RECOGNITION

Revenue is  recognized in the period the service is provided.  Unbilled  revenue
included in accounts  receivable  represents  revenue  earned for services which
will be billed in the  succeeding  month and totaled  $1,272,000 at December 31,
1998.  The  Company  generally  invoices  customers  one  month in  advance  for
recurring  services  resulting in deferred revenue of $1,187,000 at December 31,
1998.

NET LOSS PER COMMON SHARE

Earnings per share are  calculated  in accordance  with FASB  Statement No. 128,
Earnings per Share  ("Statement  128").  All earnings per share  amounts for all
periods have been presented in accordance  with the provisions of Statement 128.
Diluted earnings per share have not been presented for any period, as the impact
of  including  outstanding  options and  warrants  would be  anti-dilutive.  The
Predecessors'  earnings  per share  have been  computed  as if the May 23,  1996
merger had occurred as of January 1, 1996.

INCOME TAXES

The Company  uses the  liability  method to account for income  taxes.  Deferred
taxes are recorded based upon  differences  between the financial  statement and
tax basis of assets and liabilities.


2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

ADVERTISING COSTS

Advertising costs are included in selling,  general and administrative  expenses
and charged to expense as  incurred.  For the years ended  December 31, 1997 and
1998, such costs were $66,000 and $2,769,000, respectively.

USE OF ESTIMATES

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

IMPAIRMENT OF LONG-LIVED ASSETS

The Company records impairment losses on long-lived assets used in operations or
expected to be disposed of when events and circumstances  indicate that the cash
flows  expected  to be  derived  from those  assets  are less than the  carrying
amounts of those assets. No such events and circumstances have occurred.

STOCK-BASED COMPENSATION

As permitted by FASB Statement No. 123, Accounting for Stock-Based  Compensation
("Statement 123"), the Company has elected to follow Accounting Principles Board
Opinion No. 25,  Accounting for Stock Issued to Employees ("APB 25") and related
interpretations in accounting for its employee stock-based  compensation.  Under
APB 25, no compensation expense is recognized at the time of option grant if the
exercise  price of the employee  stock option is fixed and equals or exceeds the
fair market value of the underlying  common stock on the date of grant,  and the
number of shares to be issued  pursuant to the exercise of such option are known
and fixed at the grant date.  As more fully  described in Note 7, the  Company's
outstanding  stock  options are not  considered  fixed options under APB 25. The
Company  accounts for non-employee  stock-based  compensation in accordance with
Statement 123.

COMPREHENSIVE INCOME

In 1998,  the Company  adopted FASB Statement No. 130,  Reporting  Comprehensive
Income,   which   established  new  rules  for  the  reporting  and  display  of
comprehensive  income  and  its  components  in a full  set  of  general-purpose
financial  statements.  This statement has no effect on the Company's  financial
statement   presentation   because  the  Company   presently  has  no  items  of
comprehensive income.

SEGMENT REPORTING

In 1998, the Company adopted FASB Statement No. 131,  Disclosures About Segments
of an Enterprise and Related Information ("Statement 131"). Statement 131 uses a
management  approach to report  financial and descriptive  information  about an
entity's operating segments. Operating segments are revenue-producing components
of an enterprise for which separate financial information is produced internally
for the entity's management.  Under this definition, the Company operated within
a single segment for all periods presented.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In January  1998,  the  Accounting  Standards  Executive  Committee of the AICPA
issued  Statement  of  Position  98-5,   Reporting  on  the  Costs  of  Start-Up
Activities,  which is effective for fiscal years  beginning  after  December 15,
1998.  This statement  requires  costs of start-up  activities to be expensed as
incurred.  The Company does not  anticipate  that the adoption of this statement
will have any effect on its results of operations or financial position, because
the Company currently expenses such costs.

In June 1998,  the FASB issued  Statement  No. 133,  Accounting  for  Derivative
Instruments  and  Hedging  Activities.  The  Company  expects  to adopt  the new



Statement  effective January 1, 2000. This statement will require the Company to
recognize all  derivatives on the balance sheet at fair value.  The Company does
not  anticipate  that the  adoption of this  statement  will have a  significant
effect on its results of operations or financial  position,  because the Company
presently has no derivatives.

3.  NETWORKS AND EQUIPMENT

Networks and equipment are comprised of the following:


                                                         December 31
                                                     1997           1998
                                                --------------------------------
                                                       (in thousands)
                                                                      
Fiber optic systems...........................         $29,837        $  99,502
Telecommunications equipment..................          18,052          115,769
Furniture and fixtures........................           1,518            7,340
Leasehold improvements........................             792            1,177
Construction-in-progress......................          23,556           11,770
                                               --------------------------------
                                                        73,755          235,558
Less accumulated depreciation................           (2,384)         (10,668)
                                               --------------------------------
                                                        $71,371        $224,890
                                               ================================


Costs  capitalized  during the  development  of the Company's  networks  include
amounts  incurred  related to network  engineering,  design and construction and
capitalized  interest.  Capitalized  interest related to the construction of the
networks  during the years ended  December 31, 1996,  1997 and 1998  amounted to
$103,000, $854,000 and $5,133,000, respectively.

For the years ended December 31, 1996, 1997 and 1998,  depreciation  expense was
$260,000, $2,122,000 and $8,284,000, respectively.

4.  INTANGIBLE ASSETS

Intangible assets are comprised of the following:



                                                           December 31
                                                        1997           1998
                                                 -------------------------------
                                                           (in thousands)
                                                                      
Franchise costs...............................       $   1,342        $   1,690
Authorizations and rights-of-ways.............           1,151            1,455
Building access agreements and other..........             567            1,062
                                                 -------------------------------
                                                         3,060            4,207
Less accumulated amortization.................            (405)          (1,378)
                                                 -------------------------------
                                                     $   2,655        $   2,829
                                                 ===============================





5.  ACCRUED EXPENSES

Accrued expenses are comprised of the following:



                                                          December 31
                                                       1997           1998
                                                 -------------------------------
                                                          (in thousands)
                                                                      
Accrued compensation..........................          $ 1,179        $  4,138
Deferred revenue..............................              498           1,187
Other accrued expenses........................            6,451           5,049
                                                 -------------------------------
                                                        $ 8,128         $10,374
                                                 ===============================


6.  LONG-TERM DEBT

SENIOR SECURED CREDIT FACILITY

On September  22,  1997,  KMC Telecom and KMC Telecom II entered into an Amended
and  Restated  Loan and  Security  Agreement  (the  "AT&T  Facility")  with AT&T
Commercial Finance Corporation ("AT&T Finance") which provided for borrowings up
to an aggregate of $70 million.

On December  22, 1998,  KMC Telecom,  KMC Telecom II and KMC Telecom of Virginia
(the "Borrowers"),  refinanced and expanded the AT&T Facility by entering into a
Loan and Security  Agreement (the "Senior  Secured Credit  Facility")  with AT&T
Finance,  First  Union  National  Bank,  General  Electric  Capital  Corporation
("GECC") and  Canadian  Imperial  Bank of Commerce  (the  "Lenders").  Under the
Senior Secured Credit  Facility,  the Lenders agreed to lend the Borrowers up to
an  aggregate  of $250 million  initially  to be used for the  construction  and
expansion of fiber optic telecommunications  networks in certain markets and for
payment of  transaction  fees and expenses  and,  subject to the  attainment  of
certain  financial  conditions,   for  working  capital  and  general  corporate
purposes.

The Senior Secured Credit Facility  includes a $175 million eight year revolving
loan (the  "Revolver")  and a $75 million eight and one half year term loan (the
"Term  Loan").  At  December  31,  1998,  an  aggregate  of  $41.4  million  was
outstanding under this facility.

The Senior Secured  Credit  Facility will mature no later than July 1, 2007. The
outstanding  principal balance of the Term Loan is payable in twenty consecutive
quarterly  installments  of  $188,000  beginning  on April 1, 2002 and two final
installments  of  $35.6  million  each on April 1,  2007 and July 1,  2007.  The
aggregate  commitment  of the Lenders under the Revolver will be reduced on each
payment  date  beginning  April  1,  2002.  The  initial  quarterly   commitment
reductions are 2.5%, increasing to 5% on April 1, 2003 and further increasing to
7.5% on April 1, 2006.  Commencing  on April 1,  2002,  the  aggregate  Revolver
commitment will be further reduced by an amount equal to 50% of excess operating
cash flows (as  defined in the  facility)  for the prior  fiscal  year until the
Borrowers  achieve and maintain  for at least two  consecutive  fiscal  quarters
certain  financial  conditions.  Additionally,  in the event  certain  principal
amounts due under the Revolver are repaid and not reborrowed  within 120 days of
such repayment, then the aggregate commitment under the Revolver will be reduced
by such amount.

Borrowings  under the Senior Secured Credit Facility will bear interest  payable
at the  Borrowers'  option,  at (a) the  "Applicable  Base Rate  Margin"  (which
generally ranges from 1.75% to 3.25%) plus the greater of (i) the administrative
agent's prime rate or (ii) the overnight  federal funds rate plus .5% or (b) the
"Applicable  LIBOR  Margin"  (which  generally  ranges from 2.75% to 4.25%) plus
LIBOR, as defined. If the Borrowers default on any interest or principal payment
due under the Senior Secured Credit Facility, the interest rate will increase by
four percentage  points. If any other event of default shall occur, the interest
rate will be increased by two percentage points.  Interest on each LIBOR loan is
payable on each LIBOR interest payment date in arrears and interest on each base
rate loan is payable quarterly in arrears. Interest on borrowings outstanding at
December 31, 1998 was based on LIBOR, and the Borrowers were being charged at an
annual rate of 9.38%.  The Borrowers  must pay an annual  commitment  fee on the
unused portion of the Senior Secured Credit Facility ranging from .75% to 1.25%.




KMC Holdings has unconditionally  guaranteed the repayment of the Senior Secured
Credit  Facility  when  such  repayment  is  due,  whether  at  maturity,   upon
acceleration,  or otherwise.  KMC Holdings has pledged the shares of each of the
Borrowers to the Lenders to collateralize its obligations under the guaranty. In
addition, the Borrowers have each pledged all of their assets to the Lenders.

The Senior Secured Credit Facility contains a number of affirmative and negative
covenants  including,  among others,  covenants  restricting  the ability of the
Borrowers to consolidate  or merge with any person,  sell or lease assets not in
the  ordinary  course of  business,  sell or enter into long term leases of dark
fiber,  redeem  stock,  pay  dividends  or make any  other  payments  (including
payments  of   principal  or  interest  on  loans)  to  KMC   Holdings,   create
subsidiaries, transfer any permits or licenses, or incur additional indebtedness
or act as guarantor for the debt of any person, subject to certain conditions.

The Borrowers are required to comply with certain  financial  tests and maintain
certain  financial  ratios,  including,  among others,  a ratio of total debt to
contributed capital, certain minimum revenues, maximum EBITDA losses and minimum
EBITDA,  maximum capital  expenditures and minimum access lines, a maximum total
leverage  ratio, a minimum debt service  coverage  ratio, a minimum fixed charge
coverage ratio and a maximum  consolidated  leverage ratio. The covenants become
more  restrictive  upon the  earlier  of (i) June 30,  2001 and (ii)  after  the
Borrowers achieve positive EBITDA on a combined basis for two consecutive fiscal
quarters.

Failure to satisfy any of the financial  covenants  will  constitute an event of
default under the Senior Secured Credit Facility  permitting the Lenders,  after
notice,  to terminate the commitment  and/or  accelerate  payment of outstanding
indebtedness.  The Senior Secured Credit  Facility also includes other customary
events of default,  including,  without  limitation,  a  cross-default  to other
material indebtedness,  material undischarged judgments,  bankruptcy,  loss of a
material  franchise  or  material  license,   breach  of   representations   and
warranties,  a  material  adverse  change,  and the  occurrence  of a change  of
control.

SENIOR DISCOUNT NOTES

On January 29, 1998, KMC Holdings sold 460,800 units,  each unit consisting of a
12 1/2% senior  discount note with a principal  amount at maturity of $1,000 due
2008 pursuant to the Senior Discount Note Indenture between KMC Holdings and the
Chase Manhattan Bank, as trustee (the "Senior Discount Notes"),  and one warrant
to purchase  .21785 shares of Common Stock of KMC Holdings at an exercise  price
of $.01 per share. The gross and net proceeds of the offering were approximately
$250.0 million and $236.4 million,  respectively.  A substantial  portion of the
net  proceeds  of  the  offering  have  been  loaned  by  KMC  Holdings  to  its
subsidiaries.  On August 11, 1998, KMC Holdings consummated an offer to exchange
the notes  issued on January 29,  1998 for $460.8  million  aggregate  principal
amount at maturity of notes that had been registered under the Securities Act of
1933 (as used below and elsewhere  herein,  "Senior Discount Notes" includes the
original notes and the exchange notes).

The Senior  Discount  Notes are  unsecured,  unsubordinated  obligations  of the
Company and mature on February 15, 2008. The Senior  Discount Notes were sold at
a substantial  discount from their principal amount at maturity,  and there will
not be any payment of interest on the Senior  Discount Notes prior to August 15,
2003. The Senior Discount Notes will fully accrete to face value on February 15,
2003.  From and after  February 15, 2003,  the Senior  Discount  Notes will bear
interest,  which  will be  payable  in cash,  at the rate of 12.5%  per annum on
February 15 and August 15 of each year,  commencing August 15, 2003. The Company
is accreting the initial  carrying  value of the Senior  Discount Notes to their
aggregate face value over the term of the debt at its effective interest rate of
13.7%.

The Senior Discount Notes are redeemable,  at the Company's  option, in whole or
in part,  on or after  February  15, 2003 and prior to maturity,  at  redemption
prices equal to 106.25% of the  aggregate  principal  amount at  maturity,  plus
accrued and unpaid interest,  if any, to the redemption date,  declining to 100%
of the aggregate principal amount at maturity,  plus accrued and unpaid interest
as of February 15, 2006.

In addition,  at any time prior to April 15, 2000,  the Company may redeem up to
35% of the aggregate  principal  amount at maturity of the Senior Discount Notes
with the net proceeds  from the sale of common  equity at a redemption  price of
112.50% of their accreted value on the redemption date.

The  indebtedness  evidenced  by the Senior  Discount  Notes ranks pari passu in
right  of  payment  with  all  existing  and  future  unsubordinated,  unsecured



indebtedness  of KMC Holdings and senior in right of payment to all existing and
future  subordinated  indebtedness of KMC Holdings.  However,  KMC Holdings is a
holding  company  and the  Senior  Discount  Notes are,  therefore,  effectively
subordinated to all existing and future  liabilities  (including trade payables)
of its subsidiaries.

Within 30 days of the  occurrence  of a Change of  Control  (as  defined  in the
Senior Discount Note Indenture), the Company must offer to purchase for cash all
Senior Discount Notes then  outstanding at a purchase price equal to 101% of the
accreted value thereof,  plus accrued interest.  The Company's ability to comply
with this requirement is subject to certain restrictions contained in the Senior
Secured Credit Facility.

The Senior Discount Note Indenture  contains events of default,  including,  but
not limited to, (i) defaults in the payment of  principal,  premium or interest,
(ii) defaults in compliance with covenants contained in the Senior Discount Note
Indenture,  (iii) cross defaults on more than $5 million of other  indebtedness,
(iv) failure to pay more than $5 million of judgments  that have not been stayed
by appeal or otherwise and (v) the  bankruptcy of KMC Holdings or certain of its
subsidiaries.  The Senior Discount Note Indenture restricts, among other things,
the ability of KMC  Holdings to incur  additional  indebtedness,  create  liens,
engage in sale-leaseback  transactions,  pay dividends or make  distributions in
respect of capital stock, make investments or certain other restricted payments,
sell  assets of KMC  Holdings,  redeem  capital  stock,  issue or sell  stock of
restricted subsidiaries, enter into transactions with stockholders or affiliates
or effect a consolidation or merger.  The Senior Discount Note Indenture permits
KMC Holdings' subsidiaries to be deemed unrestricted subsidiaries and, thus, not
subject to the restrictions of the Senior Discount Note Indenture.

The Senior  Discount  Notes are  "applicable  high yield  discount  obligations"
("AHYDOs"),  as defined in the Internal Revenue Code of 1986, as amended.  Under
the rules applicable to AHYDOs, a portion of the original issue discount ("OID")
that accrues on the Senior  Discount Notes will not be deductible by the Company
at any  time.  Any  remaining  OID on the  Senior  Discount  Notes  will  not be
deductible by the Company until such OID is paid.

OTHER INDEBTEDNESS

On September  22, 1997,  KMC Telecom and KMC Telecom II obtained a  subordinated
term loan (the  "Supplemental AT&T Facility") from AT&T Finance with an original
principal  amount of $10 million.  The  Supplemental  AT&T  Facility was, by its
terms,  due in full upon the closing of a debt offering with gross cash proceeds
of at least $50 million. On January 29, 1998, the entire $10 million outstanding
under this  facility  was repaid in full with a portion of the  proceeds  of the
Company's issuance of Senior Discount Notes and warrants.

During 1996, KMC Telecom issued  convertible  secured notes payable  aggregating
$11,894,000 and $106,000 to two entities,  Nassau Capital  Partners L.P. and NAS
Partners  I  L.L.C.  ("Nassau  Capital"  and  "Nassau  Partners",  respectively,
collectively  referred to as "Nassau") (such notes are collectively  referred to
herein as the "Convertible  Notes".) On January 21, 1997, the Convertible Notes,
including  accrued  interest  through  that  date,   aggregating   approximately
$12,380,000   were   converted  into  123,800  shares  of  Series  A  Cumulative
Convertible  Preferred  Stock  of  KMC  Telecom  (such  stock  was  subsequently
exchanged  for an equal  number of shares  of  Series A  Preferred  Stock of KMC
Holdings on September 22, 1997).

7.  REDEEMABLE AND NONREDEEMABLE EQUITY

KMC TELECOM PREFERRED STOCK

On January 21, 1997, the Convertible Notes were converted into 123,800 shares of
Series A Cumulative Convertible Preferred Stock of KMC Telecom with an aggregate
liquidation  value of  $12,380,000.  Effective  September  22, 1997,  all of the
shares of Series A Cumulative  Convertible  Preferred  Stock of KMC Telecom were
exchanged  for an equal  number of shares  of  Series A  Cumulative  Convertible
Preferred Stock of KMC Holdings.

Pursuant to an agreement with Nassau, all dividends  accumulated on the Series A
Cumulative Convertible Preferred Stock of KMC Telecom through September 22, 1997
($592,000)  were paid  upon the  closing  of KMC  Holdings'  issuance  of Senior
Discount Notes and warrants on January 29, 1998.




SERIES A PREFERRED STOCK

There are 123,800 shares of Series A Cumulative  Convertible  Preferred Stock of
KMC Holdings ("Series A Preferred Stock")  authorized and outstanding.  Series A
Preferred  Stock has a  liquidation  preference  of $100 per share and an annual
dividend equal to 7.0% of the liquidation  preference,  payable quarterly,  when
and if  declared  by the  Board  of  Directors  out of funds  legally  available
therefor.  Unpaid  dividends  accumulate and the unpaid amount  increases at the
annual rate of 7.0%, compounded quarterly.  All accumulated but unpaid dividends
will be paid upon the  occurrence  of a  Realization  Event  (defined  as (i) an
initial public offering with gross proceeds of at least $40 million or (ii) sale
of  substantially  all the  assets  or stock of the  Company  or the  merger  or
consolidation  of the  Company  into  one or  more  other  corporations).  As of
December  31,  1998,  dividends  in  arrears  on the  Series A  Preferred  Stock
aggregated $1,144,000.  Notwithstanding the foregoing,  pursuant to an agreement
among  Nassau  and the  Company,  Nassau  has  agreed to forego  the  payment of
dividends from  September 22, 1997 through the date on which Nassau  disposes of
its  interest in the  Company;  provided  that at the time of such  disposition,
Nassau has received not less than a 10% annual  compound  rate of return  during
the period it held the Series A Preferred Stock.

Series A Preferred Stock is convertible  into Common Stock at a conversion price
equal to $20.63  per share of  Common  Stock,  subject  to  adjustment  upon the
occurrence of certain  events.  Holders of Series A Preferred  Stock may convert
all or part of such  shares to Common  Stock.  Upon  conversion,  subject to the
aforementioned  agreement  to forego the payment of  dividends,  the holders are
entitled  to receive a cash  payment of the  accumulated  but unpaid  dividends;
provided,  however,  that the Company may substitute common shares having a fair
market value equal to the amount of such cash payment if the  conversion  occurs
before a Realization Event. Series A Preferred Stock will automatically  convert
into Common Stock upon the occurrence of a Qualified Public Offering (defined as
the first sale of Common Stock pursuant to a registration  statement filed under
the  Securities  Act of 1933 in which the Company  receives gross proceeds of at
least $40  million,  provided  that the per share price at which such shares are
sold in such offering is at least four times the conversion  price of the Series
A Preferred Stock).

The holders of Series A Preferred  Stock,  except as  otherwise  provided in the
Company's  Certificate  of  Incorporation,  are  entitled to vote on all matters
voted on by holders of Common Stock.  Each share of Series A Preferred  Stock is
entitled to a number of votes equal to the number of shares of Common Stock into
which such share is convertible.  Without the prior consent of two-thirds of the
shares of Series A  Preferred  Stock,  among other  things,  the Company may not
increase the number of shares of preferred stock (of whatever series) authorized
for issuance, or declare or pay any dividends on shares of Common Stock or other
junior shares.  As discussed  under  "Redemption  Rights" below,  the holders of
Series A Preferred Stock have certain redemption rights. Accordingly, such stock
has  been  reflected  as  redeemable   equity  in  the  accompanying   financial
statements.

SERIES C PREFERRED STOCK

There are 350,000 shares of Series C Cumulative  Convertible  Preferred Stock of
KMC Holdings  ("Series C Preferred Stock")  authorized,  of which 175,000 shares
are  outstanding  at December  31,  1998.  150,000 of such shares were issued in
November  1997,  generating  aggregate  gross  proceeds  of $15  million and the
remaining  25,000  shares were issued in January 1998 upon the  conversion of an
equal number of shares of Series D Preferred Stock. Series C Preferred Stock has
a liquidation  preference of $100 per share and an annual dividend equal to 7.0%
of the liquidation  preference,  payable quarterly,  when and if declared by the
Board of Directors out of funds legally  available  therefor.  Unpaid  dividends
accumulate  and  the  unpaid  amount  increases  at the  annual  rate  of  7.0%,
compounded quarterly. All accumulated but unpaid dividends will be paid upon the
occurrence of a Realization Event. As of December 31, 1998, dividends in arrears
on the Series C  Preferred  Stock  aggregated  $1,458,000.  Notwithstanding  the
foregoing,  pursuant to the Purchase Agreement among the Company,  Nassau,  GECC
and CoreStates Holdings,  Inc.  ("CoreStates"),  each current holder of Series C
Preferred  Stock has agreed to forego the payment of dividends  that  accumulate
during the period from issuance  through the date on which such holder  disposes
of its interest in the Company;  provided that at the time of such  disposition,
it has received not less than a 10% annual  compound  rate of return during such
period.

Series C Preferred Stock is convertible  into Common Stock at a conversion price
equal to (i) from the date of  initial  issuance  to the date which is 30 months
after the date of such  initial  issuance,  $52.50 per share of Common Stock and
(ii)  from and  after the date  which is 30  months  after  the date of  initial
issuance, $42.18; provided that both such amounts are subject to adjustment upon



the  occurrence  of  certain  events.  Holders of Series C  Preferred  Stock may
convert all or part of such shares to Common Stock. Upon conversion,  subject to
the aforementioned agreement to forego the payment of dividends, the holders are
entitled  to receive a cash  payment of the  accumulated  but unpaid  dividends;
provided,  however,  that the Company may substitute common shares having a fair
market value equal to the amount of such cash payment if the  conversion  occurs
before a Realization Event. Series C Preferred Stock will automatically  convert
into Common Stock upon the occurrence of a Qualified Public Offering.

The holders of Series C Preferred  Stock,  except as  otherwise  provided in the
Company's  Certificate  of  Incorporation,  are  entitled to vote on all matters
voted on by holders of Common Stock.  Each share of Series C Preferred  Stock is
entitled to a number of votes equal to the number of shares of Common Stock into
which such share is convertible.  Without the prior consent of two-thirds of the
shares of Series C  Preferred  Stock,  among other  things,  the Company may not
increase the number of shares of preferred stock (of whatever series) authorized
for issuance, or declare or pay any dividends on shares of Common Stock or other
junior shares.  As discussed  under  "Redemption  Rights" below,  the holders of
Series C Preferred Stock have certain redemption rights. Accordingly, such stock
has  been  reflected  as  redeemable   equity  in  the  accompanying   financial
statements.

The  Series C  Preferred  Stock is subject  to  redemption  at the option of the
Company, in whole but not in part, in connection with an "Acquisition Event." An
Acquisition  Event is defined to mean any merger or consolidation of the Company
with any other  company,  person or entity,  whether  or not the  Company is the
surviving entity, as a result of which the holders of the Company's Common Stock
(determined  on a fully  diluted  basis)  will hold less than a majority  of the
outstanding  shares of Common  Stock or other  equity  interest of the  Company,
person or entity resulting from such transaction, or any parent of such entity.

SERIES D PREFERRED STOCK

There are 25,000 shares of Series D Cumulative  Convertible  Preferred  Stock of
KMC  Holdings  ("Series  D  Preferred  Stock")  authorized,  none of  which  are
outstanding  at December  31, 1998.  There were 25,000 of such shares  issued to
Nassau in November 1997, generating aggregate gross proceeds of $2.5 million. In
January 1998,  Nassau  exercised its conversion  rights and converted all of its
shares of Series D  Preferred  Stock into an equal  number of shares of Series C
Preferred Stock.

COMMON STOCK

Holders of Common  Stock of the Company are  entitled to one vote for each share
held on all matters submitted to a vote of stockholders,  except with respect to
the election of Directors.  Except as otherwise  required by law, actions at the
Company's   stockholders   meetings  (held  at  least  annually),   require  the
affirmative  vote of a majority  of the shares  represented  at the  meeting,  a
quorum  being  present.  Holders of Common  Stock are  entitled,  subject to the
preferences of preferred  stock,  to receive such  dividends,  if any, as may be
declared by the Board of Directors out of funds legally available therefor.  The
Senior Discount Note Indenture and the Company's other indebtedness restrict the
ability of the Company to pay dividends on its Common  Stock.  Without the prior
consent of two-thirds of the shares of Series A Preferred  Stock and  two-thirds
of the shares of Series C  Preferred  Stock,  the Company may not declare or pay
any dividends on its Common Stock. Except as discussed under "Redemption Rights"
below, the holders of Common Stock have no preemptive,  redemption or conversion
rights.

Pursuant to provisions  contained in the Company's  Certificate of Incorporation
and an Amended and Restated Stockholders Agreement dated as of October 31, 1997,
among the Company,  Kamine,  Nassau,  AT&T Credit  Corporation  ("AT&T Credit"),
GECC, and CoreStates (the  "Stockholders'  Agreement"),  until Kamine and Nassau
cease to own Common  Stock or  preferred  stock  convertible  into Common  Stock
representing  at least five percent of the  outstanding  shares of Common Stock,
assuming  all  convertible  securities  are  converted,  Kamine and Nassau  have
special rights  entitling each to elect three  Directors.  A Director elected by
Kamine's  shares  or  Nassau's  shares  may  not  be  removed  except  with  the
affirmative  vote of a majority of the applicable  shares of capital  stock.  If
Kamine or Nassau transfer their shares of capital stock, the number of Directors
their shares are  entitled to elect  decreases.  The number of  Directors  which
Kamine is  entitled  to elect  would be  reduced  to two if the number of shares
owned by him were to fall  below  two-thirds  of the  number  of  shares  of the
Company initially issued to him, and to one if the number of shares owned by him



were to fall below one-third of the number of shares initially issued to him. If
his ownership were to fall below 5% of the number of shares  initially issued to
him, Kamine would no longer be entitled to elect any Directors  pursuant to such
provisions. Comparable reductions would be made to the number of Directors which
Nassau is entitled to elect if its  ownership  were to fall below the  specified
percentages.  Directors  other than those elected by vote of Kamine's  shares or
Nassau's  shares are elected by holders of Common Stock and holders of preferred
stock that are  entitled  to vote in the  election  of  Directors.  If a default
relating  to  payment  occurs  under the  Senior  Secured  Credit  Facility  and
continues  uncured  for 90  days,  the  holders  of  Series  C  Preferred  Stock
(currently  Nassau,  GECC and  CoreStates)  are entitled to elect two additional
Directors, who will serve until the default is cured.

REDEMPTION RIGHTS

Pursuant to the Stockholders'  Agreement,  each of Nassau, AT&T Credit, GECC and
CoreStates  has a "put right"  entitling it to have the Company  repurchase  its
preferred  and common  shares  for the fair  market  value of such  shares if no
Liquidity  Event (defined as (i) an initial public  offering with gross proceeds
of at least  $40  million,  (ii) the sale of  substantially  all of the stock or
assets of the Company or (iii) the merger or  consolidation  of the Company with
one or more other  corporations) has taken place by the later of (x) October 22,
2003 or (y) 90 days after the final  maturity date of the Senior  Discount Notes
(issued in January  1998,  with a stated  maturity  date of February 15,  2008).
CoreStates,  GECC and AT&T Credit may not exercise such put rights unless Nassau
has  exercised its put right.  The Senior  Discount  Note  Indenture  limits the
Company's ability to repurchase such shares.  All of the shares of preferred and
common stock subject to such "put right" are  presented as redeemable  equity in
the accompanying balance sheets.

The redeemable  preferred stock,  redeemable  common stock and redeemable common
stock warrants  (described below) are being accreted to their fair market values
from their respective issuance dates to their earliest potential redemption date
(October 22, 2003). At December 31, 1998, the aggregate  redemption value of the
redeemable  equity  was  approximately   $152  million,   reflecting  per  share
redemption amounts of $630 for the Series A Preferred Stock, $248 for the Series
C Preferred Stock and $130 for the redeemable common stock and redeemable common
stock warrants.  Accordingly,  $8,246,000 and $17,861,000 of accretion have been
charged to additional paid-in-capital in 1997 and 1998, respectively.

WARRANTS

In connection  with KMC  Telecom's  1996 Loan and Security  Agreement,  warrants
representing  a 2.5%  ownership  interest  in the fully  diluted  common  voting
capital stock of KMC Telecom,  including anti-dilution protection,  were granted
to the lenders.  These  warrants,  at an exercise price of $.01 per share,  were
issued on January 21, 1997, concurrent with the initial borrowing under the AT&T
Facility,  at which date the fair value of such  warrants was  determined  to be
$1.5 million,  which was reflected as a charge to deferred  financing  costs and
credited to  redeemable  equity in January  1997.  On September  22, 1997,  such
warrants  were  exercised,  and an aggregate of 28,000  shares of Class A Common
Stock of KMC  Telecom  were  issued to the warrant  holders.  These  shares were
subsequently  exchanged  for an equal  number of  shares of Common  Stock of KMC
Holdings.

In  connection  with the AT&T  Facility,  warrants to purchase  10,000 shares of
Common Stock were issued to GECC in 1997.  These warrants,  at an exercise price
of $.01 per share,  are exercisable  from issuance through January 21, 2005. The
fair value of such warrants was  determined to be $525,000,  which was reflected
as a charge to  deferred  financing  costs and  credited to  redeemable  equity.
Pursuant to the Stockholders' Agreement, GECC may put the shares of Common Stock
issuable upon the exercise of such warrants back to the Company.  These warrants
have been  presented as  redeemable  common stock  warrants in the  accompanying
balance sheet at December 31, 1998.

In  connection  with the sale of Senior  Discount  Notes in  January  1998,  the
Company  issued  warrants to purchase an aggregate  of 100,385  shares of Common
Stock at an exercise  price of $.01 per share.  The net proceeds of  $10,446,000
represented the fair value of the warrants at the date of issuance. The warrants
are exercisable through January 2008.

OPTIONS

Prior to the establishment of the present holding company structure, during 1996
and 1997, KMC Telecom  granted  options to purchase  shares of its common stock,
par value $.01 per share ("KMC Telecom Common Stock"),  to employees pursuant to
the KMC Telecom Stock Option Plan.


In order to reflect the establishment of the holding company structure,  on June
26,  1998,  the Board of  Directors  adopted a new stock  option  plan,  the KMC
Holdings  Stock Option Plan (the "1998  Plan"),  which  authorizes  the grant of
options to purchase  Common Stock of the Company.  The 1998 Plan was approved by
the  stockholders,  effective  July 15,  1998.  In September  1998,  the Company
replaced the options to purchase KMC Telecom  Common  Stock  previously  granted
under the KMC Telecom Stock Option Plan with options to purchase Common Stock of
the  Company  granted  under the 1998 Plan and  granted  options  to  additional
employees of the Company under the 1998 Plan.

The 1998 Plan, which is administered by the Compensation  Committee of the Board
of Directors of KMC  Holdings,  provides  for various  grants to key  employees,
directors, affiliated members or other persons having a unique relationship with
the Company  excluding  Kamine and any person  employed by Nassau Capital or any
Nassau  affiliate.  Grants may  include,  without  limitation,  incentive  stock
options,  non-qualified  stock  options,  stock  appreciation  rights,  dividend
equivalent rights,  restricted stocks,  purchase stocks,  performance shares and
performance  units.  The  Compensation  Committee has the power and authority to
designate recipients of the options and to determine the terms, conditions,  and
limitations of the options.

Under the 1998 Plan,  options to purchase  262,750 shares of Common Stock of KMC
Holdings are available for grant,  all of which were allocated to the Plan as of
December  31,  1998.  No  individual  may  receive  options for more than 75,000
shares. The exercise price of all incentive stock options granted under the 1998
Plan must be at least equal to the fair  market  value of the shares on the date
of grant.  The exercise price of all  non-qualified  stock options granted under
the 1998 Plan must be at least 50% of the fair market value of the shares on the
date of grant.

Options granted pursuant to the 1998 Plan will have terms not to exceed 10 years
and become  exercisable over a vesting period as specified in such options.  The
1998 Plan will terminate no later than 2008. Options granted under the 1998 Plan
are  nontransferable,  other  than  by  will  or by  the  laws  of  descent  and
distribution,  and may be exercised during the optionee's lifetime,  only by the
optionee.

The 1998 Plan provides for an adjustment of the number of shares  exercisable in
the event of a merger, consolidation, recapitalization, change of control, stock
split, stock dividend,  combination of shares or other similar changes, exchange
or  reclassification  of the Common Stock at the discretion of the  Compensation
Committee.  Pursuant to the agreements  adopted under the 1998 Plan, the greater
of 25% of the shares  granted or fifty percent of all unvested  options  granted
become fully vested upon a change-in-control  of the Company, as defined.  Under
certain circumstances, such percentages may increase.

The holders of options to acquire  shares of Common  Stock of KMC  Holdings  are
required  to  enter  into  agreements  with KMC  Holdings  which  place  certain
restrictions  upon their ability to sell or otherwise  transfer such shares.  In
the event of  termination  of  employment of the option holder by the Company or
the affiliates,  the Company can repurchase all of the shares or options held by
such individuals, generally for an amount equal to the fair value of such shares
or the excess of the fair value of such options over their exercise price.

Information on stock options is as follows:


                                                                    Weighted
                                    Number of Shares            Average Exercise
                        --------------------------------------------------------
                              Outstanding     Exercisable       Price of Options
                        --------------------------------------------------------
                                                              
Balances, January 1, 1996..             -               -
  Granted..................        95,385               -             $65
  Became exercisable.......             -               -
                              ---------------------------
Balances, December 31, 1996        95,385               -             $65
  Granted..................        63,115               -             $65
  Became exercisable.......             -          22,000
  Cancelled................       (17,000)         (3,000)           $(65)
                              ---------------------------
Balances, December 31, 1997       141,500          19,000             $65
  Granted..................       262,500               -             $26
  Became exercisable.......             -         117,000
  Cancelled................      (141,500)        (19,000)           $(65)
                              ----------------------------
Balances, December 31, 1998...    262,500         117,000             $26
                              ===========================



The weighted-average  exercise price of options exercisable at December 31, 1997
and 1998 is $50 and $22,  respectively,  and the weighted-average  fair value of
options  granted  during  1996,  1997 and 1998 were $30, $49 and $114 per share,
respectively.  Exercise  prices for options  outstanding as of December 31, 1998
ranged from $20 to $40. The weighted-average remaining contractual life of those
options is 9.7 years.

During the year ended  December 31, 1998,  non-qualified  options to purchase an
aggregate  of 262,500  shares were  granted at exercise  prices of $20  (157,500
options),  $30 (52,500  options) and $40 (52,500  options).  The options granted
during 1998 are  comprised of 230,500  options  granted to employees  and 32,000
options  granted to individuals  employed by certain  affiliates of the Company.
All such options have 10 year terms.  The $20 options become  exercisable over a
three year period in six month  intervals  commencing six months after the grant
date in increments of 26,250 options each. The $30 options become exercisable in
two increments of 26,250 options each,  forty-two and  forty-eight  months after
the grant date. The $40 options  become  exercisable in two increments of 26,250
options each,  fifty-four and sixty months after the grant date. For purposes of
vesting,  options granted in 1998 under the 1998 Plan to replace options granted
in 1997 and 1996 under the KMC Telecom Stock Option Plan are deemed to have been
granted on the date of grant of the options which they replace.

As a result of certain  anti-dilution  provisions  governing  the  conversion of
shares of Class C Common Stock into shares of Class A Common Stock,  KMC Telecom
was  required  to account for the KMC  Telecom  Stock  Option Plan as a variable
stock option plan. Additionally, as a result of restrictions upon the holders of
options  granted  under  the  1998  Plan,  including  their  ability  to sell or
otherwise transfer the related shares, the 1998 Plan is required to be accounted
for as a variable stock option plan.  Generally accepted  accounting  principles
for  variable  stock  option  plans  require  the   recognition  of  a  non-cash
compensation  charge for these options (amortized over the vesting period of the
employee  options  and  recognized  in  full  as  of  the  grant  date  for  the
non-employee  options).  Such charge is determined by the difference between the
fair value of the common stock underlying the options and the option price as of
the end of each  period.  Accordingly,  compensation  expense will be charged or
credited periodically through the date of exercise or cancellation of such stock
options,  based on  changes in the value of the  Company's  stock as well as the
vesting  schedule of such  options.  These  compensation  charges or credits are
non-cash in nature,  but could have a material  effect on the  Company's  future
reported results of operations.

The Company,  upon cancellation of the outstanding options under the KMC Telecom
Stock Option Plan,  reversed all compensation  expense previously  recorded with
respect  to such  options.  Additionally,  to the  extent  the fair value of the
Common Stock of the Company  exceeded the exercise price of the options  granted
under the 1998 Plan, the Company recognized compensation expense related to such
options over their vesting period.

Based on the estimated fair value of the Common Stock of KMC Telecom at December
31, 1996 and 1997,  and KMC Holdings at December 31, 1998,  cumulative  deferred
compensation   obligations   of   $1,283,000,   $15,579,000   and   $27,906,000,
respectively,  have been  established.  The Company has recognized  compensation
expense  aggregating  $240,000,  $13,870,000  and $7,080,000 for the years ended
December  31,  1996,  1997  and  1998,  respectively.   The  1998  stock  option
compensation  expense of $7,080,000 reflects charges of $7,236,000 under the KMC
Telecom Stock Option Plan through its  termination in September 1998 and charges
of  $21,190,000  related  to the 1998  Plan,  partially  offset by a credit as a
result of the September  1998  cancellation  of the KMC Telecom  stock  options,
reflecting  the reversal of $21,346,000  of cumulative  compensation  previously
recognized for options granted under the KMC Telecom Stock Option Plan.

In accordance  with the provisions of Statement 123, the Company  applies APB 25
and related  interpretations  in  accounting  for its stock option plan.  If the
Company had elected to recognize compensation expense based on the fair value of
the options  granted at grant date as prescribed by Statement  123, net loss and
net loss per common share would have been the following:




                                                         December 31
                                          1996            1997            1998
                                      ------------------------------------------
                                                        (In thousands)

Net loss:
  As reported.......................    $(4,495)       $(32,685)       $(76,753)
                                     ===========================================
  Pro forma.........................    $(4,453)       $(20,542)       $(76,869)
                                     ===========================================

Net loss per common share:
  As reported.......................     $(7.49)        $(64.93)       $(114.42)
                                    ============================================
  Pro forma.........................     $(7.42)        $(45.97)       $(114.56)
                                    ============================================

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option-pricing   model  with  the  following   weighted  average
assumptions:

                                          1996           1997           1998
                                      ------------------------------------------

Expected dividend yield.............        0%             0%             0%
Expected stock price volatility.....       50%            50%            50%
Risk-free interest rate.............        6%             6%             6%
Expected life of options............   7 years        7 years        7 years

The expected stock price volatility  factors were determined based on an average
of such factors as disclosed in the financial statements of peer companies.  The
Black-Scholes  option  valuation  model was developed for use in estimating  the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
the  Company's  employee  stock  options  have   characteristics   significantly
different from those of traded  options,  and because  changes in the subjective
input assumptions can materially affect the fair value estimate, in management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of its employee stock options.

8.  INCOME TAXES

As of December 31, 1998, the Company and its  subsidiaries  had consolidated net
operating loss  carryforwards  for United States income tax purposes ("NOLs") of
approximately  $59 million which expire  through 2013.  Under Section 382 of the
Internal  Revenue  Code  of  1986,  as  amended,  if the  Company  undergoes  an
"ownership  change,"  its  ability  to use its  preownership  change  NOLs (NOLs
accrued  through the date of the ownership  change)  would  generally be limited
annually to an amount equal to the product of (i) the long-term  tax-exempt rate
for ownership changes prescribed monthly by the Treasury Department and (ii) the
value of the Company's equity immediately before the ownership change, excluding
certain capital contributions.  Any allowable portion of the preownership change
NOLs that is not used in a  particular  taxable  year  following  the  ownership
change  could be carried  forward to  subsequent  taxable  years  until the NOLs
expire, usually 15 years after they are generated. As a result of the cumulative
effect of issuances of preferred  and common stock  through  September 22, 1997,
KMC Telecom has undergone an ownership change.

For financial reporting purposes,  the Company has an aggregate of approximately
$38 million and $109 million of loss carryforwards and net temporary differences
at December 31, 1997 and 1998,  respectively.  At existing federal and state tax
rates,  the future benefit of these items  approximates  $15 million at December
31, 1997 and $42 million at December 31, 1998.  Valuation  allowances  have been
established   equal  to  the  entire  net  tax  benefit   associated   with  all
carryforwards  and temporary  differences  at both December 31, 1997 and 1998 as
their realization is uncertain.




The composition of expected future tax benefits at December 31, 1997 and 1998 is
as follows:

                                                        1997           1998
                                                  ------------------------------
                                                           (in thousands)

Net operating loss carryforwards.................. $   8,894      $  22,914
Temporary differences
   Stock option compensation......................     5,502          8,264
   Interest accretion.............................        -           9,797
   Other, net.....................................       523          1,513
                                                  ------------------------------
Total deferred tax assets.........................    14,919         42,488
Less valuation allowance..........................   (14,919)       (42,488)
                                                  ------------------------------
Net deferred tax assets...........................  $      -     $        - 
                                                  ==============================

A  reconciliation  of the expected tax benefit at the statutory  federal rate of
34% is as follows:



                                                     1996               1997              1998
                                                 ---------------------------------------------

                                                                                  
Expected tax benefit at statutory rate.......       (34.0)%         (34.0)%            (34.0)%
State income taxes, net of federal benefit...        (4.0)           (2.9)              (2.6)
Non-deductible interest expense..............          -                -                2.0
S Corporation losses not benefited...........         4.1               -                  -
Other........................................          .1              .1                 .1
Change in valuation allowance................        33.8            36.8               34.5
                                                 -------------------------------------------
                                                     -%                -%                 -%
                                                 ===========================================


9.  COMMITMENTS AND CONTINGENCIES

LEASES

The Company leases  various  facilities and equipment  under  operating  leases.
Minimum rental commitments are as follows (in thousands):

Year ending December 31:
     1999...............................    $   2,247
     2000...............................        2,222
     2001...............................        2,169
     2002...............................        2,120
     2003...............................        1,615
   Thereafter...........................        1,334
                                         -----------------
                                              $11,707
                                         =================
Rent expense under operating leases was $98,000, $478,000 and $1,299,000 for the
years ended December 31, 1996, 1997 and 1998,
respectively.

LITIGATION

By letter dated August 29, 1997, KMC Telecom notified I-Net, Inc. ("I-NET") that
KMC Telecom considered I-NET to be in default under a Master  Telecommunications
System Rollout Agreement,  dated as of October 1, 1996 (the "I-Net  Agreement"),
as a result of I-NET's  failure to provide design plans and  specifications  for
several   systems   for  which  it  had  agreed  to   provide   such  plans  and
specifications,  to properly supervise construction of the systems or to provide
personnel with the necessary  expertise to manage the projects.  On February 12,
1998, the Company received a demand for arbitration from Wang Laboratories, Inc.
("Wang"),  the successor to I-NET.  The demand seeks at least $4.1 million.  The
Company  believes  that it has  meritorious  defenses  to Wang's  claims and has
asserted  counterclaims seeking in excess of $2.5 million as a result of I-NET's
defaults under the I-NET  Agreement.  The arbitration  proceedings are currently
underway.  The Company  believes that  resolution of this matter will not have a
material adverse impact on its financial  condition.  No assurance can be given,
however, as to the ultimate resolution of this matter.

There  are a number  of  lawsuits  and  regulatory  proceedings  related  to the
Telecommunications   Act  of  1996,  decisions  of  the  Federal  Communications
Commission related thereto and rules and regulations issued thereunder which may
affect the rights,  obligations  and  businesses  of  incumbent  local  exchange
carriers,  competitive  local exchange  carriers and other  participants  in the
telecommunications industry in general, including the Company.

PURCHASE COMMITMENTS

As of December 31, 1998,  the Company has  outstanding  commitments  aggregating
approximately $30.6 million related to purchases of telecommunications equipment
and fiber optic cable and its  obligations  under its  agreements  with  certain
suppliers and service providers.

EMPLOYMENT AGREEMENTS

The  Company  has  entered  into  employment  agreements  with  certain  of  its
executives.  In addition to a base  salary,  these  agreements  also provide for
certain incentive compensation  payments,  based upon completion of construction
and attainment of specified  revenues for additional  networks.  The Company has
also agreed to make similar incentive compensation payments to certain other key
employees.

10.  ACQUISITION

On July 11, 1997,  KMC Telecom  acquired a network in  Melbourne,  Florida for a
purchase  price of $2 million in cash. The  acquisition  was accounted for under
the purchase  method and the purchase price  approximated  the fair value of the
fixed assets  acquired.  Assuming the Melbourne  Network had been acquired as of
January 1, 1997, the Company's pro forma  consolidated  revenue and net loss for
the year ended  December 31, 1997 would have been  $3,655,000  and  $33,212,000,
respectively.

11.  RELATED PARTY TRANSACTIONS

During 1996, KMC Telecom had borrowings from Kamine.  The proceeds of such loans
were used to fund the construction of the network in Huntsville, Alabama, and to
fund operating cash flow  requirements.  These loans were payable on demand and,
through  April 30,  1996,  bore  interest  at the prime rate.  Interest  expense
charged by Kamine  under  these loans  amounted  to $120,000  for the year ended
December 31, 1996.  Effective May 1, 1996, Kamine elected not to charge interest
on these loans. However, for financial reporting purposes,  $180,000 of interest
expense  was  imputed on these  loans for the  period  from May 1, 1996 to their
repayment on November 12, 1996, and a corresponding  credit has been recorded to
additional paid-in capital.

The Company and  certain  affiliated  companies  owned by Kamine  share  certain
administrative  services.  The  entity  which  bears the cost of the  service is
reimbursed by the other for the other's  proportionate  share of such  expenses.
The Company reimbursed  Kamine-affiliated companies for these shared services an
aggregate of  approximately  $488,000,  $281,000 and $136,000 of expense for the
years ended December 31, 1996, 1997 and 1998, respectively.

From May 1, 1996 through  January 29, 1998, an affiliate of the Company was paid
a fee at an annual rate of $266,000 as reimbursement  for the services of Kamine
as Chairman of the Board of the  Company.  The amount of this fee was reduced to
$100,000  per  annum as of  January  29,  1998 and it was  terminated  effective
December 31, 1998.  The fees paid for these  services are included in the shared
services payment  described in the immediately  preceding  paragraph.  Effective
January 1, 1999,  Kamine  became an employee of the Company and he is  currently
paid a salary at the rate of $450,000  per annum for his services as Chairman of
the Board.

The Company leases its  headquarters  office through January 2007 from an entity
controlled  by Kamine.  The lease  provides  for a base  annual  rental  cost of
approximately $217,000,  adjusted periodically for changes in the consumer price
index, plus operating expenses. Rent expense recognized under this lease for the
years ended December 31, 1996, 1997 and 1998 was $97,000, $207,000 and $217,000,
respectively.

As of December 31, 1998,  the Company has made loans  aggregating  $760,000,  to
certain of its  executives.  Such loans bear  interest at a rate of 6% per annum
and are included in other assets.

KMC  Services  LLC, a limited  liability  company  wholly-owned  by Kamine ("KMC
Services"),  has entered into a five year agreement with the Company pursuant to
which KMC Services will offer to the Company financial and energy services which
are related to the Company's business.  KMC Services may also offer its services
to  third  parties  in  jurisdictions  in  which  the  Company  is not  offering
telecommunications   services;   provided   that  such  third  parties  are  not
competitors of the Company. Initially, KMC Services will offer a leasing program
for equipment  physically  installed at a customer's  premises ("CPE Equipment")
for the Company to integrate into its ClearStarSM Advantage program, whereby the
Company will be able to offer CPE Equipment for lease or sale to its  customers.
The  equipment  will be owned by KMC  Services,  and the  Company  will  have no
liability  for the cost of the  equipment,  the  financing  related to it or the
obligation  for any lease  charges.  Any such sale or lease will be between  the
Company's  customer and KMC  Services.  The Company will advance to KMC Services
each year on a  monthly  basis,  pursuant  to an  approved  annual  budget,  KMC
Services'  estimated  operating expenses for the year. In exchange,  the Company
will receive, on a quarterly basis, eighty percent (80%) of the net pre-tax cash
flow received by KMC Services  (after payment of all costs of KMC Services other
than those advanced by the Company).  For 1999, the estimated operating expenses
of KMC Services are approximately  $1.2 million.  The Company is not responsible
for KMC Services' capital costs or financing costs. The Company will invoice KMC
Services for its  allocable  costs  incurred in  connection  with this  program,
including  such  items as sales  commissions  and  administrative  support,  and
recover these costs,  together with any amounts advanced to KMC Services for its
annual operating costs, from the Company's eighty percent (80%) share of the net
pre-tax cash flow received from KMC Services.  The Company and KMC Services have
mutual rights of audit to insure proper  allocation of costs and accounting.  If
at any time Mr. Kamine,  including his immediate family, and Nassau collectively
own less than twenty percent (20%) of the Company,  the Company has the right to
cancel  this  agreement;  subject to either a buyout of the  Company's  customer
portfolio  from KMC  Services or the  assumption  or guarantee by the Company of
eighty  percent  (80%) of the  outstanding  financing  relating to the equipment
previously purchased by KMC Services.

Effective  January 1, 1999,  the Company is  entitled to utilize a Citation  III
business jet, chartered by Bedminster Aviation, LLC, a limited liability company
wholly-owned  by Kamine,  for a fixed price per hour of flight time. The Company
has agreed to use its best  efforts to utilize the  Citation III fifty hours per
quarter  during 1999.  The Company is under no  obligation  to do so and has not
guaranteed  any  financial  arrangements  with  respect  to the  aircraft  or to
Bedminster Aviation, LLC.

Pursuant to an agreement among the Company, Kamine and Nassau, for 1997 and 1998
Nassau received $100,000 as a financial advisory fee and as compensation for the
Nassau  designees  who served on the Board of Directors  of the Company.  Nassau
will be paid $450,000 as a financial advisory fee for 1999.

12.  NET LOSS PER COMMON SHARE

The following table sets forth the computation of net loss per common share:



                                                   1996              1997               1998
                                            --------------------------------------------------------
                                                                (in thousands)
                                                                                    
Numerator:
   Net loss................................        $(4,495)           $(32,686)        $(76,753)
   Dividends and accretion on redeemable
    preferred stock........................              -              (8,904)         (18,285)
                                            --------------------------------------------------------
   Numerator for net loss per common share         $(4,495)           $(41,590)        $(95,038)
                                            ========================================================

Denominator:
   Denominator for net loss per common
    share - weighted average number of
    common shares outstanding..............            600                641               831
                                            ========================================================
   Net loss per common share...............     $ (  7.49)           $(64.93)         $(114.42)
                                            ========================================================


Options and warrants to purchase an  aggregate of 242,768 and 372,885  shares of
common stock were  outstanding  as of December 31, 1997 and 1998,  respectively,
but a computation  of diluted net loss per common share has not been  presented,
as the effect of such securities would be anti-dilutive.

13.  SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES

Information  with respect to noncash  investing and  financing  activities is as
follows:

   In 1996,  Kamine  contributed a loan and related  imputed  interest  totaling
$2,267,000 to equity.

   In 1997, the  Convertible  Notes,  including  accrued  interest,  aggregating
   approximately  $12,380,000  were  converted  into 123,800  shares of Series A
   Cumulative Convertible Preferred Stock of KMC Telecom.

   In  1997,  warrants  with a fair  value of $1.5  million  were  granted  to
   Newcourt Capital and warrants with a fair value of $525,000 were granted to
   GECC.

   In connection with the Senior Discounts Notes, the Company recognized noncash
interest expense of $29.6 million in 1998.

In  connection  with options  granted to employees  under the KMC Telecom  Stock
Option Plan in 1996 and 1997,  and under the KMC  Holdings  Stock Option Plan in
1998,  cumulative deferred compensation  obligations of $1,283,000,  $15,579,000
and $27,906,000 have been established in 1996, 1997 and 1998, respectively, with
offsetting credits to additional paid-in capital.  Noncash  compensation expense
of $44,000, $9,014,000 and $23,758,000 in 1996, 1997 and 1998, respectively, was
recognized in connection  with such options.  In connection with options granted
to individuals  employed by certain  affiliates of the Company in 1996, 1997 and
1998,  the  Company  recognized  noncash   compensation   expense  of  $196,000,
$4,856,000 and $4,668,000,  respectively.  In addition,  during 1998 the Company
cancelled  all of the then  outstanding  options  granted  under the KMC Telecom
Stock  Option  Plan,   resulting  in  the  reversal  of  previously   recognized
compensation expense of $21.3 million.

14.  FINANCIAL INSTRUMENTS

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments.

CASH AND CASH EQUIVALENTS

The carrying amounts  approximate fair value because of the short-term  maturity
of the instruments.

INVESTMENTS HELD FOR FUTURE CAPITAL EXPENDITURES

The carrying  amounts and fair value are reported at amortized  cost since these
securities are to be held to maturity.

LONG-TERM DEBT

The carrying amount of floating-rate long-term debt approximates its fair value.
The fair value of the Company's  fixed-rate  long-term  debt is estimated  using
discounted cash flows at the Company's incremental borrowing rates.

REDEEMABLE EQUITY

The fair values of the Company's  redeemable equity instruments are estimated to
be the  amounts at which the  holders  may  require  the  Company to redeem such
securities, adjusted using discounted cash flows.

The  carrying  amounts  and  estimated  fair values of the  Company's  financial
instruments are as follows (in millions):



                                                           1997                     1998
                                                 ---------------------------------------------------
                                                   Carrying      Fair       Carrying      Fair
                                                    Amount      Value        Amount       Value
                                                 ---------------------------------------------------
                                                                                  
Cash and cash equivalents......................       $15.6     $  15.6      $  21.1      $  21.1
Investments held for future capital expenditures          -           -         27.9         27.9
Long-term debt:
  Floating rate................................        61.3        61.3         41.4         41.4
  Fixed rate...................................           -           -        267.8        249.6
Redeemable equity instruments:
  Series A Preferred Stock.....................        18.9        28.4         30.4         38.9
  Series C Preferred Stock.....................        14.7        13.5         21.6         21.6
  Series D Preferred Stock.....................         2.4         2.3            -            -
  Redeemable common stock......................        11.2         6.3         22.3         14.5
  Redeemable common stock warrants.............          .5          .5           .7           .7



CONCENTRATIONS OF CREDIT RISK

Financial  instruments  that  potentially  subject  the  Company to  significant
concentrations  of credit  risk  consist  principally  of cash  investments  and
accounts  receivable.  The  Company  places  its  cash  investments  with  major
financial  institutions.  With  respect  to  accounts  receivable,  the  Company
performs ongoing credit evaluations of its customers'  financial  conditions and
generally does not require collateral. No individual customer accounted for more
than 10% of revenue,  excluding  reciprocal  compensation  revenue, as described
below, for the years ended December 31, 1997 and 1998.

The Company maintains  interconnection  agreements with incumbent local exchange
carriers ("ILECs") in each state in which it operates. Among other things, these
contracts govern the reciprocal amounts to be billed by competitive carriers for
terminating local traffic of Internet service providers  ("ISPs") in each state.
The Regional Bell Operating  Companies have advised  competitive  local exchange
carriers, such as the Company, that they do not consider calls in the same local
calling area which are placed by their  customers to competitive  local exchange
carrier  customers which are Internet service  providers to be local calls under
the interconnection agreements. The Regional Bell Operating Companies claim that
these  calls  are  exchange  access  calls,  which  the  Federal  Communications
Commission exempted from payment of access charges.  The Regional Bell Operating
Companies  claim  that,  as a  result,  they  do not  owe  any  compensation  to
competitive  local exchange  carriers for  transporting  and  terminating  these
calls. The Regional Bell Operating Companies have threatened to withhold, and in
many cases have withheld,  reciprocal compensation to competitive local exchange
carriers for the  transport and  termination  of these calls.  During 1998,  the
Company recognized  revenue from these ILECs of approximately  $2.9 million,  or
12.9% of 1998 revenue,  for these services.  Payments of approximately  $135,000
were received from the ILECs during 1998.

Management  believes  reciprocal  compensation  for  Internet  traffic  to be an
industry-wide matter that will ultimately be resolved on a state-by-state basis.
To date,  twenty-nine  state  commissions have ruled on the issue and found that
ILECs must pay  compensation  to  competitive  carriers  for local calls to ISPs
located on competitive  carriers' networks.  A number of other state commissions
currently  have  proceedings  pending  to  consider  this  matter.  The  Federal
Communications  Commission has concluded that calls to ISPs are interstate calls
and therefore exempt from local  termination  charges.  However,  the Commission
also  stated  that  existing  interconnection   agreements  providing  for  such
termination charges must be honored by the ILECs.

The Company accounts for reciprocal  compensation with the ILECs,  including the
activity  associated with the disputed ISP traffic, as local traffic pursuant to
the terms of its interconnection agreements.  Accordingly, revenue is recognized
in the period that the traffic is terminated.  The circumstances surrounding the
disputes are  considered  by  management  periodically  in  determining  whether
reserves  against  unpaid  balances are  warranted.  As of December 31, 1998, no
reserves have been considered necessary by management.

15.  SUBSEQUENT EVENTS

LUCENT AGREEMENT

KMC  Telecom  III  entered  into a Loan  and  Security  Agreement  (the  "Lucent
Facility") dated February 4, 1999 with Lucent Technologies Inc. ("Lucent") which
provides  for  borrowings  to  be  used  to  fund  the  acquisition  of  certain
telecommunications  equipment and related expenses. The Lucent Facility provides
for an  aggregate  commitment  of up to $600  million,  of which $125 million is
immediately available to purchase Lucent products and an additional $125 million
will  become  available  upon KMC Telecom  III's  receipt of an  additional  $35
million of funded  equity or  qualified  intercompany  loans,  as defined in the
agreement.  Further, up to an additional $350 million will be available upon (a)
additional  lenders  participating in the Lucent Facility and making commitments
to make loans so that Lucent's aggregate commitment does not exceed $250 million
and (b) the Company satisfying certain other requirements,  the most significant
of which is KMC Holdings  raising and contributing at least $300 million in high
yield debt or equity  (other than  disqualified  stock) to KMC Telecom  III. The
Lucent  Facility places certain  restrictions  upon KMC Telecom III's ability to
purchase non-Lucent equipment with proceeds from such facility.

Interest on borrowings  under the Lucent  Facility is charged,  at the option of
KMC Telecom III, at a floating rate of LIBOR plus the "Applicable LIBOR Margin",
or at an  alternative  base rate plus the  "Applicable  Base  Rate  Margin"  (as
defined).  Such margins will be increased by 0.25% until KMC Telecom III and its
subsidiaries  have  completed  systems in fourteen  markets.  If KMC Telecom III
defaults on any payment due under the Lucent  Facility,  the interest  rate will
increase by four percentage  points.  If any other event or default shall occur,
the interest rate will be increased by two percentage  points.  Interest on each
LIBOR  loan is  payable  on each LIBOR  interest  payment  date in  arrears  and
interest on each base rate loan is payable quarterly in arrears. KMC Telecom III
must pay an annual  commitment fee on the unused portion of the Lucent  Facility
of 1.25%.

Loans  borrowed  under the Lucent  Facility  amortize in amounts  based upon the
following  percentages  of the  aggregate  amount of the loans  drawn  under the
Lucent Facility:

               Payment Dates                                 Amortization
- - ---------------------------------------------            ---------------------

May 1, 2002 - February 1, 2003                           2.5% per quarter
May 1, 2003 - February 1, 2006                           5.0% per quarter
May 1, 2006 - February 1, 2007                           7.5% per quarter

KMC  Holdings  has  unconditionally  guaranteed  the  repayment  of up to $250.0
million  under the  Lucent  Facility  when such  repayment  is due,  whether  at
maturity, upon acceleration, or otherwise. KMC Telecom III Holdings, Inc., which
owns the shares of KMC  Telecom III and is  wholly-owned  by KMC  Holdings,  has
pledged the shares of KMC Telecom III to Lucent to collateralize its obligations
under the guaranty.  In addition,  KMC Telecom III has pledged all of its assets
to Lucent.

The Lucent  Facility  contains a number of  affirmative  and negative  covenants
including, among others, covenants restricting the ability of KMC Telecom III to
consolidate  or merge with any person,  sell or lease assets not in the ordinary
course  of  business,  sell or enter  into any long term  leases of dark  fiber,
redeem stock,  pay dividends or make any other payments  (including  payments of
principal or interest on loans) to KMC Holdings,  create subsidiaries,  transfer
any permits or licenses,  or incur  additional  indebtedness or act as guarantor
for the debt of any other person, subject to certain conditions.

KMC Telecom III is required to comply with certain  financial tests and maintain
certain  financial  ratios,  including,  among others,  a ratio of total debt to
contributed capital, certain minimum revenues, maximum EBITDA losses and minimum
EBITDA,  maximum capital  expenditures and minimum access lines, a maximum total
leverage  ratio, a minimum debt service  coverage  ratio, a minimum fixed charge
coverage ratio and a maximum  consolidated  leverage ratio. The covenants become
more restrictive upon the earlier of (i) July 1, 2002 and (ii) after KMC Telecom
III achieves positive EBITDA for two consecutive fiscal quarters.

Failure to satisfy any of the financial  covenants  will  constitute an event of
default  under the Lucent  Facility,  permitting  the lenders to  terminate  the
commitment and/or  accelerate  payment of outstanding  indebtedness.  The Lucent
Facility also includes other  customary  events of default,  including,  without
limitation,   a   cross-default   to  other  material   indebtedness,   material
undischarged  judgments,  bankruptcy,  loss of a material  franchise or material
license,  breach of representations  and warranties,  a material adverse change,
and the occurrence of a change of control.

SERIES E PREFERRED STOCK

On  February  4,  1999,  the  Company  issued  25,000  shares of Series E Senior
Redeemable,  Exchangeable,  PIK Preferred Stock (the "Series E Preferred Stock")
to Newcourt  Commercial Finance  Corporation  ("Newcourt  Finance"),  generating
aggregate  gross proceeds of $22.9 million.  The Series E Preferred  Stock has a
liquidation preference of $1,000 per share and an annual dividend equal to 14.5%
of the liquidation preference, payable quarterly. On or before January 15, 2004,
the  Company  may  pay  dividends  in  cash  or in  additional  fully  paid  and
nonassessable  shares of Series E  Preferred  Stock.  After  January  15,  2004,
dividends must be paid in cash, subject to certain conditions.  Unpaid dividends
accrue  at the  dividend  rate  of the  Series  E  Preferred  Stock,  compounded
quarterly.

The Series E Preferred  Stock must be  redeemed on February 1, 2011,  subject to
the legal  availability of funds  therefor,  at a redemption  price,  payable in
cash, equal to the liquidation  preference  thereof on the redemption date, plus
all accumulated and unpaid dividends to the date of redemption.  After April 15,
2004, the Series E Preferred Stock may be redeemed,  in whole or in part, at the
option of the Company,  at a redemption  price equal to 110% of the  liquidation
preference of the Series E Preferred Stock plus all accrued and unpaid dividends
to the date of redemption.  The redemption  price declines to an amount equal to
100% of the liquidation preference as of April 15, 2007.

In  addition,  on or prior to April 15,  2002,  the Company  may, at its option,
redeem up to 35% of the aggregate  liquidation  preference of Series E Preferred
Stock with the  proceeds of sales of its  capital  stock at a  redemption  price
equal to 110% of the liquidation  preference on the redemption date plus accrued
and unpaid dividends.

The  holders  of  Series  E  Preferred  Stock  have  voting  rights  in  certain
circumstances.  Upon the occurrence of a Change of Control,  the Company will be
required to make an offer to repurchase the Series E Preferred Stock for cash at
a purchase price of 101% of the liquidation  preference  thereof,  together with
all accumulated and unpaid dividends to the date of purchase.

The Series E Preferred  Stock is not  convertible.  The Company may, at the sole
option of the Board of Directors (out of funds legally available), exchange all,
but not less  than  all,  of the  Series E  Preferred  Stock  then  outstanding,
including  any  shares  of  Series E  Preferred  Stock  issued  as  payment  for
dividends,   for  a  new  series  of  subordinated   debentures  (the  "Exchange
Debentures") issued pursuant to an exchange debenture indenture.  The holders of
Series  E  Preferred  Stock  are  entitled  to  receive  on the date of any such
exchange,  Exchange Debentures having an aggregate principal amount equal to (i)
the total of the  liquidation  preference  for each share of Series E  Preferred
Stock  exchanged,  plus (ii) an amount equal to all accrued but unpaid dividends
payable on such share.

SERIES F PREFERRED STOCK

On  February  4,  1999,  the  Company  issued  40,000  shares of Series F Senior
Redeemable,  Exchangeable,  PIK Preferred Stock (the "Series F Preferred Stock")
to Lucent and Newcourt  Finance,  generating  aggregate  gross proceeds of $38.9
million. The Series F Preferred Stock has a liquidation preference of $1,000 per
share  and an  annual  dividend  equal to 14.5% of the  liquidation  preference,
payable quarterly.  The Company may pay dividends in cash or in additional fully
paid and nonassessable shares of Series F Preferred Stock.

The Series F Preferred  Stock may be redeemed at any time,  in whole or in part,
at the  option  of the  Company,  at a  redemption  price  equal  to 110% of the
liquidation  preference on the  redemption  date plus an amount in cash equal to
all  accrued  and unpaid  dividends  thereon to the  redemption  date.  Upon the
occurrence of a Change of Control, the Company will be required to make an offer
to purchase the Series F Preferred Stock for cash at a purchase price of 101% of
the  liquidation  preference  thereof,  together with all accumulated and unpaid
dividends to the date of purchase.

The  holders  of Series F  Preferred  Stock have  voting  rights  under  certain
circumstances.

Upon the  earlier of (i) the date that is sixty days after the date on which the
Company closes an underwritten  primary offering of at least $200 million of its
Common  Stock,  pursuant  to  an  effective  registration  statement  under  the
Securities  Act or (ii)  February 4, 2001,  any  outstanding  Series F Preferred
Stock will automatically convert into Series E Preferred Stock, on a one for one
basis.

The  Company  may, at the sole  option of the Board of  Directors  (out of funds
legally  available),  exchange  all,  but not less  than  all,  of the  Series F
Preferred  Stock then  outstanding,  including  any shares of Series F Preferred
Stock issued as payment for dividends,  for Exchange Debentures.  The holders of
Series  F  Preferred  Stock  are  entitled  to  receive  on the date of any such
exchange,  Exchange Debentures having an aggregate principal amount equal to (i)
the total of the  liquidation  preference  for each share of Series F  Preferred
Stock  exchanged,  plus (ii) an amount equal to all accrued but unpaid dividends
payable on such share.

WARRANTS

In  connection  with the  February 4, 1999  issuances  of the Series E Preferred
Stock and the Series F Preferred  Stock,  warrants to purchase an  aggregate  of
24,660  shares of Common  Stock were sold to Newcourt  Finance  and Lucent.  The
aggregate gross proceeds from the sale of these warrants was approximately  $3.2
million. These warrants, at an exercise price of $.01 per share, are exercisable
from February 4, 2000 through February 1, 2009.

In  addition,  the Company  also  delivered  to the Warrant  Agent  certificates
representing  warrants to purchase an aggregate of an additional  107,228 shares
of  Common  Stock  at an  exercise  price  of $.01  per  share  (the  "Springing
Warrants").  The Springing  Warrants may become issuable under the circumstances
described in the following paragraph.

If the Company  fails to redeem all shares of Series F Preferred  Stock prior to
the date (the  "Springing  Warrant  Date")  which is the earlier of (i) the date
that is sixty days after the date on which the  Company  closes an  underwritten
primary  offering of at least $200  million of its Common  Stock  pursuant to an
effective  registration  statement  under the Securities Act or (ii) February 4,
2001,  the Warrant Agent is  authorized  to issue the Springing  Warrants to the
Eligible  Holders  (as  defined in the  warrant  agreement)  of the Series E and
Series F Preferred  Stock. In the event the Company has redeemed all outstanding
shares of Series F Preferred  Stock prior to the  Springing  Warrant  Date,  the
Springing  Warrants  will not be issued and the  Warrant  Agent will  return the
certificates to the Company.  To the extent the Company  exercises its option to
exchange all of the Series F Preferred  Stock for Exchange  Debentures  prior to
the Springing  Warrant Date,  the Springing  Warrants will not become  issuable.
Therefore,  as the future issuance of the Springing  Warrants is entirely within
the control of the Company and the  likelihood of their issuance is deemed to be
remote, no value has been ascribed to the Springing Warrants.







                                       Independent Auditors' Report on Schedules



The Board of Directors and Stockholders
KMC Telecom Holdings, Inc.


We have audited the consolidated balance sheets of KMC Telecom Holdings, Inc. as
of  December  31,  1997 and  1998 and the  related  consolidated  statements  of
operations,  redeemable  and  nonredeemable  equity and cash flows for the years
then ended.  Our audit report issued  thereon dated February 2, 1999 is included
elsewhere in this Form 10-K.  Our audit also  included the  financial  statement
schedules  listed  in Item  14(a) of this Form  10-K.  These  schedules  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion based on our audits.

In our  opinion,  the  financial  statement  schedules  referred to above,  when
considered  in  relation  to the basic  financial  statements  taken as a whole,
present fairly, in all material respects the information set forth therein.



                                                           /s/ ERNST & YOUNG LLP


MetroPark, New Jersey
February 2, 1999





           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                           KMC Telecom Holdings, Inc.
                                (Parent Company)

                            Condensed Balance Sheets
                                 (in thousands)

                                                           December 31
                                                   ---------------------------
                                                         1997          1998
                                                         ----          ----
ASSETS
Current assets:
   Cash and cash equivalents......................   $       --    $    1,221
   Amounts due from subsidiaries..................           --        20,922
   Prepaid expenses and other current assets......           --           332
                                                   ---------------------------
Total current assets..............................           --        22,475

Loans receivable from subsidiaries................       25,148       265,713
Networks and equipment, net.......................           --         4,775
Intangible assets, net............................          506           625
Deferred financing costs..........................          732        12,055
Other assets......................................           --         1,952
                                                   ---------------------------
                                                        $26,386      $307,595
                                                   ===========================

LIABILITIES,   REDEEMABLE  AND   NONREDEEMABLE
   EQUITY (deficiency) 
 Current liabilities:
   Accounts payable..............................    $       --    $    2,043 
   Accrued expenses..............................            --         5,838 
                                                   ---------------------------
Total current liabilities........................            --         7,881 
                                                                              
Senior discount notes payable....................            --       267,811 
Losses of subsidiaries in excess of basis........         5,408        61,244 
                                                   ---------------------------
Total liabilities................................         5,408       336,936 

Redeemable equity:
   Redeemable cumulative  convertible
     preferred stock, par value $.01 per share;
     599 shares authorized; shares issued and 
     outstanding:
   Series A, 124 shares in 1997 and 1998 ($12,380
     liquidation preference)..                           18,879        30,390 
   Series C, 150 shares in 1997 and 175 shares in                             
     1998 ($17,500 liquidation preference in 1998)..     14,667        21,643 
   Series D, 25 shares in 1997 and 0 shares in 1998.      2,379            -- 
   Redeemable common stock, shares issued and                                 
     outstanding, 133 in 1997 and 224 in 1998.......     11,187        22,305 
   Redeemable common stock warrants.................        539           674 
                                                      ------------------------
Total redeemable equity.............................     47,651        75,012 

Nonredeemable equity (deficiency):
   Common stock, par value $.01 per share, 3,000 
      shares authorized, 614 shares issued and 
      outstanding...................................          6             6
   Additional paid-in capital.......................      8,853        13,750
   Unearned compensation............................         --        (5,824)
   Accumulated deficit..............................    (35,532)     (112,285)
                                                    --------------------------
Total nonredeemable equity (deficiency).............    (26,673)     (104,353)
                                                    --------------------------
                                                     $   26,386      $307,595
                                                    ==========================

                                                      SEE ACCOMPANYING NOTES.







           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT



                                                      KMC Telecom Holdings, Inc.
                                                           (Parent Company)

                                                  Condensed Statements of Operations
                                                            (in thousands)


                                                            September 22,
                                                                1997       Year ended
                                                           (formation) to   December
                                                            December 31,    31, 1998
                                                                1997
                                                           ----------------------------
                                                                              
 Operating expenses:
    Selling, general and administrative....................  $       --       $ 19,624
    Stock option compensation expense......................          --         21,190
    Depreciation and amortization..........................          --          1,197
                                                           ----------------------------
 Total operating expenses..................................          --         42,011
                                                           ----------------------------
 Loss from operations......................................          --        (42,011)

 Intercompany charges......................................          --         20,922
 Interest income...........................................          --          8,575
 Interest expense..........................................          --        (23,104)
 Equity in net loss of subsidiaries........................     (21,860)       (41,135)
                                                           ----------------------------
 Net loss..................................................     (21,860)       (76,753)

 Dividends and accretion on redeemable preferred stock.....      (8,904)       (18,285)
                                                           ----------------------------
 Net loss applicable to common shareholders................  $  (30,764)      $(95,038)
                                                           ============================

                                                             SEE ACCOMPANYING NOTES.



           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT




                           KMC Telecom Holdings, Inc.
                                (Parent Company)

                       Condensed Statements of Cash Flows
                                 (in thousands)

                                                                            September                 
                                                                            22, 1997         Year
                                                                           (formation)      ended
                                                                           to December     December
                                                                            31, 1997       31, 1998
                                                                          ----------------------------
                                                                                             
OPERATING ACTIVITIES
Net loss.................................................................   $  (21,860)    $  (76,753)
   Adjustments to reconcile net loss to net cash used in operating
    activities:
     Equity in net loss of subsidiaries..................................       21,860         41,135
     Depreciation and amortization.......................................           --          1,197
     Non-cash interest expense...........................................           --         23,104
     Non-cash stock option compensation expense..........................           --         21,190
     Changes in assets and liabilities:
        Prepaid expenses and other current assets........................           --           (332)
        Accounts payable.................................................           --          2,043
        Accrued expenses.................................................           --          5,838
        Amounts due from subsidiaries....................................           --        (20,922)
        Other assets.....................................................           --         (1,952)
                                                                          ----------------------------
Net cash used in operating activities....................................           --         (5,452)
                                                                          ----------------------------

INVESTING ACTIVITIES
Loans receivable from subsidiaries.......................................      (24,623)      (233,685)
Purchases of equipment...................................................           --         (5,845)
Acquisitions of intangible assets........................................         (506)          (166)
                                                                          ----------------------------
Net cash used in investing activities....................................      (25,129)      (239,696)
                                                                          ----------------------------

FINANCING ACTIVITIES
Proceeds from issuance of common stock and warrants, net of 
  issuance costs                                                                 9,363         20,446
Proceeds from issuance of preferred stock, net of issuance costs.........       16,498             --
Proceeds from issuance of senior discount notes, net of issuance costs...         (732)       225,923
                                                                          ----------------------------
Net cash provided by financing activities................................       25,129        246,369
                                                                          ----------------------------

Net increase in cash and cash equivalents................................           --          1,221
Cash and cash equivalents, beginning of year.............................           --             --
                                                                          ----------------------------
Cash and cash equivalents, end of year...................................   $       --     $    1,221
                                                                          ============================

                                                                             SEE ACCOMPANYING NOTES.




           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                           KMC Telecom Holdings, Inc.
                                (Parent Company)

                          Notes to Financial Statements

                                December 31, 1998



1.       BASIS OF PRESENTATION

In the parent company only financial  statements,  KMC Telecom Holdings,  Inc.'s
(the  "Company")  investment  in  subsidiaries  is stated at cost less equity in
losses of subsidiaries  since date of formation.  These parent company financial
statements  should  be read  in  conjunction  with  the  Company's  consolidated
financial statements.  The Company's operating subsidiaries are KMC Telecom Inc.
("KMC Telecom"),  KMC Telecom II, Inc. ("KMC Telecom II"), KMC Telecom III, Inc.
("KMC Telecom III") and KMC Telecom of Virginia, Inc.

On September 22, 1997, the  stockholders  of KMC Telecom  exchanged all of their
KMC Telecom common and preferred stock for equal numbers of shares of common and
preferred stock of the Company.

Pursuant to a management  agreement among the Company and its subsidiaries,  the
Company  provides  management and other  services and incurs  certain  operating
expenses  on  behalf  of its  subsidiaries.  Such  costs  are  allocated  to the
subsidiaries  by the Company and reimbursed on a current basis.  At December 31,
1998, an aggregate of $20.9 million was due from the subsidiaries for such costs
and is included in the accompanying condensed balance sheet at December 31, 1998
as a  current  receivable.  Such  reimbursements  are  permitted  under the debt
agreements of the Company's subsidiaries.

2.       GUARANTEE

On December 22, 1998,  KMC Telecom,  KMC Telecom II and KMC Telecom of Virginia,
Inc. (the "Borrowers"),  entered into a Loan and Security Agreement (the "Senior
Secured Credit Facility") with AT&T Commercial Finance Corporation,  First Union
National Bank,  General Electric Capital  Corporation and Canadian Imperial Bank
of Commerce (the "Lenders").

The Company has  unconditionally  guaranteed the repayment of the Senior Secured
Credit  Facility  when  such  repayment  is  due,  whether  at  maturity,   upon
acceleration,   or  otherwise.  The  Company  has  agreed  to  pay  all  amounts
outstanding  under the Senior  Secured  Credit  Facility,  on  demand,  upon the
occurrence  and during the  continuation  of any event of  default  (as  defined
therein).  The Company has  pledged the shares of each of the  Borrowers  to the
Lenders to collateralize  its obligations under the guaranty.  In addition,  the
Borrowers have pledged all of their assets to the Lenders. Accordingly, if there
were an event of default under the Senior Secured Credit  Facility,  the lenders
thereunder  would be  entitled  to  payment in full and could  foreclose  on the
assets of the Borrowers, and the holders of the Senior Discount Notes would have
no right to share in such assets.  At December  31, 1998,  an aggregate of $41.4
million was outstanding under this facility.

Additionally,  the Senior Secured Credit  Facility  restricts the ability of the
Borrowers to pay  dividends  to, or to pay  principal or interest on loans from,
the Company.  Such restrictions  could adversely affect the Company's  liquidity
and ability to meet its cash  requirements,  including  its ability to repay the
Senior Discount Notes.

At December  31, 1998,  an  aggregate  of $265.7  million has been loaned by the
Company to the Borrowers to be used for the  construction and expansion of fiber
optic telecommunications  networks and for working capital and general corporate
purposes.

3.       SENIOR DISCOUNT NOTES

On January 29, 1998,  the Company sold 460,800  units,  each  consisting of a 12
1/2% senior discount note with a principal amount at maturity of $1,000 due 2008
pursuant to the Senior Discount Note Indenture between the Company and the Chase
Manhattan  Bank,  as trustee  (the "Senior  Discount  Notes") and one warrant to
purchase  .21785  shares of Common Stock of the Company at an exercise  price of
$.01 per share.  The gross and net proceeds of the offering  were  approximately
$250.0 million and $236.4 million,  respectively.  A substantial  portion of the
net  proceeds  of  the  offering   have  been  loaned  by  the  Company  to  its
subsidiaries.  On August 11, 1998, the Company  consummated an offer to exchange



           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

the notes  issued on January 29,  1998 for $460.8  million  aggregate  principal
amount at maturity of notes that had been registered under the Securities Act of
1933 (as used below and elsewhere  herein,  "Senior Discount Notes" includes the
original notes and the exchange notes).

The Senior  Discount  Notes are  unsecured,  unsubordinated  obligations  of the
Company and mature on February 15, 2008.  The Senior  Discount  Notes will fully
accrete to face value on February  15, 2003.  From and after  February 15, 2003,
the Senior Discount Notes will bear interest,  which will be payable in cash, at
the  rate of  12.5%  per  annum  on  February  15 and  August  15 of each  year,
commencing  August 15, 2003. The Company is accreting the initial carrying value
of the Senior  Discount Notes to their aggregate face value over the term of the
debt at its effective interest rate of 13.7%.

The  indebtedness  evidenced  by the Senior  Discount  Notes ranks pari passu in
right  of  payment  with  all  existing  and  future  unsubordinated,  unsecured
indebtedness  of the Company and senior in right of payment to all  existing and
future  subordinated  indebtedness  of the  Company.  However,  the Company is a
holding  company  and the  Senior  Discount  Notes are,  therefore,  effectively
subordinated to all existing and future  liabilities  (including trade payables)
of its subsidiaries.

The Senior  Discount  Notes  restrict,  among other  things,  the ability of the
Company to incur additional indebtedness, create liens, engage in sale-leaseback
transactions,  pay dividends or make  distributions in respect of capital stock,
make  investments  or certain  other  restricted  payments,  sell  assets of the
Company,  redeem capital stock, issue or sell stock of restricted  subsidiaries,
enter  into   transactions   with   stockholders   or  affiliates  or  effect  a
consolidation or merger.

4.       REDEEMABLE EQUITY

Pursuant to provisions  contained in the Company's  Certificate of Incorporation
and an Amended  and  Restated  Stockholders'  Agreement  dated as of October 31,
1997, among the Company,  Harold N. Kamine, Nassau Capital Partners L.P. and NAS
Partners  I  L.L.C.   (collectively  referred  to  as  "Nassau"),   AT&T  Credit
Corporation ("AT&T Credit"),  General Electric Capital Corporation ("GECC"), and
CoreStates Bank, N.A. ("CoreStates"),  (the "Stockholders' Agreement"),  each of
Nassau, CoreStates,  AT&T Credit and GECC has a "put right" entitling it to have
the Company repurchase its preferred and common shares for the fair market value
of such shares if no Liquidity  Event (defined as (i) an initial public offering
with gross  proceeds of at least $40.0 million,  (ii) the sale of  substantially
all of the stock or assets of the  Company or (iii) the merger or  consolidation
of the Company with one or more other corporations) has taken place by the later
of (x)  October  22,  2003 or (y) 90 days after the final  maturity  date of the
Senior  Discount Notes (issued in January 1998,  with a stated  maturity date of
February 15, 2008).  CoreStates,  GECC and AT&T Credit may not exercise such put
rights unless Nassau has exercised its put right.  The restrictive  covenants of
the Senior Discount Notes limit the Company's ability to repurchase such shares.
All of the shares of preferred  and common stock subject to such "put right" are
presented as redeemable  equity in the accompanying  condensed balance sheets at
December 31, 1997 and 1998.

The redeemable  preferred stock,  redeemable  common stock and redeemable common
stock  warrants  (described  below) are being  accreted  up to their fair market
values  from  their  respective  issuance  dates  to  their  earliest  potential
redemption  date  (October  22,  2003).  At December  31,  1998,  the  aggregate
redemption  value of the  redeemable  equity  was  approximately  $152  million,
reflecting  per share  redemption  amounts  of $630 for the  Series A  Preferred
Stock,  $248 for the Series C Preferred Stock and $130 for the redeemable common
stock and redeemable common stock warrants.

Warrants to purchase  10,000 shares of Common Stock were issued to GECC in 1997.
These warrants,  at an exercise price of $.01 per share,  are  exercisable  from
issuance through January 2005. Pursuant to the Stockholders' Agreement, GECC may
put the shares of Common Stock  issuable upon the exercise of such warrants back
to the Company.  These warrants have been  presented as redeemable  common stock
warrants in the accompanying  condensed  balance sheets at December 31, 1997 and
1998.

5.       CONTINGENCIES

By letter dated August 29, 1997, KMC Telecom notified I-NET, Inc. ("I-NET") that
KMC Telecom considered I-NET to be in default under a Master  Telecommunications
Systems Rollout  Agreement dated as of October 1, 1996 (the "I-NET  Agreement"),
as a result of I-NET's  failure to provide design plans and  specifications  for
several   systems   for  which  it  had  agreed  to   provide   such  plans  and
specifications,  to properly supervise construction of the systems or to provide




           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

personnel with the necessary  expertise to manage the projects.  On February 12,
1998, the Company received a demand for arbitration from Wang Laboratories, Inc.
("Wang") the  successor to I-NET.  The demand seeks at least $4.1  million.  The
Company  believes  that it has  meritorious  defenses  to Wang's  claims and has
asserted  counterclaims seeking in excess of $2.5 million as a result of I-NET's
defaults under the I-NET  Agreement.  The arbitration  proceedings are currently
underway.  The Company  believes that  resolution of this matter will not have a
material adverse impact on its financial  condition.  No assurance can be given,
however, as to the ultimate resolution of this matter.

There  are a number  of  lawsuits  and  regulatory  proceedings  related  to the
Telecommunications   Act  of  1996,  decisions  of  the  Federal  Communications
Commission related thereto and rules and regulations issued thereunder which may
affect the rights,  obligations  and  businesses  of  incumbent  local  exchange
carriers,  competitive  local exchange  carriers and other  participants  in the
telecommunications industry in general, including the Company.

6.       SUBSEQUENT EVENTS

LUCENT AGREEMENT

KMC  Telecom  III  entered  into a Loan  and  Security  Agreement  (the  "Lucent
Facility")  dated  February 4, 1999 with Lucent  Technologies,  Inc.  ("Lucent")
which  provided  for  borrowings  up to $600  million (of which $125  million is
immediately   available)  to  be  used  to  fund  the   acquisition  of  certain
telecommunications equipment and related expenses.

The Company has  unconditionally  guaranteed the repayment of up to $250 million
under the Lucent Facility when such repayment is due, whether at maturity,  upon
acceleration,  or  otherwise.  KMC Telecom III  Holdings,  Inc.,  which owns the
shares of KMC Telecom III and is  wholly-owned  by the Company,  has pledged the
shares of KMC Telecom III to Lucent to collateralize  its obligations  under the
guaranty. In addition,  KMC Telecom III has pledged all of its assets to Lucent.
Accordingly, if there were an event of default under the Lucent Facility, Lucent
thereunder  would be  entitled  to  payment in full and could  foreclose  on the
assets of the Borrower and the holders of the Senior  Discount  Notes would have
no right to share in such assets.

Additionally,  the Lucent  Facility  restricts the ability of KMC Telecom III to
pay dividends  to, or to pay  principal or interest on loans from,  the Company.
Such restrictions could adversely affect the Company's  liquidity and ability to
meet its cash  requirements,  including its ability to repay the Senior Discount
Notes.

SERIES E PREFERRED STOCK

On  February  4,  1999,  the  Company  issued  25,000  shares of Series E Senior
Redeemable,  Exchangeable,  PIK Preferred Stock (the "Series E Preferred Stock")
to Newcourt  Commercial Finance  Corporation  ("Newcourt  Finance"),  generating
aggregate  gross proceeds of $22.9 million.  The Series E Preferred  Stock has a
liquidation preference of $1,000 per share and an annual dividend equal to 14.5%
of the liquidation preference, payable quarterly. On or before January 15, 2004,
the  Company  may  pay  dividends  in  cash  or in  additional  fully  paid  and
nonassessable  shares of Series E  Preferred  Stock.  After  January  15,  2004,
dividends must be paid in cash, subject to certain conditions.  Unpaid dividends
accrue  at the  dividend  rate  of the  Series  E  Preferred  Stock,  compounded
quarterly.

The Series E Preferred  Stock must be  redeemed on February 1, 2011,  subject to
the legal  availability of funds  therefor,  at a redemption  price,  payable in
cash, equal to the liquidation  preference  thereof on the redemption date, plus
all accumulated and unpaid dividends to the date of redemption.

The Series E Preferred  Stock is not  convertible.  The Company may, at the sole
option of the Board of Directors (out of funds legally available), exchange all,
but not less than all, of the Series E Preferred Stock then  outstanding,  for a
new  series  of  subordinated  debentures  (the  "Exchange  Debentures")  issued
pursuant to an exchange debenture indenture.

SERIES F PREFERRED STOCK

On  February  4,  1999,  the  Company  issued  40,000  shares of Series F Senior
Redeemable,  Exchangeable,  PIK Preferred Stock (the "Series F Preferred Stock")
to Lucent and Newcourt  Finance,  generating  aggregate  gross proceeds of $38.9
million. The Series F Preferred Stock has a liquidation preference of $1,000 per
share  and an  annual  dividend  equal to 14.5% of the  liquidation  preference,
payable quarterly.  The Company may pay dividends in cash or in additional fully
paid and nonassessable shares of Series F Preferred Stock.




           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

Upon the  earlier of (i) the date that is sixty days after the date on which the
Company closes an underwritten  primary offering of at least $200 million of its
Common  Stock,  pursuant  to  an  effective  registration  statement  under  the
Securities  Act or (ii)  February 4, 2001,  any  outstanding  Series F Preferred
Stock will automatically convert into Series E Preferred Stock, on a one for one
basis.

The  Company  may, at the sole  option of the Board of  Directors  (out of funds
legally  available),  exchange  all,  but not less  than  all,  of the  Series F
Preferred Stock then outstanding for Exchange Debentures.

WARRANTS

In  connection  with the  February 4, 1999  issuances  of the Series E Preferred
Stock and the Series F Preferred  Stock,  warrants to purchase an  aggregate  of
24,660  shares of Common  Stock were sold to Newcourt  Finance  and Lucent.  The
aggregate gross proceeds from the sale of these warrants was approximately  $3.2
million. These warrants, at an exercise price of $.01 per share, are exercisable
from February 4, 2000 through February 1, 2009.

In  addition,  the Company  also  delivered  to the Warrant  Agent  certificates
representing  warrants to purchase an aggregate of an additional  107,228 shares
of  Common  Stock  at an  exercise  price  of $.01  per  share  (the  "Springing
Warrants").  The Springing  Warrants may become issuable under the circumstances
described in the following paragraph.

If the Company  fails to redeem all shares of Series F Preferred  Stock prior to
the date (the  "Springing  Warrant  Date")  which is the earlier of (i) the date
that is sixty days after the date on which the  Company  closes an  underwritten
primary  offering of at least $200  million of its Common  Stock  pursuant to an
effective  registration  statement  under the Securities Act or (ii) February 4,
2001,  the Warrant Agent is  authorized  to issue the Springing  Warrants to the
Eligible  Holders  (as  defined in the  warrant  agreement)  of the Series E and
Series F Preferred  Stock. In the event the Company has redeemed all outstanding
shares of Series F Preferred  Stock prior to the  Springing  Warrant  Date,  the
Springing  Warrants  will not be issued and the  Warrant  Agent will  return the
certificates to the Company.  To the extent the Company  exercises its option to
exchange all of the Series F Preferred  Stock for Exchange  Debentures  prior to
the Springing  Warrant Date,  the Springing  Warrants will not become  issuable.
Therefore,  as the future issuance of the Springing  Warrants is entirely within
the control of the Company and the  likelihood of their issuance is deemed to be
remote, no value has been ascribed to the Springing Warrants.










                           KMC Telecom Holdings, Inc.

                 SCHEDULE II - Valuation and Qualifying Accounts
                                 (in thousands)


                                                                       Additions
                                                           ----------------------------------
                                                                               Charged to
                                             Balance at       Charged to          Other                                          
                                             Beginning         Costs and        Accounts -      Deductions -       Balance at
              Description                    of Period         Expenses          Describe         Describe       End of Period
- - ----------------------------------------- ----------------- ---------------- ----------------- ---------------- -----------------
                                                                                                       
Year ended December 31, 1996:                                                                                   
Allowance for doubtful accounts                $   --            $   --           $   --            $   --           $--
                                          ================= ================ ================= ================ =================

Year ended December 31, 1997:                                                                                   
Allowance for doubtful accounts                $   --            $   34           $   --            $   --          $  34
                                          ================= ================ ================= ================ =================

Year ended December 31, 1998:                                                                                   
Allowance for doubtful accounts                $   34            $  370           $   --            $   54(1)        $350
                                          ================= ================ ================= ================ =================

(1)      Uncollectible accounts written-off.









Item 9.   CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON ACCOUNTING AND
          FINANCIAL DISCLOSURE.

          None.

                                                               PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

         The following table sets forth certain  information with respect to the
persons who are members of the Board of Directors or are  executive  officers of
the Company as of March 24, 1999.

    Name                   Age                            Position
    ----                   ---                            --------

    Harold N. Kamine......  42  Chairman of the Board of Directors
    Gary E. Lasher........  63  Vice Chairman of the Board of Directors
    Michael A. Sternberg..  54  President, Chief Executive Officer and Director
    Roscoe C.  Young II...  48  Chief Operating Officer
    James D. Grenfell.....  47  Executive Vice President, Chief 
                                Financial Officer and Secretary
    Charles Rosenblum.....  48  Senior Vice President - Human Resources
    James L. Barwick......  66  Senior Vice President - Technology
    Tricia Breckenridge...  52  Senior Vice President - Business Development
    John G. Quigley.......  45  Director
    Richard H. Patterson..  40  Director
    Randall A. Hack.......  51  Director
    William H. Stewart....  32  Director


         The business experience of each of the directors and executive officers
of the Company is as follows:

          HAROLD N.  KAMINE is the  Chairman of the Board of the Company and its
founder  and has been a director of the  Company  since  1994.  He is also chief
executive  officer and sole owner of Kamine  Development  Corp.  and  associated
companies  in the  independent  power  industry.  Mr.  Kamine  has  successfully
financed  a  number  of  unregulated   non-utility  power  generation  projects.
Companies  owned by Mr.  Kamine owned  substantial  interests in and managed six
power generation  plants in the Northeastern  United States.  Mr. Kamine devotes
approximately  eighty  percent of his time to the  affairs of the  Company.  Mr.
Kamine and Mr. Rosenblum are first cousins.

         GARY E.  LASHER  joined the  Company as its Vice  Chairman of the Board
effective  November 1, 1997.  He was the founder,  Chief  Executive  Officer and
President of Eastern TeleLogic  Corporation ("ETC") from 1987 to 1997. ETC was a
leading  competitive local exchange carrier  operating in greater  Philadelphia,
Delaware  and  southern  New  Jersey   before  its  purchase  by  TCG  (Teleport
Communications Group) in October 1996. Prior to ETC, from 1984-1986,  Mr. Lasher
was Chief Operating Officer of Private Satellite  Network, a company which built
and operated video satellite networks for major  corporations.  Mr. Lasher spent
20  years  with  Continental  Telephone  ("Contel")  holding  various  positions
including Corporate Vice President,  President of the International  Engineering
and Construction  Company,  and various senior positions with Contel's regulated
subsidiaries.  Mr. Lasher is one of the founding  members of the Association for
Local  Telecommunications  Services  ("ALTS")  and  served  for  three  years as
Chairman of the Association.

         MICHAEL  A.  STERNBERG  has  spent  29  years  in   telecommunications,
including business development,  marketing, sales and general management.  Prior
to joining the Company in July 1996 as President  and Chief  Executive  Officer,
Mr. Sternberg was a co-founder and Chief Operating  Officer,  from April 1991 to
July 1996, of RimSat,  a privately  owned  satellite  company which from January
1993 to July 1996 owned and operated two Russian-built satellites which provided
television, voice and data capacity to Asian operators. From March 1990 to April
1991, Mr. Sternberg served as Chief Executive Officer of Sternberg & Associates,
Inc., a company he founded.  From 1988 to 1990, Mr.  Sternberg  served as Senior
Vice  President-Marketing  and Sales with MFS  Communications.  Previously,  Mr.
Sternberg had served as President of Stantel  Telecommunications,  a division of
STC, a digital telecommunications  transmissions products company based in Falls
Church,  Virginia;  Senior Vice President-Marketing and Corporate Development at
CIT-Alcatel in Reston,  Virginia;  Vice  President-Marketing at General Dynamics
Communications  Company in St. Louis;  Executive  Vice  President-Marketing  and
Sales of OKI  Electronics  of America in Fort  Lauderdale;  and Chief  Operating
Officer of National Telephone Company in Hartford, Connecticut. He has served as
a director of the Company  since August 1996.  Mr.  Sternberg is a member of the
Executive Committee of ALTS.

         ROSCOE C. YOUNG II has  approximately  20 years experience in the field
of telecommunications with both new venture and Fortune 500 companies.  Prior to
joining  the Company in  November  1996,  Mr.  Young  served as Vice  President,
Network Component  Services for Ameritech  Corporation from June 1994 to October
1996.  From March 1988 to June 1994, Mr. Young served as Senior Vice  President,
Network  Services for MFS  Communications.  From October 1977 to March 1988, Mr.
Young served in a number of senior operations, sales and marketing, engineering,
financial management, and human resource positions for AT&T Corp.

         JAMES   D.   GRENFELL   has   over   20   years   experience   in   the
telecommunications  industry.  He  joined  the  Company  as its  Executive  Vice
President, Chief Financial Officer and Secretary in March 1999. From August 1998
to  March  1999 he was an  independent  consultant.  Previously,  he  served  as
Executive  Vice  President and Chief  Financial  Officer of ICG  Communications,
Inc., a competitive  local exchange carrier  headquartered  in Denver,  Colorado
from November 1995 to July 1998.  Prior to joining ICG, Mr.  Grenfell  served as
Director of Financial Planning for BellSouth  Corporation and Vice President and
Assistant  Treasurer of BellSouth  Capital  Funding.  He was with BellSouth from
1985 through November 1995, serving previously as Finance Manager of Mergers and
Acquisitions.  Prior to  BellSouth,  Mr.  Grenfell  spent two years as a Project
Manager with Utility  Financial  Services and six years with GTE of the South, a
subsidiary of GTE Corporation,  including four years as Assistant Treasurer. Mr.
Grenfell is a Chartered Financial Analyst.

         CHARLES  ROSENBLUM  has over 20 years  experience  in human  resources,
primarily in human resources planning,  staffing and development.  He joined the
Company  in  January  1997.  From May 1995 to  January  1997 he  served  as Vice
President-Human Resources of Kamine Development Corp. Previously he had held the
positions of Director, Management Development with KPMG Peat Marwick and Manager
of Management Education with Dun & Bradstreet Corporation. Earlier he had served
in various  human  resource  positions  with  Allstate  Insurance  Company.  Mr.
Rosenblum and Mr. Kamine are first cousins.

         JAMES L. BARWICK has 39 years of experience  in the  telecommunications
industry.  Mr.  Barwick  joined the Company in March 1997.  Prior to joining the
Company,  Mr. Barwick had been self-employed since 1986 as a  telecommunications
consultant  with  expertise in  equipment  application  engineering,  radio path
engineering, analog and digital Mux, switching and transport systems in the long
distance carrier and incumbent local exchange carrier areas,  technical writing,
project management and computer assisted design systems.

         TRICIA BRECKENRIDGE joined the Company in April 1995. From January 1993
to April 1995 she was Vice  President  and  General  Manager of  FiberNet  USA's
Huntsville,  Alabama  operations.  Previously she had served as Vice  President,
External Affairs and later Vice President,  Sales and Marketing of Diginet, Inc.
She was  co-founder  of Chicago  Fiber Optic  Corporation,  the  predecessor  of
Metropolitan  Fiber Systems.  Earlier she was Director of Regulatory Affairs for
Telesphere Corporation.

         JOHN G.  QUIGLEY has served as a director of the Company  since  August
1996. Mr. Quigley is a founding  member of Nassau Capital  L.L.C.,  which is the
general  partner of Nassau Capital  Partners.  Between 1980 and the formation of
Nassau  Capital  in  1995,  Mr.  Quigley  was an  attorney  with the law firm of
Kirkland & Ellis in  Chicago;  a partner  at Adler &  Shaykin;  and a partner at
Clipper Capital Partners.

         RICHARD H.  PATTERSON has served as a director of the Company since May
1997. From May 1986 to January 1999, Mr. Patterson served as a Partner of Waller
Capital Corporation,  a media and communications  investment banking firm. Since
August 1997, he has served as a Vice  President of  Waller-Sutton  Media LLC and
Vice  President of  Waller-Sutton  Management  Group,  Inc.,  two entities which
manage a media and  telecommunications  private equity fund. Mr.  Patterson is a
member of the Board of Directors of Regent Communications,  Inc., which owns and
operates radio stations in mid-to-small size markets.

         RANDALL A. HACK has served as a director  of the Company  since  August
1996.  Since January 1995, Mr. Hack has been a member of Nassau Capital  L.L.C.,
an investment management firm. From 1990 to 1994, he was the President and Chief
Executive Officer of Princeton University Investment Company,  which manages the
endowment  for  Princeton  University.  Mr.  Hack also  serves on the  Boards of
Directors of Sweetwater, Inc., OmniCell Technologies, Inc., Castle Tower Holding
Corp., Mezzanine Capital Property Investors, Inc.
and Shape Global Technologies, Inc.

          WILLIAM  H.  STEWART  has served as a director  of the  Company  since
August 1997.  Mr.  Stewart is Managing  Director of Nassau  Capital  L.L.C.  and
joined that firm in June 1995. From 1989 until joining Nassau, Mr. Stewart was a
portfolio  manager and equity  analyst at the Bank of New York. Mr. Stewart also
serves on the board of Signius Corporation.  He is a Chartered Financial Analyst
and a member of the New York Society of Security Analysts.

         Pursuant to provisions  contained in both the Company's  certificate of
incorporation and an Amended and Restated  Stockholders  Agreement,  dated as of
October  31,  1997,  by and among KMC Telecom  Holdings,  Inc.,  Nassau  Capital
Partners, L.P., NAS Partners I L.L.C., Harold N. Kamine, Newcourt Communications
Finance  Corporation (then known as AT&T Credit  Corporation),  General Electric
Capital Corporation,  CoreStates Bank, N.A. and CoreStates  Holdings,  Inc., Mr.
Kamine  and the  Nassau  entities  are  currently  entitled  to elect all of the
Directors,  three of whom are  nominated by Mr.  Kamine (one of whom must be the
President and Chief  Executive  Officer),  three of whom are nominated by Nassau
and one of whom is  nominated  by  agreement  of Mr.  Kamine,  Nassau and either
Newcourt  Communications Finance Corporation or the holders of a majority of the
outstanding  shares of the Company's Series C Cumulative  Convertible  Preferred
Stock.  The number of Directors  which Mr.  Kamine is entitled to elect would be
reduced  to two if the  number  of  shares  owned  by him  were  to  fall  below
two-thirds of the number of shares of the Company  initially  issued to him, and
to one if the number of shares owned by him were to fall below  one-third of the
number of shares initially issued to him. If his ownership were to fall below 5%
of the number of shares  initially  issued to him, Mr. Kamine would no longer be
entitled  to  elect  any  Directors  pursuant  to  such  provisions.  Comparable
reductions  would be made to the number of Directors which Nassau is entitled to
elect if its ownership were to fall below the specified fractions.  If a default
relating  to  payment  occurs  under our Senior  Secured  Credit  Facility,  and
continues  uncured for 90 days,  the holders of Series C Cumulative  Convertible
Preferred Stock (currently  Nassau,  General  Electric  Capital  Corporation and
CoreStates) will be entitled to elect two additional  Directors,  who will serve
until the default is cured.

         Kamine/Besicorp  Allegany L.P., an independent  power company 50% owned
by corporations  which Mr. Kamine owns, filed a voluntary petition to reorganize
its business under Chapter 11 of the Federal  Bankruptcy  Code in November 1995.
In October 1998, the bankruptcy  court  confirmed a plan of liquidation for this
entity.  The United States Bankruptcy Court for the Northern District of Indiana
appointed a receiver for RimSat,  a company which Mr.  Sternberg  co-founded and
for which he formerly  served as Chief  Operating  Officer,  and a petition  for
bankruptcy  under  Chapter 11 of the  Federal  Bankruptcy  Code with  respect to
RimSat was filed in 1996.
That proceeding is ongoing.

         Directors hold office until the next Annual Meeting of  stockholders or
until their  successors are duly elected and qualified.  Executive  officers are
elected  annually by the Board of Directors  and serve at the  discretion of the
Board of Directors.

COMMITTEES OF THE BOARD

          The Board of  Directors of the Company has  authorized a  Compensation
Committee  to  be  composed  of  three  members.  The  present  members  of  the
Compensation Committee are Messrs.  Kamine, Quigley and Patterson.  The Board of
Directors  has created an Executive  Committee  consisting of Mr. Kamine and Mr.
Quigley,  or, in Mr. Quigley's absence,  Mr. Stewart. The Board of Directors has
also created an Audit  Committee  consisting  of Messrs.  Lasher,  Patterson and
Quigley.






Item 11.  EXECUTIVE COMPENSATION.

SUMMARY COMPENSATION TABLE

         The following table sets forth information concerning  compensation for
services in all capacities  awarded to, earned by, or paid to, any person acting
as the Company's Chief Executive  Officer during 1998,  regardless of the amount
of  compensation  paid,  and the other four most  highly  compensated  executive
officers of the Company whose  aggregate cash and cash  equivalent  compensation
exceeded $100,000 during the fiscal year ended December 31, 1998  (collectively,
the "Named Executive Officers"):






                                                     Annual Compensation                        Long Term
                                                                                               Compensation
                                    ------------------------------------------------------     ------------
                                                                          Other Annual          Securities
                                                                          Compensation          Underlying
Name and Position                      Year    Salary ($)     Bonus ($)        ($)(1)         Options (#)(2)
- - -----------------                      ----    ----------     ---------        ------         --------------

                                                                                         
Michael A. Sternberg ..............    1998    $275,000      $407,500                 -              65,000
   President and Chief Executive       1997    $240,385      $187,500           $45,909               9,228
   Officer

Roscoe C.  Young II................    1998    $218,270      $497,500           $52,189              32,500
   Chief Operating Officer             1997    $180,000      $182,046          $198,180               2,309

Cynthia Worthman(3)................    1998    $200,000      $187,500                 -              32,500
   Vice President, Chief Financial     1997    $175,000      $200,000                 -               3,461
   Officer, Secretary and
   Treasurer

Charles Rosenblum..................    1998    $168,270       $96,750                 -               5,000
   Senior Vice President - Human       1997    $150,000       $77,500                 -                 691
   Resources

Tricia Breckenridge................    1998    $155,577       $75,000                 -               5,000
   Senior Vice President -             1997    $104,138       $49,000                 -                 691
Business Development


- - -----------------------

(1)  The amount  reported  in this  column for Mr.  Sternberg  in 1997  includes
     relocation  related  expenses  of  $39,662  and  personal  use of a Company
     automobile  of $6,247.  The amounts  reported in this column for Mr.  Young
     include  relocation  related  expenses  of $47,344  and  personal  use of a
     Company  automobile of $6,919 for 1998, and relocation  related expenses of
     $196,029 and personal use of a Company  automobile of $2,151 for 1997.  The
     aggregate  value of the perquisites  and other personal  benefits,  if any,
     received  by Mr.  Sternberg  in  1998  and by  each  of Ms.  Worthman,  Mr.
     Rosenblum and Ms.  Breckenridge in 1998 and 1997 have not been reflected in
     this  table  because  the  amount  was below the  Securities  and  Exchange
     Commission's  threshold for disclosure  (i.e., the lesser of $50,000 or 10%
     of the total of annual salary and bonus for the  executive  officer for the
     year).

(2)  The options granted in 1997 were options to purchase shares of common stock
     of the Company's principal operating subsidiary KMC Telecom Inc. All of the
     options shown as granted in 1997 were cancelled during the third quarter of
     1998 and replaced by options to purchase  Common Stock of the Company.  See
     "Stock  Option  Grants."  All  options  granted  during 1998 are options to
     purchase shares of Common Stock of the Company.

(3)  Ms. Worthman served in the capacities  indicated  throughout the year ended
     December 31, 1998. James D. Grenfell became Executive Vice President, Chief
     Financial Officer and Secretary in March, 1999.

STOCK OPTION GRANTS

         The Company was formed as a holding company in September 1997. Prior to
the  establishment  of the present  holding company  structure,  during 1996 and
1997,  KMC  Telecom  Inc.  (now  one  of  the  Company's   principal   operating
subsidiaries)  granted options to purchase shares of its common stock, par value
$.01 per share,  to  employees,  including  the Named  Executive  Officers,  and
selected employees of certain affiliated  companies owned by Mr. Kamine pursuant
to the KMC Telecom Stock Option Plan.

         In order to reflect the  establishment of the Company's holding company
structure,  on June 26, 1998,  the Board of  Directors  of the Company  adopted,
effective upon stockholder  approval,  a new stock option plan, the KMC Holdings
Stock  Option Plan,  which  authorizes  the grant of options to purchase  Common
Stock of the Company. During the third quarter of 1998, the Company replaced the
options to purchase shares of KMC Telecom Inc. Common Stock  previously  granted
under the KMC Telecom Stock Option Plan  (including all options shown as granted
during 1997 in the  preceding  table) with options to purchase  shares of Common
Stock of the  Company  granted  under the KMC  Holdings  Stock  Option  Plan and
granted  options to additional  employees of the Company,  including Mr. Lasher,
under the KMC Holdings  Stock Option Plan.  The Company may  subsequently  grant
additional options, although it has no specific plans in this regard.

         The following table sets forth information  regarding grants of options
to purchase  shares of Common  Stock made by the Company  during 1998 to each of
the Named Executive Officers.




                                                   Option Grants in Fiscal Year 1998

                                             Individual Grants
                           ---------------------------------------------------------
                                      Percent of                                                                                 
                           Number of  Total                                                  Potential Realizable Value At
                           Securities  Options                                               Assumed Annual Rates of Stock
                           Underlying Granted to             Market Price                       Price Appreciation For
                            Options   Employees  Exercise or   Of Common                              Option Term(3)
                            Granted   In Fiscal  Base Price  Stock on Date Expiration  ------------------------------------------
Name                         (#)(1)      1998     ($/Share)  Of Grant (2)     Date        (0%)        (5%)         (10%)
- - ----                         ------      ----     ---------  ------------     ----        ----        ----         -----
                                                                                                    
Michael A. Sternberg .....  39,000                 $20.00        $130       9/30/08    $4,290,000    $7,478,496     $12,370,274
                            13,000      24.8%      $30.00        $130       9/30/08    $1,300,000    $2,362,832     $ 3,993,425
                            13,000                 $40.00        $130       9/30/08    $1,170,000    $2,232,832     $ 3,863,425
Roscoe C.  Young II.......  19,500                 $20.00        $130       9/30/08    $2,145,000    $3,739,248     $ 6,185,137
                             6,500      12.4%      $30.00        $130       9/30/08    $  650,000    $1,181,416     $ 1,996,712
                             6,500                 $40.00        $130       9/30/08    $  585,000    $1,116,416     $ 1,931,712
Cynthia Worthman..........  19,500                 $20.00        $130       9/30/08    $2,145,000    $3,739,248     $ 6,185,137
                             6,500      12.4%      $30.00        $130       9/30/08    $  650,000    $1,181,416     $ 1,996,712
                             6,500                 $40.00        $130       9/30/08    $  585,000    $1,116,416     $ 1,931,712
Charles Rosenblum.........   3,000                 $20.00        $130       9/30/08    $  330,000    $  575,269     $   951,560
                             1,000       1.9%      $30.00        $130       9/30/08    $  100,000    $  181,756     $   307,187
                             1,000                 $40.00        $130       9/30/08    $   90,000    $  171,756     $   297,187
Tricia Breckenridge.......   3,000                 $20.00        $130       9/30/08    $  330,000    $  575,269     $   951,560
                             1,000       1.9%      $30.00        $130       9/30/08    $  100,000    $  181,756     $   307,187
                             1,000                 $40.00        $130       9/30/08    $   90,000    $  171,756     $   297,187


- - -----------

(1)  10% of the  aggregate  amount of each such option vests on each  subsequent
     six-month  anniversary  of the date of grant with  options  with the lowest
     exercise  price  vesting  first  followed by others in  ascending  order of
     exercise price. For purposes of vesting,  options granted in 1998 under the
     KMC Holdings Stock Option Plan to replace  options  granted in 1996 or 1997
     under the KMC Telecom  Stock Option Plan are deemed to have been granted on
     the date of grant of the options which they replace.

(2)  There is no active  trading  market for the  Company's  Common  Stock.  The
     market price shown is based upon management's estimate of the fair value of
     the Company's Common Stock on the date in September 1998 when these options
     were granted under the new KMC Holdings Stock Option Plan. The grant prices
     were based on the grant  prices of the options  previously  granted in 1996
     and 1997 under the KMC Telecom  Stock Option plan which were  cancelled and
     replaced by the options  reflected  in this table.  The grant prices of the
     options  granted  in 1996 and 1997 had been  based on the fair value of the
     shares of KMC Telecom common stock on the respective dates of their grants.

(3)  Amounts  reported in these columns  represent  amounts that may be realized
     upon exercise of options  immediately prior to the expiration of their term
     assuming the specified compounded rates of appreciation (0%, 5% and 10%) on
     Common Stock over the term of the options.  These  assumptions are based on
     rules  promulgated  by the  Securities  and Exchange  Commission and do not
     reflect the Company's estimate of future stock price  appreciation.  Actual
     gains, if any, on the stock option  exercises and Common Stock holdings are
     dependent  on the  timing of such  exercises  and the  future  value of the
     Common  Stock.  There can be no  assurance  that the rates of  appreciation
     assumed in this table can be achieved or that the amounts reflected will be
     received by the option holders.

OPTION EXERCISES AND OPTION YEAR-END VALUE TABLE


         No options  were  exercised  during 1998 by any of the Named  Executive
Officers.  The following table sets forth  information  regarding the number and
year-end value of unexercised options to purchase shares of Common Stock held at
December 31, 1998 by each of the Named Executive Officers.



                       Fiscal 1998 Year-End Option Values


                                                          Number of Securities            Value of Unexercised
                                                         Underlying Unexercised              "In-the-Money"
                             Shares         Value              Options at                      Options at
                           Acquired On    Realized         December 31, 1998                December 31, 1998
 Name                      Exercise(#)       ($)        Exercisable/Unexercisable      Exercisable/Unexercisable(1)
 ----                      -----------       ---        -------------------------      ----------------------------
                                                                               
 Michael A. Sternberg          --             --              32,500/32,500                $3,575,000/$3,185,000
 Roscoe C.  Young II           --             --              16,250/16,250                $1,787,500/$1,592,500
 Cynthia Worthman              --             --              16,250/16,250                $1,787,500/$1,592,500
 Charles Rosenblum             --             --               3,500/1,500                   $380,000/$140,000
 Tricia Breckenridge           --             --               3,500/1,500                   $380,000/$140,000


- - -----------

(1)      Options are  "In-the-Money"  if the fair market value of the underlying
         securities  exceeds  the  exercise  price of the  options.  There is no
         active trading market for the Company's  Common Stock.  The fair market
         value of the option  grants at December 31, 1998 was  determined on the
         basis  of  management's  estimate  of the fair  value of the  Company's
         Common Stock on that date.

DIRECTOR COMPENSATION

         The Company's  Directors do not currently  receive any compensation for
their services in such  capacity,  except that Mr. Lasher  receives  $40,000 per
year in  connection  with his  services  as Vice  Chairman  of the Board and Mr.
Patterson  receives  $25,000  per  year in  connection  with his  services  as a
Director.

EXECUTIVE EMPLOYMENT CONTRACTS

         The Company has an  employment  contract  with  Harold N.  Kamine,  the
Chairman of its Board of Directors.  The Company's employment agreement with Mr.
Kamine provides for a term of four years, effective as of January 1, 1999. Under
the agreement, Mr. Kamine's base salary is $450,000 per annum, and Mr. Kamine is
required  to devote at least  fifty  percent  of his time and  attention  to the
performance of his duties under the agreement. Mr. Kamine is entitled to receive
benefits  generally  received by senior  executives  of the  Company,  including
reimbursement of expenses  incurred on behalf of the Company,  and participation
in group plans. If Mr. Kamine's  employment  agreement is terminated as a result
of Mr. Kamine's death or permanent  disability,  or upon the Company's breach of
the  agreement,  he, or his estate,  is  entitled  to a severance  payment in an
amount  equal to the lesser of (i) two times his annual base salary and (ii) the
aggregate  unpaid  base  salary  that  would  have been paid to him  during  the
remaining balance of the term of the employment  contract,  subject to a minimum
of one-half of his annual base salary.

         The Company has an employment  contract with Michael A. Sternberg,  its
President and Chief Executive Officer.  The Company's  employment agreement with
Mr.  Sternberg  provides  for a term of four years,  effective  as of January 1,
1999. Under the agreement, Mr. Sternberg's base salary is $500,000 per annum and
he is  entitled  to be  considered  for  an  annual  bonus  in an  amount  to be
determined by the  Compensation  Committee of the Company's  Board of Directors.
Mr.  Sternberg  is entitled to receive  benefits  generally  received by Company
officers, including options to purchase Company stock, reimbursement of expenses
incurred on behalf of the Company, and a leased automobile.  Upon termination of
the  agreement,  Mr.  Sternberg is subject to a  confidentiality  covenant and a
twenty-four  month  non-competition  agreement.  If the Company  terminates  Mr.
Sternberg's  employment  without cause, he is entitled to a severance payment in
an amount  equal to the lesser of (i) two times his annual  base salary and (ii)
the  aggregate  unpaid  base  salary that would have been paid to him during the
remaining balance of the term of the employment  contract,  subject to a minimum
of one-half of his annual base salary.

         The Company has an employment  contract  with Roscoe C. Young,  II, its
Executive Vice President and Chief Operating Officer.  The Company's  employment
agreement  with Mr.  Young  provides  for a term of four years,  effective as of
January 1, 1999.  Under the  agreement,  Mr. Young's base salary is $450,000 per
annum and he is entitled to be considered for an annual bonus in an amount to be
determined by the  Compensation  Committee of the Company's  Board of Directors.
Mr.  Young is  entitled  to  receive  benefits  generally  received  by  Company
officers, including options to purchase Company Stock, reimbursement of expenses
incurred on behalf of the Company, and a leased automobile.  Upon termination of
the  agreement,  Mr.  Young  is  subject  to a  confidentiality  covenant  and a
twenty-four  month  non-competition  agreement.  If the Company  terminates  Mr.
Young's  employment  without cause, he is entitled to a severance  payment in an
amount  equal to the lesser of (i) two times his annual base salary and (ii) the
aggregate  unpaid  base  salary  that  would  have been paid to him  during  the
remaining balance of the term of the employment  contract,  subject to a minimum
of one-half of his annual base salary.

EMPLOYEE PLANS

         KMC HOLDINGS STOCK OPTION PLAN.  Employees,  directors or other persons
having a unique  relationship  with the  Company  or any of its  affiliates  are
eligible to participate in the KMC Holdings Stock Option Plan. However,  neither
Mr.  Kamine  nor any person  employed  by Nassau or any  affiliate  of Nassau is
eligible  for grants  under the plan.  The KMC  Holdings  Stock  Option  Plan is
administered  by the  Compensation  Committee  of the Board of  Directors of the
Company. The Compensation  Committee is authorized to grant (i) options intended
to qualify  as  Incentive  Options,  (ii)  Non-Qualified  Options,  (iii)  stock
appreciation   rights,  (iv)  restricted  stock,  (v)  performance  units,  (vi)
performance shares and (vii) certain other types of awards.

         The number of shares of Company Common Stock  available for grant under
the KMC Holdings Stock Option Plan is 262,750.  No participant  may receive more
than 75,000 shares of Company  Common Stock under the KMC Holdings  Stock Option
Plan.

         The  Compensation  Committee  has the power and  authority to designate
recipients of grants under the KMC Holdings  Stock Option Plan, to determine the
terms,  conditions and limitations of grants under the plan and to interpret the
provisions  of the plan.  The exercise  price of all Incentive  Options  granted
under the KMC  Holdings  Stock  Option  Plan must be at least  equal to the Fair
Market  Value (as defined in the plan) of Company  Common  Stock on the date the
options are granted and the exercise price of all  Nonqualified  Options granted
under the KMC  Holdings  Stock  Option Plan must be at least equal to 50% of the
Fair Market  Value of Company  Common Stock on the date the options are granted.
The maximum term of each Option granted under the KMC Holdings Stock Option Plan
will be 10 years.  Options  will  become  exercisable  at such times and in such
installments  as the  Compensation  Committee  provides  in the  terms  of  each
individual Option.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

          Mr. Kamine, the Chairman of the Board of the Company,  and Mr. John G.
Quigley,  a Director  of the  Company,  served as  members  of the  Compensation
Committee of the Board of Directors during 1998. Mr. Quigley is also a member of
Nassau Capital Partners L.P. which,  through its affiliates,  beneficially  owns
more than five percent (5%) of the Company's voting securities.

         The Company and certain affiliated  companies owned by Mr. Kamine share
certain administrative  services. The entity which bears the cost of the service
is reimbursed by the other for the other's proportionate share of such expenses.
These  shared  services  do not  include  the rent paid by the  Company  for its
headquarters  offices to an affiliate of Mr. Kamine under the lease described in
the  next  succeeding  paragraph.   The  Company  reimbursed   Kamine-affiliated
companies for these shared services an aggregate of approximately  $136,000, for
1998.

         From May 1, 1996 through January 29, 1998, Kamine Development Corp., an
affiliate  of the  Company,  was paid a fee at an  annual  rate of  $266,000  as
reimbursement  for the  services  of Mr.  Kamine as Chairman of the Board of the
Company.  The amount of this fee was reduced to $100,000 per annum as of January
29, 1998 and it was  terminated  effective  December 31, 1998. The amount of the
fee paid in 1998 is included in the shared  services  payment  described  in the
first paragraph above.  Effective January 1, 1999, Mr. Kamine became an employee
of the Company  and he is  currently  paid a salary at the rate of $450,000  per
annum for his services as Chairman of the Board.

         Effective June 1, 1996, the Company entered into a lease agreement with
Kamine  Development Corp. (an entity controlled by Mr. Kamine) pursuant to which
the Company leases its headquarters office in Bedminster,  New Jersey. The lease
expires  in  January  2007.  The  lease  provides  for a base  annual  rental of
approximately  $217,000 (adjusted periodically for changes in the consumer price
index), plus operating expenses.

         KMC  Services  LLC, a limited  liability  company  wholly  owned by Mr.
Kamine,  has entered  into a five year  agreement  with the Company  pursuant to
which KMC Services LLC will offer to the Company  financial and energy  services
which are related to the Company's business. KMC Services LLC may also offer its
services to third parties in  jurisdictions in which the Company is not offering
telecommunications   services;   provided   that  such  third  parties  are  not
competitors  of the  Company.  Initially,  KMC Services LLC will offer a leasing
program for equipment physically  installed at a customer's  premises,  known as
CPE  Equipment,  for the Company to  integrate  into its  ClearStarsm  Advantage
program,  whereby the Company will be able to offer CPE  Equipment  for lease or
sale to its  customers.  The equipment will be owned by KMC Services LLC and the
Company  will have no liability  for the cost of the  equipment,  the  financing
related to it or the obligation  for any lease  charges.  Any such sale or lease
will be between the  Company's  customer and KMC Services  LLC. The Company will
advance  to KMC  Services  LLC each  year on a  monthly  basis,  pursuant  to an
approved annual budget, KMC Services LLC's estimated  operating expenses for the
year.  In  exchange,  the Company will  receive,  on a quarterly  basis,  eighty
percent  (80%) of the net pre-tax cash flow  received by KMC Services LLC (after
payment  of all costs of KMC  Services  LLC other  than  those  advanced  by the
Company).  For 1999 the  estimated  operating  expenses of KMC  Services LLC are
approximately  $1.2  million.  The Company is not  responsible  for KMC Services
LLC's  capital costs or financing  costs.  The Company will invoice KMC Services
LLC for its allocable costs incurred in connection with this program,  including
such items as sales commissions and  administrative  support,  and recover these
costs,  together  with any amounts  advanced to KMC  Services LLC for its annual
operating  costs,  from the  Company's  eighty  percent  (80%)  share of the net
pre-tax cash flow  received  from KMC Services LLC. The Company and KMC Services
LLC have  mutual  rights  of audit to  insure  proper  allocation  of costs  and
accounting.  If at any time Mr.  Kamine,  including  his immediate  family,  and
Nassau  collectively  own less than twenty  percent  (20%) of the  Company,  the
Company  has the right to cancel this  agreement;  subject to either a buyout of
the  Company's  customer  portfolio  from KMC Services LLC or the  assumption or
guarantee by the Company of eighty  percent (80%) of the  outstanding  financing
relating to the equipment previously purchased by KMC Services LLC.

         Pursuant to an  agreement  dated as of January 1, 1999,  the Company is
entitled  to  utilize a  Citation  III  business  jet  chartered  by  Bedminster
Aviation,  LLC, a limited  liability  company wholly owned by Mr. Kamine,  for a
fixed price of $2,600 per hour of flight  time.  The Citation III will enable up
to eight employees,  guests or  representatives  of the Company to utilize local
airfields and visit multiple cities in which the Company either has an operating
system or is building a system, without the necessity of returning to commercial
hubs such as  Atlanta  or St.  Louis.  The  Company  has  agreed to use its best
efforts to  utilize  the  Citation  III fifty  hours per  quarter  during  1999.
However,  the Company is under no obligation to do so and has not guaranteed any
financial  arrangements with respect to the aircraft or to Bedminster  Aviation,
LLC.

         Upon  closing  of its  offering  of 12 1/2%  Senior  Discount  Notes in
January  1998,  the Company paid to Nassau  approximately  $600,000 for dividend
arrearages  on the  Series  A  Cumulative  Convertible  Preferred  Stock  of KMC
Telecom,  Inc.  which Nassau had exchanged for its shares of Series A Cumulative
Convertible Preferred Stock of the Company.

         Pursuant to an Agreement among the Company,  Mr. Kamine and Nassau, for
1998 Nassau  received  $100,000 as a financial  advisory fee and as compensation
for the Nassau  designees  who served on the Board of  Directors of the Company.
Nassau will be paid $450,000 as a financial advisory fee for 1999.

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

         The  following  table  sets forth  certain  information  regarding  the
beneficial  ownership of the Common  Stock,  as of March 24,  1999,  by (i) each
person  known to the Company to be the  beneficial  owner of more than 5% of the
Common  Stock,  (ii) each of the  Company's  directors,  (iii) each of the Named
Executive  Officers,  and (iv) all directors and executive  officers as a group.
All information  with respect to beneficial  ownership has been furnished to the
Company by the respective stockholders of the Company.




                                                     Number of     Percentage
  Name and Address of Beneficial Owner               Shares (1)  Ownership (1)
  ------------------------------------               ----------  -------------
  Harold N. Kamine..............................    573,835          67.3%
  c/o Kamine Development Corp.
  1545 Route 206
  Bedminster, NJ 07921

  Nassau Capital Partners L.P...................    661,454(2)       44.1%
  c/o Nassau Capital L.L.C.
  22 Chambers Street
  Princeton, NJ 08542

  Newcourt Capital, Inc.........................    221,515.5(3)     25.4%
  2 Gate Hall Drive
  Parsipany, NJ 07054

  CoreStates Holdings, Inc......................    102,155.5(4)     10.8%
  1339 Chestnut St.
  Philadelphia, PA 19107

  General Electric Capital Corporation..........    200,476(5)       19.0%
  120 Long Ridge Road
  Stamford, CT 06927

  Michael A. Sternberg .........................     32,500(6)        3.7%
  c/o KMC Telecom Holdings, Inc.
  1545 Route 206, Suite 300
  Bedminster, New Jersey 07921

  Gary E. Lasher................................      4,000(6)        0.5%
  c/o KMC Telecom Holdings, Inc.
  1545 Route 206, Suite 300
  Bedminster, New Jersey 07921

  John G. Quigley...............................    661,454(7)       44.1%
  c/o Nassau Capital L.L.C.
  22 Chambers Street
  Princeton, NJ 08542

  Richard H. Patterson..........................      1,200(6)        0.1%
  c/o Waller Capital Corporation
  30 Rockefeller Center
  Suite 4350
  New York, NY 10112

  Randall A. Hack...............................    661,454(7)       44.1%
  c/o Nassau Capital L.L.C.
  22 Chambers Street
  Princeton, NJ 08542

  William H. Stewart............................    661,454(8)       44.1%
  c/o Nassau Capital L.L.C.
  22 Chambers Street
  Princeton, NJ 08542

  Roscoe C.  Young II...........................     16,250(6)        1.9%
  c/o KMC Telecom Holdings, Inc.
  1545 Route 206, Suite 300
  Bedminster, NJ 07921

  Cynthia Worthman..............................     16,250(6)        1.9%
  c/o KMC Telecom Holdings, Inc.
  1545 Route 206, Suite 300
  Bedminster, NJ 07921

  Charles Rosenblum.............................      3,500(6)        0.4%
  c/o KMC Telecom Holdings, Inc.
  1545 Route 206, Suite 300
  Bedminster, NJ 07925

  Tricia Breckenridge...........................      3,500(6)        0.4%
  c/o KMC Telecom Holdings, Inc.
  1545 Route 206, Suite 300
  Bedminster, NJ 07921

  Directors and Officers of the Company 
   as a Group (11 persons)......................  1,313,989(2)       83.2%


- - -----------

(1)  Beneficial  ownership is  determined  in  accordance  with the rules of the
     Commission.  In  computing  the  number of shares  beneficially  owned by a
     person and the  percentage  ownership  of that  person,  shares  subject to
     options,  warrants and convertible  securities held by that person that are
     currently  exercisable or exercisable  within 60 days of March 24, 1999 are
     deemed outstanding.  Such shares,  however,  are not deemed outstanding for
     the purposes of computing  the  percentage  ownership of any other  person.
     Except as indicated in the footnotes to this table,  each shareholder named
     in the table has sole  voting  and  investment  power  with  respect to the
     shares set forth opposite such shareholder's name.

(2)  Includes  600,000  shares of Common  Stock which  Nassau and NAS Partners I
     L.L.C., of which Messrs.  Quigley,  Hack and Stewart are members,  have the
     right to acquire  upon  conversion  of 122,708 and 1,092 shares of Series A
     Cumulative Convertible Preferred Stock, respectively,  and 47,619 shares of
     Common  Stock which  Nassau and NAS  Partners  I, L.L.C.  have the right to
     acquire  upon  conversion  of 24,778 and 222 shares of Series C  Cumulative
     Convertible Preferred Stock, respectively. These are the same shares listed
     for Messrs. Quigley, Hack and Stewart.

(3)  Includes  203,288.5 shares of Common Stock held by Newcourt  Communications
     Finance  Corporation,  a subsidiary  of Newcourt  Capital,  Inc. and 18,227
     shares of Common Stock which Newcourt Commercial Finance Corporation,  also
     a subsidiary of Newcourt  Capital,  Inc., has the right to acquire upon the
     exercise of warrants.

(4)  Includes  95,238 shares of Common Stock which  CoreStates  has the right to
     acquire upon conversion of 50,000 shares of Series C Cumulative Convertible
     Preferred Stock of the Company.

(5)  Includes  190,476  shares of Common Stock which  General  Electric  Capital
     Corporation  has the right to acquire upon  conversion of 100,000 shares of
     Series C Cumulative  Convertible  Preferred Stock of the Company and 10,000
     shares of Common Stock which General Electric  Capital  Corporation has the
     right to acquire upon exercise of a warrant.

(6)  Represents shares of Common Stock which the holder has the right to acquire
     upon the  exercise of options  that are  exerciseable  within sixty days of
     March 24, 1999 pursuant to the KMC Holdings Stock Option Plan.

(7)  Messrs.  Quigley and Hack,  Directors of the Company, are members of Nassau
     Capital L.L.C., the general partner of Nassau;  accordingly Messrs. Quigley
     and Hack may be  deemed to be  beneficial  owners  of such  shares  and for
     purposes of this table they are included. Messrs. Quigley and Hack disclaim
     beneficial  ownership  of all such shares  within the meaning of Rule 13d-3
     under the Exchange  Act.  Messrs.  Quigley and Hack are also members of NAS
     Partners I, L.L.C.;  accordingly Messrs.  Quigley and Hack may be deemed to
     be beneficial owners of such shares and for purposes of this table they are
     included.  Messrs.  Quigley and Hack disclaim  beneficial  ownership of all
     such shares within the meaning of Rule 13d-3 under the Exchange Act.

(8)  All of the shares  indicated as owned by Mr.  Stewart are owned directly or
     indirectly by Nassau and are included because of Mr. Stewart's  affiliation
     with  Nassau.  Mr.  Stewart  is also a member of NAS  Partners  I,  L.L.C.;
     accordingly,  Mr. Stewart may be deemed to be the beneficial  owner of such
     shares  and for  purposes  of this  table they are  included.  Mr.  Stewart
     disclaims beneficial ownership of all of these shares within the meaning of
     Rule 13d-3 under the Exchange Act.

         STOCKHOLDERS   AGREEMENT.   The  Amended  and   Restated   Stockholders
Agreement, dated as of October 31, 1997, restricts the ability of the parties to
that agreement to transfer  shares in the Company to persons not affiliated with
or related to such  parties.  Pursuant to such  Stockholders  Agreement  and the
Company's  certificate  of  incorporation,  Mr.  Kamine and Nassau are currently
entitled  to elect  all of the  Directors,  three of whom are  nominated  by Mr.
Kamine (one of whom must be the President and Chief Executive Officer), three of
whom are  nominated  by Nassau and one of whom is  nominated by agreement of Mr.
Kamine,  Nassau and either Newcourt  Communications  Finance  Corporation or the
holders  of a  majority  of the  outstanding  shares of the  Company's  Series C
Cumulative Convertible Preferred Stock. The number of Directors which Mr. Kamine
is entitled  to elect  would be reduced to two if the number of shares  owned by
him were to fall  below  two-thirds  of the  number  of  shares  of the  Company
initially issued to him, and to one if the number of shares owned by him were to
fall below  one-third  of the number of shares  initially  issued to him. If his
ownership were to fall below 5% of the number of shares initially issued to him,
Mr. Kamine would no longer be entitled to elect any  Directors  pursuant to such
provisions. Comparable reductions would be made to the number of Directors which
Nassau is entitled to elect if its  ownership  were to fall below the  specified
percentages.  If a default  relating to payment  occurs under the Senior Secured
Credit  Facility,  and  continues  uncured for 90 days,  the holders of Series C
Cumulative  Convertible  Preferred  Stock  (currently  Nassau,  NAS  Partners I,
L.L.C., General Electric Capital Corporation and CoreStates) will be entitled to
elect two additional Directors, who will serve until the default is cured.

         Each of Nassau,  NAS Partners I, L.L.C,  CoreStates,  General  Electric
Capital Corporation and Newcourt  Communications  Finance Corporation has a "put
right"  entitling  it to have the  Company  repurchase  its  shares for the fair
market  value of such shares if no  Liquidity  Event  (defined as (i) an initial
public offering with gross proceeds of at least $40.0 million,  (ii) the sale of
substantially  all of the stock or assets of the  Company or (iii) the merger or
consolidation  of the  Company  with one or more other  corporations)  has taken
place by the  later of (x)  October  22,  2003 or (y) 90 days  after  the  final
maturity  date of the  Company's  12 1/2%  Senior  Discount  Notes.  CoreStates,
General  Electric  Capital  Corporation  and  Newcourt   Communications  Finance
Corporation may not exercise such put rights unless Nassau has exercised its put
right.  The indenture  applicable to the Company's 12 1/2% Senior Discount Notes
and the  Company's  other  indebtedness  will  limit the  Company's  ability  to
repurchase such shares.

         Certain of the current  stockholders  have demand  registration  rights
with respect to their shares of Common  Stock of the Company  commencing  on the
earlier of June 5, 2000 (in the case of Mr.  Kamine or  Nassau)  and the date on
which the Company  completes an initial public offering of Common Stock (and any
related holdback period expires).  Each of the holders of registrable securities
also has certain piggyback  registration rights. The parties to the Stockholders
Agreement  have agreed not to effect any public sale or  distribution  of Common
Stock of the Company,  or securities  convertible into such Common Stock, within
180 days of the effective date of any demand or piggyback registration.

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         In  February,  1998,  the  Company  loaned to Roscoe C.  Young II,  the
Company's Chief Operating  Officer,  the principal sum of $350,000.  The loan is
evidenced by a promissory note which bears interest at the rate of 6% per annum.
Interest and  principal  are payable at maturity on February  13, 2003.  In June
1998, the Company loaned Mr. Young an additional $110,000,  of which $55,000 was
repaid  within  thirty  (30) days.  The balance of this loan is  evidenced  by a
promissory  note which bears interest at the rate of 6% per annum. It is payable
in July 1999. The largest  aggregate amount of loans outstanding to Mr. Young at
any time during 1998 was $460,000.  The aggregate amount of loans outstanding to
Mr. Young at March 24, 1999 was $405,000.

         In March,  1998, the Company made a bridge loan to Tricia  Breckenridge
in  the  principal  amount  of  $150,000.   Mrs.  Breckenridge  is  Senior  Vice
President-Business  Development of the Company.  The loan which bore interest at
the  rate  of 6% per  annum,  was  repaid  in full in  1998  and no  amount  was
outstanding at March 24, 1999.

         Pursuant to  agreements  entered  into in September  and October  1997,
between the Company and each of the holders of Series A  Cumulative  Convertible
Preferred  Stock and Series C Cumulative  Convertible  Preferred Stock each such
holder has agreed to forego the payment of  accumulated  dividends on its shares
of Series A  Cumulative  Convertible  Preferred  Stock and  Series C  Cumulative
Convertible  Preferred  Stock of the  Company  from  the  date of such  Dividend
Agreement  through the date on which such holder disposes of its interest in the
Company;  provided,  that, upon such disposition,  such holder realizes not less
than a ten  percent  (10%)  compound  rate of return on its  investment  for the
period from the date of such Dividend Agreement to the date of such disposition.

         Mr.  Kamine,  Nassau,   Newcourt   Communications  Finance  Corporation
(formerly  known as AT&T Credit  Corporation),  CoreStates and General  Electric
Capital  Corpoation are parties to the Stockholders  Agreement.  Pursuant to the
Stockholder's  Agreement and the Company's  certificate  of  incorporation,  Mr.
Kamine and Nassau are  currently  entitled to elect all of the  Company's  seven
Directors, with each entitled to nominate three Directors, and the seventh to be
nominated by agreement of Mr. Kamine, Nassau and either Newcourt  Communications
Finance  Corporation or the holders of a majority of the  outstanding  shares of
the Company's  Series C Cumulative  Convertible  Preferred  Stock. The number of
Directors  which Mr.  Kamine is entitled to elect would be reduced to two if the
number of shares  owned by him were to fall  below  two-thirds  of the number of
shares  of the  Company  initially  issued to him,  and to one if the  number of
shares  owned  by him were to fall  below  one-third  of the  number  of  shares
initially issued to him. If his ownership were to fall below 5% of the number of
shares  initially issued to him, Mr. Kamine would no longer be entitled to elect
any Directors pursuant to such provisions.  Comparable  reductions would be made
to the number of Directors  which  Nassau is entitled to elect if its  ownership
were to fall below the specified fractions.

         Newcourt  Commercial  Finance  Corporation  (an  affiliate  of Newcourt
Capital,  Inc. ) has  provided  financing  for the Company as one of the lenders
under the Senior Secured Credit Facility.  Pursuant to the Senior Secured Credit
Facility,  the  lenders  have  agreed  to make  available,  subject  to  certain
conditions, up to a total of $250.0 million, for construction and development of
the Company's  twenty-three existing networks. The Company paid Newcourt Capital
and its affiliates an aggregate of $1,717,000 in fees, discounts and commissions
during the year ended December 31, 1998.


                                                                PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

(A)      1.    FINANCIAL STATEMENTS.

         The  financial  statements  are  included  in  Part II, Item 8. of this
         Report.

         2.    FINANCIAL  STATEMENT  SCHEDULES  AND  SUPPLEMENTARY   INFORMATION
               REQUIRED TO BE SUBMITTED.

         Independent Auditors' Report on Schedules
         Schedule I - Condensed Financial Information of Registrant
         Schedule II - Valuation and Qualifying Accounts

         These  schedules  are included in Part II, Item 8. of this Report.  All
         other schedules have been omitted because they are  inapplicable or the
         required information is shown in the consolidated  financial statements
         or notes.

(B) REPORTS ON FORM 8-K.

         None.

(C) INDEX TO EXHIBITS.

         The following is a list of all Exhibits filed as part of this Report:

EXHIBIT
 NUMBER                             DESCRIPTION OF DOCUMENT
 ------                             -----------------------

*3.1      Amended  and  Restated  Certificate  of  Incorporation  of KMC Telecom
          Holdings, Inc. (incorporated herein by reference to Exhibit 3.1 to KMC
          Telecom  Holdings,  Inc.'s  Registration  Statement on Form S-4, dated
          April 20, 1998, Registration No. 333-50475 ("KMC Holdings' S-4")

*3.2      Certificate of Amendment of the  Certificate of  Incorporation  of KMC
          Telecom Holdings,  Inc.  (incorporated  herein by reference to Exhibit
          3.2 to KMC Holdings' S-4).

**3.3     Certificate of Amendment of the  Certificate of  Incorporation  of KMC
          Telecom Holdings, Inc. dated as of February 4, 1999

**3.4     KMC Telecom  Holdings,  Inc.  Amended and Restated  Certificate of the
          Powers,   Designations,   Preferences  and  Rights  of  the  Series  A
          Cumulative  Convertible  Preferred  Stock,  Par Value  $.01 per Share,
          dated November 4, 1997.

**3.5     KMC Telecom Holdings,  Inc.  Certificate of the Powers,  Designations,
          Preferences  and  Rights  of  the  Series  C  Cumulative   Convertible
          Preferred Stock, Par Value $.01 per Share, dated November 4, 1997.

**3.6     KMC Telecom Holdings,  Inc.  Certificate of the Powers,  Designations,
          Preferences  and  Rights  of  the  Series  D  Cumulative   Convertible
          Preferred Stock, Par Value $.01 per Share, dated November 4, 1997.

**3.7     Certificate of Voting Powers,  Designations,  Preferences and Relative
          Participating,  Optional or Other Special  Rights and  Qualifications,
          Limitations   and   Restrictions   Thereof  of  the  Series  E  Senior
          Redeemable, Exchangeable, PIK Preferred Stock of KMC Telecom Holdings,
          Inc., dated as of February 4, 1999

**3.8     Certificate of Voting Powers,  Designations,  Preferences and Relative
          Participating,  Optional or Other Special  Rights and  Qualifications,
          Limitations   and   Restrictions   Thereof  of  the  Series  F  Senior
          Redeemable, Exchangeable, PIK Preferred Stock of KMC Telecom Holdings,
          Inc., dated as of February 4, 1999

*3.9      By-Laws  of  KMC  Telecom  Holdings,   Inc.  (incorporated  herein  by
          reference to Exhibit 3.6 to KMC Holdings' S-4).

*4.1      Amended and Restated  Stockholders  Agreement  dated as of October 31,
          1997 by and among KMC Telecom Holdings, Inc., Nassau Capital Partners,
          L.P., NAS Partners I L.L.C., Harold N. Kamine, KMC  Telecommunications
          L.P., Newcourt  Communications  Finance Corporation (formerly known as
          AT&T  Credit  Corporation),   General  Electric  Capital  Corporation,
          CoreStates  Bank,  N.A. and CoreStates  Holdings,  Inc.  (incorporated
          herein by reference to Exhibit 4.1 to KMC Holdings' S-4).

*4.2      Amendment  No.  1 dated  as of  January  7,  1998 to the  Amended  and
          Restated Stockholders Agreement dated as of October 31, 1997 and among
          KMC  Telecom  Holdings,  Inc.,  Nassau  Capital  Partners,  L.P.,  NAS
          Partners I L.L.C.,  Harold N.  Kamine,  KMC  Telecommunications  L.P.,
          Newcourt  Communications  Finance Corporation  (formerly known as AT&T
          Credit Corporation), General Electric Capital Corporation,  CoreStates
          Bank,  N.A. and  CoreStates  Holdings,  Inc.  (incorporated  herein by
          reference to Exhibit 4.2 to KMC Holdings' S-4).

*4.3      Amendment  No. 2 dated  as of  January  26,  1998 to the  Amended  and
          Restated  Stockholders  Agreement  dated as of October 31, 1997 by and
          among KMC Telecom Holdings, Inc. , Nassau Capital Partners,  L.P., NAS
          Partners I L.L.C.,  Harold N.  Kamine,  KMC  Telecommunications  L.P.,
          Newcourt  Communications  Finance Corporation  (formerly known as AT&T
          Credit Corporation), General Electric Capital Corporation,  CoreStates
          Bank,  N.A. and  CoreStates  Holdings,  Inc.  (incorporated  herein by
          reference to Exhibit 4.3 to KMC Holdings' S-4).

*4.4      Amendment  No. 3 dated as of  February  25,  1998 to the  Amended  and
          Restated  Stockholders  Agreement  dated as of October 31, 1997 by and
          among KMC Telecom Holdings, Inc. , Nassau Capital Partners,  L.P., NAS
          Partners I L.L.C.,  Harold N.  Kamine,  KMC  Telecommunications  L.P.,
          Newcourt  Communications  Finance Corporation  (formerly known as AT&T
          Credit Corporation), General Electric Capital Corporation,  CoreStates
          Bank,  N.A. and  CoreStates  Holdings,  Inc.  (incorporated  herein by
          reference to Exhibit 4.4 to KMC Holdings' S-4).

**4.5     Amendment  No. 4 dated  as of  February  4,  1999 to the  Amended  and
          Restated Stockholders Agreement dated as of October 31, 1997 among KMC
          Telecom Holdings,  Inc., Nassau Capital Partners, L.P., NAS Partners I
          L.L.C., Harold N. Kamine,  Newcourt Communications Finance Corporation
          (formerly known as AT&T Credit Corporation),  General Electric Capital
          Corporation, CoreStates Bank, N.A. and CoreStates Holdings, Inc.

*4.6      Indenture  dated as of January 29, 1998 between KMC Telecom  Holdings,
          Inc. and The Chase Manhattan Bank, as Trustee,  including  specimen of
          KMC Telecom  Holdings,  Inc.'s 12 1/2% Senior  Discount  Note due 2008
          (incorporated  herein by  reference  to Exhibit  4.5 to KMC  Holdings'
          S-4).

*4.7      Registration  Rights  Agreement  dated  January 26,  1998  between KMC
          Telecom  Holdings,   Inc.  and  Morgan  Stanley  &  Co.   Incorporated
          (incorporated  herein by  reference  to Exhibit  4.6 to KMC  Holdings'
          S-4).

*4.8      Warrant  Agreement  between KMC Telecom  Holdings,  Inc. and The Chase
          Manhattan  Bank,  as  Warrant  Agent,  dated as of  January  29,  1998
          including a specimen of Warrant  Certificate  (incorporated  herein by
          reference to Exhibit 4.7 to KMC Holdings' S-4).

*4.9      Warrant  Registration  Rights  Agreement  dated as of January 26, 1998
          between  KMC  Telecom   Holdings,   Inc.  and  Morgan  Stanley  &  Co.
          Incorporated  (incorporated  herein by reference to Exhibit 4.8 to KMC
          Holdings' S-4).

*10.1     Purchase  Agreement  dated January 26, 1998 by and between KMC Telecom
          Holdings,  Inc. and Morgan  Stanley & Co.  Incorporated  (incorporated
          herein by reference to Exhibit 10.1 to KMC Holdings' S-4).

**10.2    Loan and  Security  Agreement  dated as of December 22, 1998 among KMC
          Telecom Inc., KMC Telecom II, Inc., KMC Telecom of Virginia, Inc., KMC
          Telecom  Leasing I, LLC, KMC Telecom  Leasing II, LLC, the  additional
          subsidiaries  from  time  to  time  parties  thereto,   the  financial
          institutions  signatory thereto from time to time as "Lenders",  First
          Union  National  Bank as  Administrative  Agent  for the  Lenders  and
          Newcourt  Commercial  Finance  Corporation  (formerly  known  as  AT&T
          Commercial Corporation), as Collateral Agent for the Lenders.

**10.3    Amendment  No.  1,  dated as of March 3,  1999,  to Loan and  Security
          Agreement  dated as of December 22, 1998,  among KMC Telecom Inc., KMC
          Telecom II, Inc., KMC Telecom of Virginia,  Inc., KMC Telecom  Leasing
          I, LLC, KMC Telecom Leasing II, LLC, the additional  subsidiaries from
          time to time parties  thereto,  the financial  institutions  signatory
          thereto from time to time as "Lenders",  First Union  National Bank as
          Administrative  Agent for the Lenders and Newcourt  Commercial Finance
          Corporation  (formerly  known  as  AT&T  Commercial  Corporation),  as
          Collateral Agent for the Lenders.

*10.4     General  Agreement  between KMC Telecom Inc., KMC Telecom II, Inc. and
          Lucent  Technologies,  Inc.  dated  September  24, 1997, as amended on
          October 15, 1997 (incorporated  herein by reference to Exhibit 10.7 to
          KMC Holdings' S-4).

*10.5     Professional  Services  Agreement  between KMC Telecom Inc. and Lucent
          Technologies,  Inc. dated  September 4, 1997  (incorporated  herein by
          reference to Exhibit 10.8 to KMC Holdings' S-4).

**10.6    Memorandum of Agreement between KMC Telecom  Holdings,  Inc. and EFTIA
          OSS Solutions Inc., dated as of October 26, 1998.

**10.7    Master  License  Agreement  dated  December  31,  1998 by and  between
          Billing Concepts Systems, Inc. and KMC Telecom Holdings, Inc.

**10.8    Lease  Agreement dated January 1, 1996 between  Cogeneration  Services
          Inc. (now known as Kamine Development Corp.) and KMC Telecom Inc.

*10.9     1998 Stock  Purchase and Option Plan for Key  Employees of KMC Telecom
          Holdings,  Inc. and  Affiliates  (incorporated  herein by reference to
          Exhibit 4 to KMC  Holdings,  Inc.'s  Form 10-Q for the fiscal  quarter
          ended September 30, 1998).+

**10.10   Specimen of  Non-Qualified  Stock Option Agreement for options granted
          under the 1998 Stock Purchase and Option Plan for Key Employees of KMC
          Telecom Holdings, Inc. and Affiiliates.+

**21.1    Subsidiaries of KMC Telecom Holdings, Inc.

**24.1    Powers of Attorney (Appears on signature page).

**27.1    Financial Data Schedule.


- - ------------------------

*   Incorporated herein by reference.

**  Filed herewith.

+   Management contract or compensatory plan or arrangement.








                                   SIGNATURES

   Pursuant  to the  requirements  of  Section  13 or  15(d)  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,  in the  Town of
Bedminster, State of New Jersey, on the 31st day of March, 1999.

                                    KMC TELECOM HOLDINGS, INC.


                                    By:  /s/ MICHAEL A. STERNBERG
                                         ---------------------------------------
                                           Michael A. Sternberg
                                           President and Chief Executive Officer

         KNOW BY ALL MEN BY THESE  PRESENTS,  that each person  whose  signature
appears  below  constitutes  and  appoints  Michael  A.  Sternberg  and James D.
Grenfell  his true and lawful  attorney-in-fact  and  agent,  with full power of
substitution  and  resubstitution,  for him and in his name, place and stead, in
any and all capacities,  to sign any and all amendments to this Annual Report on
Form 10-K, and to file the same,  with all exhibits  thereto and other documents
in connection therewith,  with the Securities and Exchange Commission,  granting
unto said attorney-in-fact and agent, full power and authority to do and perform
each and every act and thing requisite and necessary to be done in and about the
premises,  as fully as he might or  could do in  person,  hereby  ratifying  and
confirming all that said  attorney-in-fact and agent or their or his substitutes
or substitute, may lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities indicated on the 31st day of March, 1999.

              Signature                     Title(s)
              ---------                     --------

                                            President, Chief Executive Officer
 /s/ MICHAEL A. STERNBERG                   and Director (Principal Executive
- - ----------------------------------          Officer)
      Michael A. Sternberg

                                            Executive Vice President, Chief
   /s/ JAMES D. GRENFELL                    Financial Officer (Principal
- - ----------------------------------          Financial Officer)
        James D. Grenfell


      /s/ ROBERT F. HAGAN                   Vice President, Controller
- - ----------------------------------          (Principal Accounting Officer)
         Robert F. Hagan        


      /s/ HAROLD N. KAMINE                  Chairman of the Board of Directors
- - ---------------------------------
          Harold N. Kamine


       /s/ GARY E. LASHER                   Vice Chairman of the Board of
- - ---------------------------------           Directors
           Gary E. Lasher        

  /s/ RICHARD H. PATTERSON
- - ---------------------------------           Director
        Richard H. Patterson     

      /s/ RANDALL A. HACK                   Director
- - ---------------------------------
          Randall A. Hack

   /s/ WILLIAM H. STEWART                   Director
- - ---------------------------------
         William H. Stewart








                                INDEX OF EXHIBITS


Exhibit
Number                                   Description
- - ------                                   -----------

*3.1      Amended  and  Restated  Certificate  of  Incorporation  of KMC Telecom
          Holdings, Inc.

*3.2      Certificate of Amendment of the  Certificate of  Incorporation  of KMC
          Telecom Holdings, Inc.

3.3       Certificate of Amendment of the  Certificate of  Incorporation  of KMC
          Telecom Holdings, Inc. dated as of February 4, 1999.

3.4       KMC Telecom  Holdings,  Inc.  Amended and Restated  Certificate of the
          Powers,   Designations,   Preferences  and  Rights  of  the  Series  A
          Cumulative  Convertible  Preferred  Stock,  Par Value  $.01 per Share,
          dated November 4, 1997.

3.5       KMC Telecom Holdings,  Inc.  Certificate of the Powers,  Designations,
          Preferences  and  Rights  of  the  Series  C  Cumulative   Convertible
          Preferred Stock, Par Value $.01 per Share, dated November 4, 1997.

3.6       KMC Telecom Holdings,  Inc.  Certificate of the Powers,  Designations,
          Preferences  and  Rights  of  the  Series  D  Cumulative   Convertible
          Preferred Stock, Par Value $.01 per Share, dated November 4, 1997.

3.7       Certificate of Voting Powers,  Designations,  Preferences and Relative
          Participating,  Optional or Other Special  Rights and  Qualifications,
          Limitations   and   Restrictions   Thereof  of  the  Series  E  Senior
          Redeemable, Exchangeable, PIK Preferred Stock of KMC Telecom Holdings,
          Inc., dated as of February 4, 1999.

3.8       Certificate of Voting Powers,  Designations,  Preferences and Relative
          Participating,  Optional or Other Special  Rights and  Qualifications,
          Limitations   and   Restrictions   Thereof  of  the  Series  F  Senior
          Redeemable, Exchangeable, PIK Preferred Stock of KMC Telecom Holdings,
          Inc., dated as of February 4, 1999.

*3.9      By-Laws of KMC Telecom Holdings, Inc.

*4.1      Amended and Restated  Stockholders  Agreement  dated as of October 31,
          1997 by and among KMC Telecom Holdings, Inc., Nassau Capital Partners,
          L.P., NAS Partners I L.L.C., Harold N. Kamine, KMC  Telecommunications
          L.P., Newcourt  Communications  Finance Corporation (formerly known as
          AT&T  Credit  Corporation),   General  Electric  Capital  Corporation,
          CoreStates Bank, N.A. and CoreStates Holdings, Inc.

*4.2      Amendment  No.  1 dated  as of  January  7,  1998 to the  Amended  and
          Restated Stockholders Agreement dated as of October 31, 1997 and among
          KMC  Telecom  Holdings,  Inc.,  Nassau  Capital  Partners,  L.P.,  NAS
          Partners I L.L.C.,  Harold N.  Kamine,  KMC  Telecommunications  L.P.,
          Newcourt  Communications  Finance Corporation  (formerly known as AT&T
          Credit Corporation), General Electric Capital Corporation,  CoreStates
          Bank, N.A. and CoreStates Holdings, Inc.

*4.3      Amendment  No. 2 dated  as of  January  26,  1998 to the  Amended  and
          Restated  Stockholders  Agreement  dated as of October 31, 1997 by and
          among KMC Telecom Holdings, Inc. , Nassau Capital Partners,  L.P., NAS
          Partners I L.L.C.,  Harold N.  Kamine,  KMC  Telecommunications  L.P.,
          Newcourt  Communications  Finance Corporation  (formerly known as AT&T
          Credit Corporation), General Electric Capital Corporation,  CoreStates
          Bank, N.A. and CoreStates Holdings, Inc.

*4.4      Amendment  No. 3 dated as of  February  25,  1998 to the  Amended  and
          Restated  Stockholders  Agreement  dated as of October 31, 1997 by and
          among KMC Telecom Holdings, Inc. , Nassau Capital Partners,  L.P., NAS
          Partners I L.L.C.,  Harold N.  Kamine,  KMC  Telecommunications  L.P.,
          Newcourt  Communications  Finance Corporation  (formerly known as AT&T
          Credit Corporation), General Electric Capital Corporation,  CoreStates
          Bank, N.A. and CoreStates Holdings, Inc.

4.5       Amendment  No. 4 dated  as of  February  4,  1999 to the  Amended  and
          Restated Stockholders Agreement dated as of October 31, 1997 among KMC
          Telecom Holdings,  Inc., Nassau Capital Partners, L.P., NAS Partners I
          L.L.C., Harold N. Kamine,  Newcourt Communications Finance Corporation
          (formerly known as AT&T Credit Corporation),  General Electric Capital
          Corporation, CoreStates Bank, N.A. and CoreStates Holdings, Inc.

*4.6      Indenture  dated as of January 29, 1998 between KMC Telecom  Holdings,
          Inc. and The Chase Manhattan Bank, as Trustee,  including  specimen of
          KMC Telecom Holdings, Inc.'s 12 1/2% Senior Discount Note due 2008.

*4.7      Registration  Rights  Agreement  dated  January 26,  1998  between KMC
          Telecom Holdings, Inc. and Morgan Stanley & Co. Incorporated.

*4.8      Warrant  Agreement  between KMC Telecom  Holdings,  Inc. and The Chase
          Manhattan  Bank,  as  Warrant  Agent,  dated as of  January  29,  1998
          including a specimen of Warrant Certificate.

*4.9      Warrant  Registration  Rights  Agreement  dated as of January 26, 1998
          between  KMC  Telecom   Holdings,   Inc.  and  Morgan  Stanley  &  Co.
          Incorporated.

*10.1     Purchase  Agreement  dated January 26, 1998 by and between KMC Telecom
          Holdings, Inc. and Morgan Stanley & Co. Incorporated.

10.2      Loan and  Security  Agreement  dated as of December 22, 1998 among KMC
          Telecom Inc., KMC Telecom II, Inc., KMC Telecom of Virginia, Inc., KMC
          Telecom  Leasing I, LLC, KMC Telecom  Leasing II, LLC, the  additional
          subsidiaries  from  time  to  time  parties  thereto,   the  financial
          institutions  signatory thereto from time to time as "Lenders",  First
          Union  National  Bank as  Administrative  Agent  for the  Lenders  and
          Newcourt  Commercial  Finance  Corporation  (formerly  known  as  AT&T
          Commercial Corporation), as Collateral Agent for the Lenders.

10.3      Amendment  No.  1,  dated as of March 3,  1999,  to Loan and  Security
          Agreement  dated as of December 22, 1998,  among KMC Telecom Inc., KMC
          Telecom II, Inc., KMC Telecom of Virginia,  Inc., KMC Telecom  Leasing
          I, LLC, KMC Telecom Leasing II, LLC, the additional  subsidiaries from
          time to time parties  thereto,  the financial  institutions  signatory
          thereto from time to time as "Lenders",  First Union  National Bank as
          Administrative  Agent for the Lenders and Newcourt  Commercial Finance
          Corporation  (formerly  known  as  AT&T  Commercial  Corporation),  as
          Collateral Agent for the Lenders.

*10.4     General  Agreement  between KMC Telecom Inc., KMC Telecom II, Inc. and
          Lucent  Technologies,  Inc.  dated  September  24, 1997, as amended on
          October 15, 1997.

*10.5     Professional  Services  Agreement  between KMC Telecom Inc. and Lucent
          Technologies, Inc. dated September 4, 1997.

10.6      Memorandum of Agreement between KMC Telecom  Holdings,  Inc. and EFTIA
          OSS Solutions Inc., dated as of October 26, 1998.

10.7      Master  License  Agreement  dated  December  31,  1998 by and  between
          Billing Concepts Systems, Inc. and KMC Telecom Holdings, Inc.

10.8      Lease  Agreement dated January 1, 1996 between  Cogeneration  Services
          Inc. (now known as Kamine Development Corp.) and KMC Telecom Inc.

*10.9     1998 Stock  Purchase and Option Plan for Key  Employees of KMC Telecom
          Holdings, Inc. and Affiliates.

10.10     Specimen of  Non-Qualified  Stock Option Agreement for options granted
          under the 1998 Stock Purchase and Option Plan for Key Employees of KMC
          Telecom Holdings, Inc. and Affiliates.

21.1      Subsidiaries of KMC Telecom Holdings, Inc.

24.1      Powers of Attorney (Appears on signature page).

27.1      Financial Data Schedule.


- - ------------------------

*        Exhibits filed previously.