As filed with the Securities and Exchange
                           Commission on July 12, 2004
                           Registration No. 333-114196
      ===================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                 Amendment No. 4
                                       to
                                    FORM F-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933


                               AXTEL, S.A. DE C.V.
              AND THE GUARANTORS LISTED ON THE TABLE OF ADDITIONAL
                                   REGISTRANTS
             (Exact name of registrant as specified in its charter)




                                                                                  
     United Mexican States                               4813                                     Not Applicable
(State or other jurisdiction of             (Primary Standard Industrial                 (I.R.S. Employer Identification
incorporation or organization)                Classification Code Number)                             Number)


                      Blvd. Gustavo Diaz Ordaz 3.33 No. L-1
                              Col. Unidad San Pedro
                          San Pedro Garza Garcia, N.L.
                                Mexico, LP 66215
                               (52)(81) 8114-0000
          (Address, including zip code, and telephone number, including
                                  area code, of
                    registrant's principal executive offices)
                           __________________________

                              CT Corporation System
                          111 Eighth Avenue, 13th Floor
                            New York, New York 10011
                                 (212) 590-9200
            (Name, address, including Zip Code, and telephone number,
                                    including
                        area code, of agent for service)
                                 with copies to:

Roger Andrus, Esq.                             Alberto J. Morales, Esq.
Cahill Gordon & Reindel llp                    D&A Morales y Asociados, S.C.
80 Pine Street                                 Av. Vallarta 811 Sur
New York, NY  10005-1702                       Colonia Mirador
U.S.A.                                         Monterrey, N.L., Mexico 64070
(212) 701-3000                                 (52)(81) 8129-9200

        Approximate date of commencement of proposed sale to the public:
        As soon as practicable after this registration statement becomes
                                   effective.

     If this Form is filed to register additional securities for an offering
pursuant to Rule 426(b) under the Securities Act, check the following and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering.
|_|  __________________

     If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.
|_| __________________

                        CALCULATION OF REGISTRATION FEE





Title of                                  Proposed Maximum
each Class of Securities   Amount to be   Offering Price Per   Proposed Maximum             Amount of
to be Registered           Registered     Unit                 Aggregate Offering Price (1) Registration Fee (2)

                                                                                
11% Senior Notes due 2013  $175,000,000   100.000%             $175,000,000                 $22,172.50
Subsidiary Guarantees      $175,000,000   --                    --                           None (3)


(1)  The notes being registered are being offered in exchange for 11% senior
     notes due 2013 previously sold in transactions exempt from registration
     under the Securities Act of 1933. The registration fee was computed based
     on the face value of the 11% senior notes due 2013 solely for the purpose
     of calculating the registration fee pursuant to Rule 457 under the
     Securities Act of 1933, as amended (the "Securities Act").

(2)  Calculated pursuant to Rule 457(f)(2) under the Securities Act.

(3)  Pursuant to Rule 457(n), no separate fee is payable with respect to the
     subsidiary guarantees.





     The registrant hereby amends this registration statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further amendment which specifically states that this registration
statement shall thereafter become effective in accordance with section 8(a) of
the Securities Act of 1933 or until this registration statement shall become
effective on such date as the Commission, acting pursuant to said section 8(a),
may determine.




                             Additional Registrants



   Exact name of registrant as       State or other jurisdiction of     Primary Standard Industrial            I.R.S. Employer
     specified in its charter        incorporation or organization      Classification Code Number            Identification No.

                                                                                                       
Impulsora e Inmobiliaria                 United Mexican States                     4813                         Not applicable
Regional, S.A. de C.V.*
Instalaciones y Contrataciones,          United Mexican States                     4813                         Not applicable
S.A. de C.V.*
Servicios Axtel, S.A de C.V.*            United Mexican States                     4813                         Not applicable



*The address and telephone number of the principal executive offices of each
additional registrant are the same address and telephone number of the principal
executive offices of Axtel, S.A. de C.V.



Information contained in this prospectus is subject to completion or amendment.
A registration statement relating to these securities has been filed with the
Securities and Exchange Commission.  These securities may not be sold nor may
offers to buy be accepted prior to the time the registratin statement becomes
effective.  This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these securities
in any jurisdiction in which such offer, solicitation or sale would be unlawful
prior to registration or qualification under the securities laws of the relevant
jurisdiction.



                       SUBJECT TO COMPLETION, DATED , 2004

                                   PROSPECTUS

                               Axtel, S.A. de C.V.

        Offer to exchange our 11% senior notes due 2013, which have been
                      registered under the Securities Act,
        for our 11% senior notes due 2013, which have not been registered

Terms of the Exchange Offer:

     o    Offer to exchange (the "exchange offer") up to $175,000,000 aggregate
          principal amount of our new 11% senior notes, which will mature in
          2013 (the "exchange notes"), for an equal amount of our old 11% senior
          notes, which will mature in 2013 (the "outstanding notes").

     o    The exchange offer expires at 5:00 p.m., New York City time, on , 2004
          (the "expiration date") unless extended.

     o    You may withdraw your tender of outstanding notes any time before the
          expiration date.

     o    We will accept any and all outstanding notes validly tendered and not
          withdrawn for exchange before the expiration date.

     o    Not subject to any condition, other than that the exchange offer does
          not violate applicable law or any applicable interpretation of the
          staff of the Securities and Exchange Commission and certain other
          customary conditions.

     o    We will not receive any proceeds from the exchange offer.

     o    The exchange of notes will not be a taxable exchange for U.S. or
          Mexican federal income tax purposes.

     o    The terms of the exchange notes and the outstanding notes are
          identical in all material respects, except for certain transfer
          restrictions relating to the outstanding notes.

     o    The exchange notes will be evidence of the same indebtedness as the
          outstanding notes and will be issued under, and entitled to the
          benefits of, the same indentures that govern the outstanding notes.

The Exchange notes:

     o    Interest Payment: semiannually in arrears on June 15 and December 15,
          beginning on June 15, 2004.

     o    Redemption: The exchange notes will be redeemable, in whole or in
          part, at any time on or after December 15, 2008 at the redemption
          prices set forth under "Description of the Exchange Notes--Optional
          Redemption." In addition, prior to December 15, 2006, up to 35% of the
          notes may be redeemed with the proceeds from certain equity offerings.
          In the event of a change of control or if we sell certain assets, we
          will be required to offer to purchase all or part of the exchange
          notes.

     See "Risk Factors," which begins on page 12, for a discussion of certain
factors that should be considered by holders before tendering their outstanding
notes in the exchange offer.

     The information contained in this prospectus is exclusively the
responsibility of Axtel and has not been reviewed or authorized by the Comision
Nacional Bancaria y de Valores or CNBV of Mexico. The registration with the
special section of the Registro Nacional de Valores maintained by the CNBV does
not imply a certification of the investment quality of the notes or the solvency
of Axtel. The notes are not registered in the securities section of the Registro
Nacional de Valores and, therefore, are not subject to public offering or
intermediation in Mexico. The acquisition of the notes by any investor of
Mexican nationality will be made at the sole responsibility of such investor.

     Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.
- --------------------------------------------------------------------------------
            The date of this prospectus is          , 2004.





                                TABLE OF CONTENTS

                                                                            Page

Industry and Market Data.....................................................ii
Forward-Looking Statements...................................................ii
Presentation of Financial Information........................................iv
Service of Process and Enforcement of Civil
   Liabilities................................................................v
Prospectus Summary............................................................1
Summary of the Terms of the Exchange Offer....................................5
Summary of the Terms of the Exchange Notes....................................8
Risk Factors.................................................................12
Use of Proceeds..............................................................24
The Exchange Offer...........................................................25
Capitalization...............................................................35
Exchange Rates...............................................................36
Selected Financial Data......................................................37
Management's Discussion and Analysis of
   Financial Condition and Results of
   Operations................................................................39
Overview of the Mexican Telecommunications
   Industry..................................................................51
Supervision and Regulation of the Mexican
   Telecommunications Industry...............................................53
Business.....................................................................57
Management...................................................................73
Principal Shareholders.......................................................77
Certain Relationships and Related
   Transactions..............................................................78
Description of Other Indebtedness............................................80
Description of the Exchange Notes............................................81
Material United States Federal Income Tax
   Consequences.............................................................125
Mexican Tax Consequences....................................................127
Plan of Distribution........................................................129
Legal Matters...............................................................130
Experts.....................................................................130
INDEX TO CONSOLIDATED FINANCIAL
   STATEMENTS...............................................................F-1






     You should rely only on the information contained in this prospectus. We
have not authorized anyone to provide you with different information. We are not
making an offer to exchange outstanding notes in any jurisdiction where the
exchange offer is not permitted, and will not accept surrenders for exchange
from holders in any such jurisdiction. You should not assume that the
information contained in this prospectus is accurate as of any date other than
the date on the front cover of this prospectus or the date of such information
as specified in this prospectus, if different.

     Since the outstanding notes have been registered with the special section
of the Registro Nacional de Valores maintained by the Comision Nacional Bancaria
y de Valores of Mexico, no further registration of the exchange notes with such
special section is required. However, once the exchange notes are registered
under the Securities Act of 1933, we will inform the Comision Nacional Bancaria
y de Valores of Mexico about such registration and the exchange offer being
made, for the purpose of updating such registration with the special section of
the Registro Nacional de Valores. Registration with the special section of the
Registro Nacional de Valores maintained by the Comision Nacional Bancaria y de
Valores does not imply a certification of the investment quality of the notes or
the solvency of the Company.

     Each broker-dealer that receives exchange notes for its own account
pursuant to the exchange offer in exchange for outstanding notes that it
acquired as a result of market-making activities or other trading activities
must acknowledge in the letter of transmittal accompanying this prospectus that
it will deliver a prospectus in connection with any resale of such exchange
notes. The letter of transmittal states that by so acknowledging and by
delivering a prospectus, a broker-dealer will not be deemed to admit that it is
an "underwriter" within the meaning of the U.S. Securities Act of 1933 (the
"Securities Act"). This prospectus, as it may be amended or supplemented from
time to time, may be used by a broker-dealer in connection with resales of
exchange notes received in exchange for outstanding notes where such outstanding
notes were acquired by such broker-dealer as a result of market-making
activities or other trading activities. We have agreed that starting on the
expiration date and ending 180 days after the expiration date, we will make this
prospectus available to a broker-dealer for use in connection with any such
resale. See "Plan of Distribution." We have agreed to use our reasonable best
efforts to keep the exchange offer registration statement (as defined herein)
effective, supplemented and amended as required, to ensure that it is available
for such resale of exchange notes during such period.






                            Industry and Market Data

     We obtained the market and certain other data used in this prospectus from
our own research, surveys or studies conducted by third parties and industry or
general publications, such as Pyramid Research (an Economist Intelligence unit
subsidiary) and other publicly available sources. Industry and general
publications and surveys generally state that they have obtained information
from sources believed to be reliable, but do not guarantee the accuracy and
completeness of such information. While we believe that each of these studies
and publications is reliable, we have not independently verified such data, and
we make no representations as to the accuracy of such information. Certain
market share data is based on published information available for the Mexican
states. There is no comparable data available relating to the particular cities
we serve. In presenting market share estimates for the cities, therefore, we
have estimated the size of the market on the basis of the published information
for the state in which the particular city is located. We believe this method is
reasonable, but the results have not been verified by any independent source.

                           Forward-Looking Statements

     Many statements under the captions "Prospectus Summary," "Risk Factors,"
"Use of Proceeds," "Management's Discussion and Analysis of Financial Condition
and Results of Operations," "Business," "Regulation" and elsewhere in this
prospectus are "forward-looking statements." These forward-looking statements
include, but are not limited to, statements about our plans, objectives,
expectations and intentions and other statements contained in the prospectus
that are not historical facts. When used in this prospectus, the words
"expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates"
and similar expressions are generally intended to identify forward-looking
statements.

     These forward-looking statements reflect our best assessment at the time
and thus involve uncertainty and risk. Therefore, these forward-looking
statements are qualified by reference to the cautionary statements set forth in
this prospectus. It is possible that our future financial performance may differ
materially from our expectations due to a variety of factors, some of which
include, without limitation, the following:

     o    ability to attract subscribers;

     o    changes and developments in technology, including our ability to
          upgrade our networks to remain competitive and our ability to
          anticipate and react to frequent and significant technological
          changes;

     o    our ability to manage, implement and monitor billing and operational
          support systems;

     o    an increase in churn, or subscriber cancellations;

     o    the control of us retained by certain of our stockholders;

     o    changes in capital availability or cost, including interest rate or
          foreign currency exchange rate fluctuations;

     o    the effects of governmental regulation of the Mexican
          telecommunications industry;

     o    declining rates for long distance traffic;

     o    fluctuations in labor costs;

     o    foreign currency exchange fluctuations relative to the US dollar or
          the Mexican peso;

     o    the general political, economic and competitive conditions in markets
          and countries where we have operations, including competitive pricing
          pressures, inflation or deflation and changes in tax rates;

                                      -ii-



     o    the timing and occurrence of events which are beyond our control; and

     o    other factors described in this prospectus.

     Any forward-looking statements in this prospectus are based on certain
assumptions and analysis made by us in light of our experience and perception of
historical trends, current conditions, expected future developments and other
factors we believe are appropriate under the current circumstances.
Forward-looking statements are not a guarantee of future performance and actual
results or developments may differ materially from expectations. You are
therefore cautioned not to place undue reliance on such forward-looking
statements. While we continually review trends and uncertainties affecting our
results of operations and financial condition, we do not intend to update any
particular forward-looking statements contained in this document.


                                     -iii-



                      Presentation of Financial Information

     Our financial statements have been prepared in accordance with Mexican
generally accepted accounting principles, which we refer to as "Mexican GAAP,"
which differ in significant respects from US generally accepted accounting
principles, which we refer to as "US GAAP," including the treatment of the
capitalization of pre-operating expenses, the capitalization of interest,
severance, and deferred income taxes and employees' profit sharing and in the
presentation of cash flow information. Note 24 to our audited consolidated
financial statements, which are part of this prospectus, contains a
reconciliation of our net loss and shareholders' equity to US GAAP as of and for
the years ended December 31, 2003, 2002 and 2001. Unaudited information for the
three-month period ended March 31, 2003 and 2004 has been included elsewhere in
this prospectus.

     Pursuant to Bulletin B-10, "Recognition of the Effects of Inflation on
Financial Information," and Bulletin B-12, "Statement of Changes in Financial
Position," issued by the Mexican Institute of Public Accountants, our
consolidated financial statements are reported in period-end pesos to adjust for
the inter-period effects of inflation. The presentation of financial information
in period-end, or constant, currency units is intended to eliminate the
distorting effect of inflation on the financial statements and to permit
comparisons across periods in comparable monetary units.

     Bulletin B-10 requires us to restate nonmonetary assets (other than
inventory) using the Mexican national consumer price index. Bulletin B-10 also
requires restatement of all financial statements to constant pesos as of the
date of the most recent balance sheet presented. Accordingly, all data in the
financial statements and in the selected financial data set forth below has been
restated in constant pesos as of March 31, 2004. References in this prospectus
to "real" amounts are to inflation-adjusted pesos and references to "nominal"
amounts are to unadjusted historical pesos. In the calendar years 2003, 2002 and
2001, the rates of inflation in Mexico, as measured by changes in the Mexican
national consumer price index, published by Banco de Mexico, were 4.0%, 5.7% and
4.4%, respectively.

     When reporting under Mexican GAAP and in accordance with Bulletin B-10, we
are required to quantify all financial effects of operating and financing the
business under inflationary conditions. For presentation purposes,
"comprehensive (income) cost of financing" refers to the combined financial
effects of:

     o    net interest expense or interest income;

     o    net gains or losses on monetary position; and

     o    net foreign exchange gains or losses.

     The gain or loss on monetary position refers to gains or losses realized
from holding net monetary assets or liabilities and reflect the impact of
inflation on monetary assets and liabilities. For example, a gain on monetary
position results from holding net monetary liabilities in pesos during periods
of inflation, as the purchasing power of the peso declines over time.

     Net foreign exchange gains or losses reflect the impact of changes in
foreign exchange rates on assets and liabilities denominated in currencies other
than pesos. A foreign exchange loss arises if a liability is denominated in a
foreign currency which appreciates relative to the peso between the time the
liability is incurred and the date it is repaid, as the appreciation of the
foreign currency results in an increase in the amount of pesos which must be
exchanged to repay the specified amount of the foreign currency liability.

     The US dollar amounts provided in this prospectus are translations from the
peso amounts, solely for the convenience of the reader, at the exchange rate
reported by the Banco de Mexico on March 31, 2004 as its noon buying rate for
pesos. However, where peso denominated data is given "in nominal pesos," the
amounts provided are the peso amounts actually paid at the time of the
expenditure. On March 31, 2004, the noon buying rate for pesos was Ps. 11.1540
per US dollar. These transactions should not be construed as representations
that the peso amounts represent such US dollar amounts or could be converted
into US dollars at the rate indicated as of any dates mentioned in this
prospectus.

                                      -iv-




     Sums presented in this prospectus may not add due to rounding.

             Service of Process and Enforcement of Civil Liabilities

     We and our subsidiaries are variable capital corporations (sociedades
anonimas de capital variable) organized under the laws of Mexico, and are
headquartered, managed and operated outside of the United States (principally in
Mexico). Most of our directors and all of our officers reside in Mexico. All or
a substantial portion of our assets and the assets of most of our directors and
all of our officers are located outside of the United States (principally in
Mexico). As a result, it may not be possible for the investors or holders of the
notes to effect service of process outside of Mexico or within the United States
upon us or such persons, or to enforce a judgment obtained in the United States
against us or them outside of Mexico or in the United States courts that is
based on the civil liability provisions under laws of jurisdictions other than
Mexico including the federal and state securities laws or other laws of the
United States.

     We have been advised by our special Mexican counsel, D&A Morales y
Asociados, S.C., that no treaty is in effect between the United States and
Mexico calling for the mutual recognition and enforcement of their respective
judgments. The recognition by Mexican courts of a judgment rendered in the
United States is usually done under the principle of reciprocity, which means
that Mexican courts would reexamine judgments rendered in the United States if
such foreign country would reexamine Mexican judgments. Mexican courts may
enforce judgments rendered in the United States through a homologation procedure
consisting of the review by such Mexican courts of the foreign judgment to
ascertain whether certain requirements of due process, reciprocity and public
policy have been complied with, without reviewing the merits of the subject
matter of the case. A judgment rendered in the United States may or need not be
recognized if, among others:

     o    the foreign court did not have jurisdiction over the subject matter in
          a manner that is compatible with or analogous to Mexican laws or the
          subject matter is within the exclusive jurisdiction of Mexican courts,

     o    the judgment was rendered under a system which does not provide
          procedures compatible with due process requirements,

     o    enforcement of the judgment would be contrary to public policy,

     o    the defendant did not receive adequate personal notice in sufficient
          time to defend itself,

     o    the judgment is not final in the rendering state,

     o    the judgment conflicts with another final judgment, or

     o    there is no reciprocity with the rendering state.

     Furthermore, there is doubt as to the enforceability, in actions originated
in Mexico, of liabilities based in whole or in part on the United States federal
or state securities laws and as to the enforceability of judgments obtained in
the United States in actions based in whole or in part on the civil liability
provisions of United States federal or state securities laws.


                                      -v-




                               Prospectus Summary

     This summary may not contain all the information that may be important to
you. You should read the entire prospectus, including the financial data and
related notes, before making an investment decision. The terms "Axtel," "our
company," "our" and "we" used in this prospectus refer to Axtel, S.A. de C.V.,
the issuer of the notes, and its wholly owned subsidiaries, Servicios Axtel,
S.A. de C.V., Impulsora e Inmobiliaria Regional, S.A. de C.V. and Instalaciones
y Contrataciones, S.A. de C.V., as a combined entity, except where it is made
clear that such terms mean only the parent company. Unless otherwise specified,
references in this section to the "notes" mean the U.S.$175,000,000 aggregate
principal amount of outstanding notes issued on December 16, 2003 and up to an
equal principal amount of exchange notes we are offering hereby. You should pay
special attention to the "Risk Factors" section beginning on page 12 of this
prospectus to determine whether an investment in the notes is appropriate for
you. All financial data have been restated in constant pesos as of March 31,
2004, except as otherwise indicated.

                                   Our Company

     We are a leading telecommunications services provider in Mexico, offering a
wide array of services, including local and long distance telephony, data and
internet to business and residential customers. We believe that we are one of
the largest and fastest growing integrated telecommunications companies in
Mexico, with 369,231 lines in service as of March 31, 2004. For the three months
ended March 31, 2004, we generated revenues and operating income of Ps. 865.1
million (US$77.6 million) and Ps. 70.6 million (US$6.3 million), respectively.

     We hold concessions to offer local and long distance telecommunications
services throughout the entire country of Mexico. We provide services using a
hybrid wireline and fixed wireless local access network designed to optimize
capital expenditures through the deployment of network access equipment based on
specific customer requirements. Our current network last-mile access options
include fixed wireless access, point-to-point and point-to-multipoint wireless
technologies, as well as copper and metropolitan fiber rings. Since inception we
have invested over Ps. 7,700 million in the aggregate in our network, which
includes 10 digital switches, 213 fixed wireless access sites, of which 57 are
also point-to-multipoint sites, and 436 kilometers of metropolitan fiber optic
rings.

     Our strategy is to continue to penetrate our existing markets by offering a
comprehensive portfolio of high quality, facilities-based voice, data, internet
and value-added communications services and to cost-effectively enter into
selective new markets with high growth and revenue opportunity. Our approach is
to bundle multiple voice, data and internet services into integrated
telecommunications solutions for businesses and high-usage residential
customers. For the twelve-month period ended March 31, 2004, approximately 67%
of our revenues were generated from business lines and 33% of our revenues were
generated from residential lines.

     We were founded in 1994. In June 1996, we were awarded by the Mexican
government a concession to install and operate a public telecommunications
network for the offering of local and long distance telephony services in
Mexico. In 1998 and 1999, we won several spectrum auctions, including for 60 MHz
at 10.5 GHz for point-to-multipoint access, for 112 MHz at 15 GHz for
point-to-point backhaul access, for 100 MHz at 23 GHz for point-to-point last
mile access and for 50 MHz at 3.4 GHz for fixed wireless access, which together
allow us to service the entire territory of Mexico. In June 1999, we launched
commercial operations in the city of Monterrey. Our network currently reaches
six of the largest metropolitan areas in Mexico (Mexico City, Monterrey,
Guadalajara, Puebla, Toluca and Leon), which represent approximately 19% of the
population in Mexico. We estimate that our total lines represent approximately
10% of this total addressable market. Due to our concentration of network
facilities in business centers and upper income residential areas, we estimate
that our current network coverage represents a significant portion of the total
Mexican telephony and data telecommunications revenue opportunity.

                     The Mexican Telecommunications Industry

     The Mexican telecommunications market is the second largest in Latin
America. According to Pyramid Research (an Economist Intelligence unit
subsidiary), revenues from telephony communications services in Mexico,
including both fixed and mobile, are expected to grow at a compound annual
growth rate of 4.4%, from US$17.2 billion in 2003 to US$21.3 billion in 2008. We
believe the following factors will continue to drive the growth in the Mexican
telecommunications market:




     Stable and Expanding Economy. Mexico is the second largest economy in Latin
America in terms of gross domestic product (US$637.2 billion in 2002). The
Finance Ministry of Mexico expects economic growth in Mexico to be 3.5% in 2004.
Inflation goals continue to be met in Mexico due to a restrictive monetary
policy. Banco de Mexico has an inflation target of 3.9% for 2004. Continued
strong oil prices, more effective tax collection and controlled spending have
been important factors in meeting government deficit targets.

     Significant Market Growth Potential. Although Mexico has one of the highest
gross domestic product per capita in Latin America, it has relatively low
teledensity. According to Pyramid Research, at the end of 2003, the fixed-line
penetration rate in Mexico was 15.8 telephone lines per 100 inhabitants,
compared to 23.0 in Chile, 22.3 in Brazil, 21.9 in Argentina and 17.9 in
Colombia. Pyramid Research forecasts that lines in service in Mexico will grow
at a compound annual growth rate of 5.5% between 2003 and 2008. Moreover, the
Mexican government has announced that it is committed to improving the
teledensity rate in Mexico.

     Favorable Regulatory Environment. The Mexican telecommunications market has
long been dominated by Telefonos de Mexico, S.A. de C.V. ("Telmex"), the former
government-owned telecommunications monopoly. Since the Mexican government
completed the privatization of Telmex in 1990, the Mexican telecommunications
sector has become increasingly open to competition. The opening of the Mexican
telecommunications market has created an opportunity for competitive carriers to
capture market share from Telmex. As the owner and operator of a network serving
Mexico's largest metropolitan markets, we believe we are well positioned to
continue to take advantage of this market opportunity.

                              Competitive Strengths

     Leading Market Position. By being one of the first competitive providers to
approach customers with bundled local, long distance voice and data services, we
are able to meet pent-up demand for an alternative service provider, as well as
establishing brand awareness and customer relationships prior to market entry by
emerging competitors. We have benefited from our first-competitor-to-market
advantage by capturing an average of approximately 10% market share of our total
addressable market in the six cities where we offer services. In the cities of
Monterrey and Guadalajara, the first two markets where we launched operations in
1999, we have achieved approximately 13% market share of our coverage market in
both of these cities.

     Comprehensive Voice and Data Service Portfolio. We provide our customers
with an integrated bundle of services that includes local and long distance
voice services, as well as internet, data and other value-added services. We
believe our comprehensive service portfolio enables us to build strong,
long-term relationships with customers, thereby reducing churn and increasing
our return on our investment in network infrastructure. Furthermore, our digital
access, transport and switching network enable us to capture the current revenue
opportunity in voice services, while also enabling us to provide data services
as demand for those services grows.

     Flexible, Technologically Advanced, Reliable Digital Network. Our hybrid
fixed wireless and wireline local access network structure allows us to enter
new markets quickly and cost-effectively. As a result, our return on our
investment in network infrastructure is increased. By utilizing the fixed
wireless access technology model, we are able to quickly cover a substantial
geographic area with minimal initial capital expenditures. We do not incur
incremental capital expenditures for last-mile connectivity until the customer
subscribes to our service. As of March 31, 2004, our network consisted of 10
digital switches, 213 fixed wireless access sites, of which 57 are also
point-to-multipoint sites, and 436 kilometers of metropolitan fiber optic rings
in order to service our 369,231 access lines.

     Compelling Financial Profile. We have a diversified revenue base, a
favorable average revenue per user, or ARPU, positive free cash flow and strong
capitalization.

     o    Diversified revenue base. Our wide array of service offerings and our
          369,231 lines in service and over 261,000 customers provide us with a
          diverse revenue base.


                                      -2-



     o    Average Revenue Per User. Our business model targets business and
          high-usage residential customers. We believe this model allows us to
          achieve a favorable average revenue per user. For the three months
          ended March 31, 2004, we had an average revenue per user of Ps. 647.

     o    Positive free cash flow and strong capitalization. Our positive free
          cash flow, strong capitalization and low leverage put us in a solid
          financial position to continue to execute our business strategy.

     Experienced Management Team and Strong Equity Partners. Our senior
management team has extensive entrepreneurial, financial, marketing and
telecommunications expertise. The diverse experience of our senior management
team has contributed significantly to our initial success and rapid growth. In
addition, we benefit from working with strong local partners and experienced
multinational investors such as The Blackstone Group, AIG-GE Capital Latin
American Infrastructure Fund, and affiliates of Metropolitan Life Insurance
Company and The Soros Group. Our local investors include Tomas Milmo Santos,
Tomas Milmo Zambrano, Alberto Santos de Hoyos and Lorenzo Zambrano Trevino.
These businessmen have extensive financial, operating and senior management
experience in large Mexican corporations.

                                    Strategy

     Target Service Sectors with High Profitability Potential. We have divided
our target market into the mass market and business market. In the mass market,
we focus on high-usage residential, micro and small business customers. Within
the business market, we focus on medium and large businesses. We have developed
differentiated, targeted telecommunications services plans designed to capture
business and retain high-usage residential customers in each market segment. We
believe that by focusing on the business and high-usage residential customers
within a coverage area we are able to increase the return per dollar invested in
our network infrastructure. For the twelve month period ended March 31, 2004,
approximately 67% of our revenues were generated from business lines and 33%
from residential lines.

     Bundle Products in an Integrated Offering. We believe that the bundling of
voice, data and internet services into communications solutions for our
customers enables us to generate higher revenue per customer and more revenue
per dollar invested in access infrastructure while also generating customer
loyalty. We have focused and will continue to focus on increasing the
penetration of bundled products to our customer base. By being a
facilities-based telecommunications service provider, we believe we are well
positioned to offer our customers the convenience of receiving voice, data and
internet services from a single provider.

     Exploit First-Competitor-to-Market Advantage. As Telmex's primary
competitor in local fixed telephony services and the first facilities-based
telecommunications service provider to enter new markets and offer integrated
voice, data and internet services, we will continue to focus on selectively
opening new markets where we believe we can capitalize on the market's desire to
have an alternative carrier and on serving demand unmet by our competitors.

     Focus on Customer Service and Retention. Since launching operations, we
have been focused on achieving customer satisfaction levels that are superior to
the incumbent and our other primary competitors. We believe that our
service-driven customer care leads to superior customer satisfaction, which
enhances profitability and cash flow by increasing customer retention and
expanding sales opportunities.

     Continue to Expand Technologically Advanced Network Infrastructure. Since
1999, we have successfully launched operations in six cities. We continue to
evaluate opportunities in other regions in order to enhance our coverage area.
We believe that selectively expanding our network and coverage area will enhance
our ability to acquire large business customers with multi-city operations,
which we expect to result in higher revenues and margin improvements while
minimizing capital expenditures.

                                  Our Investors

     Our major investors are Telinor Telefonia, S. de R.L. de C.V. ("Telinor"),
a company formed in 1994 by a group of Monterrey businessmen including Tomas
Milmo Santos, Tomas Milmo Zambrano, Lorenzo Zambrano Trevino and Alberto Santos
de Hoyos; LAIF X sprl, an affiliate of AIG-GE Capital Latin American
Infrastructure

                                      -3-



Fund L.P.; and The Blackstone Group, a New York-based investment group. Telinor
holds 58.5% of our voting stock and has a 53.0% economic interest in us. LAIF X
sprl holds 15.7% of our voting stock and has a 14.3% economic interest in us.
The Blackstone Group holds 13.9% of our voting shares and has an 11.7% economic
interest in us. Some of our other direct investors include Tapazeca sprl (an
affiliate of The Soros Group), New Hampshire Insurance Company (an affiliate of
American International Group, or AIG) and Nortel Networks Limited.

                               Recent Developments

     On May 5, 2004 we publicly announced our financial results for the first
quarter of 2004. Revenues, operating income and income were 865.1 million pesos,
70.6 million pesos and 32 million pesos, respectively, as compared to 675.4
million pesos, (3.0) million pesos and 1,174.3 million pesos, respectively, for
the first quarter of 2003. Lines in service at March 31, 2004 total 369,231, as
compared to 300,200 at March 31, 2003.

                              Corporate Information

     Our corporate offices are located at Blvd. Gustavo Diaz Ordaz km. 3.33 No.
L-1, Col. Unidad San Pedro, San Pedro Garza Garcia, N.L., Mexico, CP 66215
(Telephone +52 (81) 8114-0000).


                                      -4-



            Summary of the Terms of the Exchange Offer

         Set forth below is a summary description of the terms of the exchange
offer. We refer you to "The Exchange Offer" for a more complete description of
the terms of the exchange offer.



                                                 
Exchange Notes ................................     Up to $175.0 million aggregate principal amount of our 11% Senior
                                                    Notes due 2013.  The terms of the exchange notes are identical in
                                                    all material respects to the terms of the outstanding notes,
                                                    except that, because the offer of the exchange notes will have
                                                    been registered under the Securities Act, the exchange notes will
                                                    not be subject to transfer restrictions, registration rights or
                                                    the related provisions for increased interest if we default under
                                                    the related registration rights agreement.

The Exchange Offer.............................     We are offering to exchange up to $175.0 million aggregate
                                                    principal amount of exchange notes for a like aggregate principal
                                                    amount of outstanding notes.  Outstanding notes may only be
                                                    tendered in multiples of $1,000.

                                                    In connection with the private offering of the outstanding notes
                                                    on December 16, 2003, we entered into a registration rights
                                                    agreement which grants holders of the outstanding notes certain
                                                    exchange and registration rights.  This exchange offer is
                                                    intended to satisfy our obligations under the registration rights
                                                    agreement.

                                                    If the exchange offer is not completed within the time period
                                                    specified in the registration rights agreement, we will be
                                                    required to pay additional interest on the outstanding notes.

Resale of Exchange Notes.......................     Based on existing interpretations by the staff of the SEC set
                                                    forth in interpretive letters issued to third parties, we believe
                                                    that the exchange notes may be offered for resale, resold or
                                                    otherwise transferred by you without compliance with the
                                                    registration and prospectus delivery requirements of the
                                                    Securities Act, except as set forth below, so long as:

                                                    o  you are acquiring the exchange notes in the ordinary
                                                       course of your business;

                                                    o  at the time of the consummation of the exchange offer, you
                                                       are not participating in, you do not intend to participate
                                                       in and you have no arrangement or understanding with any
                                                       person to participate in the distribution of the outstanding
                                                       notes or exchange notes within the meaning of the Securities
                                                       Act; and

                                                    o  you are not our "affiliate" within the meaning of Rule 405
                                                       under the Securities Act.

                                                    If any of the statements above are not true and you transfer
                                                    any exchange notes without delivering a prospectus that meets
                                                    the requirements of the Securities Act or without an exemption
                                                    from registration of your exchange notes from those requirements,
                                                    you may incur liability under the Securities Act.




                                      -5-




                                                 

                                                    Each broker-dealer that receives exchange notes for its own
                                                    account in exchange for outstanding notes that were acquired by
                                                    such broker-dealer as a result of market-making or other trading
                                                    activities may be a statutory underwriter and must acknowledge
                                                    that it will deliver a prospectus in connection with any resale
                                                    of the exchange notes. See "Plan of Distribution."

Consequences of Failure to Exchange
Outstanding Notes for Exchange Notes...........     If you do not exchange outstanding notes for exchange notes, you
                                                    will not be able to offer, sell or otherwise transfer your
                                                    outstanding notes except:

                                                    o  in compliance with the registration requirements of the
                                                       Securities Act or any other applicable securities laws;

                                                    o  pursuant to an exemption from the securities laws; or

                                                    o  in a transaction not subject to the securities laws.

                                                    Outstanding notes that remain outstanding after completion
                                                    of the exchange offer will continue to bear a legend reflecting
                                                    these restrictions on transfer. In addition, upon completion
                                                    of the exchange offer, you will not be entitled to any
                                                    rights to have the resale of outstanding notes registered
                                                    under the Securities Act, and we currently do not intend to
                                                    register under the Securities Act the resale of any outstanding
                                                    notes that remain outstanding after the completion of the exchange
                                                    offer.

Expiration Date................................     The exchange offer will expire at 5:00 p.m., New York City time,
                                                    on         , 2004, unless extended.  We do not currently intend
                                                    to extend the exchange offer.

Interest on the Exchange Notes.................     Interest on the exchange notes will accrue at the rate of 11%
                                                    from the date of the last periodic payment of interest on the
                                                    outstanding notes or, if no interest has been paid, from the
                                                    original issue date of the outstanding notes.  No additional
                                                    interest will be paid on outstanding notes tendered and accepted
                                                    for exchange.

Conditions to Exchange Offer...................     The exchange offer is subject to customary conditions, including
                                                    that:

                                                    o  the exchange offer does not violate applicable law or
                                                       any applicable interpretations of the SEC staff;

                                                    o  the outstanding notes are validly tendered in accordance
                                                       with the exchange offer;

                                                    o  no action or proceeding would impair our ability to
                                                       proceed with the exchange offer; and

                                                    o  any governmental approval has been obtained, that we
                                                       believe, in our sole discretion, is necessary for the
                                                       consummation of the exchange offer as outlined in this
                                                       prospectus.
Procedures for Tendering Outstanding


                                       -6-





                                                 
Notes..........................................     If you wish to accept the exchange offer, you must complete,
                                                    sign and date the letter of transmittal accompanying this
                                                    prospectus and mail or otherwise deliver it, together with
                                                    your outstanding notes to be exchanged and any other
                                                    required documentation to The Bank of New York, the
                                                    exchange agent, at the address specified on the cover page
                                                    of the letter of transmittal. Alternatively, if your
                                                    outstanding notes are held through DTC, you can tender
                                                    your outstanding notes through DTC by following the
                                                    procedures for book-entry transfer. See "The Exchange
                                                    Offer Book Entry Transfer." Questions regarding the
                                                    tender of outstanding notes or the exchange offer
                                                    generally should be directed to the exchange agent at
                                                    one of its addresses specified in "The Exchange Offer--
                                                    Exchange Agent." See "The Exchange Offer--Procedures for
                                                    Tendering" and "The Exchange Offer--Guaranteed Delivery
                                                    Procedures."

Guaranteed Delivery Procedures.................     If you wish to tender your outstanding notes and you cannot
                                                    deliver the required documents to the exchange agent by the
                                                    expiration date, you may tender your outstanding notes according
                                                    to the guaranteed delivery procedures described under the heading
                                                    "The Exchange Offer--Guaranteed Delivery Procedures."

Acceptance of Outstanding Notes and
Delivery of Exchange Notes.....................     We will accept for exchange all outstanding notes that are
                                                    properly tendered in the exchange offer before 5:00 p.m., New
                                                    York City time, on the expiration date, as long as all of the
                                                    terms and conditions of the exchange offer are met.  We will
                                                    deliver the exchange notes promptly following the expiration date.

Withdrawal Rights..............................     You may withdraw the tender of your outstanding notes at any time
                                                    before 5:00 p.m., New York City time, on the expiration date of
                                                    the exchange offer.  To withdraw, you must send a written notice
                                                    of withdrawal to the exchange agent at one of its addresses
                                                    specified in "The Exchange Offer--Exchange Agent" before 5:00
                                                    p.m., New York City time, on the expiration date.  See "The
                                                    Exchange Offer--Withdrawal of Tenders."

Taxation.......................................     We believe that the exchange of outstanding notes for exchange
                                                    notes should not be a taxable transaction for U.S. federal income
                                                    tax purposes.  For a discussion of certain other U.S. and Mexican
                                                    federal tax considerations relating to the exchange of the
                                                    outstanding notes for the exchange notes and the purchase,
                                                    ownership and disposition of the exchange notes, see "Taxation."

Exchange Agent.................................     The Bank of New York is the exchange agent.  The address,
                                                    telephone number and facsimile number of the exchange agent are
                                                    set forth in "The Exchange Offer--Exchange Agent" and on the
                                                    inside back cover of this prospectus.

Use of Proceeds................................     We will not receive any proceeds from the issuance of the
                                                    exchange notes.  We are making the exchange offer solely to
                                                    satisfy our obligations under the registration rights agreement.
                                                    See "Use of Proceeds" for a description of our use of the net
                                                    proceeds received in connection with the issuance of the
                                                    outstanding notes.



                                       -7-








                   Summary of the Terms of the Exchange Notes

     Unless otherwise specified, references in this section to the "notes" mean
the U.S. $175,000,000 aggregate principal amount of outstanding notes issued on
December 16, 2003 and up to an equal principal amount of exchange notes we are
offering hereby



                                                 
Issuer........................................       Axtel, S.A. de C.V.

Exchange Notes Offered........................       US$175,000,000 in aggregate principal amount of 11% Senior Notes
                                                     due 2013 which have been registered under the Securities Act.

Maturity Date.................................       December 15, 2013.

Guarantees....................................       Each of our current subsidiaries and certain of our future
                                                     subsidiaries will guarantee the notes with guarantees that will
                                                     be unsecured.  From and after the issue date, subject to certain
                                                     exceptions, each subsidiary that guarantees any of our
                                                     indebtedness will be required to guarantee the notes on the same
                                                     basis.

Interest Payments.............................       Interest will be payable semi-annually in arrears on June 15 and
                                                     December 15 of each year, commencing June 15, 2004.

Ranking.......................................       The notes are our senior unsecured obligations. Accordingly, the
                                                     notes will rank:

                                                     o   effectively junior in right of payment to all existing and
                                                         future secured indebtedness and indebtedness owed to
                                                         statutorily preferred creditors;

                                                     o   equal in right of payment to any of our existing and future
                                                         senior unsecured indebtedness; and


                                                     o   senior in right of payment to any of our existing and
                                                         future subordinated indebtedness.

                                                     In addition, the guarantees of the notes by our subsidiaries
                                                     will rank equally to all of such non-guarantor subsidiaries'
                                                     existing and future senior unsecured obligations. The
                                                     notes and the guarantees thereof will be effectively
                                                     subordinated to all secured indebtedness of the guarantors
                                                     to the extent of the assets securing such indebtedness. As
                                                     of March 31, 2004, we had approximately US$191.3 million of
                                                     outstanding indebtedness (excluding intercompany liabilities
                                                     and guarantees) and the outstanding notes would have ranked
                                                     effectively junior in right of payment to approximately $7.8
                                                     million of secured liabilities.

Optional Redemption...........................       We may redeem any of the notes at any time on or after December
                                                     15, 2008, in whole or in part, in cash, at the redemption prices
                                                     described in this prospectus, plus accrued and unpaid interest
                                                     to the date of redemption.

                                                     At any time prior to December 15, 2006, we may redeem up to 35%
                                                     of the aggregate principal amount of the notes issued under the
                                                     indenture governing the notes with the net proceeds of certain



                                      -8-



                                                     equity offerings at a redemption price equal to 111% of the
                                                     principal amount of the notes plus accrued and unpaid interest
                                                     to the date of redemption. We may make that redemption
                                                     only if, after the redemption, at least 65% of the aggregate
                                                     principal amount of notes issued under the indenture governing
                                                     the notes remains outstanding.

Redemption for Tax Reasons....................       Under certain circumstances, we may redeem the notes in whole
                                                     but not in part upon not less than 30 and no more than 60 days'
                                                     prior notice at a price equal to 100% of the principal amount
                                                     thereof, together with accrued and unpaid interest to the date
                                                     fixed for redemption plus any additional amounts.  See
                                                     "Description of the Exchange Notes--Redemption for Changes in
                                                     Withholding Taxes."

Change of Control.............................       If we experience a Change of Control (as defined under
                                                     "Description of the Exchange Notes--Repurchase at the Option of
                                                     Holders"), we will be required to make an offer to repurchase
                                                     the notes at a price equal to 101% of the principal amount
                                                     thereof, plus accrued and unpaid interest to the date of
                                                     repurchase.

Certain Covenants.............................       The terms of the notes will restrict our ability and the ability
                                                     of our restricted subsidiaries to, among other things:

                                                     o  incur additional indebtedness or issue preferred stock;

                                                     o  pay dividends or make other distributions to our
                                                        stockholders;

                                                     o  purchase or redeem capital stock or subordinated
                                                        indebtedness;

                                                     o  make investments;

                                                     o  create liens;

                                                     o  incur restrictions on the ability of our restricted
                                                        subsidiaries to pay dividends or make other payments to us;

                                                     o  sell assets;

                                                     o  consolidate or merge with or into other companies or
                                                        transfer all or substantially all of our assets; and

                                                     o   engage in transactions with affiliates.

                                                     These limitations will be subject to a number of important
                                                     qualifications and exceptions.  See "Description of the Exchange
                                                     Notes--Certain Covenants."



                                      -9-



              Summary Historical Consolidated Financial Information

     The following table provides a summary of our historical consolidated
financial data. The summary historical consolidated financial data for the years
ended December 31, 2001, 2002 and 2003 have been derived from our audited
consolidated financial statements and the summary historical consolidated
financial data as of and for each of the three month periods ended March 31,
2003 and 2004 were derived from our unaudited consolidated financial statements
included elsewhere in this prospectus.


     The information presented below should be read in conjunction with "Use of
Proceeds," "Capitalization," "Selected Financial Data," "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and the
consolidated financial statements included elsewhere in this prospectus.



                                                                                                 Unaudited
                                                                                        ---------------------------
                                                     Year Ended December 31,                Three Months ended
                                               2001           2002             2003        March 2003      March 2004
                                                 ---------    ---------       ---------      ------------    ----------
                                                         Constant Ps. in million as of March 31, 2004

                                                                                              
Statement of Income Data:
Revenues..........................                2,278.7     2,491.7         2,966.2           675.4          865.1
Cost of sales and operating expenses..           (2,853.6)   (2,728.2)       (2,852.0)         (678.4)        (794.6)
                                                 ---------    ---------       ---------      ------------    ----------

Income (loss) from operations.....                 (574.9)     (236.5)          114.2             3.0           70.6
Interest expense, net.............                 (408.3)     (428.7)         (202.1)          (91.1)         (61.5)
Foreign exchange gain (loss, net).                  101.2      (628.1)         (324.6)         (257.3)          10.7
Monetary position.................                  220.4       285.0            94.3            65.5           16.3
Other income (expense), net(1)....                  (31.4)      (28.0)        1,741.9         1,899.9           14.2
Cash severance and other special
   items..........................                  (64.0)      (32.9)          (10.6)           (7.8)           0.0
                                                 ---------    ---------       ---------      ------------    ----------

Income (loss) before income taxes
   and employee profit............                 (756.9)   (1,069.3)        1,413.1         1,606.3           50.2
Income tax and employee profit
   sharing benefit (expense)......                  162.8       245.6          (501.3)         (431.9)         (18.3)
                                                 ---------    ---------       ---------      ------------    ----------
Net income (loss).................                 (594.1)     (823.8)          911.8         1,174.3           32.0
                                                 =========    =========       =========      ============    ==========

Operating Data:
Depreciation and amortization.....                  655.0       823.5           874.3           213.0          230.4
Investment in fixed assets (end                   1,608.1       574.4           467.5            86.4          194.0
   of period).....................
Net Cash Flow:
   Operating activities...........                 (308.5)      (11.7)          162.2           (58.6)          98.0
   Investing activities...........               (1,620.7)     (575.9)         (565.6)          (87.1)        (204.4)
   Financing activities...........                1,916.6       783.7         1,100.4           299.2          (72.7)
                                                 ---------    ---------       ---------      ------------    ----------
Total net cash flows..............                  (12.5)      196.1           697.0           153.5         (179.1)
Total access lines in service (in
   thousands)
   (end of period)................
   Business.......................                 121.0        116.4           132.4           115.0          141.4
   Residential....................                 169.1        178.7           216.7           185.2          227.8
                                                 ---------    ---------       ---------      ------------    ----------
       Total......................                 290.1        295.1           349.1           300.2          369.2
                                                 =========    =========       =========      ============    ==========





                                                                                                    As of
                                                                                                March 31, 2004
                                                                                               (Constant Ps. In
                                                                                                   millions)

                                                                                              
Balance Sheet Date:
Cash & cash equivalents..............................................................                850.1
Net working capital investment.......................................................                247.9
Total assets.........................................................................              8,231.9
Total debt...........................................................................              2,134.0
Net debt.............................................................................              1,283.9
Total liabilities....................................................................              2,739.4
Total shareholders' equity...........................................................              5,492.4



                                      -10-



Data in Accordance with US GAAP(2)




                       Year Ended December 31, (Unaudited)
                                                                                            Three Months ended
                                     ---------------------------------------------- -----------------------------------
                                          2001           2002           2003           March 2003        March 2004
                                     --------------- ------------- ---------------- ----------------- -----------------

                                                    (Constant Ps. in millions as of March 31, 2004)

Financial Data:
                                                                                           
Income (loss) from operations                (579.9)         (125.7)        173.7             17.2             80.1
Net income (loss)............                (620.2)         (960.8)      2,783.6          2,942.7             61.3
Total assets.................               7,434.2         7,239.3       7,825.3          7,227.9          7,819.9
Total debt...................               4,984.3         5,624.9       2,204.1          1,267.8          2,134.0
Total shareholders' equity                  1,657.2           758.1       4,931.9          5,132.6          4,981.6
(deficit)....................


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

(1)  Other income for the year ended December 31, 2003 includes a net gain of
     Ps. 1,888.2 million due to our repurchase of certain debt. See
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations--Debt Repurchase."

(2)  Reconciled in accordance with Note 24 of our consolidated financial
     statements.



                                      -11-


                                  Risk Factors

     You should carefully consider the following risk factors, as well as other
information set forth in this prospectus, prior to making an investment in the
notes. Unless the context otherwise requires, for purposes of this section, the
"notes" shall be deemed to refer collectively to the outstanding and any
exchange notes. The risks described below are not the only ones that may affect
the notes. Additional risks not presently known to us or that we currently deem
immaterial may also impair our business operations. In general, investing in the
securities of issuers in emerging-market countries such as Mexico involves risks
not typically associated with investing in the securities of US companies. To
the extent it relates to the Mexican government or Mexican macroeconomic data,
the following information has been extracted from official publications of the
Mexican government.

Risks Relating to Our Company

Since we have a limited operating history you will not be able to fully evaluate
our historical performance.

     We were founded in 1994. In June 1996, we were awarded by the Mexican
government a concession to install and operate a public telecommunications
network for the offering of local and long distance telephony services in
Mexico. We commenced commercial operations in June 1999 by beginning operations
in the city of Monterrey and entered the city of Guadalajara by the end of that
same year. We commenced operations in Mexico City at the beginning of 2000 and
expanded our services to the cities of Puebla, Toluca and Leon a year later.
Because of our limited historical commercial operations, it may be difficult to
fully evaluate our past operating performance.

We may not have sufficient administrative, operational or financial resources to
pursue our growth strategy.

     Our expected growth will place a strain on our administrative, operational
and financial resources. The development of our business and the installation
and expansion of our network, services and customer base require significant
expenditures. Since inception we have invested in the aggregate approximately
Ps. 7,700 million in our network and infrastructure. These expenditures,
together with operating expenses, will adversely impact our cash flow and
profitability. We also anticipate that continued growth will require us to
attract and retain qualified personnel who can efficiently manage such growth.
If we are unable to meet the challenges that our growth presents, our results of
operations and financial condition could be adversely affected.

We depend on certain vendors for the deployment of our network.

     Our ability to achieve our strategic objectives and our overall performance
and prospects depends and will depend, in large part, upon the successful,
timely and cost-effective acquisition of equipment. From our inception until
December 2003, Nortel Networks was our main supplier of fixed wireless access
technology. On December 23, 2003, Airspan Communications Limited ("Airspan")
acquired Nortel's fixed wireless access business, assuming Nortel's rights and
obligations relating to the supply of fixed wireless access products and related
services to us. Therefore, we currently depend on Airspan for the production of
the fixed wireless access product, which represent most of our current network
access infrastructure. We are Airspan's primary customer for these products. If
Airspan ceases to produce these products, our network expansion and growth could
be slowed and our operating results could be adversely affected. We have a
contingent license from Airspan to use their fixed wireless access technology to
produce these products in the event Airspan ceases production. However, we may
be unable to obtain additional fixed wireless access products on satisfactory
terms, if at all. See "Certain Relationships and Related Transactions."

If we do not successfully maintain, upgrade and efficiently operate accounting,
billing, customer service and management information systems, we may not be able
to maintain and improve our operating efficiencies.

     Sophisticated information and processing systems are vital to our
operations and growth and our ability to monitor costs, render monthly invoices
for services, process customer orders, provide customer service and achieve
operating efficiencies. We have installed the accounting, information and
processing systems that we deem necessary to provide services efficiently.
However, there can be no assurance that we will be able to successfully operate
and upgrade such systems or that they will continue to perform as expected. Any
failure in our information and

                                      -12-



processing  systems could impair our ability to collect  payment from  customers
and respond satisfactorily to customer needs.

Our operations are dependent upon our ability to protect our network
infrastructure.

     Our operations are dependent upon our ability to protect our network
infrastructure against damage from fire, earthquakes, floods, power loss,
breaches of security, software defects and similar events and to construct
networks that are not vulnerable to the effects of such events. The occurrence
of a natural disaster or other unanticipated problem at our facilities or at the
sites of our switches could cause interruptions in the services we provide. The
failure of a switch would result in the interruption of service to the customers
served by that switch until necessary repairs were effected or replacement
equipment was installed. Repairing or replacing damaged equipment may be costly.
Any damage or failure that causes interruptions in our operations could have a
material adverse effect on our business, financial condition and results of
operations.

If our significant customer fails to perform under our existing agreements, our
business could be adversely impacted.

     We have an agreement with Nextel de Mexico, our largest single customer,
which allows Nextel de Mexico to provide telecommunications services to its
customers through access to our network. Under this agreement, we are guaranteed
certain minimum levels of traffic. In 2003, our sales to Nextel de Mexico
accounted for approximately 18% of our net sales. In the event Nextel de Mexico
fails to comply with its obligations under our agreement, or such agreement is
not renewed upon its expiration in December 2005, our results of operations and
financial condition could be materially and adversely affected.

We depend on key personnel; if they were to leave us, we might have an
insufficient number of qualified employees.

     We believe that our ability to implement our business strategy and our
future success depends on the continuous employment of our senior management
team, in particular our president and chief executive officer, Tomas Milmo
Santos. Our senior management team has extensive experience in the industry and
is vital in maintaining some of our major customer relationships which may be
difficult to replace. The loss of the technical knowledge, management and
industry expertise of these key employees could make it difficult for us to
execute our business plan effectively and could result in delays in new products
being developed, loss of customers and diversion of resources while we seek
replacements.

We depend on Telmex for interconnection and we may be forced to pay higher
interconnection fees in the future, which could have a material adverse effect
on our business and results of operations.

     Telmex exerts significant influence on all aspects of the
telecommunications markets in Mexico, including interconnection agreements. We
use Telmex's network to terminate the vast majority of our customers' calls. Our
interconnection agreement with Telmex expired on December 31, 2003.
Notwithstanding such expiration, the terms and conditions of the agreement
(including the tariffs) are automatically extended until the parties mutually
agree to extend the agreement. If a new interconnection agreement is entered
into with Telmex, the terms and conditions (including rates) of such new
agreement may not permit us to offer services that are both profitable and
competitive. In addition, if the SCT (Secretaria de Comunicaciones y
Transportes), the Mexican telecommunications regulatory authority, ceased to
regulate Telmex's pricing, the resulting competitive climate could have a
material adverse effect on our business and results of operations. See
"Supervision and Regulation of the Mexican Telecommunication
Industry--Interconnection."

A system failure could cause delays or interruptions of service, which could
cause us to lose customers.

     To be successful, we will need to continue to provide our customers
reliable service over our network. Some of the risks to our network and
infrastructure include:

     o    physical damage to access lines;


                                      -13-




     o    power surges or outages;

     o    software defects; and

     o    disruptions beyond our control.

     Disruptions may cause interruptions in service or reduced capacity for
customers, either of which could cause us to lose customers and incur additional
expenses.

We operate in a highly competitive environment, which may negatively affect our
operating margins.

     The telecommunications industry in Mexico is becoming more competitive.
Over the past two years, prices for local and long distance calls in Mexico
declined by approximately 14% and 21% in real terms, respectively. We expect the
Mexican telecommunications market to continue to experience rate pressure,
primarily as a result of:

     o    increased competition and focus by our competitors on increasing
          market share;

     o    recent technological advances that permit substantial increases in the
          transmission capacity of both new and existing fiber-optic networks,
          resulting in long distance overcapacity and rate pressure; and

     o    the entrance of cable television operators into certain of our
          markets.

     As the telecommunications industry in Mexico becomes more competitive, we
will face significant competition from other operators primarily on the basis of
features, pricing and customer service. Some of these competitors include
Telmex, Avantel, Alestra, Maxcom and others, as well as established cable
television operators who may expand their services into certain of our markets,
such as long distance voice and data service. As they become licensed, resellers
of telephony services will also offer competition in many of our targeted
markets.

     Telmex, as the former state-owned telecommunications monopoly and dominant
provider of local and other telecommunications services in Mexico, has
significantly greater financial and other resources than those available to us.
In addition, Telmex's nationwide network and concessions, as well as its
established and long-standing customer base, give it a substantial competitive
advantage over us. In addition, although not allowed by the Ley Federal de
Telecomunicaciones enacted in 1995, referred to herein as the Mexican
Telecommunications Law, and Telmex's concessions, Telmex may subsidize its long
distance services with revenues obtained from its local services and as a result
may be able to price its services at rates that are not profitable for us. We
will face significant competition from Telmex in all the areas where we
currently operate.

We depend on revenues from certain highly competitive segments.

     High-volume business customers are one of the most attractive niches in the
market. This segment is being addressed by a number of carriers that offer
competitive telecommunications services solutions in order to gain these
accounts. Losing some of these customers could represent a significant loss of
income and lower operating income.

We may need additional financing.

     We may require additional financing in the future to service our
indebtedness, including the notes, and fund our operations. We cannot assure you
that we will have sufficient resources and that, if needed, any financing will
be available in the future or on terms acceptable to us. In addition, our
ability to incur additional indebtedness will be restricted by the terms of the
notes or other covenants from other financial agreements currently in place or
into which we may enter in the future.

The technology we use may be made obsolete by the technology used by our
competitors.

     All companies in the global telecommunications industry must adapt to rapid
and significant changes in technology. While we have been installing since
inception what we believe to be a technologically advanced fixed

                                      -14-



wireless system, as well as a fiber optic network, point-to-multipoint,
point-to-point and copper infrastructure, we cannot assure you that these
technologies will not be challenged by competition. We have relied heavily on
the continued performance of wireless technology. Technological changes or
advances in alternative technologies may adversely affect our competitive
position, require us to reduce our prices, require substantial new capital
expenditures and/or require write-downs of obsolete technology.

If our current churn rate increases, our business could be negatively impacted.

     The cost of acquiring a new customer is much higher than the cost of
maintaining an existing customer. Accordingly, customer deactivations, or churn,
could have a material negative impact on our operating income, even if we are
able to obtain one new customer for each lost customer. Although our average
monthly churn rate has decreased to approximately 1.2% during first quarter of
2004 from 1.6% during 2003 and 2.2% during 2002, our churn rate was still higher
than that of our main competitors. We believe that our churn rate was mainly due
to customer deactivations resulting from non-payment of bills. If we experience
a further increase in our churn rate, our ability to achieve revenue growth
could be materially impaired. In addition, a decline in general economic
conditions could lead to an increase in churn, particularly among our
residential customers.

A majority of our voting stock is controlled by one shareholder, the interests
of which may not always be the same as the interests of the holders; there is a
dispute among certain of our shareholders and us which could affect our ability
to make corporate decisions.

     Telinor owns all of our Series A Voting Shares and, as a result, a majority
of all of our voting shares. As a result, Telinor has control over many of our
corporate decisions and will have the ability to prevent our taking any
particular corporate decision, whether or not Telinor's actions are in the best
interest of the holders.

     Our other series of voting shares issued and outstanding is Series C Voting
Shares. The holders of the Series C Voting Shares are entitled to certain
rights. Certain actions cannot be approved at a meeting of shareholders without
the vote of a majority of the Series C Voting Shares and certain actions cannot
be approved at the Board of Directors level without the vote of at least one
director appointed by the holders of Series C Voting Shares. These matters
include, among others, issues associated with the fundamental nature of Axtel as
a corporation, changes in its indebtedness, changes in its charter or bylaws,
the issuance or repurchase of securities, initiation or settlement of material
litigation, transactions not in the ordinary course of business and material
capital expenditures.

     As a result of a dispute among certain of our shareholders and us, if a
matter requiring the approval of the majority of the Series C Voting Shares is
approved without the affirmative vote of LAIF X sprl (a holder of some of our
Series C voting shares), or a matter requiring the approval of one or more
Series C Directors is approved without the affirmative vote of at least one
director appointed by LAIF X sprl, there may be doubt as to the validity of such
approval. LAIF X sprl has voted in favor of the issuance of the notes and the
exchange notes and no action is required at the Board of Directors level. See
"Business--Legal Proceedings--Shareholdings Disputes."

Risks Relating to the Mexican Telecommunications Industry

We operate in a highly regulated industry.

     As a provider of public services, we are subject to extensive regulation.
Although the basic regulatory framework governing telecommunications has been in
existence since 1995, it may undergo changes from time to time, which may
materially and adversely affect our business, operations, financial condition
and prospects.

If the Mexican government grants more concessions or amends existing
concessions, the value of our concessions could be severely impaired.

     The Mexican government regulates the telecommunications industry. Our
concessions are not exclusive and the Mexican government has granted and may
grant additional concessions covering the same geographic regions. We cannot
assure you that additional concessions to provide services similar to those we
provide will not be granted and that the value of our concessions and
competition levels will not be adversely affected as a result.


                                      -15-



Foreign ownership restrictions may limit our ability to raise equity capital.

     Mexican law provides that no more than 49% of the full voting stock of a
Mexican corporation holding a concession to provide telecommunications services
other than cellular services may be held by non-Mexicans. Non-Mexicans own 41.5%
of our full voting stock. Any future sales of equity securities to non-Mexicans
in excess of 49% of full voting stock must involve so-called "neutral"
securities with limited or no voting rights or would require a proportional
purchase of voting stock by Mexicans. This national ownership requirement may
limit our ability to raise capital from non-Mexican investors in the future.

Fraud could increase our expenses.

     The fraudulent use of telecommunications networks could impose a
significant cost upon service providers, who must bear the cost of services
provided to fraudulent users. We may suffer a loss of revenue as a result of
fraudulent use and incur an additional cash cost due to our obligation to
reimburse carriers the cost of services provided to fraudulent users. Although
technology has been developed to combat this fraudulent use and we have
installed it in our network, this technology does not eliminate fraud entirely.
In addition, because we rely on other long distance carriers to terminate our
calls on their networks, some of which do not have anti-fraud technology in
their networks, we may be particularly exposed to this risk in our long distance
service.

Risks Relating to Mexico

Economic developments in Mexico affect our business.

     We are a Mexican company with all of our operations in Mexico. The economic
environment within Mexico can have a significant impact on our business and
financial condition and results of operations and our ability to meet our
obligations under the notes.

     Beginning in December 1994 and continuing through 1995, Mexico experienced
an economic crisis characterized by a sharp devaluation of the peso, high
inflation, foreign currency exchange rate instability, high domestic interest
rates, a strong contraction in consumer demand for many products and services,
reduced availability of credit, high unemployment and diminished international
investor confidence in Mexico. Mexico's gross domestic product, which grew at a
real annual rate of 3.5% during 1994, declined by 6.2% in real terms during
1995.

     In response to these developments, beginning in February 1995, the Mexican
government implemented a variety of economic programs designed to promote
economic recovery, stabilize foreign currency exchange rates and reduce
inflation. Economic conditions in Mexico improved moderately in 1996 and 1997.
However, a combination of factors led to a slowdown in Mexico's economic growth
in 1998. Notably, the decline in the international price of oil resulted in a
reduction of federal revenues, approximately one-third of which are derived from
petroleum taxes and duties. In addition, the economic crises in Asia and Russia,
as well as the financial turmoil in Brazil, Venezuela and elsewhere, produced
greater volatility in the international financial markets, which further slowed
Mexico's economic growth. In 1998, the inflation rate in Mexico was 18.6%,
interest rates on 28-day Certificados de la Tesoreria de la Federacion ("CETES")
averaged 24.8% and the peso lost 22.7% of its value (in nominal terms) relative
to the US dollar.

     During 1999, conditions improved with inflation in Mexico at 12.3%,
interest rates on 28-day CETES averaging 21.4% and the peso appreciating 4.2% in
value (in nominal terms) relative to the US dollar. Throughout 2000, the
improvement shown in 1999 continued. In 2000, the inflation rate was 9.0%,
interest rates on 28-day CETES averaged 15.2% and the peso devalued 1.5% in
value (in nominal terms) relative to the US dollar. The Mexican government
estimated that Mexico's real gross domestic product grew by 5.0% in 1998, 3.6%
in 1999 and 6.6% in 2000.

     Beginning in January 2001, however, and increasing in the fourth quarter of
2001, amid concerns of a global economic slowdown and a recession in the United
States, Mexico began to experience an economic slowdown marked by a decline in
gross domestic product. In 2001, Mexico's gross domestic product shrank by 0.2%
in real terms while the inflation rate was 4.4%, interest rates on 28-day CETES
averaged 11.3% and the peso appreci-

                                      -16-



ated 4.8% in value (in nominal terms) relative to the US dollar. During 2002, as
the United States and global economic slowdown continued, the Mexican real gross
domestic product growth rate was 0.7%, the inflation rate was 5.7%, interest
rates on 28-day CETES averaged 11.3% and the peso devalued 13.9% (in nominal
terms) relative to the US dollar. During the year ended December 31, 2003, the
inflation rate was 4.0%, interest rates on 28-day CETES averaged 6.2% and the
peso devalued 7.7% (in nominal terms) relative to the US dollar.

     In the past, inflation has led to high interest rates and devaluation of
the peso. Inflation itself, as well as governmental efforts to reduce inflation,
has had significant negative effects on the Mexican economy in general and on
Mexican companies, including us. Inflation in Mexico decreases the real
purchasing power of the population of Mexico, and the Mexican government's
efforts to control inflation by tightening the monetary supply have historically
resulted in higher financing costs, as real interest rates have increased. Such
policies have had and could have an adverse effect on us.

     The current global economic slowdown, including the slowdown in the United
States and Mexican economies, and other future economic developments in or
affecting Mexico could impair our business, results of operations, financial
condition, prospects and ability to obtain financing.

Political events in Mexico could affect Mexican economic policy and our results
of operations.

     The Mexican government has exercised, and continues to exercise,
significant influence over the Mexican economy. Mexican governmental actions
concerning the economy could have a significant impact on Mexican private sector
entities in general, as well as on market conditions.

     Mexican political events may also significantly affect our operations. In
the Mexican national elections held on July 2, 2000, Vicente Fox of the Partido
Accion Nacional, which we refer to as the "PAN," won the presidency. His victory
ended more than 70 years of presidential rule by the Partido Revolucionario
Institucional, which we refer to as the "PRI." Neither the PRI nor the PAN
succeeded in securing a majority in either house of the Mexican Congress.

     President Fox assumed office on December 1, 2000. While the transition from
the previous administration was smooth, since assuming office, President Fox has
encountered strong opposition to some of his proposed reforms from both houses
of Mexican Congress, where opposition parties such as the PRI, the Partido de la
Revolucion Democratica (PRD) and/or the Partido Verde Ecologista (PVE) have
frequently joined forces to block PAN initiatives. Further, on July 6, 2003,
Mexican Congressional elections were held. The elections resulted in a reduction
in the number of Congressional seats held by the PAN and an increase in the
number of Congressional seats held by the PRI, among others. We expect that
these events will intensify the current legislative gridlock in the Mexican
Congress, which could lead to a further slowdown in the progress of political
reforms in Mexico. This gridlock could have an adverse effect on us, including
our business, financial condition, prospects and results of operations.

     Social and political instability in Mexico or other adverse social or
political developments in or affecting Mexico could adversely affect us and our
ability to obtain financing. It is possible that political uncertainty may
adversely affect financial markets.

We may lose money because of peso devaluation.

     While our revenues are almost entirely denominated in pesos, the
substantial majority of our obligations, and all of our long-term debt, are
denominated in US dollars. The value of the Mexican peso has been subject to
significant fluctuations with respect to the US dollar in the past and may be
subject to significant fluctuations in the future. During the year ended
December 31, 2003, the peso was devalued by 7.7% (in nominal terms). Further
declines in the value of the peso relative to the US dollar could adversely
affect our ability to meet our US dollar-denominated obligations, including the
notes. In addition, any further devaluation of the peso may negatively affect
the value of Mexican securities such as the notes.


                                      -17-



Our financial statements do not give you the same information as financial
statements prepared under United States accounting principles.

     We prepare our financial statements in accordance with Mexican GAAP. These
principles differ in significant respects from US GAAP, including the treatment
of the capitalization of pre-operating expenses, the amortization of frequency
rights, the capitalization of interest and deferred income taxes and employees'
profit sharing, and in the presentation of cash flow information. In particular,
all Mexican companies must incorporate the effects of inflation directly in
their accounting records and in published financial statements. The effects of
inflation accounting under Mexican GAAP are not eliminated in the reconciliation
of US GAAP. For this and other reasons, the presentation of Mexican financial
statements and reported earnings may differ from that of companies in other
countries. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and Note 24 to the audited consolidated financial
statements.

Risks Relating to the Notes

We and our subsidiary guarantors may incur substantially more debt, which could
further exacerbate the risks associated with our indebtedness.

     Although the agreements governing our and our subsidiary guarantors'
outstanding indebtedness and the indenture governing the notes contain
restrictions on the incurrence of additional indebtedness, these restrictions
are subject to a number of qualifications and exceptions, and the indebtedness
incurred in compliance with these restrictions could be substantial. Also, these
restrictions do not prevent us or our subsidiary guarantors from incurring
obligations that do not constitute "indebtedness" as defined in the relevant
agreement. If new debt is added to the current indebtedness levels, the related
risks that we now face could intensify.

Our indebtedness could adversely affect our financial condition and impair our
ability to fulfill our obligations under the notes.

     Our ability to meet our debt service requirements, including our
obligations with respect to the notes, will depend on our future performance,
which is subject to a number of factors, many of which are outside our control.
We cannot assure you that we will generate sufficient cash flow from operating
activities to meet our debt service and working capital requirements.

     As of March 31, 2004, we had approximately US$191.3 million of outstanding
indebtedness.

     Our level of indebtedness may have important negative effects on our future
operations, including:

     o    impairing our ability to obtain additional financing in the future for
          working capital, capital expenditures, acquisitions or other general
          corporate purposes or to repurchase the notes from you upon a change
          of control;

     o    requiring us to dedicate a substantial portion of our cash flow to the
          payment of principal and interest on our indebtedness, which reduces
          the availability of our cash flow to fund working capital, capital
          expenditures, acquisitions and other general corporate purposes;

     o    subjecting us to the risk of increased sensitivity to interest rate
          increases on our indebtedness with variable interest rates, including
          our borrowings under our credit facilities;

     o    increasing the possibility of an event of default under the financial
          and operating covenants contained in our debt instruments; and

     o    limiting our ability to adjust to rapidly changing market conditions,
          reducing our ability to withstand competitive pressures and making us
          more vulnerable to a downturn in general economic conditions or our
          business than our competitors with less debt.



                                      -18-



     If we are unable to generate sufficient cash flow from operations in the
future to service our debt, we may be required to refinance all or a portion of
our existing debt, including the notes, or to obtain additional financing. We
cannot assure you that any such refinancing would be possible or that any
additional financing could be obtained. Our inability to obtain such refinancing
or financing may have a material adverse effect on us.

The instruments governing our debt, including the exchange notes offered hereby,
contain cross-default provisions that may cause all of the debt issued under
such instruments to become immediately due and payable as a result of a default
under an unrelated debt instrument.

     The indenture governing the notes contains numerous operating covenants and
requires us and our subsidiaries to meet certain financial ratios and tests.
Instruments governing our other debt also contain certain affirmative and
negative covenants. Our failure to comply with the obligations contained in the
indenture or other instruments governing our indebtedness could result in an
event of default under the applicable instrument, which could result in the
related debt and the debt issued under other instruments becoming immediately
due and payable. In such event, we would need to raise funds from alternative
sources, which may not be available to us on favorable terms, on a timely basis
or at all. Alternatively, such default could require us to sell our assets and
otherwise curtail operations in order to pay our creditors.

The notes and the guarantees will be unsecured and effectively subordinated to
our secured indebtedness.

     The notes and the obligations of the subsidiary guarantors under their
respective guarantees will not be secured by any of our assets. We are a party
to certain financing facilities which are secured by all of our and all of our
subsidiaries' present and future property, including the concessions and
licenses which authorize us to provide telecommunications services in Mexico.
See "Description of Other Indebtedness." As of March 31, 2004, we had US$7.8
million of secured debt outstanding. In the event any of the lenders thereunder
foreclosed on these mortgaged concessions and licenses and we ceased to be the
owner of such concessions and licenses, we would no longer be able to operate as
a telephony services provider in Mexico. In addition, the indenture governing
the notes will permit the incurrence of additional debt, some of which may be
secured debt. Holders of our secured debt will have claims that are effectively
senior to your claims as holders of the notes, to the extent of the value of the
assets securing the secured debt.

     If we become insolvent or are liquidated, or if payment under any secured
debt is accelerated, the lenders thereunder would be entitled to exercise the
remedies available to a secured lender. Accordingly, the lender will have
priority over any claim for payment under the notes to the extent of the value
of the assets that constitute its collateral. If this were to occur, it is
possible that there would be no assets remaining from which claims of the
holders of the notes could be satisfied. Further, if any assets did remain after
payment of these lenders, the remaining assets might be insufficient to satisfy
the claims of the holders of the notes and holders of other unsecured debt that
is deemed the same class as the notes, and potentially all other general
creditors who would participate ratably with holders of the notes.

Restrictive covenants in our debt agreements may restrict the manner in which we
can operate our business.

     The indenture governing the notes limits, among other things, our ability
and the ability of our restricted subsidiaries to:

     o    borrow money or issue guarantees;

     o    pay dividends, redeem capital stock or make other restricted payments;

     o    create liens to secure indebtedness;

     o    make certain investments;

     o    sell certain assets;



                                      -19-



     o    pledge assets;

     o    enter into transactions with our affiliates; and

     o    merge with another entity or sell substantially all of our assets.

     If we fail to comply with these covenants, we would be in default under our
credit facility and the indenture, and the principal and accrued interest on the
notes and our other outstanding indebtedness may become due and payable. See
"Description of Other Indebtedness" and "Description of the Exchange
Notes--Certain Covenants." In addition, our future indebtedness agreements may
contain additional affirmative and negative covenants which could be more
restrictive than those contained in the indenture.

We may not have the ability to repurchase the notes upon a change of control as
required by the indenture.

     Upon the occurrence of a change of control (as defined in the indenture),
we will be required to offer to purchase all outstanding notes at 101% of their
principal amount plus accrued and unpaid interest to the date of repurchase.
Upon such a change of control, we may not have sufficient funds available to
repurchase all of the notes tendered pursuant to this requirement. In addition,
we may be prohibited by future credit facilities from repurchasing any of the
notes unless the lenders thereunder consent to such repurchase. Our failure to
repurchase the notes would be a default under the indenture, which would, in
turn, be a default under our credit facility and, potentially, other debt. If
the payment of any debt were to be accelerated, we may be unable to repay these
amounts or make the required repurchase of the notes. See "Description of the
Exchange Notes--Repurchase at the Option of Holders."

We may not be able to make payments in US dollars.

     In the past, the Mexican economy has experienced balance of payments
deficits and shortages in foreign exchange reserves. While the Mexican
government does not currently restrict the ability of Mexican or foreign persons
or entities to convert pesos to foreign currencies, to US dollars in particular,
it has done so in the past and could do so again in the future. We cannot assure
you that the Mexican government will not implement a restrictive exchange
control policy in the future. Any such restrictive exchange control policy could
prevent or restrict our access to US dollars to meet our US dollar obligations
and could also have a material adverse effect on our business, financial
condition and results of operations. We cannot predict the impact of any such
measures on the Mexican economy.

No public market exists for the exchange notes. An active trading market may not
develop for the exchange notes, which may limit your ability to resell them.

     The exchange notes will constitute a new class of securities for which
there is no established trading market. We do not intend to list the notes on a
stock exchange or seek their admission for trading in the National Association
of Securities Dealers Automated Quotation System. We cannot assure you that an
active trading market for the exchange notes will develop or, if a trading
market develops, that it will continue. The lack of an active trading market for
the exchange notes would have a material adverse effect on the market price and
liquidity of the exchange notes. If a market for the exchange notes develops,
the exchange notes may trade at a discount from their initial offering price.

     In addition, you may not be able to sell your exchange notes at a
particular time or at a price favorable to you. Future trading prices of the
exchange notes will depend on many factors, including:

     o    our operating performance and financial condition;

     o    our ability to complete the offer to exchange the notes for registered
          notes or to register the notes for resale;

     o    the interest of securities dealers in making a market;


                                      -20-



     o    the market for similar securities; and

     o    prevailing interest rates.

     Historically, the market for non-investment grade debt has been subject to
disruptions that have caused substantial volatility in prices. The market for
the exchange notes, if any, may be subject to similar disruptions. A disruption
may have a negative effect on you as a holder of the notes, regardless of our
prospects or performance.

You may not be able to effect service of process on us, our subsidiaries or
directors or to enforce in Mexican courts judgments obtained against us in the
US.

     We and our subsidiaries are variable capital corporations (sociedades
anonimas de capital variable) organized under the laws of Mexico, and are
headquartered, managed and operated outside of the United States (principally in
Mexico). Most of our directors and all of our officers reside in Mexico. All or
a substantial portion of our assets and the assets of most of our directors and
all of our officers are located outside of the United States (principally in
Mexico). As a result, it may not be possible for the investors or holders of the
notes to effect service of process outside of Mexico or within the United States
upon us or such persons, or to enforce a judgment obtained in the United States
against us or them outside of Mexico or in the United States courts that is
based on the civil liability provisions under laws of jurisdictions other than
Mexico including the federal and state securities laws or other laws of the
United States.

     We have been advised by our special Mexican counsel, D&A Morales y
Asociados, S.C., that no treaty is in effect between the United States and
Mexico calling for the mutual recognition and enforcement of their respective
judgments. The recognition by Mexican courts of a judgment rendered in the
United States is usually done under the principle of reciprocity, which means
that Mexican courts would reexamine judgments rendered in the United States if
such foreign country would reexamine Mexican judgments. Mexican courts may
enforce judgments rendered in the United States through a homologation procedure
consisting of the review by such Mexican courts of the foreign judgment to
ascertain whether certain requirements of due process, reciprocity and public
policy have been complied with, without reviewing the merits of the subject
matter of the case. A judgment rendered in the United States may or need not be
recognized if, among others:

     o    the foreign court did not have jurisdiction over the subject matter in
          a manner that is compatible with or analogous to Mexican laws or the
          subject matter is within the exclusive jurisdiction of Mexican courts,

     o    the judgment was rendered under a system which does not provide
          procedures compatible with due process requirements,

     o    enforcement of such judgment would be contrary to public policy,

     o    the defendant did not receive adequate personal notice in sufficient
          time to defend itself,

     o    the judgment is not final in the rendering state,

     o    the judgment conflicts with another final judgment, or

     o    there is no reciprocity with the rendering state.

     Furthermore, there is doubt as to the enforceability, in actions originated
in Mexico, of liabilities based in whole or in part on the United States federal
or state securities laws and as to the enforceability of judgments obtained in
the United States in actions based in whole or in part on the civil liability
provisions of United States federal or state securities laws.


                                      -21-



Payment of judgments entered against us in Mexico will be in pesos, which may
expose you to exchange rate risks.

     If proceedings to enforce our obligations under the notes are brought in
Mexico, Mexican law permits us to pay a resulting judgment in pesos. Under the
Ley Monetaria de Mexico (the "Mexican Monetary Law"), an obligation payable in
Mexico in a currency other than pesos may be satisfied in pesos at the exchange
rate in effect on the date the payment is made. This rate is currently
determined and published by the Banco de Mexico every business day.

     Under Mexico's Ley de Concursos Mercantiles (the "Mexican Bankruptcy Law"),
upon our declaration of insolvency or bankruptcy, or in the event that actions
and claims are initiated in the courts of Mexico, our obligations under the
notes:

     (i)  would be converted into pesos at the exchange rate published by the
          Banco de Mexico prevailing at the time of such declaration and would
          subsequently be converted into Unidades de Inversion, which is a unit
          pegged to the consumer price index determined by Banco de Mexico, and
          payment would occur at the time claims of our other creditors are
          satisfied;

     (ii) would be subject to any provisional remedy ("providencia precautoria")
          which may be issued in such proceedings;

     (iii) would be dependent upon the outcome of the insolvency or bankruptcy
          proceedings;

     (iv) would not be adjusted to take into account depreciation of the peso
          against the dollar occurring after such declaration of insolvency or
          bankruptcy; and

     (v)  would be subject to certain statutory preferences including tax,
          social security and labor claims and secured creditors.

Under the Mexican Bankruptcy Law, it is possible that in the event we are
declared bankrupt, any amount by which the stated principal amount of the notes
exceeds their accreted value may be regarded as not mature and, therefore,
claims of holders of the notes may only be allowed to the extent of the accreted
value of the notes. It is believed that there are no Mexican precedents in
bankruptcy addressing this point and there exists significant uncertainty as to
how a Mexican court would measure the claims to holders of the notes,
particularly given the recent enactment of the Mexican Bankruptcy Law in May
2000.

The collection of interest on interest may not be enforceable in
Mexico.

     Mexican law does not permit the collection of interest on interest and,
therefore, the accrual of default interest on past due ordinary interest accrued
in respect of the notes may be unenforceable in Mexico.

It is possible that Guarantees may not be enforceable.

     All of our current Subsidiary Guarantors are Mexican corporations. The
Guarantees being given by the Subsidiary Guarantors provide a basis for a direct
claim against the Subsidiary Guarantors. However, it is possible that the
Guarantees may not be enforceable. For those Subsidiary Guarantors located in
Mexico, we have been advised by our special Mexican counsel, D&A Morales y
Asociados, S.C., that the laws of Mexico do not prevent their respective
Guarantees from being valid, binding and enforceable against such Subsidiary
Guarantors in accordance with their terms. However, in the event that such a
Subsidiary Guarantor is declared bankrupt, the Guarantee may be deemed to have
been a fraudulent transfer and declared void if such Subsidiary Guarantor failed
to receive fair consideration or reasonably equivalent value in exchange for
such Guarantee. In addition, under Mexican Bankruptcy Law (Ley de Concursos
Mercantiles), if the Company or any of the Subsidiary Guarantors that are
located in Mexico are judicially declared bankrupt, our obligations under the
notes and each of such Subsidiary Guarantors' obligations under its Guarantee
will be subordinated to secured creditors and certain statutorily preferred
creditors,


                                      -22-



such as those holding labor, tax and social security related claims, which will
have preference over any other claims, including claims by any investor in
respect of the notes or such Guarantees. Furthermore, we have been advised that
under Mexican laws, the validity of each Guarantee is subject to the existence
and validity of the obligation being guaranteed. As a consequence thereof, its
enforcement is not independent or irrespective of such obligation being
guaranteed. Furthermore, under Mexican law, a Subsidiary Guarantor may be
released from its obligations under the Guarantee if (i) the holder of the note
gives the Company an extension for payment under the notes without the express
consent of such Subsidiary Guarantor, or (ii) the Company waives any cause that
would otherwise release the Company of its obligations under the notes,
including expirations or statute of limitation provisions.

     The obligation of each Subsidiary Guarantor may be subject to review under
United States state or federal fraudulent transfer laws. Under such laws, if a
court in a lawsuit by an unpaid creditor or representative of creditors of a
Subsidiary Guarantor, such as a trustee in a bankruptcy of such Subsidiary
Guarantor as debtor in possession, were to find that at the time such obligation
was incurred such Subsidiary Guarantor, among other things, (a) did not receive
fair consideration or reasonably equivalent value therefor and (b) (i) was
insolvent, (i) was rendered insolvent, (iii) was engaged in a business or
transaction for which its remaining unencumbered assets constituted unreasonably
small capital or (iv) intended to incur or believed that it would incur debts
beyond its ability to pay such debts as they matured, such court could avoid
such Subsidiary Guarantor's obligation and direct the return of any payments
made thereunder to such Subsidiary Guarantor or to a fund for the benefit of its
creditors. Moreover, regardless of the factors identified in the foregoing
clauses (i) through (iv), such court could avoid such obligation and direct such
repayment if it found that the obligation was incurred with an intent to hinder,
delay or defraud such Subsidiary Guarantor's creditors.

     The measure of insolvency for purposes of the preceding paragraphs will
vary depending upon the law of the jurisdiction being applied. Generally,
however, an entity would be considered insolvent if it is unable to pay or
satisfy its obligations as they become due, the sum of its debts is greater than
all of its property (including collection rights) at a fair valuation or the
present fair salable value of its assets is less than the amount that will be
required to pay its probable liability on its existing debts as they become
absolute and matured.

     If the Guarantees become unenforceable under the conditions described
above, the notes would effectively be subordinated to all liabilities, including
trade payables, of the Subsidiary Guarantors. On March 31, 2004, the Subsidiary
Guarantors had total balance sheet liabilities of Ps. 88.4 million.

Your failure to tender the outstanding notes in the exchange offer may affect
their marketability.

     If outstanding notes are tendered for exchange notes and accepted in the
exchange offer, the trading market, if any, for the untendered and tendered but
unaccepted outstanding notes will be adversely affected. Your failure to
participate in the exchange offer will substantially limit, and may effectively
eliminate, opportunities to sell your outstanding notes in the future. We issued
the outstanding notes in a private offering exempt from the registration
requirements of the Securities Act.

     Accordingly, you may not offer, sell or otherwise transfer your outstanding
notes except in compliance with the registration requirements of the Securities
Act and any other applicable securities laws, or pursuant to an exemption from
the securities laws, or in a transaction not subject to the securities laws. If
you do not exchange your outstanding notes for exchange notes in the exchange
offer, or if you do not properly tender your outstanding notes in the exchange
offer, your outstanding notes will continue to be subject to these transfer
restrictions after the completion of the exchange offer. In addition, after the
completion of the exchange offer, you will no longer be able to obligate us to
register the outstanding notes under the Securities Act.


                                      -23-





                                 Use of Proceeds

     We will not receive any cash proceeds from the exchange offer. We are
making this exchange offer solely to satisfy our obligations under the
registration rights agreement. In consideration for issuing the exchange notes,
we will receive the outstanding notes in an aggregate principal amount equal to
the value of the exchange notes. The outstanding notes surrendered in exchange
for the exchange notes will be retired and canceled. Accordingly, the issuance
of the exchange notes will not result in any change in our indebtedness.

     We received approximately US$170 million in net proceeds from the sale of
the outstanding notes, after deducting discounts and offering expenses. We used
approximately US$110 million of such net proceeds for the repayment of debt and
the payment of certain fees and expenses associated with the repayments.

     All of the debt that was repaid with the proceeds of the outstanding notes
was incurred in connection with our repurchase of certain debt in March of 2003.
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations--Debt Repurchase."

     We plan on using the balance of the net proceeds from the sale of the
outstanding notes, approximately US$60 million, for general corporate purposes.


                                      -24-



                               The Exchange Offer

Purpose of the Exchange Offer

     We issued and sold the outstanding notes in a private offering on December
16, 2003. In connection with that issuance and sale, we entered into a
registration rights agreement with the initial purchasers of the outstanding
notes. In the registration rights agreement, we agreed, among other things, to

     o    prepare and file with the SEC, as promptly as practicable, a
          registration statement relating to the offer to exchange the
          outstanding notes for the exchange notes (the "exchange offer
          registration statement"), or, under certain circumstances, a "shelf"
          registration with respect to the outstanding notes or exchange notes,
          (the "shelf registration statement");

     o    use our reasonable best efforts to cause the exchange offer
          registration statement to be declared effective under the Securities
          Act within 210 days of December 16, 2003 or, in the case of a shelf
          registration statement, as applicable, to be declared effective within
          certain specified time periods after a shelf registration is required
          or requested; and

     o    keep the registered exchange offer open for not less than 30 business
          days (or longer if required by applicable law) after the date that
          notice of the registered exchange offer is mailed to the holders of
          the outstanding notes,

     These requirements under the registration rights agreement will be
satisfied when we complete the exchange offer. However, if we fail to meet any
of these requirements, and under some other circumstances, the interest rate
borne by the notes that are affected by the registration default with respect to
the first 90-day period, or portion thereof, will be increased by an additional
interest of 0.25% per annum upon the occurrence of each registration default.
The amount of additional interest will increase by an additional 0.25% per annum
each 90-day period, or portion thereof, while a registration default is
continuing until all registration defaults have been cured, provided that the
maximum aggregate increase in the interest rate will in no event exceed one
percent (1%) per annum. Upon

     o    the effectiveness of the registration statement, in the case of a
          registration default caused by a registration statement that was not
          declared effective on or prior to the date by which best efforts are
          to be used to cause such effectiveness; or

     o    the effectiveness of the registration statement which had ceased to be
          effective, in the case of a registration default caused by a
          registration statement that had been declared effective, but ceased to
          be effective at any time at which it was required to be effective,

the registration default damages (additional interest) shall cease to accrue.

     We have agreed to provide each holder of outstanding notes a copy of the
prospectus that forms part of the registration statement. We have also agreed to
keep the registered exchange offer open for not less than 30 business days and
after the date on which notice of the exchange offer is mailed to holders (or
longer if required by applicable law).

     Under the registration rights agreement, our obligations to register the
exchange notes will terminate upon the completion of the exchange offer.
However, we will be required to file a shelf registration statement for a
continuous offering by the holders of the outstanding notes if:

     o    a change in law or applicable interpretations of the staff of the SEC
          do not permit us to effect such an exchange offer; or

     o    for any other reason we do not consummate the exchange offer within
          240 days of December 16, 2003; or

                                      -25-




     o    an Initial Purchaser shall notify us following consummation of the
          exchange offer that outstanding notes held by it are not eligible to
          be exchanged for exchange notes in the exchange offer; or

     o    certain holders are prohibited by law or SEC policy from participating
          in the exchange offer or may not resell the exchange notes acquired by
          them in the exchange offer to the public without delivering a
          prospectus.

     During any 365-day period, upon the occurrence of certain events, we will
have the ability to suspend the disposition of outstanding notes pursuant to a
registration statement or shelf registration statement for up to 30 days, if we
determine in our reasonable judgment and upon written advice of counsel that the
continued effectiveness and use of the shelf registration statement would
require the disclosure of confidential information or interfere with any
financing, acquisition, reorganization or other material transaction involving
us.

     We will, in the event of the filing of a shelf registration statement,
provide to each holder of outstanding notes that are covered by the shelf
registration statement copies of the prospectus included in the shelf
registration statement and notify each such holder when the shelf registration
statement has become effective. The names of holders of outstanding notes that
propose to sell the outstanding notes pursuant to the shelf registration
statement will be included, as selling security holders, in such prospectus. We
may require such holders to furnish us with information we require to include in
the shelf registration statement and we may exclude them from such shelf
registration statement if they fail to do so within a reasonable time. Selling
holders of outstanding notes that are included in the shelf registration
statement will be subject to certain of the civil liability provisions under the
Securities Act in connection with such sales and will be bound by the provisions
of the registration rights agreement which are applicable to the holder
(including certain indemnification obligations).

     Once the exchange offer is complete, we will have no further obligation to
register any of the outstanding notes not tendered to us in the exchange offer.
See "Risk Factors--Factors Relating to the Exchange Notes and the Exchange
Offer--Your failure to tender outstanding notes in the exchange offer may affect
their marketability."

Effect of the Exchange Offer

     Based on interpretations by the SEC staff, as set forth in no-action
letters the SEC issued to third parties, we believe that you may offer for
resale, resell and otherwise transfer the exchange notes issued to you in the
exchange offer without compliance with the registration and prospectus delivery
requirements of the Securities Act, except as set forth below, so long as you
are able to make the following representations:

     o    you are acquiring the exchange notes in the ordinary course of your
          business;

     o    at the time of the consummation of the registered exchange offer, you
          are not participating in, you do not intend to participate in and you
          have no arrangement or understanding with any person to participate in
          the distribution of the outstanding notes or exchange notes within the
          meaning of the Securities Act; and

     o    you are not our "affiliate" within the meaning of Rule 405 under the
          Securities Act.

     However, we have not sought a no-action letter with respect to the exchange
offer and we cannot assure you that the staff of the SEC would make a similar
determination with respect to the exchange offer. If you are not able to make
the representations set forth in the immediately preceding paragraph, and any
such other representations as may be necessary under applicable SEC rules,
regulations and interpretations, you are a "restricted holder." As a restricted
holder, you will not be able to participate in the exchange offer, you may not
rely on the interpretations of the SEC staff set forth in the no-action letters
referred to above and you may sell your outstanding notes only in compliance
with the registration and prospectus delivery requirements of the Securities Act
or under an exemption from the registration requirements of the Securities Act
or in a transaction not subject to the Securities Act.

     In addition, each broker-dealer that receives exchange notes for its own
account pursuant to the exchange offer must acknowledge in the letter of
transmittal that it will deliver a prospectus in connection with any resale of


                                      -26-



such exchange notes. The letter of transmittal states that by so acknowledging
and by delivering a prospectus, a broker-dealer will not be deemed to admit that
it is an "underwriter" within the meaning of the Securities Act. This
prospectus, as it may be amended or supplemented from time to time, may be used
by a broker-dealer in connection with resales of exchange notes received in
exchange for securities where such securities were acquired by such
broker-dealer as a result of market-making activities or other trading
activities. We have agreed that, starting on the expiration date and ending on
the close of business 180 days after the expiration date, we will make this
prospectus available to any broker-dealer for use in connection with any such
resale. See "Plan of Distribution." In the registration rights agreement, we
agreed to use our best efforts to keep the exchange offer registration statement
effective, supplemented and amended as required, to ensure that it is available
for such resales of exchange notes during such period.

     Except as described above, this prospectus may not be used for an offer to
resell, resale or other transfer of exchange notes.

     To the extent outstanding notes are tendered and accepted in the exchange
offer, the principal amount of outstanding notes that will be outstanding will
decrease with a resulting decrease in the liquidity in the market for the
outstanding notes. Outstanding notes that are still outstanding following the
completion of the exchange offer will continue to be subject to transfer
restrictions.

Terms of the Exchange Offer

     Upon the terms and subject to the conditions of the exchange offer
described in this prospectus and in the accompanying letter of transmittal, we
will accept for exchange all outstanding notes validly tendered and not
withdrawn before 5:00 p.m., New York City time, on the expiration date. We wi1l
issue $1000 principal amount of exchange notes in exchange for each $1000
principal amount of outstanding notes accepted in the exchange offer. You may
tender some or all of your outstanding notes pursuant to the exchange offer.
However, outstanding notes may be tendered only in integral multiples of $1000
principal amount.

     The terms of the exchange notes will be in all material respects identical
to those of the outstanding notes, except for the elimination of certain
transfer restrictions, registration rights, restrictions on holding notes in
certificated form and additional interest provisions. The exchange notes will
evidence the same debt as the outstanding notes and will be issued under and be
entitled to the benefits of the same indenture under which the outstanding notes
were issued. The outstanding notes and the exchange notes will be treated as a
single series of debt securities under the indenture. For a description of the
terms of the indenture and the exchange notes, see "Description of the Exchange
Notes."

     The exchange offer is not conditioned upon any minimum aggregate principal
amount of outstanding notes being tendered for exchange. As of the date of this
prospectus, an aggregate of $175.0 million principal amount of outstanding notes
is outstanding. This prospectus is being sent to all registered holders of
outstanding notes. There will be no fixed record date for determining registered
holders of outstanding notes entitled to participate in the exchange offer.

     We intend to conduct the exchange offer in accordance with the applicable
requirements of the Securities Act and the U.S. Securities Exchange Act of 1934
(the "Exchange Act") and the rules and regulations of the SEC. Holders of
outstanding notes do not have any appraisal or dissenters' rights under
applicable law or under the indenture in connection with the exchange offer.
Outstanding notes that are not tendered for exchange in the exchange offer will
remain outstanding and continue to accrue interest and will be entitled to the
rights and benefits their holders have under the indenture relating to the
outstanding notes.

     We will be deemed to have accepted for exchange validly tendered
outstanding notes when we have given oral or written notice of the acceptance to
the exchange agent. The exchange agent will act as agent for the tendering
holders of outstanding notes for the purposes of receiving the exchange notes
from us and delivering the exchange notes to the tendering holders. Subject to
the terms of the registration rights agreement, we expressly reserve the right
to amend or terminate the exchange offer, and not to accept for exchange any
outstanding notes not previously accepted for exchange, upon the occurrence of
any of the conditions specified below under "--Conditions." All outstanding
notes accepted for exchange will be exchanged for exchange notes promptly
following the expira-

                                      -27-



tion date. If we decide for any reason to delay for any period our acceptance of
any outstanding notes for exchange, we will extend the expiration date for the
same period.

     If we do not accept for exchange any tendered outstanding notes because of
an invalid tender, the occurrence of certain other events described in this
prospectus or otherwise, such unaccepted outstanding notes will be returned,
without expense, to the holder tendering them or the appropriate book-entry will
be made, in each case, as promptly as practicable after the expiration date.

     We are not making, nor is our board of directors making, any recommendation
to you as to whether to tender or refrain from tendering all or any portion of
your outstanding notes in the exchange offer. No one has been authorized to make
any such recommendation. You must make your own decision whether to tender in
the exchange offer and, if you decide to do so, you must also make your own
decision as to the aggregate amount of outstanding notes to tender after reading
this prospectus and the letter of transmittal and consulting with your advisers,
if any, based on your own financial position and requirements.

Expiration Date; Extensions; Amendments

     The term "expiration date" means 5:00 p.m., New York City time, on , 2004,
unless we, in our sole discretion, extend the exchange offer, in which case the
term "expiration date" shall mean the latest date and time to which the exchange
offer is extended.

     If we determine to extend the exchange offer, we will notify the exchange
agent of any extension by oral or written notice. We will notify the registered
holders of outstanding notes of the extension no later than 5:00 p.m., New York
City time, on the business day immediately following the previously scheduled
expiration date.

     We reserve the right, in our sole discretion:

     o    to delay accepting for exchange any outstanding notes;

     o    to extend the exchange offer or to terminate the exchange offer and to
          refuse to accept outstanding notes not previously accepted if any of
          the conditions set forth below under "--Conditions" have not been
          satisfied by the expiration date; or

     o    subject to the terms of the registration rights agreement to amend the
          terms of the exchange offer in any manner.

     Any such delay in acceptance, extension, termination or amendment will be
followed as promptly as practicable by oral or written notice to the registered
holders of outstanding notes. If we amend the exchange offer in a manner that we
determine to constitute a material change, we will promptly disclose the
amendment in a manner reasonably calculated to inform the holders of the
outstanding notes of the amendment.

     During any extension of the exchange offer, all outstanding notes
previously tendered will remain subject to the exchange offer, and we may accept
them for exchange. We will return any outstanding notes that we do not accept
for exchange for any reason without expense to the tendering holder as promptly
as practicable after the expiration or earlier termination of the exchange
offer.

Interest on the Exchange Notes and the Outstanding Notes

     Any outstanding notes not tendered or accepted for exchange will continue
to accrue interest at the rate of 11% per annum in accordance with their terms.
The exchange notes will accrue interest at the rate of 11% per annum from the
date of the last periodic payment of interest on the outstanding notes or, if no
interest has been paid, from the original issue date of outstanding notes.
Interest on the exchange notes and any outstanding notes not tendered or
accepted for exchange will be payable semi-annually in arrears on June 15 and
December 15 of each year, commencing on June 15, 2004.


                                      -28-




Procedures For Tendering

     Only a registered holder of outstanding notes may tender those notes in the
exchange offer. To tender in the exchange offer:

     o    a holder must complete, sign and date the letter of transmittal, have
          the signatures thereon guaranteed if required by the letter of
          transmittal, and mail or otherwise deliver such letter of transmittal,
          together with the outstanding notes and all other documents required
          by the letter of transmittal, to the exchange agent at one of the
          addresses set forth below under "--Exchange Agent," before 5:00 p.m.,
          New York City time, on the expiration date; or

     o    the exchange agent must receive, before the expiration date, a timely
          confirmation of a book-entry transfer of the tendered outstanding
          notes into the exchange agent's account at The Depository Trust
          Company, or DTC, or the depositary, and timely receipt by the exchange
          agent of an agent's message (as defined below under "--Book-Entry
          Transfer") and any other documents required by the letter of
          transmittal according to the procedure for book-entry transfer
          described below; or

     o    the holder must comply with the guaranteed delivery procedures
          described below.

     A tender of outstanding notes by a holder that is not withdrawn prior to
the expiration date will constitute an agreement between that holder and us in
accordance with the terms and subject to the conditions set forth in this
prospectus and in the letter of transmittal.

     The method of delivery of outstanding notes, letters of transmittal and all
other required documents to the exchange agent, including delivery through DTC,
is at the holder's election and risk. Instead of delivery by mail, we recommend
that holders use an overnight or hand delivery service. If delivery is by mail,
we recommend that holders use certified or registered mail, properly insured,
with return receipt requested. In all cases, holders should allow sufficient
time to assure delivery to the exchange agent before the expiration date.
Holders should not send letters of transmittal or other required documents to
us. Holders may request their respective brokers, dealers, commercial banks,
trust companies or other nominees to effect the above transactions for them.

     Any beneficial owner whose outstanding notes are registered in the name of
a broker, dealer, commercial bank, trust company or other nominee and who wishes
to tender those notes should contact the registered holder promptly and instruct
it to tender on the beneficial owner's behalf.

     We will determine, in our sole discretion, all questions as to the
validity, form, eligibility (including time of receipt), acceptance of tendered
outstanding notes and withdrawal of tendered outstanding notes, and our
determination will be final and binding. We reserve the absolute right to reject
any and all outstanding notes not properly tendered or any outstanding notes the
acceptance of which would, in the opinion of us or our counsel, be unlawful. We
also reserve the absolute right to waive any defects or irregularities or
conditions of the exchange offer as to any particular outstanding notes either
before or after the expiration date. Our interpretation of the terms and
conditions of the exchange offer as to any particular outstanding notes either
before or after the expiration date, including the instructions in the letter of
transmittal, will be final and binding on all parties. Unless waived, any
defects or irregularities in connection with tenders of outstanding notes for
exchange must be cured within such time as we shall determine. Although we
intend to notify holders of any defects or irregularities with respect to
tenders of outstanding notes for exchange, neither we nor the exchange agent nor
any other person shall be under any duty to give such notification, nor shall
any of them incur any liability for failure to give such notification. Tenders
of outstanding notes will not be deemed to have been made until all defects or
irregularities have been cured or waived. Any outstanding notes received by the
exchange agent that are not properly tendered and as to which the defects or
irregularities have not been cured or waived will be returned by the exchange
agent to the tendering holders or, in the case of outstanding notes delivered by
book-entry transfer within DTC, will be credited to the account maintained
within DTC by the participant in DTC which delivered such outstanding notes,
unless otherwise provided in the letter of transmittal, as soon as practicable
following the expiration date.


                                      -29-




     In addition, we reserve the right in our sole discretion (a) to the extent
permitted by applicable law, to purchase or make offers for any outstanding
notes that remain outstanding after the expiration date, in privately negotiated
transactions or otherwise and (b) as set forth below under "--Conditions," to
terminate the exchange offer. The terms of any such purchases or offers could
differ from the terms of the exchange offer.

     By signing, or otherwise becoming bound by, the letter of transmittal, each
tendering holder of outstanding notes (other than certain specified holders)
will represent to us that:

     o    it is acquiring the exchange notes in the ordinary course of its
          business;

     o    it is not engaging in and does not intend to engage in a distribution
          of the exchange notes;

     o    it has no arrangements or understandings with any person to
          participate in the exchange offer for the purpose of distributing the
          exchange notes within the meaning of the Securities Act; and

     o    it is not our "affiliate," within the meaning of Rule 405 under the
          Securities Act, or, if it is our affiliate, it will comply with the
          registration and prospectus delivery requirements of the Securities
          Act to the extent applicable.

     If the tendering holder is a broker-dealer that will receive exchange notes
for its own account in exchange for outstanding notes that were acquired as a
result of market-making activities or other trading activities, it may be deemed
to be an "underwriter" within the meaning of the Securities Act. Any such holder
will be required to acknowledge in the letter of transmittal that it will
deliver a prospectus in connection with any resale of these exchange notes.
However, by so acknowledging and by delivering a prospectus, the holder will not
be deemed to admit that it is an "underwriter" within the meaning of the
Securities Act.

Book-Entry Transfer

     The exchange agent will establish a new account or utilize an existing
account with respect to the outstanding notes at DTC promptly after the date of
this prospectus. Any financial institution that is a participant in DTC's
systems may make book-entry delivery of outstanding notes by causing DTC to
transfer these outstanding notes into the exchange agent's account in accordance
with DTC's procedures for transfer. Exchange for the outstanding notes so
tendered will only be made after timely confirmation of this book-entry transfer
of outstanding notes into the exchange agent's account and timely receipt by the
exchange agent of an agent's message and any other documents required by the
letter of transmittal. The term "agent's message" means a message transmitted by
DTC to, and received by, the exchange agent and forming a part of a book-entry
confirmation, that states that DTC has received an express acknowledgment from a
participant in DTC tendering outstanding notes that are the subject of the
book-entry confirmation stating (1) the aggregate principal amount of
outstanding notes that have been tendered by such participant, (2) that such
participant has received and agrees to be bound by the terms of the letter of
transmittal and (3) that we may enforce such agreement against the participant.

     Although delivery of outstanding notes may be effected through book-entry
transfer into the exchange agent's account at DTC, the letter of transmittal,
properly completed and validly executed, with any required signature guarantees,
or an agent's message in lieu of the letter of transmittal, and any other
required documents, must be delivered to and received by the exchange agent at
one of its addresses listed below under "--Exchange Agent," before 5:00 p.m.,
New York City time, on the expiration date, or the guaranteed delivery procedure
described below must be complied with.

     Delivery of documents to DTC in accordance with its procedures does not
constitute delivery to the exchange agent.

     All references in this prospectus to deposit or delivery of outstanding
notes shall be deemed to also refer to DTC's book-entry delivery method.


                                      -30-



Guaranteed Delivery Procedures

     Holders who wish to tender their outstanding notes and (1) whose
outstanding notes are not immediately available or (2) who cannot deliver a
confirmation of book-entry transfer of outstanding notes into the exchange
agent's account at DTC, the letter of transmittal or any other required
documents to the exchange agent prior to the expiration date or (3) who cannot
complete the procedure for book-entry transfer on a timely basis, may effect a
tender if:

     o    the tender is made through an eligible institution;

     o    before the expiration date, the exchange agent receives from the
          eligible institution a properly completed and duly executed notice of
          guaranteed delivery, by facsimile transmission, mail or hand delivery,
          listing the principal amount of outstanding notes tendered, stating
          that the tender is being made thereby and guaranteeing that, within
          three business days after the expiration date, a duly executed letter
          of transmittal together with a confirmation of book-entry transfer of
          such outstanding notes into the exchange agent's account at DTC, and
          any other documents required by the letter of transmittal and the
          instructions thereto, will be deposited by such eligible institution
          with the exchange agent; and

     o    the properly completed and executed letter of transmittal and a
          confirmation of book-entry transfer of all tendered outstanding notes
          into the exchange agent's account at DTC and all other documents
          required by the letter of transmittal are received by the exchange
          agent within three business days after the expiration date.

     Upon request to the exchange agent, a notice of guaranteed delivery will be
sent to holders who wish to tender their outstanding notes according to the
guaranteed delivery procedures described above.

Withdrawal of Tenders

     Except as otherwise provided in this prospectus, tenders of outstanding
notes may be withdrawn at any time prior to 5:00 p.m., New York City time, on
the expiration date.

     For a withdrawal to be effective, the exchange agent must receive a written
or facsimile transmission notice of withdrawal at one of its addresses set forth
below under "--Exchange Agent." Any notice of withdrawal must:

     o    specify the name of the person who tendered the outstanding notes to
          be withdrawn;

     o    identify the outstanding notes to be withdrawn, including the
          principal amount of such outstanding notes;

     o    if certificates for outstanding notes have been delivered or otherwise
          identified to the exchange agent, be signed by the holder in the same
          manner as the original signature on the letter of transmittal by which
          the outstanding notes were tendered and include any required signature
          guarantees; and

     o    if outstanding notes have been tendered pursuant to the procedure for
          book-entry transfer described above, specify the name and number of
          the account at DTC to be credited with the withdrawn outstanding notes
          and otherwise comply with the procedures of DTC.

     We will determine, in our sole discretion, all questions as to the
validity, form and eligibility (including time of receipt) of any notice of
withdrawal, and our determination shall be final and binding on all parties. Any
outstanding notes so withdrawn will be deemed not to have been validly tendered
for exchange for purposes of the exchange offer and no exchange notes will be
issued with respect thereto unless the outstanding notes so withdrawn are
validly retendered. Properly withdrawn outstanding notes may be retendered by
following one of the procedures described above under "--Procedures for
Tendering" at any time prior to the expiration date.


                                      -31-




     Any outstanding notes that are tendered for exchange through the facilities
of DTC but that are not exchanged for any reason will be credited to an account
maintained with DTC for the outstanding notes as soon as practicable after
withdrawal, rejection of tender or termination of the exchange offer.

Conditions

     Despite any other term of the exchange offer, we will not be required to
accept for exchange, or to issue exchange notes in exchange for, any outstanding
notes, and we may terminate the exchange offer as provided in this prospectus
prior to the expiration date, if:

     o    the exchange offer, or the making of any exchange by a holder of
          outstanding notes, would violate applicable law or any applicable
          interpretation of the SEC staff; or

     o    the outstanding notes are not tendered in accordance with the exchange
          offer; or

     o    the tendering holder cannot make the representations set forth in the
          first paragraph under "--Effect of the Exchange Offer" and any such
          other representations as may be necessary under applicable SEC rules,
          regulations and interpretations to render available the use of an
          appropriate form for registration of the exchange notes under the
          Securities Act; or

     o    any action or proceeding is instituted or threatened in any court or
          by or before any governmental agency with respect to the exchange
          offer which, in our judgment, would reasonably be expected to impair
          our ability to proceed with the exchange offer; or

     o    any governmental approval has not been obtained which we believe, in
          our sole discretion, is necessary for the consummation of the exchange
          offer as outlined in this prospectus.

     These conditions are for our sole benefit and may be asserted by us
regardless of the circumstances giving rise to any of these conditions or may be
waived by us, in whole or in part, at any time and from time to time in our
discretion. Our failure at any time to exercise any of the foregoing rights
shall not be deemed a waiver of the right and each right shall be deemed an
ongoing right which may be asserted at any time and from time to time.

     If we determine that any of the conditions are not satisfied, we may:

     o    refuse to accept and return to the tendering holder any outstanding
          notes or credit any tendered outstanding notes to the account
          maintained within DTC by the participant in DTC which delivered the
          outstanding notes; or

     o    extend the exchange offer and retain all outstanding notes tendered
          before the expiration date, subject to the rights of holders to
          withdraw the tenders of outstanding notes (see "--Withdrawal of
          Tenders" above); or

     o    waive the unsatisfied conditions with respect to the exchange offer
          prior to the expiration date and accept all properly tendered
          outstanding notes that have not been withdrawn or otherwise amend the
          terms of the exchange offer in any respect as provided under "--
          Expiration Date; Extensions; Amendments."

     In addition, we will not accept for exchange any outstanding notes
tendered, and we will not issue exchange notes in exchange for any of the
outstanding notes, if at that time any stop order is threatened or in effect
with respect to the registration statement of which this prospectus constitutes
a part or the qualification of the indenture under the Trust Indenture Act of
1939.


                                      -32-



Exchange Agent

     The Bank of New York has been appointed as the exchange agent for the
exchange offer. All signed letters of transmittal and other documents required
for a valid tender of your outstanding notes should be directed to the exchange
agent at one of the addresses set forth below. Questions and requests for
assistance, requests for additional copies of this prospectus or of the letter
of transmittal and requests for notices of guaranteed delivery should be
directed to the exchange agent addressed as follows:

             BY HAND DELIVERY, REGISTERED MAIL OR OVERNIGHT CARRIER

                              The Bank of New York
                               101 Barclay Street
                                    Floor 7E
                            New York, New York 10286
              Attention: Corporate Trust Operations, Reorganization

                             FACSIMILE TRANSMISSION:
                                  212-298-1915
                              Confirm by Telephone:
                                 (212) 815-5920

            FOR INFORMATION WITH RESPECT TO THE EXCHANGE OFFER, CALL:
                     Carolle Montreuil of the Exchange Agent
                                at (212) 815-5920

     Delivery to other than the above addresses or facsimile number will not
                          constitute a valid delivery.

Fees and Expenses

     We will bear the expenses of soliciting tenders. We have not retained any
dealer-manager in connection with the exchange offer and will not make any
payments to brokers, dealers or others soliciting acceptance of the exchange
offer. The principal solicitation is being made by mail; however, additional
solicitation may be made by facsimile, telephone or in person by our officers
and employees.

     We will pay the expenses to be incurred in connection with the exchange
offer. These expenses include fees and expenses of the exchange agent and the
trustee, accounting and legal fees, printing costs, and related fees and
expenses.

Transfer Taxes

     Holders of outstanding notes who tender their outstanding notes for
exchange notes will not be obligated to pay any transfer taxes in connection
therewith, except that holders who instruct us to register exchange notes in the
name of, or request that outstanding notes not tendered or not accepted in the
exchange offer be returned to, a person other than the registered tendering
holder will be responsible for the payment of any applicable transfer tax
thereon.

Accounting Treatment

     We will record the exchange notes in our accounting records at the same
carrying values as the outstanding notes on the date of the exchange.
Accordingly, we will recognize no gain or loss, for accounting purposes, as a
result of the exchange offer. Under Mexican GAAP, the expenses of the exchange
offer and the unamortized expenses relating to the issuance of the outstanding
notes will be amortized over the term of the exchange notes.


                                      -33-



Consequences of Failure to Exchange

     Holders of outstanding notes who do not tender and exchange their
outstanding notes for exchange notes pursuant to the exchange offer will
continue to be subject to the restrictions on transfer of the outstanding notes
as set forth in the legend printed thereon as a consequence of the issuance of
the outstanding notes pursuant to an exemption from the Securities Act and
applicable state securities laws. Outstanding notes not exchanged pursuant to
the exchange offer will continue to accrue interest at 11% per annum, and the
outstanding notes will otherwise remain outstanding in accordance with their
terms. Holders of outstanding notes do not have any appraisal or dissenters'
rights under applicable law in connection with the exchange offer.

     In general, the outstanding notes may not be offered or sold unless
registered under the Securities Act, except pursuant to an exemption from, or in
a transaction not subject to, the Securities Act and applicable state securities
laws. Upon completion of the exchange offer, holders of outstanding notes will
not be entitled to any rights to have the resale of outstanding notes registered
under the Securities Act, and we currently do not intend to register under the
Securities Act the resale of any outstanding notes that remain outstanding after
completion of the exchange offer.


                                      -34-





                                 Capitalization

     Our consolidated capitalization set forth below was calculated in
accordance with Mexican GAAP. This table should be read in conjunction with, and
is qualified in its entirety by reference to, the information under the section
entitled "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and our consolidated financial statements and the notes
thereto included elsewhere in this prospectus.

     The following table sets forth our cash and cash equivalents and our
capitalization on a consolidated basis as of March 31, 2004:



                                                                                As of
                                                                          March 31, 2004(1)
                                                             (Ps. millions)              (US$ millions)(1)

                                                                                      
Cash and cash equivalents......................                    850.1                        76.2
Total debt(2):.................................

     Other debt(3).............................                    113.9                        10.2
     Outstanding notes.........................                  2,020.1                       181.1
     Total debt................................                  2,134.0                       191.3
     Total stockholders' equity................                  5,492.4                       492.4
        Total capitalization...................                  7,626.4                       683.7


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

(1)  Peso amounts have been translated into US dollars, solely for the
     convenience of the reader, at the rate of 11.1540 pesos per US dollar, the
     free exchange rate on March 31, 2004.

(2)  Including accrued interest as of March 31, 2004 of US$6.2 million.

(3)  Other  debt  includes  US$4.9  under a Banorte  letter of credit  facility,
     US$2.4  million to HP Operations  (including  Compaq  Financial  Services),
     US$0.8  million to CIT (The Capita  Corporation)  and US$2.6  million  with
     other financial institutions.



                                      -35-





                                 Exchange Rates

     On June 4, 2004,  the noon buying rate in the spot market for the  purchase
of US dollars (in nominal pesos per US dollar) was Ps. 11.43(1). The following
table sets forth, for the periods indicated,  the period end, average,  high and
low  noon  buying  rates,  in each  case for the  purchase  of US  dollars,  all
expressed in nominal pesos per US dollar.




                                                                               Noon buying rate(1)
Prior Years                                                 Period End       Average          High            Low
                                                                                              
Year ended December 31, 1999........................        Ps.  9.48       Ps.  9.55       Ps.  10.60     Ps. 9.24
Year ended December 31, 2000........................             9.62            9.46            10.09         9.18
Year ended December 31, 2001........................             9.16            9.34             9.97         8.95
Year ended December 31, 2002........................            10.43            9.66            10.43         9.00
Year ended December 31, 2003........................            11.24           10.79            11.41        10.11



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

(1) Source: Federal Reserve Bank of New York

     The following table sets forth, for the periods indicated, the period end,
average, high and low noon buying rates, in each case for the purchase of US
dollars, all expressed in nominal pesos per US dollar.



                                                                     Noon buying rate(1)
  2003/2004                                                         High               Low
                                                                               
November 2003.........................................              11.40              10.98
December 2003.........................................              11.41              11.17
January 2004..........................................              11.10              10.81
February 2004.........................................              11.25              10.97
March 2004............................................              11.23              10.92
April 2004............................................              11.43              11.16
May 2004..............................................              11.64              11.41


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

(1) Source: Federal Reserve Bank of New York

     The outstanding notes referenced in this prospectus constitute
substantially all of our indebtedness. Devaluation of the peso in relation to
the US dollar will adversely affect our ability to meet our US
dollar-denominated obligations, including the notes. See "Management's
Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and capital resources" and "Risk Factors--Risks Relating
to Mexico--We may lose money because of peso devaluation."

     In the past, the Mexican economy has suffered balance of payment deficits
and shortages in foreign exchange reserves. While the Mexican government does
not currently restrict the ability of Mexican or foreign persons or entities to
convert pesos to US dollars, it has done so in the past and may do so in the
future. Any such restrictive exchange control policy could adversely affect our
ability to make payments in US dollars, and could also have a material adverse
effect on our financial condition and results of operations.

                                      -36-





                             Selected Financial Data

     The following table provides our selected historical consolidated financial
data. The selected  historical  consolidated  financial data for the years ended
December 31, 2001, 2002 and 2003 have been derived from our audited consolidated
financial  statements and the selected historical  consolidated  financial as of
and for each of the three  month  periods  ended  March  31,  2003 and 2004 were
derived from our unaudited  consolidated financial statements included elsewhere
in this prospectus.

         The information presented below should be read in conjunction with "Use
of Proceeds," "Capitalization," "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the consolidated financial
statements included elsewhere in this prospectus.


                                                                                                    Three Months ended
                                                            Year Ended December 31,                      March 31
                                                 ----------------------------------------------   ---------------------
                                                 1999      2000      2001      2002       2003       2003       2004

                                              (Constant Ps. in millions as of March 31, 2004, except ratios and margins)
Statement of Income Data:
                                                                                          
Revenues ..........................                107.3   1,069.6   2,278.7    2,491.7    2,966.2    675.4      865.1

Cost of sales and operating expenses              (456.0) (1,966.1) (2,853.6)  (2,728.2)  (2,852.0)  (678.4)    (794.6)

Income (loss) from operations .....               (348.7)   (896.6)   (574.9)    (236.5)     114.2      3.0       70.6
Interest expense, net .............                (63.2)   (246.9)   (408.3)    (428.7)    (202.1)   (91.1)     (61.5)
Foreign exchange gain (loss, net)..                 (9.6)    (19.2)    101.2     (628.1)    (324.6)  (257.3)      10.7
Monetary position..................                 57.5     168.6     220.4      285.0       94.3     65.5       16.3
Other income (expense), net(l).....                 --        13.4     (31.4)     (28.0)   1,741.9  1,899.9       14.2
Cash severance and special items...                 --        --       (64.0)     (32.9)     (10.6)    (7.8)       0.0
Income (loss) before income taxes and
   employee profit ................               (364.0)   (980.7)   (756.9)  (1,069.3)   1,413.1  1,606.3       50.2
Income tax and employee profit sharing
   expense (benefit) ..............                 --       224.7     162.8      245.6     (501.3)  (431.9)     (18.3)
Net income (loss) .................               (364.0)   (755.9)   (594.1)    (823.8)     911.8  1,174.3       32.0
Operating Data:
Depreciation and amortization .....                 33.8     340.8     655.0      823.5      874.3    213.0      230.4
Investment in fixed assets (end of
   period) ........................              1,163.1   3,132.9   1,608.1      574.4      467.5     86.4      194.0
Net Cash Flow:
Operating activities ..............               (375.3)   (630.3)   (308.5)     (11.7)     162.2    (58.6)      98.0
Investing activities...............             (1,274.4) (3,228.2) (1,620.7)    (575.9)    (565.6)   (87.1)    (204.4)
Financing activities ..............              1,672.9   3,903.0   1,916.6      783.7    1,100.4    299.2      (72.7)
Total net cash flows ..............                 23.1      44.6     (12.5)     196.1      697.0    153.5     (179.1)
Ratio of earnings to fixed charges
   under Mexican GAAP(2)............               N/A       N/A       N/A        N/A          5.7x    14.5x       1.6x
Ratio of earnings to fixed charges
   under U.S. GAAP(2)..............                N/A       N/A       N/A        N/A         10.4x    25.8x       1.7x
Total access lines in service (in
   thousands) (end of period):
Business ..........................                  3.2      72.5     121.0      116.4      132.4    115.0      141.4
Residential .......................                 25.2     144.3     169.1      178.7      216.7    185.2      227.8
Total..............................                 28.4     216.8     290.1      295.1      349.1    300.2      369.2



                                      -37-






                                                                                          Three Months
                                                                                          ended March
                                                Year Ended December 31,                       31,
                                  1999        2000        2001        2002       2003         2004
                               (Constant Ps. in millions as of March 31, 2004, except ratios and
                                margins)
                                                                          

   Business .......................   3.2       72.5       121.0        116.4      132.4     141.4
Residential .......................  25.2      144.3       169.1        178.7      216.7     227.8
Total..............................  28.4      216.8       290.1        295.1      349.1     369.2



                                                          As of March 31, 2004

Balance Sheet Data:
Cash & cash equivalents ..........................                  850.1
Net working capital investment ...................                  247.9
Total assets .....................................                8,231.9
Total debt .......................................                2,134.0
Total liabilities ................................                2,739.4
Total shareholders' equity .......................                5,492.4


Data in Accordance with US GAAP(3)



                                                                                               Three Months ended
                                                           Year Ended December 31,                 March 31,
                                                   ----------------------------------------- ---------------------
                                                   2000       2001        2002       2003       2003        2004
                                                          (Constant Ps. in millions as of March 31, 2004)

Statement of Operations Data:
                                                                                         
Income (loss) from operations .....                 (1,020.3)     (579.9)    (125.7)    173.7       17.2       80.1
Net income (loss)...................                (1,157.4)     (620.2)    (960.8)  2,783.6    2,942.7       61.3
Total assets........................                 6,480.2     7,434.2    7,239.3   7,825.3    7,227.9    7,819.9
Total shareholders' equity..........                 1,262.8     1,657.2      758.1   4,931.9    5,132.6    4,981.6


(1)  Other income for the year ended December 31, 2003 includes a net gain of
     Ps. 1,888.2 due to our repurchase of certain debt. See "Management's
     Discussion and Analysis of Financial Condition and Results of
     Operations--Debt Repurchase."

(2)  For purposes of determining the ratio of earnings to fixed charges,
     earnings are defined as our income from operations before income taxes,
     plus fixed charges. Fixed charges consist of interest expense on all
     indebtedness, amortization of debt issuance costs and 33% of lease
     payments, which represents the amounts considered to be the interest
     factor. According to Mexican GAAP, earnings in 1999, 2000, 2001 and 2002
     were insufficient to cover to cover fixed charges by Ps. 284.7 million, Ps.
     640.2 million, Ps. 235.7 million and Ps. 538.4 million, respectively.
     According to U.S. GAAP, earnings in 1999, 2000, 2001 and 2002 were
     insufficient to cover to cover fixed charges by Ps. 413.7 million, Ps.
     761.7 million, Ps. 94.5 million and Ps. 427.6 million, respectively.

(3)  Reconciled in accordance with Note 24 of our consolidated financial
     statements.

                                      -38-






                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

     The following discussion should be read in conjunction with our financial
statements and the notes thereto included elsewhere in this prospectus. The
following discussion includes certain forward-looking statements. For a
discussion of important factors, including the continuing development of our
business, actions of regulatory authorities and competitors and other factors
which could cause actual results to differ materially from the results referred
to in the forward-looking statements, see "Risk Factors."

Overview

     We provide bundled local and long distance voice services, as well as data
and internet services. Our integrated service offering enables us to maximize
the recurring revenue received from each customer, increasing the return
achieved on our investment in infrastructure, sales and marketing and
distribution. Long distance services, for example, have been a significant
source of revenue, but would not be cost-effective to provide as a stand-alone
service offering because of the significant downward pricing pressure on long
distance services in Mexico. In addition, we believe and have found that
customers prefer to purchase their telecommunications services from a single
provider and receive a single bill. We believe customer loyalty is increased
with the provision of additional services, resulting in a lower customer churn
rate.

Key performance indicators

     Management evaluates the performance of the Company by tracking the
following indicators:



                                2001                            2002                             2003                 2004
                      Q1       Q2     Q3     Q4      Q1      Q2      Q3      Q4      Q1       Q2       Q3      Q4      Q1
                                                                             
Revenues(1) ...      476.8    537.0   651.3  613.7  572.0   623.3 636.5     659.9   675.4    721.5    758.7   810.6  865.1
Cost of Revenues
and Operating
Expenses(1)....    (615.2)   (647.7) (744.2)(846.4)(677.1) (691.6)(714.9)  (644.6) (678.4)  (707.5)  (715.5) (750.6)(794.6)
Access Lines(2)      265.3    287.8   280.1  290.1  290.7   285.7 289.0     295.1   300.2    311.1    332.7   349.1  369.2
ARPU(3) .......      546.9    599.9   686.9  632.0  582.2   642.9 655.8     667.3   665.5    691.5    681.8   662.9  647.0


(1)  Amounts in constant Ps. in millions as of March 31, 2004.

(2)  Amounts in thousands at end of period.

(3)  ARPU means average revenue per user. Amounts in constant Ps. as of March
     31, 2004.

Revenues

     We derive our revenues from:

     o    Local calling services. We generate revenue by enabling our customers
          to originate and receive an unlimited number of calls within a defined
          local service area. Customers are charged an initial fee for
          activating the service, a flat monthly fee for basic service, a per
          call fee and a per minute usage fee for calls completed on a cellular
          line ("calling party pays calls").

     o    Long distance services. We generate revenues by providing long
          distance services for our customers' completed calls.

     o    Other services. We generate revenues by providing other services to
          our customers which include internet, data, interconnection and
          dedicated private line service, as well as value-added services such
          as caller ID, call waiting, call forwarding and voicemail.


                                      -39-



     The following summarizes our revenues and percentage of revenues from
operations from these sources:




                          Revenues (Constant Ps. In millions
                                 as of March 31,2004)                                    % of Revenues
                                                                Three                                     Three
                                                                Months                                    Months
                                                                Ended                                     Ended
                                Year ended December 31,         March 31,     Year ended December 31,     March 31,
Revenue Source              2001         2002         2003         2004       2001      2002      2003       2004
                                                                                    
Local calling services..Ps.1,683.9   Ps.1,861.7    Ps.2,215.6       Ps. 601.4   73.9%      74.7%    74.7%      69.5%
Long distance services..     304.6        294.4         300.8          85.5     13.4%      11.8%    10.1%       9.9%
Other services..........     290.2        335.6         449.8         178.3     12.7%      13.5%    15.2%      20.6%
                         Ps. Ps. Ps. %
Total...................   2,278.7      2,491.7       2,966.2         865.1    100.0%     100.0    100.0%     100.0%


Cost of Revenues and Operating Expenses

     Our costs are categorized as follows:

     o    Cost of revenues include expenses related to the termination of our
          customers' cellular and long distance calls in other carriers'
          networks, as well as expenses related to billing, payment processing,
          operator services and our leasing of private circuit links.

     o    Operating expenses include costs incurred in connection with general
          and administrative matters including compensation and benefits, the
          costs of leasing land related to our operations and costs associated
          with sales and marketing and the maintenance of our network.

     o    Depreciation and amortization includes depreciation of all
          communications network and equipment and amortization of preoperating
          expenses and the cost of spectrum licenses.

Access Lines

     Our access lines are separated into residential and business categories. We
     determine the number of our total access lines by adding to the ending
     balance of access lines from the previous period the gross installed access
     lines during such period and then subtracting any access lines that were
     disconnected during such period. By determining the number of our access
     lines, we are able to estimate our share of a particular geographic market.

ARPU (Average Revenue Per User)

     Average revenue per user is used as an industry-standard measurement of a
     telecommunication company's ability to maximize the amount of revenue we
     derive from each customer in light of the amount of capital expenditures
     made to attract such customer. This measurement allows us to gauge our
     return on investment as compared with both our domestic competitors in
     Mexico as well as other telecommunication services providers abroad.

Debt Repurchase

     During the first quarter of 2003, we implemented a significant
restructuring of our debt and equity and entered into agreements to replace our
most significant supply contracts. From the commencement of the roll-out of our
network, Nortel Networks had been our main supplier of network equipment and our
most significant lender. As of December 31, 2002, our total indebtedness to
Nortel Networks was US$511.5 million. After extensive negotiations, we agreed
with Nortel to repurchase this debt in exchange for (i) non-voting shares of our
stock representing 9.9% of our total outstanding shares, (ii) a cash payment of
US$125.2 million and (iii) a promissory note in the face amount of US$24.2
million. These debt repurchase transactions resulted in a net gain for financial
statement purposes of US$168.9 million recorded in March 2003 and additional
shareholder's equity of US$60.0 million. Although there was no negative impact
on our cash flow in terms of accrued tax liabilities in connection with these
transactions, we did decrease our accumulated Net Operating Losses and tax loss
carryforwards due to the financial

                                      -40-



gain. In December 2003, the promissory note in the amount of US$24.2 million in
favor of Nortel was repaid in full with the net proceeds received in connection
with the issuance of the outstanding notes.

     As part of the Nortel debt repurchase transaction, we renegotiated our
supply arrangements with Nortel, and entered into five agreements: three
agreements relating to the provision of fixed wireless access equipment, and two
agreements relating to the provision of non-fixed wireless access equipment.
Under such agreements, we assumed certain purchase obligations, including: (i)
the obligation to purchase not less than 25,000 RSS units (customer premise
equipment) in year 2003; 20,000 customer premise equipment kits in year 2004;
25,000 customer premise equipment kits in year 2005; 30,000 customer premise
equipment kits in year 2006; and 35,000 customer premise equipment kits in year
2007; (ii) the obligation to purchase not less than 20 radio base station units
in year 2003; 30 radio base station units in year 2004; and 20 radio base
station units in each of years 2005, 2006 and 2007; (iii) the obligation to
purchase a minimum amount of US$0.6 million during year 2003 and US$2.1 million
during each of the following four years. In addition, as part of these
agreements, we are obligated to make yearly payments of US$3.8 million for
technical services regarding our fixed wireless access platform. On December 23,
2003, Airspan Communications Limited ("Airspan") acquired Nortel's fixed
wireless access business, assuming Nortel's rights and obligations under some of
these agreements.

     Bell Canada International Limited, or BCI, one of our founding
shareholders, was also a party to a certain Technical Services Agreement and a
Secondment Agreement with us. BCI has embarked upon a Canadian court ordered
plan of dissolution. In connection with our on-going capital needs and BCI's
plans to dissolve, we agreed to pay BCI US$13.2 million to terminate all the
rights and obligations of both parties under the two agreements, including our
obligation to pay fees in the future based on our financial performance, and in
full settlement of any and all claims that BCI may have against us arising out
of or related to the Secondment Agreement and the Technical Services Agreement
that we previously entered into. Such US$13.2 million amount was evidenced by a
cash payment of US$2.8 million on May 30, 2003 and three non-negotiable
promissory notes: (a) US$1.1 million paid on June 30, 2003; (b) US$1.1 million
paid on September 20, 2003; and (c) US$1.2 million payable on December 31, 2003.
In addition, we issued in favor of BCI another promissory note with a future
value of US$9.4 million payable in June 2006. Due to these transactions with
BCI, we recorded an extraordinary expense of US$10.7 million. In December 2003,
all these amounts owed to BCI were repaid in full with the net proceeds received
in connection with the issuance of the outstanding notes.

     Finally, in connection with the foregoing transactions, on February 28,
2003 we issued a capital call to our existing shareholders for the subscription
and payment of shares representing additional capital of US$60.0 million.
Certain of our shareholders assigned their subscription rights with respect to
such shares to some of their shareholders or members. As a result, the number of
our shareholders increased from 3 to 11. However, each of our new shareholders
is an indirect shareholder of ours through their equity interest in the
respective holding companies of Telinor and Worldtel, that own our stock. As is
required under Mexican law, Mexican shareholders continue to own more than 51%
of our voting stock.

Period Over Period Comparisons

Three Month Ended March 31, 2004 Compared with Three Month Ended March 31, 2003

     Revenues from Operations

     Revenues from operations increased to Ps. 865.1 million for three-month
period ended March 31, 2004 from Ps. 675.4 million for the same period in year
2003, an increase of Ps. 189.7 million, or 28%. The number of access lines
increased to 369,231 from 300,200, an increase of 23%, and our average revenue
per user decreased to Ps. 647.0 from Ps. 665.5. During the year 2003, the
Company launched new and innovative commercial offers, thus allowing the Company
to increase the number of lines in service, which had a favorable impact on the
2004 revenues.

     Local services. Local service revenues increased to Ps. 601.4 million for
the three-month period ended March 31, 2004 from Ps. 516.7 million for the same
period in year 2003, an increase of Ps. 84.7 million, or 16%. These increases
were primarily due to higher monthly rent and cellular consumption driven by
specifically targeted offers to capture high consumption customers.


                                      -41-



     Long distance services. Long distance services revenues increased to Ps.
85.5 million for the three-month period ended March 31, 2004 from Ps. 67.7
million for the period ended March 31, 2003, an increase of Ps. 17.8 million, or
26%. This is a consequence of a higher consumption in both, domestic and
international long distance.

     Other services.  Revenue from other services increased to Ps. 178.3 million
in the first  quarter of year 2004 from Ps.  91.0  million in the same period in
2003,  an increase of Ps. 87.3  million,  or 96%,  due to increases in both data
revenues as well as increasing usage of value added services.

     Cost of Revenues and Operating Expenses

     Cost of Revenues.  Cost of revenues from operations  increased to Ps. 269.1
million for the  three-month  period ended March 31, 2004 from Ps. 194.0 million
in the same period in 2003, an increase of Ps. 75.1 million, or 39%. This growth
was due primarily to a Ps. 78.6 million increase in our underlying costs related
to calling party pays calls,  as well as increased  long  distance  costs due to
higher consumption levels.

     Operating  expenses.  Operating expenses for the first quarter of year 2004
grew Ps. 23.6  million,  totaling Ps. 295.1  million.  During the same period of
year 2003 this amount was Ps. 271.4  million.  This  increase  was  attributable
primarily to increases in salaries,  rents and maintenance  which were partially
offset by an uncollectible reserve reduction.

     Depreciation  and   Amortization.   Depreciation   and  amortization   from
continuing  operations increased to Ps. 230.4 million for the three-month period
ended March 31, 2004 from Ps. 213.0 million for the same period in year 2003, an
increase  of Ps.  17.5  million,  or  8%.  This  increase  in  depreciation  and
amortization reflects the Company's growth and capital expenditures.

Year Ended December 31, 2003 Compared with Year Ended December 31, 2002

     Revenues from Operations

     Revenues from operations increased to Ps. 2,966.2 million for year 2003
from Ps. 2,491.7 million for the year ended 2002, an increase of Ps. 474.6
million, or 19%. The number of access lines increased to 349,144 from 295,141,
an increase of 18%, and our average revenue per user increased to Ps. 675.2 from
Ps. 637.0. During the year 2003, the Company launched new and innovative
commercial offers, thus allowing the Company to increase the number of lines in
service, which had a favorable impact on the 2003 revenues.

     Local services. Local service revenues increased to Ps. 2,215.6 million for
the year ended 2003 from Ps. 1,861.7 million for the year ended 2002, an
increase of Ps. 354.0 million, or 19%. These increases were primarily due to
higher monthly rent and cellular consumption driven by specifically targeted
offers to capture high consumption customers.

     Long distance services. Long distance services revenues increased to Ps.
300.8 million for the year ended 2003 from Ps. 294.4 million for the year ended
2003, an increase of Ps. 6.4 million, or 2%. This is a consequence of a higher
number of lines in use during the year.

     Other services. Revenue from other services increased to Ps. 449.8 million
in 2003 from Ps. 335.6 million in 2002, an increase of Ps. 114.2 million, or
34%. The increase was due to different factors, including but not limited to the
following: higher termination of calls in our network, increase in international
traffic through our international gateway and more subscription of our value
added services.

     Cost of Revenues and Operating Expenses

     Cost of Revenues. Cost of revenues from operations increased to Ps. 821.4
million for the year ended 2003 from Ps. 622.0 million for the year ended 2002,
an increase of Ps. 199.4 million, or 32%. This increase was due primarily to a
Ps. 199.1 million increase in our underlying costs related to calling party pays
call revenues.

                                      -42-



     Operating expenses. Operating expenses decreased to Ps. 1,156.3 million for
the year ended 2003 from Ps. 1,282.6 million for the year ended 2002, a decrease
of Ps. 126.3 million, or 10%. This decrease was attributable to the improvements
made on collections policies/processes which resulted in less provision for
doubtful accounts.

     Depreciation and Amortization. Depreciation and amortization from
continuing operations increased to Ps. 874.3 million for the year ended 2003
from Ps. 823.5 million for the year ended 2002, an increase of Ps. 50.8 million,
or 6%. This increase in depreciation and amortization goes in line with the
Company's growth and investments.

Year Ended December 31, 2002 Compared with Year Ended December 31, 2001

     Revenues from Operations

     Revenues from operations increased to Ps. 2,491.7 million for year 2002
from Ps. 2,278.7 million for the year ended 2001, an increase of Ps. 212.9
million, or 9%. The number of access lines increased to 295,141 from 290,132, an
increase of 2%, and our average revenue per user increased to Ps. 637.0 from Ps.
619.5. During the year 2001, we commenced offering our services in three new
cities, Puebla, Toluca and Leon, which contributed positively to the increase in
revenue and customer base. We derived our revenues from the following sources:

     Local services. Local service revenues increased to Ps. 1,861.7 million for
the year ended 2002 from Ps. 1,683.9 million for the year ended 2001, an
increase of Ps 177.7 million, or 11%. This increase was primarily due to the
increase in consumption levels in cellular and measured service on a per line
basis as a result of the acquisition of high consumption customers through the
development of offers specifically targeted to such customers.

     Long distance services. Long distance services revenues decreased to Ps.
294.4 million for the year ended 2002 from Ps. 304.6 million for the year ended
2001, a decrease of Ps. 10.2 million, or 3%, due to a lower consumption on a per
line basis following the introduction of alternative options to complete long
distance traffic, like trunking services, voice over IP, among others.

     Other services. Revenue from other services increased to Ps. 335.6 million
in 2002 from Ps. 290.2 million in 2001, an increase of Ps. 45.4 million, or 16%.

     Cost of Revenues and Operating Expenses

     Cost of Revenues. Cost of revenues from operations increased to Ps. 622.0
million for the year ended 2002 from Ps. 529.7 million for the year ended 2001,
an increase of Ps. 92.4 million, or 17%. This increase was due primarily to a
Ps. 129.4 million increase in our underlying costs related to calling party pays
call revenues, which was partially offset by a decrease in the cost of investing
related to a reduction in gross additions over the prior year.

     Operating expenses. Operating expenses from operations decreased to Ps.
1,282.6 million for the year ended 2002 from Ps. 1,668.9 million for the year
ended 2001, a decrease of Ps. 386.3 million, or 23%. This decrease was
attributable primarily to a significant reduction in bad debt expense due to an
improved customer profile, as well as a significant rationalization of our
workforce.

     Depreciation and Amortization. Depreciation and amortization from
continuing operations increased to Ps. 823.5 million for the year ended 2002
from Ps. 655.0 million for the year ended 2001, an increase of Ps. 168.5
million, or 26%. This increase in depreciation and amortization expense reflects
the continuing expansion of our asset base.

Year Ended December 31, 2001 Compared with Year Ended December 31, 2000

     Revenues from Operations

     Revenues from operations increased to Ps. 2,278.7 million for the year
ended 2001 from Ps. 1,069.6 million for the year ended 2000, an increase of Ps.
1,209.2 million, or 113%. The number of access lines increased to


                                      -43-




290,132  from  216,760,  an increase of 34%.  During the year 2001,  we grew our
customer  base by beginning  to offer our services in three new cities,  Puebla,
Toluca and Leon, which contributed positively to the increase of our revenue and
customer base. We derived our revenues from the following sources:

     Local services. Local service revenues increased to Ps. 1,683.9 million for
the year ended 2001 from Ps. 795.5 million for the year ended 2000, an increase
of Ps. 888.5 million, or 112%, attributable primarily to targeted sales to high
consumption customers as well as a 134% and 195% increase in our monthly fees
and usage fees due to an increase in the number of access lines.

     Long distance services. Long distance services revenues increased to Ps.
304.6 million for the year ended 2001 from Ps. 108.5 million for the year ended
2000, an increase of Ps. 196.0 million, or 181%. The increase in revenues was
attributable to a higher number of lines in services and higher consumption on a
per line basis.

     Other services. Revenue from other services increased to Ps. 290.2 million
for the year ended 2001 from Ps. 165.6 million for the year ended 2000, an
increase of Ps. 124.7 million, or 75%, which was attributable to the
introduction of our internet service products, as well as an increase in
value-added services.

     Cost of Revenues and Operating Expenses

     Cost of Revenues. Cost of revenues from operations increased to Ps. 529.7
million for the year ended 2001 from Ps. 225.9 million for the year ended 2000,
an increase of Ps. 303.8 million, or 135%. This growth was due primarily to a
Ps. 266.6 million increase in our underlying costs related to calling party pays
calls, as well as increased long distance costs due to higher consumption
levels.

     Operating expenses. Operating expenses from operations increased to Ps.
1,668.9 million for the year ended 2001 from Ps. 1,399.5 million for the year
ended 2000, an increase of Ps. 269.4 million, or 19%. The increase was due
primarily to our higher reserves for bad debt expenses, as well as increased
costs related to our growth and the correspondent need for additional personnel
and facilities.

     Depreciation and Amortization. Depreciation and amortization from
operations increased to Ps. 655.0 million for the year ended 2001 from Ps. 340.8
million for the year ended 2000, an increase of Ps. 314.3 million, or 92%. This
increase in depreciation and amortization expense was attributable to an
increase in capital expenditures for consolidation and expansion of our network
coverage into additional cities.

Liquidity and Capital Resources

     Historically we have relied primarily on vendor financing, private equity
contributions, internal cash from operations and the proceeds from bank debt to
fund our operations, capital expenditures and working capital requirements.
After giving effect to the offering of the outstanding notes and the net
proceeds therefrom, we believe that we will be able to meet our debt service
obligations and fund our operating requirements in the future with cash flow
from operations, although no assurance can be given in this regard. We will
continue to focus on investments in fixed assets and working capital management,
including the collection of accounts receivable and management of accounts
payable. Net cash provided by operating activities was Ps. 162.2 million, Ps.
(11.7) million and Ps. (308.5) million for the years ended December 31, 2003,
2002 and 2001, respectively. For the three-month period ended March 31, 2004,
net cash provided was Ps. 98.0 million.

     Net cash used in  investing  activities  was Ps. 565.6  million,  Ps. 575.9
million and Ps. 1,620.7  million for the years ended December 31, 2003, 2002 and
2001,  respectively.  For the  three-month  period ended March 31, 2004, the net
cash used in  investing  activities  ascended to Ps. 204.4  million.  These cash
flows primarily  reflect  investments in fixed assets of Ps. 467.5 million,  Ps.
574.4  million and Ps.  1,608.1  million for the years ended  December 31, 2003,
2002 and 2001, respectively and Ps. 194.0 for the three-month period ended March
31, 2004.

     Net cash provided by (used in) financing activities from continuing
operations was Ps. 1,100.4 million, Ps. 783.7 million and Ps. 1,916.6 million
for the years ended December 31, 2003, 2002 and 2001, respectively. For




                                      -44-




the  three-month  period  ended March 31, 2004 the net cash  provided  (used in)
financing activities was Ps. (72.7) million.

     Since our inception, we have invested over Ps. 7,700 million as we built
out our infrastructure. Our total investment in fixed assets was approximately
Ps. 574.4 million in 2002 and Ps. 467.5 million in 2003. We expect to make
additional investments in future years as we selectively expand our network into
other areas of Mexico in order to exploit market opportunities as well as to
maintain our existing network and facilities.

     Market risks

     Our primary foreign currency exposure relates to our US dollar-denominated
debt. Most of our debt obligations at March 31, 2004 were denominated in US
dollars. Therefore, we are exposed to currency exchange rate risks that could
significantly affect our ability to meet obligations. On March 29, 2004, we
entered into a swap transaction under which we will pay the swap counterparty
approximately Ps. 79 million semiannually and, on the same date, the swap
counterparty will pay us approximately $6.2 million. This transaction will cease
in December 2008.

     In certain events we will have to transfer collateral to the swap
counterparty to protect it from exposure to us arising from the swap
transaction.

     Prior to entering into foreign currency hedging contracts, we evaluate the
counterparties' credit ratings. Credit risk represents the accounting loss that
would be recognized at the reporting date if counterparties failed to perform as
contracted. We do not currently anticipate non-performance by such
counterparties.

     The exchange rate of the peso to the US dollar is a freely floating rate
and the peso has experienced significant devaluation in previous years. Any
significant decrease in the value of the peso relative to the US dollar in the
near term may have a material adverse effect on our results of operations and
financial condition, including our ability to repay or repurchase the notes.

     Capitalization of preoperating expenses

     We commenced commercial operations in June 1999. As permitted under Mexican
GAAP, during our preoperating stage we were able to capitalize all of our
general and administrative expenses and our net comprehensive cost of financing.

     Beginning in June 1999, we are required to amortize all previously
capitalized general and administrative expenses and to depreciate all previously
capitalized net comprehensive cost of financing. These capitalized preoperating
expenses are amortized on a straight-line basis for a period not exceeding ten
years.

     Summary of contractual obligations

     The following table discloses aggregate information about our contractual
obligations and the periods in which payments are due.



                                                               Less than                                  More than 5
                                                  Total         1 year       1-3 years      3-5 years        years
                                                                 pro forma, payments due by period
                                                                         (US$ in millions)

                                                                                             
Contractual obligations:
Debt maturing within one year..........            13.5           13.5           --            --             --
Long-term debt.........................           177.3           --              2.3          --            175.0
Operating leases.......................             5.0            3.5            1.5           0.0           --
Nortel/Airspan.........................            62.4           14.6           32.8          15.0           --
Total contractual cash obligation......           258.2           31.6           36.6          15.0          175.0



                                      -45-



US GAAP Reconciliation

     We describe below the principal differences between Mexican GAAP and US
GAAP. See Note 24 to the audited consolidated financial statements for
reconciliation to US GAAP of shareholders' equity and net loss for the
respective periods presented.

     Recognition of the effects of inflation on financial information. Under
Mexican GAAP, the effects of inflation are reflected in financial statements and
such a convention has no counterpart under US GAAP. However, although Mexican
GAAP includes the effects of inflation in financial statements, the SEC does not
require the restatement of financial statements to reconcile the effects of the
Mexican GAAP inflation accounting.

     Preoperating expenses. Under Mexican GAAP, all expenses incurred while a
company is in the preoperating or development stages are deferred and considered
as a component of a company's assets. Such capitalized expenses are amortized on
a straight-line basis for a period not exceeding 10 years after the
corresponding asset commences operations. According to US GAAP, such
preoperating or development expenses are expensed and reported as a deficit to
shareholders' equity recorded during the developing stage.

     Deferred income tax and employees statutory profit sharing. Under Mexican
GAAP deferred income tax is accounted for under the asset and liability method.
Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases and operating loss and tax credit (TA) carryforwards. Deferred tax assets
and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date. Deferred income tax and employees statutory profit sharing is
recognized only for timing differences arising from the reconciliation of book
income to income for profit sharing purposes, on which it may reasonably be
estimated that a future liability or benefit will arise and there is no
indication that the liabilities or benefits will not materialize. Under US GAAP,
deferred income tax and employees statutory profit sharing are determined under
the asset and liability method recognizing the future tax consequences
attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases and operating
loss carryforwards.

     Statement of changes in financial position. In accordance with Mexican
GAAP, we present statements of changes in financial position in constant pesos.
This presentation identifies the generation and application of resources
representing differences between beginning and ending financial statements
balances in constant pesos.

     The changes in the consolidated financial statement balances included in
our audited consolidated financial statements constitute cash flow activity
stated in constant pesos (including monetary losses which are considered as cash
losses in the financial statements presented in constant pesos). SFAS No. 95
does not provide guidance with respect to inflation adjusted financial
statements. However, US GAAP requires that non-cash financing and investing
transactions should be excluded from the statement of cash flows and reported in
related disclosures.

     Vacations. Under Mexican GAAP, vacation expenses are recognized when taken,
rather than in the period when they are earned by an employee, as is required
under US GAAP. Beginning in January of 2003, Mexican GAAP required the
recognition of vacation expense when such is earned.

     Severance. Under Mexican GAAP, severance payments should be recognized in
earnings in the period in which they are paid, unless such payments are used by
an entity as a substitution for pension benefits, in which case, they should be
considered as a pension plan. Under US GAAP, post-employment benefits for former
or inactive employees, excluding retirement benefits, are accounted for under
the provisions of SFAS No. 112, which requires recognition of certain benefits,
including severance, over an employee's service life.

     Capitalization of interest. In accordance with Mexican GAAP, capitalization
of interest or, during inflationary periods, comprehensive cost of financing or
income incurred in the period of construction and installation of an asset is
permitted. The interest to be capitalized is that of the specific financing
obtained for the construction of the related asset. Under US GAAP,
capitalization of interest is required for certain qualifying assets that
require a

                                      -46-





period of time to get them ready for their intended use. The amount of interest
to be capitalized is that portion of the interest cost incurred during the
assets' acquisition period that theoretically could have been avoided if
expenditures for the assets had not been made, and is not limited to
indebtedness attributable to the asset.

Devaluation and Inflation

     On December 20, 1994, the Mexican government responded to exchange rate
pressures by increasing the upper limit of the then existing free market peso/US
dollar exchange rate band by 15% and, two days later, by eliminating the band to
allow the peso to fluctuate freely against the US dollar. This resulted in a
major devaluation of the peso relative to the US dollar. While the noon buying
rate had been Ps. 3.45 per US$1.00 on December 19, 1994, by December 31, 1994
the noon buying rate had fallen over Ps. 5.00 per US$1.00, representing a 44.9%
devaluation. The peso continued to decline against the US dollar during 1995,
closing at a noon buying rate of Ps. 7.74 per US$1.00 on December 31, 1995,
which represented a 54.8% devaluation relative to the US dollar for the year.

     The Mexican economy began to recover in 1996 and 1997, as exchange rates
stabilized, inflation decreased and real gross domestic product grew by 5.2% and
6.8%, respectively. However, the financial crisis in Asia and Russia, together
with the weakness in the price of oil in 1998, which is a significant source of
revenue for the Mexican government, contributed to renewed weakness in the peso,
which devalued 22.7% relative to the US dollar. In 1999, the peso appreciated
4.2% relative to the US dollar. From 1999-2000, the peso-to-dollar denominated
exchange rate remained relatively stable. In 2001, the peso-to-dollar exchange
rate showed a slight recovery of 4.8% from Ps. 9.62 on December 31, 2000 to Ps.
9.16 on December 31, 2001. However, in 2002, the peso devaluated 13.9% relative
to the US dollar. In 2003, the peso devalued approximately 7.7% relative to the
US dollar.

     Peso devaluation has contributed to sharp increases in inflation.
Inflation, which had been 7.1% in 1994, increased to 52.0% and 27.7% in 1995 and
1996, respectively. After a reduction to 15.7% in 1997, inflation was 18.6% in
1998. In 1999, 2000 and 2001, the inflation rate decreased to 12.3%, 9.0% and
4.4%, respectively. In 2002 and 2003, the inflation rate was 5.7% and 4.0%,
respectively.

     The general economic conditions in Mexico resulting from a devaluation of
the peso and inflation may have a negative impact on our results of operations
and financial condition, primarily as a result of:

     o    the resulting decrease in the purchasing power of Mexican consumers,
          which results in a decrease in the demand for telephony services;

     o    our inability, due to competitive pressures, to increase our prices in
          line with inflation; and

     o    an increase in the peso-carrying amount of our US dollar-denominated
          debt, reflecting the additional amounts of pesos required to meet such
          debt.

     See "Risk Factors--Risks Relating to Mexico--We may lose money because of
peso devaluation."

Recent Accounting Pronouncements

     Financial instruments with characteristics of liabilities, equity, or both

     In May 2003, the Mexican Institute of Public Accountants issued Bulletin
C-12, "Financial Instruments with Characteristics of Liabilities, Equity, or
Both." Bulletin C-12 is effective for fiscal years beginning after December 31,
2003, although earlier application is permitted. Bulletin C-12 combines
regulations contained in other bulletins related to the issuance of complex
financial instruments and adds regulations necessary for a comprehensive
resolution of general problems. Bulletin C-12 also defines the basic differences
between liabilities and equity; establishes rules for the classification and
valuation of the liability and equity components of combined financial
instruments upon initial recognition and establishes rules for the disclosure of
combined financial instruments. Under Bulletin C-12 financial instruments should
be classified as liabilities or equity at the beginning of the year of adoption
and comparative financial information for prior years should not be restated,
nor a cumulative-effect-type


                                      -47-




adjustment recognized in the year of adoption. We estimate that the adoption of
the new Bulletin C-12 will not have a material effect on our financial position
or results of operations.

     Recent accounting pronouncements under US GAAP

     In December 2003, the FASB issued FASB Interpretation No. 46 (revised
December 2003), Consolidation of Variable Interest Entities, which addresses how
a business enterprise should evaluate whether it has a controlling financial
interest in an entity through means other than voting rights and accordingly,
should consolidate the entity. FIN 46R replaces FASB Interpretation No. 46
Consolidation of Variable Interest Entities, which was issued in January 2003.
The Company will be required to apply FIN 46R to variable interests in VIEs
created after December 31, 2003. For variable interests in VIEs created before
January 1, 2004, the Interpretation will be applied beginning on January 1,
2005. For any VIEs that must be consolidated under FIN 46R that were created
before January 1, 2004, the assets, liabilities and noncontrolling interests of
such VIE initially would be measured at their carrying amounts, with any
differences between the net amount added to the balance sheet and any previously
recognized interest being recognized as the cumulative effect of an accounting
change. If determining the carrying amounts is not practicable, fair value at
the date FIN 46R first applies may be used to measure the assets, liabilities,
and noncontrolling interest of the VIE.

     FASB Statement No. 150, Accounting for Certain Financial Instruments with
Characteristics of both Liabilities and Equity, was issued in May 2003. This
Statement establishes standards for the classification and measurement of
certain financial instruments with characteristics of both liabilities and
equity. The Statement also includes required disclosures for financial
instruments within its scope. For the Company, the Statement was effective for
instruments entered into or modified after May 31, 2003 and otherwise will be
effective as of January 1, 2004, except for mandatory redeemable financial
instruments. In the case of certain mandatory redeemable financial instruments,
the Statement will be effective for the Company on January 1, 2005. The
effective date has been deferred indefinitely for certain types of mandatory
redeemable financial instruments. We currently do not have any financial
instruments that are within the scope of this Statement.

Critical Accounting Policies

     Our consolidated financial statements included elsewhere in this annual
report have been prepared in accordance with Mexican GAAP, which differ in
significant respects from respects from US GAAP. See Note 24 to our consolidated
financial statements, included elsewhere in this prospectus, for a description
of the principal differences between Mexican GAAP and US GAAP as they relate to
us.

     We have identified below the accounting policies we have applied under
Mexican GAAP that are critical to understanding our overall financial reporting.

     Income taxes

     Under Mexican GAAP, income taxes are accounted for under the asset and
liability method. Deferred tax assets and liabilities are recognized for the
future tax consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and their
respective tax bases and operating loss and tax credit (AT) carryforwards.
Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period that includes the enactment date.

     Significant judgment is required to appropriately assess the amounts of tax
assets. We record tax assets when we believe there will be enough future taxable
income for the realization of such deductible temporary difference. If this
determination cannot be made, a valuation allowance is established to reduce the
carrying value of the asset.

     Deferred income tax and employees statutory profit sharing is recognized
only for timing differences arising from the reconciliation of book income to
income for profit sharing purposes, on which it may be reasonably


                                      -48-




estimated that a future liability or benefit will arise and there is no
indication that the liabilities or benefits will not materialize.

     Recognition of the effects of inflation

     Under Mexican GAAP, the financial statements are restated to reflect the
loss of purchasing power (inflation) of their functional currency. The inflation
effects arising from holding monetary assets and liabilities are reflected in
the income statements as monetary position result. Inventories, fixed assets and
deferred charges, with the exception and the equity accounts, are restated to
account for inflation using the Mexican National Consumer price Index (NCPI)
published by Banco de Mexico (central bank). The result is reflected as an
increase in the carrying value of each item. Income statement accounts are also
restated for inflation into constant Mexican Pesos as of the reporting date.

     Impairment of long-lived assets

     We evaluate periodically the adjusted values of our property, plant,
systems and equipment and other non-current assets, to determine whether there
is an indication of potential impairment.

     Recoverability of assets to be held and used is measured by a comparison of
the carrying amount of an asset to future net revenues expected to be generated
by the asset. If such assets are considered to be impaired, the impairment is
measured by the amount by which the carrying amount of the asset exceeds the
expected net revenues. Assets to be disposed of are reported at the lower of the
carrying amount or realizable value.

     Revenue Recognition

     On December 3, 1999, the SEC issued Staff Accounting Bulletin No. 101,
"Revenue Recognition in Financial Statements" (SAB 101). This bulletin
summarizes the point of view of the SEC in the recognition of revenues in the
financial statements according to US GAAP. The SEC concluded that only when all
the following conditions are met is revenue recognition appropriate:

     (a)  there is persuasive evidence of an agreement;

     (b)  the delivery was made or the services rendered;

     (c)  the sales price to the purchaser is fixed or determinable;

     (d)  collection is reasonably assured.

     SAB 101, specifically in Topic 13A, Question 5, discusses the situation of
recognizing as revenue certain non-refundable cash items. SAB 101 provides that
the seller should not recognize non-refundable charges generated in certain
transactions when there is continuous involvement by the vendor.

     One of the examples provided by SAB 101 is activation revenues from
telecommunication services. The SAB concludes that unless the charge for the
activation service is an exchange for products delivered or services rendered
that represent the culmination of a separate revenue-generating process, the
deferral method of revenue is appropriate.

     Based on the provisions and interpretations of SAB 101, for purposes of the
US GAAP reconciliation, the Company has deferred the activation revenues over a
three-year period starting in the month such charge is originated. This period
was determined based on Company experience. The net effect of the deferral and
amortization is presented in the above US GAAP reconciliation.



                                      -49-




               Overview of the Mexican Telecommunications Industry

General

     Mexico is a unique telecommunications market in Latin America as it
combines a stable macroeconomic environment, a strong currency and relatively
low penetration of fixed lines. As a result, Mexico's importance in Latin
America's telecommunications market is expected to become more pronounced over
the next four years.

     Since the Mexican government initiated the liberalization of the Mexican
telecommunications sector, which began with the privatization of Telefonos de
Mexico, S.A. de C.V., known as Telmex, in 1990, the Mexican telecommunications
sector has become increasingly open to competition. Some of the measures
implemented by the government in its liberalization process include the
introduction of competition in long distance and local telephony services, the
auctioning of spectrum and tariff rebalancing. The opening of the Mexican
telecommunications market has created an opportunity for competitive carriers to
capture market share from Telmex.

Mexican Market Characteristics

     Mexico is the second largest country in Latin America in terms of
population, with approximately 101.9 million people as of December 31, 2002. In
addition, with a gross domestic product of US$637.2 billion and gross domestic
product per capita of US$6,260 as of December 31, 2002, Mexico is the second
largest economy and has one of the highest incomes per capita in Latin America.
However, according to Pyramid Research, Mexico has relatively low wireline
penetration compared to other countries in Latin America, with 15.8 lines per
100 inhabitants at the end of 2003.

     Mexico's under-penetrated fixed communications market leaves significant
room for growth. According to Pyramid Research, Mexico's fixed line penetration
is expected to grow from 15.8 lines per 100 inhabitants in 2003 to 19.1 lines
per 100 inhabitants in 2008.

Market Size and Projected Growth Trends

     The Mexican communications services market, in terms of revenues, is the
second largest in Latin America. Revenues from communications services in
Mexico, including both fixed and mobile, are expected by Pyramid Research to
grow at a 4.4% compound annual growth rate, from US$17.2 billion in 2003 to
US$21.3 billion in 2008.

           MEXICAN COMMUNICATIONS SERVICES MARKET GROWTH

            Revenues                 (US$ billions)


                                [OBJECT OMITTED]





Source:  Pyramid Research, Q4 2003

     The fixed communications sector, which includes basic telephony, such as
local and long distance voice services, and data telecommunications services, is
an important part of the Mexican telecommunications industry because of its size
and the various areas of opportunity. In 2003, revenues from the fixed
communications sector


                                      -50-



were approximately US$11.2 billion, or 66% of the total Mexican
telecommunications industry. Driven by pent-up demand and a wider availability
of services, revenues from fixed communications services in Mexico are expected
to reach US$13.1 billion in 2008.

     Mobile telephony services is one of the fastest growing segments of the
Mexican communications services market. In 2003, revenues from the mobile
communications sector were approximately $5.9 billion, or 35% of the total
Mexican communications services industry. According to Pyramid Research, in
2003, there were approximately 30.6 million mobile subscribers in Mexico, giving
Mexico the third largest penetration rate in Latin America. Pyramid anticipates
that Mexico will continue to experience rapid growth in the number of mobile
subscribers growing from approximately 30.6 million subscribers in 2003 to 42.6
million subscribers in 2008, representing a compound annual growth rate of 7%.

     Basic telephony services, with US$9.1 billion in revenues in 2003, account
for the largest share of revenues in the Mexican communications services market.
Furthermore, within basic telephony, local telephony services are, and are
expected to continue to be, the predominant source of revenue. According to
Pyramid Research, in 2003, revenues from local telephony services in Mexico were
US$6.6 billion, accounting for 72% of basic telephony revenues and 39% of total
fixed and mobile communications revenues. By 2008, revenues from local telephony
services in Mexico are expected to reach US$8.2 billion, accounting for 80% of
basic telephony revenues and 39% of total fixed and mobile communications
revenues.


                                      -51-



                    Supervision and Regulation of the Mexican
                           Telecommunications Industry

Current Regulatory Environment

     General

     The telecommunications industry in Mexico is subject to the Federal
Telecommunications Law (Ley Federal de Telecomunicaciones), which was enacted in
1995, and its regulations. In addition, certain rules under the General Means of
Communications Law (Ley de Vias Generales de Comunicacion) and the
Telecommunications Regulations (Reglamento de Telecomunicaciones) generally
remain effective and are referred to as the Old Telecommunications Law.

     Under the Federal Telecommunications Law, the Mexican telecommunications
industry is regulated for regulatory, administrative and operational matters by
COFETEL (Comision Federal de Telecomunicaciones). COFETEL was created in 1996 as
a separate entity from the SCT (Secretaria de Comunicaciones y Transportes) to
regulate and promote the efficient development of the telecommunications
industry in Mexico. COFETEL is responsible for, among other things:

     o    enacting regulations and technical standards for the
          telecommunications industry;

     o    ensuring that concession holders fulfill the terms and obligations of
          their concessions and permits;

     o    suspending operators without concessions;

     o    resolving interconnection controversies between competitors; and

     o    maintaining a registry of applicable rates.

     The SCT retains the authority to grant and revoke all concessions and
permits. COFETEL makes recommendations to the SCT on major issues, such as
amending existing telecommunications legal framework, allocating spectrum
frequencies, granting, transferring, renewing or revoking concessions and
applying penalties for concession violations. The SCT has final decision making
power on these issues. Once a final decision is made, COFETEL implements the
related regulations.

     Concessions and permits

     To provide telephony services in Mexico through a public telecommunications
network, a service provider must first obtain a concession from the SCT.
Pursuant to the Federal Telecommunications Law, concessions for public
telecommunications networks may not exceed a term of 30 years, and concessions
for spectrum frequencies may not exceed a term of 20 years. Generally,
concessions for public telecommunications networks and spectrum frequencies may
be extended for a term equivalent to the term for which the concessions were
originally granted as long as the concessionaire is in compliance with ongoing
obligations stated therein. Concessions specify, among other things:

     o    the type and technical specifications of the network, system or
          telecommunication services that may be provided;

     o    the allocated spectrum frequencies, if applicable;

     o    the geographical region in which the holder of the concession may
          provide the telecommunication service;

     o    the required capital expenditure program;


                                      -52-



     o    the term during which such service may be provided;

     o    the payment, where applicable, required to be made to acquire the
          concession, including, if applicable, the participation of the Mexican
          government in the revenues of the holder of the concession; and

     o    any other rights and obligations affecting the concession holder.

     In addition to concessions, the SCT may also grant permits for the
following:

     o    installing, operating or exploiting transmission-ground stations; and

     o    providing telecommunications services as a reseller.

     There is no legally mandated maximum term for these permits unless
specifically stated in the permit. Under the Federal Telecommunications Law, a
company needs to register with COFETEL the rates for the telecommunications
services that it wishes to provide in order to be able to provide them to the
public.

     The Mexican Congress enacted a law, effective January 1, 2002, that
expanded the scope of the sales and use tax to include additional services,
including services provided by telecommunications service providers such as
value-added services, at a rate of 10%. An amendment to this law, effective
January 1, 2003, confirmed that our core business (the offering of local and
long distance services) is not subject to the tax. Although we believe, based on
the advice of our tax and regulatory advisors, that certain other services that
are part of our local service offerings are also not subject to such tax, we
cannot assure you that the tax authorities may not interpret the law otherwise
or impose other taxes from time to time.

     Ownership restrictions. Under the Federal Telecommunications Law and the
Mexican Foreign Investment Law (Ley Federal de Inversion Extranjera), basic
telephony concessions may be granted only to:

     o    Mexican individuals; and

     o    Mexican corporations in which non-Mexicans own 49% or less of the full
          voting stock and that are not otherwise controlled by non-Mexicans.

     However, in the case of concessions for cellular telecommunications
services, foreign investment participation may exceed 49% of the voting stock
with the prior approval of the Mexican Foreign Investment Bureau of the Mexican
Ministry of Economy (Secretaria de Economia).

     Pursuant to the Foreign Investment Law, the Mexican Ministry of Economy may
also authorize the issuance of non-voting or limited-voting stock (also known as
"neutral shares") that are not counted for purposes of determining the foreign
investment percentage of a Mexican corporation under the Mexican Foreign
Investment Law. Any share transfers resulting in a violation of these foreign
ownership requirements are invalid under Mexican law.

     Transfer. Concessions are transferable after the first three-year period of
the concession, if the SCT approves the transfer of the concession title, the
assignee agrees to comply with the terms of the concession and such a transfer
does not violate the foreign ownership requirements of the Federal
Telecommunications Law and the Mexican Foreign Investment Law.

     Termination. A concession or a permit may be terminated pursuant to the
Federal Telecommunications Law upon the following events:

     o    expiration of its term;

     o    resignation by the concession holder or the permit holder;


                                      -53-



     o    revocation prior to the end of its term under certain circumstances,
          such as:

     o    dissolution or bankruptcy of the concession holder or the
          permitholder;

     o    failure to exercise the rights of the concession within 180 days of
          its granting;

     o    failure to provide interconnection services with other holders of
          telecommunications concessions and permits without just cause;

     o    loss of the concession or permit holder's Mexican nationality;

     o    unauthorized assignment, transfer or encumbrance of the concession or
          permit;

     o    unauthorized interruption of service;

     o    taking any action that impairs the rights of other concessionaires or
          permit holders;

     o    failure to comply with the obligations or conditions specified in the
          concession or permit; and

     o    failure to pay the Mexican government its fee for the concession or,
          where applicable, its participation in the revenues of the holder of
          the concession.

     The SCT may revoke a concession for violations in any of the circumstances
referred to in the first four instances above. Under the last four instances
above, the SCT would have to fine the concessionaire at least three times for
the same failure before moving to revoke a concession.

     Expropriation

     The Mexican government has the statutory right to permanently expropriate
any telecommunications concession and claim any related assets for reasons of
public interest. Under Mexican law, the Mexican government is obligated to
compensate the owner of such assets in the case of a statutory expropriation.
The amount of the compensation is to be determined by appraisers. If the party
affected by the expropriation disagrees with the appraisal amount, such party
may initiate judicial action against the government. In such a case, the
relevant judicial authority will determine the appropriate amount of
compensation to be paid. We are not aware of any instance in which the SCT has
exercised its expropriation rights in connection with a telecommunications
company.

     Temporary seizure

     The Mexican government, through the SCT, may also temporarily seize all
assets related to a telecommunications concession or permit in the event of a
natural disaster, war, significant public disturbance, threats to internal peace
or for economic reasons or for other reasons related to national security. If
the Mexican government temporarily seizes such assets, except in the event of
war, it must indemnify the concession holder for all losses and damages,
including lost revenues. We are not aware of any instance in which the SCT has
exercised its temporary seizure powers in connection with a fixed or mobile
telecommunications company.

     Rates for telecommunications services

     Before the Federal Telecommunications Law was enacted in June 1995, the
SCT's approval was required for setting the rates charged for all basic local,
long distance and certain value-added local and long distance telecommunications
services. Historically, the SCT permitted rate increases based on the cost of
service, the level of competition, the financial situation of the carrier and
certain macroeconomic factors. Carriers were not allowed to discount the rates
authorized by the SCT, although operators occasionally waived activation fees on
a promotional basis. Interconnection rates also required SCT approval. Rates for
private dedicated circuit services through microwave networks and private
networks through satellites were not regulated before the Federal
Telecommunications Law was enacted.


                                      -54-



     Under the Federal Telecommunications Law, rates for telecommunications
services (including local, cellular and long distance telephony services) are
now freely determined by the providers of such services, except that such rates
may not be set below a service provider's long-term incremental cost.

     In addition, COFETEL is authorized to impose specific rate, quality and
service requirements on those companies determined by the Federal Antitrust
Commission (Comision Federal de Competencia) to have substantial market power
pursuant to the provisions of Mexico's antitrust statute. All rates for
telecommunications services (other than value-added services) must be registered
with COFETEL prior to becoming effective. The Federal Telecommunications Law
prohibits telecommunications providers from cross-subsidizing among their
services and requires that they keep separate accounting for each of their
services.

     The Mexican Antitrust Commission has found that Telmex has substantial
power in the following five markets: interconnection, local services, domestic
long distance services, international long distance services and long distance
resale, as defined under Mexico's antitrust statute. Based on this finding,
COFETEL issued a resolution in September 2000 regulating Telmex as a dominant
carrier and imposing special obligations regarding, among other things, quality
of services, tariffs and information disclosure. However, Telmex has obtained an
injunction against any potential action by COFETEL for the purpose of
implementing such resolution. As a result of this injunction, Telmex is not
currently subject to the specific obligations covered by COFETEL's resolution.


                                      -55-



                                    Business

Our Company

     We believe we are a leading telecommunications services provider in Mexico,
offering a wide array of services, including local and long distance telephony,
data and internet to business and residential customers. We believe that we are
one of the largest and fastest growing integrated telecommunications companies
in Mexico, with 369,231 lines in service as of March 31, 2004. For the
three-month period ended March 31, 2004, we generated revenues and operating
income of Ps. 865.1 million (US$77.6 million) and Ps. 70.6 million (US$6.3
million), respectively.

     We hold concessions to offer local and long distance telecommunications
services nationwide. We provide services using a hybrid wireline and fixed
wireless local access network designed to optimize capital expenditures through
the deployment of network access equipment based on specific customer
requirements. Our current network last-mile access options include fixed
wireless access, point-to-point and point-to-multipoint wireless technologies,
as well as copper and metropolitan fiber rings. Since inception we have invested
in the aggregate over Ps. 7,700 million in our network, which includes 10
digital switches, 213 fixed wireless access sites, of which 57 are also
point-to-multipoint sites, and 436 kilometers of metropolitan fiber optic rings.

     Our strategy is to continue to penetrate our existing markets by offering a
comprehensive portfolio of high quality, facilities-based voice, data, internet
and value-added communications services and to cost-effectively enter into
selective new markets with high growth and revenue opportunity. Our approach is
to bundle multiple voice, data and internet services into integrated
telecommunications solutions for businesses and high-usage residential
customers. For the twelve-month period ended March 31, 2004, approximately 67%
of our revenues were generated from business lines and 33% of our revenues were
generated from residential lines. We estimate that our total lines represent
approximately 10% of our total addressable market.

     We were founded in 1994. In June 1996, we were awarded by the Mexican
government a concession to install and operate a public telecommunications
network for the offering of local and long distance telephony services in
Mexico. In 1998 and 1999, we won several spectrum auctions, including for 60 MHz
at 10.5 GHz for point-to-multipoint access, for 112 MHz at 15 GHz for
point-to-point backhaul access, for 100 MHz at 23 GHz for point-to-point last
mile access and for 50 MHz at 3.4 GHz for fixed wireless access, which together
allow us to service the entire territory of Mexico. In June 1999, we launched
commercial operations in the city of Monterrey. Our network currently reaches
six of the largest metropolitan areas in Mexico (Mexico City, Monterrey,
Guadalajara, Puebla, Toluca and Leon), which represent approximately 19% of the
population of Mexico. Due to our concentration of network facilities in business
centers and upper income residential areas, we estimate that our current network
coverage represents a significant portion of the total Mexican telephony and
data telecommunications revenue opportunity.

Competitive Strengths

     Leading Market Position. By being one of the first competitive providers to
approach customers with bundled local, long distance voice and data services, we
believe we are able to meet pent-up demand for an alternative service provider,
as well as establishing brand awareness and customer relationships prior to
market entry by emerging competitors. We have benefited from our
first-competitor-to-market advantage by capturing an average of approximately
10% market share of our total addressable market in the six cities where we
offer services. In Monterrey and Guadalajara, the first two markets where we
launched operations in 1999, we have achieved approximately 13% market share of
our coverage market in both of these cities.

     Comprehensive Voice and Data Service Portfolio. We provide our customers an
integrated bundle of services that includes local and long distance voice
services, as well as internet, data and other value-added services. We believe
our comprehensive service portfolio enables us to build strong, long-term
relationships with customers, thereby reducing churn and increasing our return
on our investment in network infrastructure. Furthermore, our digital access,
transport and switching network enable us to capture the current revenue
opportunity in voice services, while also enabling us to provide data services
as demand for those services grows.


                                      -56-



     Flexible, Technologically Advanced, Reliable Digital Network. Our hybrid
fixed wireless and wireline local access network structure allows us to enter
new markets quickly and cost-effectively. As a result, our return on our
investment in network infrastructure is increased. By utilizing the FWA
technology model, we are able to quickly cover a substantial geographic area
with minimal initial capital expenditures. We do not incur incremental capital
expenditures for last-mile connectivity until the customer subscribes to our
service. As of March 31, 2004, our network consisted of 10 digital switches, 213
FWA sites, of which 57 are also PMP sites, and 436 kilometers of metropolitan
fiber optic rings in order to service our 369,231 access lines.

     Compelling Financial Profile. We have a diversified revenue base, a
favorable average revenue per user and a strong overall financial profile.

     o    Diversified revenue base. Our wide array of service offerings and our
          369,231 lines in service and over 261,000 customers provide us with a
          diverse revenue base.

     o    Average Revenue Per User. Our business model targets business and
          high-usage residential customers. We believe this model allows us to
          achieve a favorable average revenue per user. For the three-month
          period ended March 31, 2004, we had an average revenue per user of Ps.
          647.

     o    Positive free cash flow and strong capitalization. Our positive free
          cash flow, strong capitalization and low leverage put us in a solid
          financial position to continue to execute our business strategy.

     o    Efficient network build-out strategy. Fixed wireless access technology
          gives us the ability to rapidly initiate large geographic coverage
          areas while minimizing our upfront capital expenditures and reducing
          our payback period.

     Experienced Management Team and Strong Equity Partners. Our senior
management team has extensive entrepreneurial, financial, marketing and
telecommunications expertise. The diverse experience of our senior management
team has contributed significantly to our initial success and rapid growth. In
addition, we benefit from working with strong local partners and experienced
multinational investors such as The Blackstone Group, AIG-GE Capital Latin
American Infrastructure Fund, and affiliates of Metropolitan Life Insurance
Company and The Soros Group. Our local investors include Tomas Milmo Santos,
Tomas Milmo Zambrano, Alberto Santos de Hoyos and Lorenzo Zambrano Trevino.
These businessmen have extensive financial, operating and senior management
experience in large Mexican corporations.

Strategy

     The key elements of our business strategy are:

     Target Service Sectors with High Profitability Potential. We have divided
our target market into the mass market and business market. In the mass market
we focus on high-usage residential, micro and small business customers. Within
the business market we focus on medium and large businesses. We have developed
differentiated, targeted telecommunications services plans designed to capture
business and retain high-usage residential customers in each market segment. We
believe that by focusing on the business and high-usage residential customers
within a coverage area we are able to increase the return per dollar invested in
our network infrastructure. For the twelve-month period ended March 31, 2004,
approximately 67% of our revenues were generated from business lines and 33%
from residential lines.

     Bundle Products in an Integrated Offering. We believe that the bundling of
voice, data and internet services into communications solutions for our
customers enables us to generate higher revenue per customer and more revenue
per dollar invested in access infrastructure while also generating customer
loyalty. We have focused and will continue to focus on increasing the
penetration of bundled products to our customer base. By being a
facilities-based telecommunications service provider, we believe we are well
positioned to offer our customers the convenience of receiving voice, data and
internet services from a single provider.


                                      -57-



     Exploit First-Competitor-to-Market Advantage. As Telmex's primary
competitor in local fixed telephony services and the first facilities-based
telecommunications service provider to enter new markets and offer integrated
voice, data and internet services, we will continue to focus on selectively
opening new markets where we believe we can capitalize on the market's desire to
have an alternative carrier and on serving demand unmet by our competitors.

     Focus on Customer Service and Retention. Since launching operations, we
have been focused on achieving customer satisfaction levels that are superior to
the incumbent and our primary competitors. We believe that our service-driven
customer care leads to superior customer satisfaction, which enhances
profitability and cash flow by increasing customer retention and expanding sales
opportunities.

     Continue to Expand Technologically Advanced Network Infrastructure. Since
1999, we have successfully launched operations in six cities. We continue to
evaluate opportunities in other regions in order to enhance our coverage area.
We believe that selectively expanding our network and coverage area will enhance
our ability to acquire large business customers with multi-city operations,
which we expect to result in higher revenues and margin improvements while
minimizing capital expenditures.

Our Services

     We offer local and long distance telephony services, as well as data and
internet services to business and residential customers. We also provide
value-added services such as call waiting, call forwarding, three-way-calling,
call barring and multi-line hunting (centrex). We also provide internet services
in dial-up, dedicated and on-demand fashion. We have integrated access
technologies that allow the internet access required by different types of
customers, such as dial-up connection, Internet Fixed Wireless Access (an
always-on data channel that allows for the continuous use of the voice line
while navigating on the internet), and dedicated private lines of all speeds. We
have also launched dedicated private lines for both local and domestic long
distance telephony markets. For the latter, we use both our own and leased
infrastructure.

     The following chart summarizes each component of our revenue sources for
the three-month period ended March 31, 2004:



Revenue Source                             % Revenue                               Description

                                                       
Local services...................             69%            We generate revenue by enabling our customers to
                                                             originate and receive an unlimited number of calls
                                                             within a defined local service area. Customers are
                                                             charged an initial fee for activating the service,
                                                             a flat monthly fee for basic service, a per call
                                                             fee and a per minute usage fee, depending on
                                                             the type of call.

Long distance services...........             10%            We generate revenues by providing long distance
                                                             services for our customers' completed calls.

Other services...................             21%            We generate revenues by providing other services to our
                                                             customers such as internet, data, interconnection and
                                                             dedicated private line service, as well as value-added
                                                             services such as caller ID, call waiting, call
                                                             forwarding and voicemail.
               Total                         100%


     As of March 31, 2004 we offered the following products and services:

                                      -58-




                              Products and Services



                                                        
Voice                                                        Data
o        Business and Residential Line                       o        Local and Domestic Private Lines
o        Long Distance                                       o        High Speed Private Lines
o        Digital Trunks                                      o        Co-location
o        Voicemail                                           o        Virtual Private Network-- MPLS
o        Centrex Line
o        Customer Premise Equipment -                        Internet
o        Telephone Sets, Key Systems and PBX                 o        Dial Up Internet
o        Call Waiting, Call Forwarding, Caller ID,           o        Dedicated Internet
         Conference Call                                     o        Web Hosting
o        Directory Assistance                                o        Internet on Demand
o        Operator Services                                   o        Internet FWA
o        Automatic Dialing                                   o        Co-location
o        Unique Number
o        Prepaid Services                                    Bundles
o        Collect Calls                                       o        Axtel in a Box
o        Virtual Line                                        o        Axtel NeXt
o        Toll Free Services


Our Markets

     We launched commercial operations in June 1999 in the city of Monterrey.
Our network currently reaches six of the largest metropolitan areas in Mexico
(Mexico City, Monterrey, Guadalajara, Puebla, Toluca and Leon), which represent
approximately 19% of the population of Mexico. As of March 31, 2004, we had
369,231 lines. Due to our concentration of network facilities in business
centers and upper income residential areas, we estimate that the cities in which
we operate represent the majority of the total Mexican telecommunications
revenue opportunity.

     Our city roll-out was determined taking into consideration the following
criteria:

     o    Size of telecommunications opportunity. According to COFETEL, for the
          nine months ended September 30, 2003, nearly 70% of the number of net
          lines added by the 32 states in Mexico were concentrated in only 10
          states: Mexico, Distrito Federal, Jalisco, Nuevo Leon, Veracruz, Baja
          California, Puebla, Guanajuato, Chihuahua and Tamaulipas. The six
          cities we currently serve are in these states and five of them are
          state capitals.

     o    Regional economy. According to INEGI (Instituto Nacional de Economia,
          Estadistica e Informatica), in 2001, 53.2% of the total gross domestic
          product in Mexico was generated in six states in which we have a
          presence.

     o    Operational synergies. To become more efficient in launching cities,
          we decided to open clusters of cities. The cities of Toluca and Puebla
          are close enough to Mexico City and Leon is close enough to
          Guadalajara to allow for quick systems and operations integration and
          network buildout.

     Within these cities, studies were conducted using geographical, statistical
and self-generated market research data to determine where the opportunity was
concentrated. Our network has been built upon this comprehensive data allowing
for fast penetration and cost-efficiency.

     Our "first-competitor-to-market" advantage has enabled us to capture an
average of approximately 10% market share of our coverage market in the six
cities in which we offer services. In Monterrey and Guadalajara, the first two
markets where we launched services, we have achieved market shares of
approximately 13% in both cities. In particular, in the business segment, we
estimate that in Monterrey and Guadalajara we have achieved approxi-

                                      -59-



mately a 14% and 18% market share, respectively. The table below provides our
access lines and estimated market share of our coverage market as of March 31,
2004 for each of the cities where we offer services.

                       Market Share Within Coverage Market
                              As of March 31, 2004



                        Date               Residential                   Business                     Total
      City            Launched         Lines         Share         Lines         Share         Lines         Share

                                                                                        
Monterrey         June 1999            75,298         12.5%        41,667         14.4%       116,964         13.4%
Guadalajara       December 1999        42,825         11.2         30,407         18.3         73,232         13.4
Mexico City       March 2000           82,011          8.6         50,082          9.1        132,093          8.8
Puebla            January 2001         13,940          4.9          9,038          9.9         22,978          6.1
Toluca            January 2001          5,966          4.5          3,019          9.4          8,985          5.5
Leon              January 2001          7,769          6.3          7,210         13.8         14,979          8.6
Total 6 Cities                        227,809          9.2%       141,422         12.1%       369,231         10.2%


Source:  Share percentages are Company estimates

     Our largest single customer is Nextel de Mexico, which provides
telecommunications services to its customers through access to our network. We
first entered into an agreement with Nextel de Mexico for the provision of our
services in April 2001, and such agreement has been extended four times.
Pursuant to the most recent agreement with Nextel de Mexico, we are guaranteed
certain minimum levels of traffic through December 2005. This arrangement with
Nextel de Mexico accounted for approximately 18% our net sales in the year 2003.

Marketing and Sales

     Our marketing strategy is to position ourselves as the first and best
alternative provider of local, long distance and internet and data services in
Mexico. We undertake direct mail marketing (both special delivery and bill
inserts) as well as telemarketing in order to generate geographically targeted
brand awareness and to up-sell new services to existing customers. We also build
brand awareness through the use of outdoor advertising on bus stops and
billboards, printed media including newspapers and magazines, advertisements on
the radio and television and sponsorships of local news programs. Our brand
strategy is to convey a modern, attractive image using simple, visual
communication and portraying a human profile.

     We complement this marketing campaign with focused sales efforts directed
to our target market using a variety of sales channels. Our primary sales
methods are:

     o    Direct Sales. Account executives seek out a particular business
          customer and establish an appointment.

     o    Door to Door. Salespeople walk through a neighborhood soliciting
          potential customers.

     o    Telemarketing. Salespeople call potential customers from an extensive
          database developed by us. This same team receives calls from potential
          customers that have been addressed by our advertising and promotional
          campaigns.

     o    Sales Booths. Salespeople stand at strategically determined areas
          where potential customers carry out their shopping activities.

     o    MAPs (Modulos de Atencion y Pago). Axtel-branded sales and service
          offices located at strategic locations within our targeted cities.

     o    Indirect Channels (Sales Distributors). Selected companies are
          certified to carry out sales activities in the name of Axtel. These
          companies target specific niches over which they have influence.


                                      -60-



     Sales efficiency is measured by subscriber acquisition cost. Telemarketing
has proven to be a highly efficient sales channel due to the quality of our
detailed database systems, which screen potential customers based on geographic
location, network availability and expressed interest. By effectively
pre-selecting customers based on network availability, we are able to maximize
telemarketing sales efficiency and decrease the cost of acquisition. The
accuracy of our database system also results in highly efficient installations.

     Customer  attrition,  or churn,  occurs  primarily  from our  disconnecting
customers for non-payment of bills but also when a customer chooses to switch to
a competing  service or to terminate  service  altogether.  Churn results in the
loss of future revenue from customers whose service is  disconnected  and limits
our ability to recoup costs  incurred in acquiring  customers  such as switching
costs, commissions and costs incurred in connection with independent third-party
verification.  Our  average  monthly  churn  rate has  declined  to 1.2% for the
three-month  period  ended  March 31, 2004 from 1.6% during 2003 and 2.2% during
2002 as a result of management initiatives to improve customer retention as well
as the billing and collection process.

Pricing

     In the residential market, in order to attract new subscribers, we
frequently offer flexible and attractive initial pricing. Once a customer has
chosen our services, we focus on customer satisfaction and offer the customer
benefits, rather than lower pricing, in order to maximize our retention rate.
For instance, we install and activate second lines for free and allow customers
free service trials for value-added services. In the business market, we attract
users by providing volume discounts on local calls and provide additional
services and discounts to customers who sign long-term contracts. To date, this
strategy has allowed us to capture significant market share without eroding the
value of the market through excessive price competition.

     We generally seek to maintain our prices at market levels. We offer pricing
plans that are simple in order to assure customers of the integrity of the
billing process. Our pricing structure rewards consumption by increasing
discounts in relation to the amount billed. Our ability to introduce new
products such as Axtel.NeXt, a bundled product that provides voice services and
always-on internet access, allows us to position ourselves as a value-added
provider rather than as a price-cutter.

Our Network

     We provide services using a hybrid local access network, designed to
optimize capital expenditures through the deployment of network access equipment
based on specific customer requirements. Our current network access options
include fixed wireless access, point-to-point and point-to-multipoint, high
quality copper and metropolitan fiber. We switch our traffic using DMS equipment
that interconnects with Telmex's equipment and that of other local and long
distance carriers in each city, as shown below.



                                           FWA Sites         PMP Sites (1)          Switches          Fiber (Kms)
                                                                                             
Mexico............................             87                   27                   3                 154
Monterrey.........................             51                   13                   2                 108
Guadalajara.......................             45                    9                   2                  89
Puebla............................             15                    3                   1                  63
Toluca............................              6                    2                   1                   7
Leon..............................              9                    3                   1                  14
     Total........................            213                   57                  10                 436


(1) PMP Sites are included in FWA Sites

     In order to deliver superior network reliability, we have acquired advanced
network technology and initially contracted network construction on a turn-key
basis from proven industry participants. Since March 2002 we have built our
network through the use of our own personnel and through certain Mexican
third-party contractors. Our wireless network uses Nortel Networks' customer
access equipment (currently, Airspan's equipment), microwave radios and DMS
switching equipment. Our internet platform uses Cisco's routing platform with
Compaq

                                      -61-




servers and Microsoft software applications. Our fiber networks use Lucent
Technology Allwave fiber and Nortel Networks DNX SDH equipment. The combination
of these network components enables us to deliver network reliability, which we
believe is superior to the incumbent's legacy network.

     Through our current use of Nortel's Proximity II Fixed Wireless Access
technology, we are able to provide our customers quality voice service and 64
Kbps data speeds. We consider Fixed Wireless Access technology to be ideal for
our residential and micro and small business customers. Internet Fixed Wireless
Access technology provides our customers with always-on data connections with
speeds up to 96 Kbps by using an Internet Protocol interface and dynamic
timeslot assignments, which improves the data rates experienced by customers and
also increases our network efficiency.

     Basic voice and data services are delivered over all of our access
technologies. Advanced data services and internet access with data rates ranging
from 64 Kbps to 2,048 Kbps require deployment of the additional equipment to
support the customer's requirements. In general, the capabilities of the access
technologies increase directly with the cost of the solution. Our hybrid access
capability enables us to:

     o    provide a full range of voice, data and internet services;

     o    rapidly meet demand;

     o    penetrate specific target markets; and

     o    scale the infrastructure deployed to market demand and individual
          customer requirements.

     This network infrastructure allows us to satisfy the requirements of
diverse market segments while maintaining a low-cost position relative to our
competition.

     Build-out strategy

     Our network is built on a modular basis. Once a region of opportunity has
been identified and the decision to expand has been made, we build our network
in tandem with our sales efforts within the region. This approach provides
greater flexibility and minimizes the time lag between the incurrence of capital
expenditures and the generation of service revenues. This model differs
significantly from a traditional wireline network covering the same geographic
area in which the vast majority of capital expenditures are incurred prior to
obtaining customer subscriptions.

     Last-mile connectivity

     The last-mile connectivity portion of our network is comprised of a mix of
wireless technologies as well as fiber optics for customers within our
metropolitan fiber optics rings. Our access technology is determined by
cost-effectiveness analysis, customer applications and availability of service.
We use fixed wireless access to serve customers requiring between 1 and 9 lines
(POTS) in a single point of service. Point-to-multipoint is used for customers
that require between 10 and 30 lines (POTS) and/or require low-speed (below
2,048 Kbps) dedicated private line accesses. Our point-to-point and fiber optics
accesses are used for customers requiring digital trunks or dedicated private
line accesses of more than 2Mbps. Hybrid solutions are being used in order to
reach more customers by expanding service using copper, PDMX and multi-tenant
solutions.

     Recently, we signed contracts with Telefonica Data de Mexico, a subsidiary
of Telefonica de Espana, pursuant to which we will have the right to use
capacity in Telefonica's long haul fiber infrastructure which is located between
the northern border of Mexico and Mexico City. Telefonica Data de Mexico will
have the right to use a pair of dark fibers in a portion of our metropolitan
fiber rings. This agreement should enable us to reduce our long distance costs
by shifting a portion of our traffic from other carriers' long distance
infrastructure to our own network.

                                      -62-




     Network backbone

     As of March 31, 2004, our network backbone consisted of 436 kilometers of
metropolitan fiber optic rings in the cities where we have presence. Our network
is comprised of several technologies such as fixed wireless access,
point-to-point, point-to-multipoint, copper and fiber. Each city we currently
reach is served by a Nortel DMS-100 digital switch which collects all calls
originated and terminated in our network. We have geographically deployed 213
sites/Hubs (technology concentrators) in order to serve our target markets.

     Switching

     We use Nortel's DMS-100 digital switches to route traffic within each city.
These switches are capable of handling up to approximately 100,000 lines in a
modular basis. The switches are capable of providing analog lines, E1 digital
lines, digital high speed data services, centrex services and operator assisted
service. In addition, they can provide private clear-channel digital lines, data
transmission and value-added services such as four digit dialing, conference,
call back, caller ID, call waiting, hot line and hunt group among others.

     Operational support systems

     Since launching operations, we have implemented and integrated an
information technology architecture that is based upon SAP software for
enterprise resource planning, Kenan software for billing and an internally
created customer relationship management system. These systems enable us to
perform on-line sales and service provisioning. We have been able to manage
customer requests, generate accurate bills and produce timely financial
statements. We have also integrated Siebel's customer relationship management
software into the core of our information technology architecture. These systems
allow us to respond to customer requests with speed, quality and accuracy.

     We have also implemented an advanced network management system, which
allows us to detect, diagnose and solve network problems in real time. This
system is being expanded to integrate all network components in order to improve
fault management and response times.

     In July 2003, we received authorization from the Mexican Federal
Telecommunication Commission (COFETEL) to install and operate an international
gateway, which allows us to establish interconnection agreements with other
countries for incoming and outgoing traffic. By sending outbound traffic we will
also have the right to receive incoming traffic. This mechanism is in accordance
with the Rules of Proportional Return. Tariffs are applied to this international
traffic in accordance with international settlement rates. See
"--Interconnection--International Settlement."

Our Concessions

     We believe we have purchased sufficient spectrum to fulfill the capacity
requirements of our business plan including the offering of broadband services
to our customers. On June 17, 1996, we were granted concessions to offer local
and long distance telephony services nationwide. We were also awarded a public
telecommunications network concession for no fee, which has a term of 30 years
and, subject to the satisfaction of certain conditions, is renewable for an
additional 30-year period.

     In April, June and October of 1998, we were awarded several concessions to
use and exploit the following frequency bands:

     o    60 MHz at 10.5 GHz, nationwide divided in 9 regions, for
          point-to-multipoint access;

     o    112 MHz at 15 GHz, nationwide, for point-to-point access and
          transport;

     o    100 MHz at 23 GHz nationwide for point-to-point access and transport;
          and

                                      -63-




     o    50 MHz at 3.4 GHz, nationwide divided in 9 regions for local telephony
          using fixed wireless access technology.

     We paid a license fee of Ps. 569.7 million (in nominal pesos) for these
spectrum licenses. Each of the spectrum licenses has a term of 20 years and may
be renewed at our option for additional 20-year periods as long as we are in
compliance with all of our obligations thereunder and as long as an agreement is
reached on the new conditions set forth by the SCT.

     The concession expressly permits us to provide the following services:

     o    basic local telephony;

     o    nationwide long distance telephony;

     o    the sale or lease of network capacity for the generation, transmission
          or reception of signs, signals, writings, images, voice, sounds or
          other information of any nature;

     o    the purchase and lease of network capacity from other carriers,
          including the lease of digital circuits;

     o    value-added services;

     o    operator services;

     o    data, video, audio and video conference services, except for cable or
          other restricted television, continuous music or digital audio
          services; and

     o    credit or debit telephone cards.

     We have the required regulatory authority to provide such services to
Mexico's entire population. Some of our concessions require us to offer services
in certain geographic areas where we are not currently offering services. We
have, in the past, obtained waivers to such requirements. These waivers have
expired and we have applied for the renewal of such waivers. We have been
advised in writing by COFETEL that we are not in a situation contemplated in the
Federal Telecommunications Law which may result in revocation of any of our
licenses. We expect to maintain all of our concessions for each such geographic
area where we do not presently offer our services. However, in the event that we
were to lose our concessions for these areas where we do not presently offer our
services, our concessions for the geographic areas where we do presently offer
our services will not be adversely affected.

Interconnection

     In accordance with the Federal Telecommunications Law, all holders of
concessions for the installation, operation and exploitation of public
telecommunications networks are required to provide interconnection services to
other holders of public telecommunications network concessions.

     All terms of interconnection (such as point of interconnection and
interconnection fees) are negotiated between telecommunications concessionaires
under COFETEL's supervision. Should telecommunications concessionaires be unable
to agree on the terms of interconnection, including rates charged, after a
certain period of negotiation, either concessionaire may request that COFETEL
resolve any interconnection term at issue. Telecommunications concessionaires
are prohibited from adopting discriminatory practices in the application of
rates or any other terms of interconnection.

     In accordance with Mexican Telecommunications Regulations, we have
established interconnection agreements as follows:


                                      -64-



     Local interconnection

     We entered into an interconnection agreement with Telmex in March of 1999.
This agreement included provisions concerning local switched interconnection,
local non-switched interconnection, signaling, co-location and local transiting,
and provided for an interconnection rate of US$0.00975 per minute. This
interconnection agreement expired on December 31, 2003. However, its terms and
conditions (including the interconnection rate) are automatically extended until
the parties mutually agree to extend the agreement or execute a new
interconnection agreement.

     In addition to Axtel-Telmex local interconnection agreements, we have
established interconnection agreements with most of the local fixed carriers,
such as Telefonos del Noroeste, S.A. de C.V. ("Telnor"), Alestra, S. de R.L. de
C.V. ("Alestra"), Operadora Unefon, S.A. de C.V. ("Unefon") and Maxcom
Telecomunicaciones, S.A. de C.V. ("Maxcom"). The terms and conditions for each
agreement are similar to those established with Telmex. Although we have no
local interconnection agreement with Avantel Servicios Locales, S.A. de C.V.
("Avantel") or with Megacable Comunicaciones de Mexico, S.A. de C.V. due to
particular legal issues between those operators and COFETEL, traffic is
exchanged and interconnected between us and those local carriers through transit
agreements with Telmex.

     Pursuant to those local interconnection contracts, we have established
"bill and keep" agreements. Under the "bill and keep" agreements, if the
imbalance between calls originated by a local carrier (Maxcom, Alestra, Telmex,
Unefon, Telnor, etc.) and terminated by us and calls originated by us and
terminated by such local carrier during a given month does not exceed a
predetermined percentage, then no interconnection fees are payable by the net
user of interconnection services. If the imbalances are in excess of the
predetermined percentage, which is 30% to date, then the net user must pay all
interconnection fees related to calls originated by it in that period. The bill
and keep agreements contain exceptions regarding internet traffic and long
duration calls so that these will not affect the calculation of the permitted
imbalance percentage. The prices and tariffs charged under these local
interconnection agreements are denominated in US dollars and then converted into
Mexican pesos based on monthly rates published by Banco de Mexico.

     Mobile interconnection

     We have reciprocal interconnection agreements with all-cellular providers,
such as Telcel, Unefon, Iusacell and Telefonica Movil (including Cedetel and
Pegaso PCS) within each of the local coverage areas in which we operate. As of
March 2004, the interconnection fee with the cellular carriers was Ps.1.90 per
minute for wireline to mobile interconnection under the "calling party pays"
mode. For mobile to wireline calls, we receive US$0.00975 per minute from the
mobile carrier.

     Long distance interconnection

     In our local operation, we have long distance interconnection agreements in
place with major long distance carriers such as LADA (Telmex and Telnor Long
Distance operation), Grupo Iusacell, Alestra, Marcatel, and Protel. Other long
distance carriers transit traffic though Telmex. As of March 2004, the
interconnection fee we receive from long distance carriers was US$0.00975 per
minute.

     In our long distance operation, we have established agreements with local
networks such as Maxcom, Telmex and Telnor. In addition to the interconnection
rate described above, we may pay extra charges for our local interconnection
with Telmex and Telnor.

     International settlement

     The international settlement rates that US carriers use to settle accounts
with Mexican telecommunications companies are US$0.055 (Mexico City, Monterrey
and Guadalajara), US$0.0850 (197 equal access cities) and US$0.1175 (non equal
access cities) per minute as of March 2004.


                                      -65-



     In 1996, COFETEL implemented the "Rules of Proportional Return" system for
allocating international long distance calls for each Mexican carrier based upon
the carrier's percentage of outbound international calls. The "proportional
return" system may be eliminated or phased out in the future.

Customer Service

     A key element of our competitive strategy is to consistently provide
reliable, responsive customer service. In order to achieve this goal, we have
established a 24 hour/7 day a week customer service center for voice, data and
internet services which is staffed by highly trained personnel. We have
implemented a comprehensive training, testing and certification program for all
staff that directly interacts with customers.

     We provide post-sales service on a nationwide basis through the following
four operations:

     o    Customer Service provides post-sales customer support, ranging from
          general information, additions, moves and changes to billing inquires
          and technical support.

     o    Operator Services is a 24/7 operation providing directory assistance,
          wake-up calls, time of day, emergency calls and placing domestic and
          international long distance calls.

     o    Repair Answer is our customer contact group that addresses and manages
          all customer trouble reports and provides on-line technical support
          and analysis.

     o    Local Test analyzes and tests all trouble reports that are not
          resolved on-line by Repair Answer. This team is accountable for
          routing "in service" and "out of service" trouble reports to Repair
          Dispatch. Both Repair and Local Test work closely with our network
          maintenance center in order to monitor and fix network disruptions.

Billing and Collection

     We believe our billing and collection process is an important aspect of our
competitive advantage.

     Our billing team receives and validates the call detail record from the
network and bills customers on a monthly basis, typically within 14 days from
the end of the billing period. During 2003, we have made significant
improvements in shortening the billing process through internal improving
efficiencies.

     An ongoing revenue assurance process which consists of reviewing the
billing stream, payments and adjustments, as well as fraud detection and control
has become part of our regular billing operation. This process has contributed
to minimizing fraud and risk.

     To facilitate the reception of payments and to make the payment process
convenient for customers, we have developed a number of payment reception
channels. Some of these channels are:

     o    convenience stores;

     o    banks;

     o    Axtel MAPs (Axtel's Sales Points);

     o    website e-billing;

     o    supermarkets; and

     o    automatic charges to credit cards, checking and debit accounts (upon
          customer approval).


                                      -66-



     These channels provide easy and fast options for the customer to select the
most suitable and convenient alternative for a prompt payment.

     To ensure customers pay on time, we use preventive tactics such as calls to
remind customers that have failed to pay promptly on their previous payment due
dates and call interception. Additional procedures involve suspension of long
distance and cellular outgoing calling, suspension of outbound calling and total
suspension of service.

     Past due accounts are turned over to external collections agencies 90 days
after due date. Accounts are disconnected 180 days after due date. Prior to
disconnection, we conduct a negotiation of the outstanding balance with the
customer as part of our retention efforts oriented to provide alternate
solutions payment programs. Alternatives include reconnection of the service
under a pre-payment scheme with a payment schedule for the outstanding balance.

Competition

     We compete primarily in the local telephony services market on the basis of
features, customer service and value. Our direct competitors are wireline and
fixed wireless local telephony operators.

     We do not compete directly in the long distance market. Although we provide
long distance service, we view such service as a part of our suite of products
for our telephony customers. As a result, we currently do not offer our long
distance service separately from our local telephony service.

     There may be opportunities for consolidation in the Mexican
telecommunications industry. Although it is not the focus of our strategy, we
intend to review and evaluate opportunities from time to time and, if an
appropriate opportunity arises, we may pursue it through the strategic
acquisition of assets or an acquisition of, or combination with, another
company.

     Telmex. Our main local telephony competitor is Telmex, the former
state-owned telecommunications monopoly. Telmex has significantly greater
financial and other resources than we have and serves all of the cities and
segments that we serve. In addition, Telmex has an established customer base
which represents the vast majority of the wireline local telephony lines in
Mexico.

     We interconnect with and use Telmex's network to service our own customers
and we are dependent upon Telmex to meet certain telecommunications needs of our
customers and to maintain our service standards. In addition, because Telmex is
the dominant provider of local telephony services, a significant number of our
customers maintain an ongoing relationship with Telmex. Telmex has a presence
throughout Mexico and its established and long-standing customer base gives it a
substantial competitive advantage. See "Risk Factors--Risks Relating to
Axtel--We depend on Telmex for interconnection."

     We believe we are competing effectively against Telmex by providing
fast-deployment infrastructure in underserved areas, and by providing value to
customers through high quality customer service.

     Avantel. Avantel commenced operations in 1996 by providing only long
distance telephony services to residential and business customers. In 2000,
Avantel started to offer local service to some of its corporate customers. We
believe we are competing effectively against Avantel by developing and offering
to corporate customers customized telecommunications service packages, which
include attractive pricing, additional product value and applications and access
technologies to meet customer needs.

     Alestra. Alestra commenced operations in 1996, providing only long distance
telephony services to residential and business customers. Like Avantel, in 2000,
Alestra also started to offer local service to some of its corporate customers.
We believe we are competing effectively against Alestra by developing and
offering to corporate customers customized telecommunications service packages,
which include attractive pricing, additional product value and applications and
access technologies to meet customer needs.


                                      -67-



     Maxcom. Maxcom commenced operations in 1999 targeting residential and
business customers in the cities of Puebla, Mexico City and recently in
Queretaro. It has deployed a wireline network in these cities and after four
years of operations, its customer base has grown to approximately 140,000 lines.
We currently compete in Puebla and Mexico City and we believe we compete
effectively on the basis of outstanding customer service and price.

Properties

     All of our properties are located in Mexico. Our corporate headquarters are
located in Monterrey, Mexico. Our Monterrey office consists of 39,779 square
meters, and the lease on this property expires in 2015. We also own eight
buildings throughout the six cities where we operate. These are the facilities
in which we have installed our switches. We have over 200 towers on leased land
throughout our service areas.

Employees

     As of March 31, 2004, all of our employees, except our executive officers
and certain other managers, are members of one of two labor unions. We believe
we have good relationships with our employees and their respective unions.

Legal Proceedings

     We are currently party to the following material legal proceedings:

     Metronet Dispute

     On October 2002, Metronet, S.A. de C.V. ("Metronet") filed an action
against us in the Fourth Civil Court in Monterrey (Mexico). Metronet claims that
we wrongfully terminated a letter of intent and is seeking payment for services
and direct damages of approximately US$3.8 million, plus other expenses and
attorneys' fees. The trial court ruled against us. This lawsuit, which we are
vigorously defending, is currently in the appeal stage.

     Spectrasite Dispute

     In March 2002, Spectrasite Communications Mexico, S. de R.L. de C.V.
("Spectrasite Mexico") filed an action against us in the 30th Civil Court in
Mexico City. Spectrasite Mexico is seeking recovery of a deposit in the amount
of US$13.0 million that Spectrasite Mexico made with us in connection with a
proposed sale-leaseback of towers. We, in turn, countersued Spectrasite Mexico
and Spectrasite Communications Inc. for breach of contract in a related action.
If the court rules against us, the deposit will have to be reimbursed as will
Spectrasite Mexico's legal costs and expenses and any other applicable amounts
considered direct damages in accordance with applicable Mexican laws. If the
court rules in our favor, we may be able to retain the deposit and/or any other
applicable amounts considered as direct damages in accordance with applicable
Mexican laws, in addition to receiving payment of our legal costs and expenses.
This lawsuit is in the discovery stage.

     Rendall Dispute

     On June 27, 2003, we and Telinor jointly filed an action against Rendall &
Associates seeking a court pronouncement that neither of us owed any amounts to
Rendall & Associates. Rendall & Associates seeks payment from Telinor of
approximately US$3.0 million pursuant to an expired services agreement between
Rendall & Associates and Telinor. We believe Rendall & Associates' allegations
are without merit and that the court may find in our favor. This proceeding is
in its initial stages.

     Shareholdings Disputes

     In connection with an increase in our capital, approved on February 28,
2003, Telinor was entitled to subscribe for a certain number of voting shares.
The subscription agreement tendered to us by Telinor recited that Telinor had
assigned to Blackstone Capital Partners III Merchant Banking Fund L.P.,
Blackstone Offshore Capital Partners III L.P. and Blackstone Family Investment
Partnership III L.P. (collectively, "Blackstone") a portion of its

                                      -68-



subscription rights and that the voting shares representing that portion were to
be subscribed for by Telinor, as a commercial agent for Blackstone, and issued
in Telinor's name, for the account of Blackstone. As a result of the
subscription, Series A voting shares were issued in Telinor's name.
Subsequently, the portion of the voting shares issued in Telinor's name which
Telinor had advised us it was subscribing for the account of Blackstone were
exchanged for Series C voting shares. The record ownership of these Series C
voting shares was placed in Blackstone's name. We and Telinor believe these
actions were proper because Blackstone, as a non-Mexican investor, cannot hold
our Series A voting shares. LAIF X sprl , a holder of Series C voting shares,
asserts that it would own a majority of the Series C voting shares absent
Blackstone's ownership of Series C voting shares, and disputes the validity of
what it characterizes as the issuance of Series C voting shares to Blackstone,
based on what LAIF X sprl asserts was an impermissible conversion of Series A
voting shares into Series C voting shares. LAIF X sprl also asserts that
Blackstone's holding of Series C voting shares is invalid and that our current
board of directors was not properly constituted because the directors
representing the Series C shareholders, elected with Blackstone's vote, were not
properly elected. The subscription agreement submitted to us by LAIF X sprl
states that Worldtel Mexico Telecom Limited ("WorldTel") assigned its
subscription rights to participate in the capital call to its direct
shareholders, among which LAIF IV Ltd. was an assignee. It also states that LAIF
IV Ltd. thereafter re-assigned its rights to subscribe its pro-rata share of
Axtel shares to LAIF X sprl, which in turn subscribed and paid for some of our
shares arising out of the capital call. Prior to such subscription and payment
for Axtel shares by LAIF X sprl, Telinor had subscribed and paid in full the
entire capital call, subject to WordlTel's exercise of pre-emptive rights. As a
consequence of LAIF X sprl's subscription, we refunded to Telinor the amount
paid by LAIF X sprl.

These disputes have evolved as follows:

     (i)  In October 2003, LAIF X sprl filed a petition before the trial court
          located in Monterrey (Mexico), seeking preliminary injunctive relief
          consisting of an order to suspend the effectiveness of the resolutions
          adopted during the meeting of our shareholders held on October 9,
          2003, with respect to the appointment of members of our board of
          directors by the holders of Series C shares, pending the resolution of
          the dispute through the dispute resolution process set forth in our
          bylaws. The trial court dismissed this action and the State Superior
          Court of Appeals (Sala Novena Civil) confirmed such dismissal. LAIF X
          sprl may still request the review of this decision by a Federal Court.

     (ii) In December 2003, LAIF X sprl invoked the dispute resolution process
          in our bylaws and filed a demand for arbitration before the
          International Centre for Dispute Resolution of the American
          Arbitration Association against Axtel, Telinor and Blackstone
          (referred to collectively herein as the respondents). Each of the
          respondents submitted on time its answer to the demand for
          arbitration. This proceeding is in its initial stages; each of the
          claimants and respondents has selected one arbitrator, and the
          International Centre for Dispute Resolution is in the process of
          selecting the president of the arbitration tribunal. In this
          arbitration proceeding, LAIF X sprl seeks, among other things, the
          following relief: (a) an interim order preventing Axtel from taking,
          without LAIF X sprl's express written consent, any action that under
          our bylaws is subject to the approval of the holders of the majority
          of the Series C voting shares or the approval of at least one of our
          Series C directors; (b) a declaration that the alleged transfer of
          Series A voting shares to Blackstone and their alleged conversion into
          Series C shares was not in full compliance with our bylaws; (c) an
          order to nullify the Series C shares issued to Blackstone; (d) a
          declaration that the election of our board of directors on October 9,
          2003 was conducted in breach of our bylaws; (e) an order to remove our
          current board of directors as appointed on October 9, 2003; and (f)
          damages in an unspecified amount.

    (iii) In January 2004, Telinor filed a lawsuit in Monterrey (Mexico)
          against LAIF IV Ltd., LAIF X sprl and Axtel. In this lawsuit, Telinor
          is challenging the validity of a re-assignment of preferential
          subscription rights by LAIF IV Ltd. in favor of LAIF X sprl, and as a
          consequence thereof, the subscription of shares made by LAIF X sprl.
          If the court rules in favor of Telinor, the re-assignment of
          preferential subscription rights by LAIF IV Ltd. in favor of LAIF X
          sprl may be judicially declared invalid, LAIF X sprl's status as a
          shareholder of Axtel may be revoked, and the shares subscribed by LAIF
          X sprl may be judicially allocated to Telinor.

                                      -69-




     (iv) In February 2004, LAIF X sprl filed a petition against the respondents
          before the United States District Court, Southern District of New
          York, in order to (a) compel the respondents to arbitrate any and all
          disputes with LAIF X sprl arising directly or indirectly out of our
          bylaws, and (b) to obtain injunctive relief and enjoin the respondents
          from commencing or pursuing any lawsuit against LAIF X sprl (its
          affiliates, employees, officers, and agents) arising directly or
          indirectly out of our bylaws in any jurisdiction without a prior
          determination by the arbitration tribunal that such action would
          indeed be outside the scope of its jurisdiction. On March 1, 2004, the
          injunctive relief sought by LAIF X sprl was denied as to Axtel and
          Blackstone with the consent of LAIF X sprl; and on March 8, 2004, it
          was denied as to Telinor in all respects. On March 26, 2004, LAIF X
          sprl appealed the District Court's order as to Telinor before the
          United States Court of Appeals for the Second Circuit.

     (v)  In March 2004, LAIF X sprl submitted to the International Centre for
          Dispute Resolution an amendment to its demand for arbitration
          requesting additional relief consisting of a declaration that,
          pursuant to our bylaws, LAIF X sprl is a legitimate shareholder of
          Axtel. On April 7, 2004 we filed our answer and defenses to the
          amendment to the demand.

Enforceability of Civil Liabilities Against Foreign Persons

     We and our subsidiaries are variable capital corporations (sociedades
anonimas de capital variable) organized under the laws of Mexico, and are
headquartered, managed and operated outside of the United States (principally in
Mexico). Most of our directors and all of our officers reside in Mexico. All or
a substantial portion of our assets and the assets of most of our directors and
all of our officers are located outside of the United States (principally in
Mexico). As a result, it may not be possible for the investors or holders of the
notes to effect service of process outside of Mexico or within the United States
upon us or such persons, or to enforce a judgment obtained in the United States
against us or them outside of Mexico or in the United States courts that is
based on the civil liability provisions under laws of jurisdictions other than
Mexico including the federal and state securities laws or other laws of the
United States.

     We have been advised by our special Mexican counsel, D&A Morales y
Asociados, S.C., that no treaty is in effect between the United States and
Mexico calling for the mutual recognition and enforcement of their respective
judgments. The recognition by Mexican courts of a judgment rendered in the
United States is usually done under the principle of reciprocity, which means
that Mexican courts would reexamine judgments rendered in the United States if
such foreign country would reexamine Mexican judgments. Mexican courts may
enforce judgments rendered in the United States through a homologation procedure
consisting of the review by such Mexican courts of the foreign judgment to
ascertain whether certain requirements of due process, reciprocity and public
policy have been complied with, without reviewing the merits of the subject
matter of the case. A judgment rendered in the United States may or need not be
recognized if, among others:

     o    the foreign court did not have jurisdiction over the subject matter in
          a manner that is compatible with or analogous to Mexican laws or the
          subject matter is within the exclusive jurisdiction of Mexican courts,

     o    the judgment was rendered under a system which does not provide
          procedures compatible with due process requirements,

     o    enforcement of the judgment would be contrary to public policy,

     o    the defendant did not receive adequate personal notice in sufficient
          time to defend itself,

     o    the judgment is not final in the rendering state,

     o    the judgment conflicts with another final judgment, or

     o    there is no reciprocity with the rendering state.

                                      -70-



     Furthermore, there is doubt as to the enforceability, in actions originated
in Mexico, of liabilities based in whole or in part on the United States federal
or state securities laws, and as to the enforceability of judgments obtained in
the United States in actions based in whole or in part on the civil liability
provisions of United States federal or state securities laws.

                                      -71-




                                   Management

     Our Board of Directors is comprised of ten members. Subject to certain
provisions of the corporate bylaws, the Series A shareholders have the right to
appoint up to six directors, the Series C shareholders have the right to appoint
up to four directors and the holders of the majority of Series N shares have the
right to appoint one independent Series N director. The directors of each series
of shares may be elected at our ordinary general meeting of shareholders or at
special meetings of holders of each series of shares. All board members hold
their positions indefinitely, unless they resign or are removed by the
shareholders. Under the Mexican Companies Law, we are required to have one
statutory auditor, who is elected by our shareholders at the ordinary general
shareholders meeting. Our statutory auditor is Gerardo Gonzalez Rodriguez and
his alternate is Ricardo Gonzalez Villarreal. As statutory auditor, his primary
role is to report to our shareholders at the annual ordinary shareholders
meeting regarding the accuracy and sufficiency of, and reasonable basis for, the
financial information presented to the shareholders by the Board of Directors.

         The following table presents information concerning our current
directors and executive officers:



Name                                           Age                           Position
- -------                                       -----                          ---------
                                                
Tomas Milmo Santos......................       39     Chairman, Series A Director and Chief Executive Officer
Patricio Jimenez Barrera................       38     Chief Financial Officer
Andres Velazquez Romero.................       38     Mass Market Executive Director
Samuel Lee Belmonte.....................       38     Business Market Executive Director
Ivan Alonso Hernandez...................       39     Chief Technology Officer
Rafael Garza Blanc......................       55     Human Resources Vice President
Tomas Milmo Zambrano....................       68     Series A Director
Alberto Santos de Hoyos.................       62     Series A Director
Lorenzo Zambrano Trevino................       59     Series A Director
Alberto Garza Santos....................       39     Series A Director
Hector Medina Aguiar....................       52     Series A Director
Everett J. Santos(1)....................       63     Series C Director
Bertrand Guillot(1).....................       40     Series C Director
Iain Aitken(1)..........................       48     Series C Director
Lawrence H. Guffey(1)...................       35     Series C Director
Gabriel Montana(1)......................       33     Series C Alternate Director(3)
Patricio D'Apice(1).....................       33     Series C Alternate Director(3)
Benjamin Jenkins(1).....................       32     Series C Alternate Director(3)


- -------------------------------------------------------------------
(1)   See "Business--Legal Proceedings--Shareholdings Disputes."

(2)   The role of the alternative director is to perform the role of the primary
      director if the primary director is not in attendance.

         Set forth below is a brief description of our directors and executive
officers:

         Tomas Milmo Santos has held the position of Chief Executive Officer of
Axtel since 1994 and Series A Director since October 1997. Mr. Milmo was also
appointed Chairman of the Board of Directors in October 2003. Prior to joining
Axtel, Mr. Milmo worked at Carbonifera de San Patricio, S.A. de C.V., a
medium-sized mining company in Mexico. In 1988 he was named CEO of that same
company, holding this post until 1990, when he founded and became CEO of Milmar,
S.A. de C.V., a housing development company that developed and sold over 10,000
homes between 1990 and 1993. He is a member of the Board of Directors of Telinor
Telefonia, S. de R.L. de C.V., Cemex, S.A. de C.V. and Universidad de Monterrey.
Mr. Milmo holds a degree in Business Economics from Stanford University.

                                      -72-



         Patricio Jimenez Barrera has held the position of Chief Financial
Officer of Axtel since January 1998. Prior to joining Axtel, Mr. Jimenez held a
variety of finance-related positions, including an investment banker while at
Invermexico Casa de Bolsa, a corporate treasurer while at Grupo Cydsa, S.A. and
an investment banker, international treasurer, financing and correspondent
banker while at Banca Serfin, S.A. (Mexico's third largest bank). Immediately
prior to joining Axtel, Mr. Jimenez was responsible for the International
Division at Banca Serfin, S.A. He is a member of the board of Seguros Banorte
Generali and Pensiones Banorte Generali. Mr. Jimenez is a CPA and holds a degree
from the Instituto Tecnologico y de Estudios Superiores de Monterrey.

         Andres Velazquez Romero has held the position of Mass Market Executive
Director of Axtel since May 2002. Prior to his present position, Mr. Velazquez
held the Treasurer and Administrative Director positions at Axtel. Mr. Velazquez
has been responsible for treasury, risk management, credit lines, funding
structure and foreign exchange for a number of banking institutions. Prior to
joining Axtel, he was the COO in charge of the Banca Serfin International Agency
in New York. Mr. Velazquez holds a degree in Economics from the ITAM in Mexico
City.

         Samuel Lee Belmonte has held the position of Business Market Executive
Director of Axtel since May 2002. Prior to his present position, Mr. Lee held
the Engineering Director position at Axtel. Mr. Lee has 17 years of experience
in operations and telecommunications areas. He has been responsible for the
technical support of large national companies. Prior to joining Axtel, he was
Product Development Director with Iusacell. Mr. Lee holds a B.S. degree in
Electronic Systems Engineering and an M.B.A.

         Ivan Alonso Hernandez has held the position of Technology Vice
President of Axtel since May 2002. Prior to his present position, Mr. Alonso
held the Information Technology and Business Process Director positions at
Axtel. Mr. Alonso has over 17 years experience in information technology and
telecommunications areas with various companies, including Copamex Services &
Real Estate Division. He has also collaborated with financing institutions
including Banco del Atlantico & Banpais, with responsibility for the
telecommunications group of its Northeast Division. Mr. Alonso holds a B.S.
degree in Electronics and Communications Engineering from the Instituto
Tecnologico y de Estudios Superiores de Monterrey.

         Rafael Garza Blanc has held the position of Human Resources Vice
President of Axtel since July 1997. Prior to his present position, Mr. Garza
Blanc has held the Administrative and Human Resources Vice President positions
at Axtel. Mr. Garza Blanc has 26 years experience in business. His career with
Conductores Monterrey (now Xignux), one of the main copper-wiring producing
companies in Latin America, evolved from being a plant engineer to becoming the
company CEO. His background includes consulting activities in various firms. Mr.
Garza holds a degree in Electrical Engineering and an M.B.A.

         Tomas Milmo Zambrano has been a Series A Director of Axtel since
October 1997 and held the position of Chairman of the Board of Directors from
October 1997 until 2003. Mr. Milmo Zambrano was founder and Chairman of Grupo
Javer S.A. de C.V., one of the largest housing development companies in Mexico,
and of Incasa, S.A. de C.V., one of the largest aggregate producers in Mexico.
He was also Chairman and CEO of both Carbonifera de San Patricio S.A. de C.V.
and Carbon Industrial, S.A. de C.V., medium-sized mining companies in Mexico. He
was a Director of Cemex, S.A. de C.V. until 1996.

         Alberto Santos de Hoyos has been a Series A Director of Axtel since
October 1997. Mr. Santos is a director of Banco de Mexico (regional), Grupo
Cydsa, S.A., Sigma Alimentos and Seguros Comercial America. He has been Senator
and Representative of the Mexican Congress; President and Vice-President of the
Camara de la Industria de Transformacion de Nuevo Leon; Vice-President of the
Mexican Confederacion de Camaras Industriales (CONCAMIN); and President of the
Comision de Productos Basicos of CONCAMIN; President of the Camara Nacional de
la Industria Azucarera y Alcoholera. Mr. Santos has also been Chairman of the
Board, CEO and director of Gamesa. Mr. Santos holds a degree in Business
Administration from the Instituto Tecnologico y de Estudios Superiores de
Monterrey.

         Lorenzo Zambrano Trevino has been a Series A Director of Axtel since
October 1997. Mr. Zambrano is the Chairman of the Board and CEO of Cemex, S.A.
de C.V. He is also the Chairman of the Boards of Directors of the Instituto
Tecnologico y de Estudios Superiores de Monterrey and the Americas Society. He
is a member of the Executive Committee of Grupo Financiero Banamex Accival, S.A.
de C.V. and the Salomon Smith Barney International Advisory Board. In addition,
he is a member of the Board of Directors of Coca Cola Femsa, S.A. de C.V. and


                                      -73-


Televisa, S.A. He is also a member of the Advisory Council to the Stanford
Graduate School of Business, the Museo de Arte Contemporaneo and the US-Mexico
Commission for Educational and Cultural Exchange. Mr. Zambrano holds a B.S.
degree in Mechanical Engineering from the Tecnologico de Monterrey and an M.B.A.
from Stanford University.

Alberto Garza Santos has been a Series A Director of Axtel since
October 2003. Mr. Garza is the founder and Chairman of the Board of Promotora
del Viento, S.A de C.V., a company dedicated to wind power in Mexico. He is also
founder and Chairman of the Board of Promotora Ambiental, S.A. de C.V. (PASA), a
leading waste management company in Mexico. Mr. Garza has engineered PASA's
growth through multiple acquisitions, local unit start-ups, municipal
concessions and the development of world-class landfills, including Mexico's
first five privately owned landfills. In 2002, he positioned PASA as PEMEX's
waste services provider of choice, winning various large, multiyear contracts.
Mr. Garza is also a member of the Board of Maquinaria Diesel (MADISA),
Desarrollo Inmobiliario Delta and Gemini. He holds a degree in Business
Administration from the Instituto Tecnologico y de Estudios Superiores de
Monterrey and a B.A. degree in Political Science from Southern Methodist
University.

         Hector Medina Aguiar has been a Series A Director of Axtel since
October 2003. Mr. Medina is the Executive Vice-President of Planning and Finance
of Cemex, S.A. de C.V. and responsible for worldwide strategic planning and
finance. Mr. Medina is a graduate of the Instituto Tecnologico y de Estudios
Superior de Monterrey with a degree in Chemical Engineering. He also holds an
M.S.C. degree in Management from the University of Bradford Management Center in
England and an M.S. degree from the Escuela de Organizacion Industrial in Spain.

         Everett J. Santos has been a Series C Director of Axtel since October
2003 and had previously held the position of Series C Director from October 1997
to December 1998. Mr. Santos is the Chief Executive Officer of the Latin America
Group of Emerging Markets Partnership and principal advisor of the AIG-GE
Capital Latin American Infrastructure Fund. Mr. Santos is also the Co-Founder
and Chairman of the Latin American Venture Capital Association (LAVCA). From
1992 to 1995, Mr. Santos was director of infrastructure investments of the
International Finance Corporation (IFC) of the World Bank Group. While at the
World Bank, he was also a director for Latin America and the Caribbean for the
IFC. Prior to joining the World Bank Group, Mr. Santos was a capital markets
consultant with the US Agency for International Development in Brazil and with
the Venezuelan National Securities Commission, and he also has worked with the
US Securities and Exchange Commission.

         Bertrand F. Guillot has been a Series C Director of Axtel since October
2003. Mr. Guillot is the director of the Private Equity Latin America Group of
AIG Global Investment Corp. He is also co-founder of WestNord, an investment
bank boutique specializing in debt and equity raising for projects and mergers
and acquisitions. Previously, he was the Director, Media & Telecom Project
Finance Head, Senior Vice President and Relationship Management Head of ANZ
Investment Bank. He was also the vice-president of the Telecom Unit Head within
the Project Finance Group of Citibank N.A. He has been directly involved in
private equity and project finance in emerging markets for the past 10 years.
Mr. Guillot studied in Paris, London and Madrid. He holds a Baccalaureat in
Economics and an International Finance degree from the European Business School.

         Iain Aitken has been a Series C Director of Axtel since October 2003.
Mr. Aitken is a Senior Advisor at Soros Private Funds Management LLC, focusing
primarily on private equity transactions. Prior to joining Soros in September
2000, Mr. Aitken was engaged in his private consultancy practice, advising
clients on restructuring and real estate matters. From 1991 to 1999, Mr. Aitken
served as a Senior Vice President of ABN AMRO Bank N.V., one of the world's
largest financial institutions, engaged in real estate and corporate debt
restructuring. Previously, he served in a number of corporate banking positions
in New York with the European American Banking Corporation (EABC), an investment
company representing a consortium of European Banks, including ABN. Mr. Aitken
was seconded to EABC having served in London with the International Division of
Midland Bank PLC, another consortium member. Mr. Aitken is currently a director
of Hainan Airlines Co., Limited (China), UniMark Group Inc. (US), Batavia
Investment Fund Limited, Mustcom Limited, Philippine Discovery Investment
Company Ltd. He holds a B.A. degree in Monetary Economics from the University of
Stirling in Scotland.

         Lawrence H. Guffey has been a Series C Director of Axtel since October
2003. Mr. Guffey had served as Series A Director from May 2000 through October
2003. Mr. Guffey is also a Senior Managing Director in the Private Equity group
of Blackstone. Mr. Guffey has led Blackstone's efforts in virtually all media
and communications-related investments and has day-to-day responsibility for
management of Blackstone Communications Advisors.



                                      -74-




Since joining Blackstone in 1991, Mr. Guffey has been involved in the execution
of Blackstone's investments in Axtel, Bresnan Communications, Centennial
Communications Corp., Crowley Wireless (Salmon PCS), CommNet Cellular, CTI
Holdings, Encoda Systems (a LiveWire Media company), iPCS, Iusacell, LiveWire,
PaeTec, TWFanch-one, TWFanch-two, Universo Online and US Radio. Before joining
Blackstone, Mr. Guffey worked in the Acquisitions Group at Trammell Crow
Ventures, the principal investment arm of Trammell Crow Company. He currently
serves as a director of Centennial Communications, Encoda Systems, Orcom and
FiberNet. Mr. Guffey holds a degree from Rice University.

         Gabriel A. Montana has been a Series C Alternate Director of Axtel
since June 2002. Mr. Montana is an Investment Officer with Emerging Markets
Partnership, principal adviser to the AIG-GE Capital Latin American
Infrastructure Fund (Fund). Since joining in 2000, Mr. Montana has worked in the
telecommunications sector, managing Fund's activities and portfolio companies in
fixed and mobile telephony, cable and broadband. Previously, Mr. Montana was a
senior consultant with KPMG's finance practice, where he worked on
profitability, strategic cost management and valuation assignments within
different industries in the United States. He has also worked with Toyota and
Renault in Latin America. Mr. Montana has a B.S. degree in Mechanical
Engineering from Universidad de Los Andes and an M.B.A. from Georgetown
University.

         Patricio D'Apice has been a Series C Alternate Director of Axtel since
October 2003. Mr. D'Apice is manager of the Private Equity Latin America Group
of AIG Global Investment Corp. Mr. D'Apice is also an alternate director of one
of the leading Mexican pay TV companies. He has six years of experience in
private equity funds in Latin America, with AIG, HSBC Bank, the leading
Argentine private bank Banco Galicia, and the Argentine media conglomerate La
Nacion. Previously, he had been a Business Officer at the Argentine consulting
and merchant banking firm Orlando J. Ferreres & Asociados for four years. He
specialized in business plan development, restructuring, mergers and
acquisitions and market research for companies like Perez Companc (now
Petrobras), Coca Cola, Scania and YPF (now Repsol YPF). Mr. D'Apice is also
founding partner of Sobregolf S.A., a software and services company with
operations in Argentina and Chile. He was also financial advisor of two
telecommunication projects, for the design and financing of their business
plans. Mr. D'Apice holds a degree in Economics from the Universidad de Buenos
Aires and a Masters degree in Finance from the Universidad del CEMA.

         Benjamin Jenkins has been a Series C Alternate Director of Axtel since
October 2003. Mr. Jenkins is a Principal in the Private Equity group of
Blackstone. Since joining Blackstone in 1999, Mr. Jenkins has been involved in
the execution of Blackstone's investment in Axtel and has evaluated numerous
industrial and communications investments. Previously, Mr. Jenkins was an
Associate at Saunders Karp & Megrue. Prior to that, Mr. Jenkins worked in the
Mergers & Acquisitions Department at Morgan Stanley & Co. Mr. Jenkins holds a
B.A. in Economics from Stanford University and an M.B.A. from Harvard Business
School.

                                      -75-




                             Principal Shareholders

         Mexican law limits foreign ownership of those companies, like ours,
owning certain telecommunications concessions to 49% of the voting stock of such
companies. The following table sets forth each owner of 5% or more of our voting
stock:



                                               Number of            Number of
                                                Series A             Series C             Total
                                                 Shares               Shares           Percent of           Percent
                                              Beneficially         Beneficially        Outstanding         of Voting
              Shareholders                       Owned                Owned             Shares(1)           Shares
- ---------------------------------------      --------------        --------------     -------------        -----------
                                                    (millions of shares)                            (%)
                                                                                                
Telinor Telefonia, S. de R.L. de
   C.V.(2)(3).......................             1,253.2                 --                53.0               58.5
LAIF X sprl (affiliate of AIG-GE
   Capital Latin American
   Infrastructure Fund L.P.)(4)(6)..                --                  336.0              14.3               15.7
The Blackstone Group(5)(6)..........                --                  298.0              11.7               13.9
Tapazeca Sprl (affiliate of The
   Soros Group)(7)..................                --                  122.0               5.0                5.7
All directors and executive officers
   as a group (five persons)(8)......            1,253.2                298.0              64.7               72.4


- -------------------------------------------------------------------
(1)      Nortel Networks Limited owns 250.8 million "N" shares, representing
         9.9% of our outstanding shares. The holder of the majority of the
         Series "N" shares (which is currently Nortel Networks Limited) has the
         right to elect one independent Series "N" and up to one alternate
         director.

(2)      "A" shares held by Telinor Telefonia, S. de R.L. de C.V. may be deemed
         to be beneficially owned by Tomas Milmo Santos, Alberto Santos de
         Hoyos, Tomas Milmo Zambrano and Lorenzo Zambrano Trevino, as each is a
         director of Telinor.

(3)      Also owns 88.5 million "N" shares. The business address of Telinor
         Telefonia, S. de R.L. de C.V. is Ave. Vasconcelos 210 Ote Piso 12.
         Colonia Residencial San Agustin, Garza Garcia, N.L. 66280.

(4)      Also owns 25.3 million "N" shares. The business address of LAIF X sprl
         is 13A Avenue de Tervuren 1040 Brussels, Belgium.

(5)      Includes 238.0 million "C" shares owned by Blackstone Capital Partners
         III Merchant Banking Fund L.P., 43.2 million "C" shares owned by
         Blackstone Offshore Capital Partners III L.P. and 16.4 million "C"
         shares owned by Blackstone Family Investment Partnership III L.P. The
         business address of the Blackstone entities is c/o The Blackstone
         Group, 345 Park Avenue, New York, New York 10154.

(6)      See "Business--Legal Proceedings--Shareholdings Disputes."

(7)      Also owns 4.5 million "N" shares. The business address for Tapazeca
         Sprl is Avenue Louise 331-333 B-1050, Brussels, Belgium.

(8)      Includes shares attributable to Telinor because of the directorships of
         Tomas Milmo Santos, Alberto Santos de Hoyos, Tomas Milmo Zambrano and
         Lorenzo Zambrano Trevino and includes shares attributable to Blackstone
         because of the directorship of Lawrence H. Guffey.

                                      -76-




          Certain Relationships and Related Transactions

Shareholders Agreement

         On October 6, 1997, we and our initial shareholders
Telinor Telefonia, S. de R.L. de C.V., Bell Canada International
(Mexico Telecom) Limited and Worldtel Mexico Telecom Ltd (the
"Initial Shareholders") entered into a shareholders agreement (the
"Shareholders Agreement").  Soon after, Bell Canada International
Inc. also agreed to be bound by such Shareholders Agreement.

         This Shareholders Agreement includes provisions related to, among
others, (i) the form of the Bylaws to be agreed upon and formalized among the
Initial Shareholders, (ii) their initial capital contributions, (iii) the
designation of members to our board of directors, (iv) certain restrictions on
transfers of shares, (v) pre-emptive rights, (vi) transfers to permitted
assignees, (vii) tag-along rights and (viii) rights of first offer.

         As a consequence of the capital call of February 28, 2003, the Initial
Shareholders and Bell Canada International Inc. were materially and
significantly diluted.

         On February 28, 2003, the Extraordinary Meeting of Shareholders of
Company resolved that in the event of any inconsistency between the Shareholders
Agreement and our current Bylaws, the Bylaws will prevail.

Secondment and Technical Services Agreement

         Simultaneously with the execution of the Shareholders Agreement, we
entered into a Secondment Agreement and a Technical Services Agreement with Bell
Canada International Inc., whereby Bell Canada agreed to provide us personnel
with expertise in telecommunications, as well as engineering, operations, and
other services. Such agreements provided for fixed and variable payments to be
made by us to Bell Canada from time to time. Between 1997 and 2002, we paid Bell
Canada US$11.7 million in fees for services rendered.

         On May 30, 2003, we entered into a termination agreement with Bell
Canada International Inc. and Bell Canada International (Mexico Telecom) Limited
for the termination of the Secondment Agreement and the Technical Services
Agreement and the granting of mutual releases between the parties with respect
to any and all outstanding obligations under or arising out from the Secondment
Agreement, the Technical and Assistance Agreement, the Shareholders Agreement,
and from any shareholder, creditor or commercial relationship between the
parties. Such termination agreement provides for our payment to Bell Canada of
US$13.2 million as a full and complete satisfaction of any obligation by us to
pay any amounts under the Secondment Agreement and the Technical Services
Agreement. All amounts owed to Bell Canada were paid in full in December 2003.

Supply Contracts and Financing Agreement

         During 1998 and 1999, we entered into several supply and services
contracts with Nortel Networks Limited and Nortel Networks de Mexico, S.A. de
C.V., for the provision of equipment and related services for the building of
our network. The equipment provided under such contracts include Fixed Wireless
Access, Transmission, Switch, Internet Services Routing Platform, Last Mile SDH
Fiber Optic Electronics, Last Mile Point-to-Point Microwave, PDMX, and the
installation of Fiber Optic Materials.

         In June 1999, we entered into a Finance Agreement with Toronto Dominion
(Texas), Inc. as administrative and collateral agent, and Nortel Networks
Limited as lender, for the principal amount of US$455.0 million, for the
financing of equipment and services provided under the supply contracts. Such
finance agreement was amended and restated on June 18, 2001, with Nortel
Networks Limited, as administrative agent, Toronto Dominion, as collateral
agent, and Nortel Networks Limited, as lender.

         On March 20, 2003, we entered into a Restructuring Agreement with
Nortel Networks Limited and Nortel Networks de Mexico, S.A. de C.V. for the
restructuring of the current outstanding liabilities and indebtedness arising
from the Amended and Restated Finance Agreement and the Supply and Services
Contracts. Such Restructuring Agreement provided for (i) our payment to Nortel
Network of US$125.2 million; (ii) our subscription of a promissory note and a

                                      -77-



facility agreement in the principal amount of US$24.2 million; (iii) the
termination and settlement of the Supply and Services Contracts and the granting
of mutual releases of all obligations and liabilities under or arising out of
such Supply and Services Contracts; and (iv) the restructuring of the Amended
and Restated Finance Agreement and the granting of mutual releases of all
obligations and liabilities under or arising out of such Finance Agreement.

         During 2002, we paid Nortel Networks US$32.4 million for services and
equipment they provided to us. In March 2003, we also restructured our
commercial relationship with Nortel Networks whereby all of the previous supply
agreements and service contracts we had with Nortel Networks were canceled and
we entered into five new agreements, which are briefly described as follows:

         o        Purchase and License Agreement among us, Nortel Networks
                  Limited and Nortel Networks de Mexico, S.A. de C.V. regarding
                  the supply of fixed wireless access equipment and certain
                  services related thereto. On December 23, 2003, Airspan
                  Communications Limited ("Airspan") acquired Nortel's fixed
                  wireless access business, assuming Nortel's rights and
                  obligations under this agreement. We are Airspan's primary
                  customer for their fixed wireless access technology. We have a
                  contingent license from Airspan to produce such technology
                  ourselves or through a third party (see below).

         o        Technical Assistance Support Services Agreement for fixed
                  wireless access equipment, between us and Nortel Networks UK
                  Limited pursuant to which the latter will provide technical
                  support services for our fixed wireless access platform. On
                  December 23, 2003, Airspan acquired Nortel's fixed wireless
                  access business, assuming Nortel's rights and obligations
                  under this agreement.

         o        Purchase and License Agreement for non-fixed wireless access
                  equipment, among us, Nortel Networks Limited and Nortel
                  Networks de Mexico, S.A. de C.V. regarding the provision of
                  non-fixed wireless access equipment, such as switches and
                  electronic equipment and certain services related thereto.

         o        Technical Assistance Support Services Agreement for non-fixed
                  wireless access equipment, between us and Nortel Networks de
                  Mexico, S.A. de C.V. pursuant to which Nortel Networks will
                  provide technical assistance support services for our switch
                  and SDH platform and other non-fixed wireless access equipment
                  supplied by Nortel Networks.

         o        Fixed Wireless Access Technology License Agreement entered
                  into between us and Nortel Networks Limited pursuant to which
                  Nortel Networks granted to us a contingent license to produce
                  and manufacture the fixed wireless access products ourselves
                  or contract a third party to produce such fixed wireless
                  access products. On December 23, 2003, Airspan acquired
                  Nortel's fixed wireless access business, assuming Nortel's
                  obligations under this agreement.

Other Transactions

o    In March 1999, we and GE Capital Fleet Services de Mexico, S. de R.L. de
     C.V. (a subsidiary of one of the investors in one of our shareholders)
     entered into a lease agreement for the lease of our fleet vehicles. During
     the year ended December 31, 2003, we paid GE Capital US$1.0 million in
     rental payments under these leases.

o    In March and May 2000, we and Gemini, S.A. de C.V. (a company controlled by
     one of the investors in one of our shareholders) entered into lease
     agreements for the lease of land and property on which our corporate
     offices and a switch are located. During the year ended December 31, 2003,
     we paid Gemini US$1.9 million in rental payments under these leases.

o    In August 2002, we and Neoris de Mexico, S.A. de C.V. (a consulting firm
     indirectly controlled by certain shareholders of Telinor) entered into a
     professional services agreement for the provision of technical assistance
     to us with respect to a customer care platform. During the year ended
     December 31, 2003, we paid Neoris approximately US$0.1 million in fees for
     services.

                                      -78-



o    In April 2002, we and Instalaciones y Desconexiones Especializadas, S.A. de
     C.V. (a company controlled by the son of Alberto Santos de Hoyos, one of
     the investors in one of our shareholders) entered into a services agreement
     for the provision of installation services with regard to customer premise
     equipment. During the year ended December 31, 2003, we paid them
     approximately US$0.4 million in fees for services.

o    The Blackstone Group advised us in connection with the Restructuring
     Agreement dated as of March 20, 2003 that we entered into with Nortel
     Networks and Toronto Dominion. We paid the Blackstone Group US$5.6 million
     in fees under this agreement.


                                      -79-




                 Description of Other Indebtedness

         The following is a description of our other indebtedness.

Banorte Letter of Credit Facility

         We entered into a $6.5 million letter of credit facility in March 2003
with Banorte to finance the purchase of equipment. As of March 31, 2004, we had
reimbursement obligations of $4.9 million relating to letters of credit that had
been drawn. This facility is renewed annually and we pay customary issuance and
acceptance fees. This indebtedness is secured by all of our assets including our
concessions and licenses.

HP Operations Unsecured Promissory Notes

         We signed promissory notes for an aggregate amount of
US$2.7 million in favor of HP Operations Mexico S. de R.L. de
C.V.  The term of the notes is for 3 years accruing at an
interest rate of 10%.  Principal and interests are payable on a
monthly basis.  The outstanding balance is US$2.4 million.

The Capita Corporation Mexico Financial Leasing

         We have entered into financial leasing agreements with The Capita
Corporation Mexico to finance the purchase of infrastructure. The aggregate
outstanding amount as of March 31, 2004 is approximately US$0.8 million.

                                      -80-




                 Description of the Exchange Notes

         We issued the outstanding notes and will issue the exchange notes
(unless the context otherwise requires, for purposes of this section, the
"Notes" shall be deemed to refer collectively to the outstanding and any
exchange notes) under an Indenture (the "Indenture") among itself, the
Subsidiary Guarantors and The Bank of New York, as Trustee. The terms of the
Notes include those stated in the Indenture and those made part of the Indenture
by reference to the Trust Indenture Act.

         Certain terms used in this description are defined under the subheading
"--Certain Definitions." In this description, the word "Company" refers only to
AXTEL, S.A. de C.V. and not to any of its subsidiaries.

         The following description is only a summary of the material provisions
of the Indenture and the Registration Rights Agreement. We urge you to read the
Indenture and the Registration Rights Agreement because they, not this
description, define your rights as holders of these Notes. You may request
copies of these agreements at our address set forth under the heading "Where You
Can Find More Information."

         The form and terms of the exchange notes are the same in all material
respects as the form and terms of the outstanding notes, except that the
exchange notes will have been registered under the Securities Act and therefore
will not bear legends restricting their transfer. The outstanding notes have not
been registered under the Securities Act and are subject to transfer
restrictions.

Brief Description of the Exchange Notes

         These Notes:

o        are unsecured senior obligations of the Company;

o        are senior in right of payment to any future Subordinated Obligations
         of the Company;

o        are guaranteed by each Subsidiary Guarantor; and

o        are subject to registration with the SEC pursuant to the Registration
         Rights Agreement.

Principal, Maturity and Interest

         The Company will issue the Notes initially with a maximum aggregate
principal amount of US$175 million. The Company will issue the Notes in
denominations of $1,000 and any integral multiple of $1,000. The Notes will
mature on December 15, 2013. Subject to our compliance with the covenant
described under the subheading "--Certain Covenants--Limitation on
Indebtedness," we are entitled to, without the consent of the holders, issue
more Notes under the Indenture on the same terms and conditions and with the
same CUSIP numbers as the Notes being offered hereby in an unlimited aggregate
principal amount (the "Additional Notes"). The Notes and the Additional Notes,
if any, provided that such Additional Notes are treated as fungible with the
Notes for US Federal income tax purposes, will be treated as a single class for
all purposes of the Indenture, including waivers, amendments, redemptions and
offers to purchase. Unless the context otherwise requires, for all purposes of
the Indenture and this "Description of the Exchange Notes," references to the
Notes include any Additional Notes actually issued.

         Interest on these Notes will accrue at the rate of 11% per annum and
will be payable semiannually in arrears on June 15 and December 15, commencing
on June 15, 2004. We will make each interest payment to the holders of record of
these Notes on the immediately preceding June 1 and December 1. We will pay
interest on overdue principal at 1% per annum in excess of the above rate and
will pay interest on overdue installments of interest at such higher rate to the
extent lawful.

         Interest on these Notes will accrue from the date of original issuance.
Interest will be computed on the basis of a 360-day year comprised of twelve
30-day months.


                                      -81-



         Additional interest may accrue on the Notes in certain circumstances
pursuant to the Registration Rights Agreement.

Optional Redemption

         Except as set forth below, we will not be entitled to redeem the Notes
at our option prior to December 15, 2008.

         On and after December 15, 2008, we will be entitled at our option to
redeem all or a portion of these Notes upon not less than 30 nor more than 60
days' notice, at the redemption prices (expressed in percentages of principal
amount on the redemption date), plus accrued interest to the redemption date
(subject to the right of Holders of record on the relevant record date to
receive interest due on the relevant interest payment date), if redeemed during
the 12-month period commencing on December 15 of the years set forth below:

Period                                            Redemption Price
- ------                                            -----------------
2008.................................                 105.500%
2009.................................                 103.667%
2010.................................                 101.833%
2011 and thereafter..................                 100.000%

         Prior to December 15, 2006, we may at our option on one or more
occasions redeem Notes (which includes Additional Notes, if any) in an aggregate
principal amount not to exceed 35% of the aggregate principal amount of the
Notes (which includes Additional Notes, if any) originally issued prior to the
redemption date at a redemption price (expressed as a percentage of principal
amount) of 111%, plus accrued and unpaid interest to the redemption date, with
the net cash proceeds from one or more Equity Offerings; provided, however, that

         (1)      at least 65% of such aggregate principal amount of Notes
                  (which includes Additional Notes, if any) remains outstanding
                  immediately after the occurrence of each such redemption
                  (other than Notes held, directly or indirectly, by the Company
                  or its Affiliates); and

         (2)      each such redemption occurs within 75 days after the date of
                  the related Equity Offering.

Selection and Notice of Redemption

         If we are redeeming less than all the Notes at any time, the Trustee
will select Notes on a pro rata basis, by lot or by such other method as the
Trustee in its sole discretion shall deem to be fair and appropriate.

         We will redeem Notes of $1,000 or less in whole and not in part. We
will cause notices of redemption to be mailed by first-class mail at least 30
but not more than 60 days before the redemption date to each holder of Notes to
be redeemed at its registered address.

         If any Note is to be redeemed in part only, the notice of redemption
that relates to that Note will state the portion of the principal amount thereof
to be redeemed. We will issue a new Note in a principal amount equal to the
unredeemed portion of the original Note in the name of the holder upon
cancellation of the original Note. Notes called for redemption become due on the
date fixed for redemption. On and after the redemption date, interest ceases to
accrue on Notes or portions of them called for redemption.

Mandatory Redemption; Offers to Purchase; Open Market Purchases

         We are not required to make any mandatory redemption or sinking fund
payments with respect to the Notes. However, under certain circumstances, we may
be required to offer to purchase Notes as described under the captions "--Change
of Control" and "--Certain Covenants--Limitation on Sales of Assets and
Subsidiary Stock." We may at any time and from time to time purchase Notes in
the open market or otherwise.



                                      -82-



Additional Amounts

         We and the Subsidiary Guarantors are required to make all our payments
under or with respect to the Notes free and clear of and without withholding or
deduction for or on account of any present or future tax, duty, levy, impost,
assessment or other governmental charge (including penalties, interest and other
liabilities related thereto) (hereinafter "Taxes") imposed or levied by any
jurisdiction in which the payor is organized or incorporated or resident for tax
purposes or any jurisdiction from or through which any such payment is made
(each, a "Relevant Taxing Jurisdiction"), unless we are required to withhold or
deduct Taxes by law.

         If we or any Subsidiary Guarantor are so required to withhold or deduct
any amount for or on account of Taxes imposed by a Relevant Taxing Jurisdiction
from any payment made under or with respect to the Notes, we will be required to
pay such additional amounts ("Additional Amounts") as may be necessary so that
the net amount received by you (including Additional Amounts) after such
withholding or deduction will not be less than the amount you would have
received if such Taxes had not been withheld or deducted. However, no additional
amounts will be paid for or on account of:

         (1)      Taxes that would not have been imposed but for the fact that:

                  (A)      the Holder of Notes has or had a present or former
                           connection (or imputed connection) with the Relevant
                           Taxing Jurisdiction (including, without limitation,
                           being resident, domiciled or a national of, or
                           engaging in business or maintaining a permanent
                           establishment in, or being physically present in, the
                           Relevant Taxing Jurisdiction) other than by merely
                           owning, or receiving payment under, the Notes;

                  (B)      the Holder of Notes presented the Notes more than 30
                           days after the payment in question first became due
                           and payable or the date on which payment thereof is
                           duly provided for, whichever is later, except to the
                           extent the Holder would have been entitled to the
                           Additional Amounts if it had presented the Notes for
                           payment during that 30-day period;

         (2)      estate, inheritance, gift, sales, excise, transfer, personal
                  property or similar Taxes;

         (3)      Taxes payable otherwise than by withholding or deduction from
                  payments of, or in respect of, principal of, or any premium or
                  interest on, the Notes;

         (4)      Taxes imposed or withheld because the Holder failed to comply
                  with our reasonable request:

                  (A)      to provide information concerning the nationality,
                           residence, identity or address of the Holder; or

                  (B)      to make any declaration or similar claim or satisfy
                           any information or reporting requirement, required by
                           law, regulation, or other practice of the Relevant
                           Taxing Jurisdiction as a precondition to any
                           exemption from all or part of any Taxes, but only to
                           the extent the Holder is legally entitled to such
                           exemption; or

         (5)      any combination of these Tax matters above.

Furthermore, no Additional Amounts will be paid with respect to any payment
under the Notes to any Holder who is a fiduciary or partnership or any person
other than the sole beneficial owner of the payment, to the extent the payment
would, under the laws of the Relevant Taxing Jurisdiction, be treated as being
derived or received for tax purposes by a beneficiary or settlor with respect to
the fiduciary or a member of the partnership or a beneficial owner who would not
have been entitled to the Additional Amounts had it been the Holder of the
Notes.

                                      -83-



         Upon request, we will provide the Trustee with official receipts or
other documentation satisfactory to the Trustee evidencing the payment of the
Taxes with respect to which Additional Amounts are paid.

         Whenever in the Indenture there is mentioned, in any context:

         (1)      the payment of principal;

         (2)      purchase prices in connection with a purchase of Notes;

         (3)      interest; or

         (4)      any other amount payable on or with respect to any of the
                  Notes,

such reference shall be deemed to include payment of Additional Amounts as
described under this heading to the extent that, in such context, Additional
Amounts are, were or would be payable in respect thereof.

         We will pay any present or future stamp, documentary or other similar
excise taxes, governmental charges or levies that arise in any jurisdiction from
the execution, delivery, enforcement or registration of the Notes, the Indenture
or any other document or instrument related to them (including, without
limitation, any such taxes that are referred to as "court" or "property" taxes)
excluding such taxes, charges or levies imposed by any jurisdiction outside of
the United Mexican States and the jurisdiction of incorporation of any
Subsidiary Guarantor, the jurisdiction of incorporation of any successor of the
Company or any jurisdiction in which a paying agent of the Company, a successor
or a subsidiary Guarantor (as the case may be) is located, and we will agree to
indemnify the Holders for any such taxes paid by such Holders.

         The obligations described under this heading will survive any
termination, defeasance or discharge of the Indenture and will apply mutatis
mutandis to any jurisdiction in which any successor Person to the Company or any
Subsidiary Guarantor is organized or any political subdivision or taxing
authority or agency thereof or therein.

         For a discussion of Mexican withholding taxes applicable to payments
under or with respect to the Notes, see "Taxation--Material US Federal Tax
Considerations" and
"Taxation--Material Mexican Tax Consequences."

Redemption for Changes in Withholding Taxes

         The Company may redeem the Notes in whole, but not in part, upon giving
not less than 30 nor more than 60 days' prior notice mailed by first class mail
to each holder's registered address, at 100% of their principal amount, plus
accrued and unpaid interest to the redemption date (subject to the right of
holders of record on the relevant record date to receive interest due on the
relevant interest payment date) and including Additional Amounts payable in
respect of such payment, if (i) the Company certifies to the Trustee immediately
prior to the giving of such notice that as a result of any change in or
amendment to the laws, regulations, general rules or treaties of any Relevant
Taxing Jurisdiction, or any change in the application or official interpretation
of such laws, regulations, general rules or treaties, which change or amendment
becomes effective after the Issue Date, the Company has become or will become
obligated to pay Additional Amounts with respect to the Notes in excess of the
Additional Amounts that would be payable were payments of interest or discounts
deemed to be interest on the Notes subject to a 10% withholding tax ("Excessive
Additional Amounts") and (ii) such obligations cannot be avoided by the Company
taking reasonable measures available to it; provided, however, that (a) no such
notice of redemption will be given earlier than 60 days prior to the earliest
date on which the Company would be obligated to pay such Excessive Additional
Amounts and (b) at the time such notice is given, the Company's obligation to
pay such Additional Amounts (including any Excessive Additional Amounts) remains
in effect. Prior to giving of any notice of redemption described in this
paragraph, the Company will deliver to the Trustee an Officers' Certificate
stating that the Company is entitled to effect such redemption in accordance
with the terms set forth in the Indenture and setting forth in reasonable detail
a statement of the facts relating thereto (together with a written Opinion of
Counsel to the effect that the Company has become obligated to pay such
Excessive Additional Amounts as a result of a change or amendment described
above and that the Company cannot avoid payment of such Excessive Additional
Amounts by taking reasonable measures available to it and that all governmental
approvals necessary for the Company to effect


                                      -84-



such redemption have been obtained and are in full force and effect or
specifying any such necessary approvals that as of the date of such opinion have
not been obtained)

Guarantees

         The Subsidiary Guarantors will jointly and severally guarantee, on a
senior unsecured basis, our obligations under these Notes. The Subsidiary
Guarantors include certain of our Subsidiaries existing on the Issue Date and
will include any of our future Restricted Subsidiaries that Incur Indebtedness.
The obligations of each Subsidiary Guarantor under its Subsidiary Guaranty will
be limited as necessary to prevent that Subsidiary Guaranty from constituting a
fraudulent conveyance under applicable law. See "Risk Factors--Risks Relating to
the Notes--It is possible that guarantees may not be enforceable."

         Each Subsidiary Guarantor that makes a payment under its Subsidiary
Guaranty will be entitled upon payment in full of all guaranteed obligations
under the Indenture to a contribution from each other Subsidiary Guarantor in an
amount equal to such other Subsidiary Guarantor's pro rata portion of such
payment based on the respective net assets of all the Subsidiary Guarantors at
the time of such payment determined in accordance with GAAP.

         If a Subsidiary Guaranty were rendered voidable, it could be
subordinated by a court to all other indebtedness (including guarantees and
other contingent liabilities) of the applicable Subsidiary Guarantor, and,
depending on the amount of such indebtedness, a Subsidiary Guarantor's liability
on its Subsidiary Guaranty could be reduced to zero. See "Risk Factors--It is
possible that Guarantees may not be enforceable."

         Pursuant to the Indenture, (A) a Subsidiary Guarantor may consolidate
with, merge with or into, or transfer all or substantially all its assets to any
other Person to the extent described below under "--Certain Covenants--Merger
and Consolidation" and (B) the Capital Stock of a Subsidiary Guarantor may be
sold or otherwise disposed of to another Person to the extent described below
under "--Certain Covenants--Limitation on Sales of Assets and Subsidiary Stock";
provided, however, that in the case of the consolidation, merger or transfer of
all or substantially all the assets of such Subsidiary Guarantor, if such other
Person is not the Company or a Subsidiary Guarantor, such Subsidiary Guarantor's
obligations under its Subsidiary Guaranty must be expressly assumed by such
other Person, except that such assumption will not be required in the case of:

         (1)      the sale or other disposition (including by way of
                  consolidation or merger) of a Subsidiary Guarantor, including
                  the sale or disposition of Capital Stock of a Subsidiary
                  Guarantor following which such Subsidiary Guarantor is no
                  longer a Subsidiary; or

         (2)      the sale or disposition of all or substantially all the assets
                  of a Subsidiary Guarantor;

in each case other than to the Company or an Affiliate of the Company and as
permitted by the Indenture. Upon any sale or disposition described in clause (1)
or (2) above, the obligor on the related Subsidiary Guaranty will be released
from its obligations thereunder.

         The Subsidiary Guaranty of a Subsidiary Guarantor also will be
released:

         (1)      upon the designation of such Subsidiary Guarantor as an
                  Unrestricted Subsidiary;

         (2)      at such time as such Subsidiary Guarantor does not have any
                  Indebtedness outstanding that would have required such
                  Subsidiary Guarantor to enter into a Guaranty Agreement
                  pursuant to the covenant described under "--Certain
                  Covenants--Future Guarantors"; or

         (3)      if we exercise our legal defeasance option or our covenant
                  defeasance option as described under "--Defeasance."

                                      -85-



Ranking

         Senior Indebtedness versus Notes

         The indebtedness evidenced by these notes and the Subsidiary Guarantees
will be unsecured and will rank pari passu in right of payment to the unsecured
Senior Indebtedness of the Company and the Subsidiary Guarantors, as the case
may be. The notes will be guaranteed by the Subsidiary Guarantors.

         As of March 31, 2004:

         (1)      the Company's Senior Indebtedness would have been
                  approximately US$191.3 million, including US$7.8 million of
                  secured indebtedness; and

         (2)      the Subsidiary Guarantors would have had no indebtedness.

         The notes are unsecured obligations of the Company. Secured debt and
other secured obligations of the Company will be effectively senior to the notes
to the extent of the value of the assets securing such debt or other
obligations.

         Liabilities of Subsidiaries versus Notes

         A small portion of our operations is conducted through our
subsidiaries. Any right we have to receive the assets of any such subsidiary
upon such subsidiary's liquidation or reorganization (and the consequent right
of the holders of the notes to participate in the distribution of the proceeds
of those assets) effectively will be subordinated by operation of law to the
claims of such subsidiary's creditors (including trade creditors) and holders of
its preferred stock, except to the extent that such subsidiaries guarantee our
obligations under the Notes, and except to the extent that we are recognized as
a creditor or preferred stockholder of such subsidiary, in which case our claims
would still be subordinate to any indebtedness or preferred stock of such
subsidiary senior in right of payment to that held by us.

         As of the Issue Date, all our continuing existing subsidiaries will be
Subsidiary Guarantors. Although the Indenture limits the incurrence of
Indebtedness and preferred stock of certain of our subsidiaries, such limitation
is subject to a number of significant qualifications. Moreover, the Indenture
does not impose any limitation on the incurrence by such subsidiaries of
liabilities that are not considered Indebtedness under the Indenture. See
"--Certain Covenants--Limitation on Indebtedness."

Book-Entry, Delivery And Form

         The outstanding notes have been, and the exchange notes will be
represented by a single, permanent Global Security (which may be subdivided) in
definitive, fully registered form without interest coupons (each a "Global
Security") in minimum denominations of $1000 and integral multiples in excess
thereof. Each Global Security will be deposited with the Trustee as custodian
for DTC and registered in the name of a nominee of DTC for credit to the
respective accounts of the purchaser at DTC.

         Except in the limited circumstances described below under "
- --Certificated Notes," owners of beneficial interest in the Global Security will
not be entitled to receive physical delivery of Certificated Notes. The notes
are not issuable in bearer form. The Global Security may be transferred, in
whole or in part, only to another nominee of DTC.

         The Global Security. Ownership of beneficial interests in the Global
Security will be limited to persons who have accounts with DTC ("participants")
or persons who hold interests through participants. Ownership of beneficial
interests in the Global Security will be shown on, and the transfer of that
ownership will be effected only through, records maintained by DTC or its
nominee (with respect to interests of participants) and the records of
participants (with respect to interests of persons other than participants).


                                      -86-



         So long as DTC, or its nominee, is the registered owner or holder of
the Global Security, DTC or such nominee, as the case may be, will be considered
the sole owner or holder of the notes represented by the Global Security for all
purposes under the Indenture and the notes. No beneficial owner of an interest
in the Global Security will be able to transfer that interest except in
accordance with the applicable procedures of DTC, in addition to those provided
for under the Indenture and, if applicable, those of Euroclear and Clearstream
Banking.

         Payments of the principal of, premium, if any, and interest on, the
Global Security will be made to DTC or its nominee, as the case may be, as the
registered owner thereof. Neither us, the notes trustee nor any paying agent
will have any responsibility or liability for any aspect of the records relating
to or payments made on account of beneficial ownership interests in the Global
Security or for maintaining, supervising or reviewing any records relating to
such beneficial ownership interests.

         We expect that DTC or its nominee, upon receipt of any payment of
principal, premium, if any, or interest in respect of the Global Security, will
credit participants' accounts with payments in amounts proportionate to their
respective beneficial interests in the principal amount at maturity of the
Global Security as shown on the records of DTC or its nominee. We also expect
that payments by participants to owners of beneficial interests in the Global
Security held through such participants will be governed by standing
instructions and customary practices, as is now the case with securities held
for the accounts of customers registered in the names of nominees for such
customers. Such payments will be the responsibility of such participants.

         Transfers between participants in DTC will be effected in the ordinary
way in accordance with DTC rules and will be settled in same-day funds.
Transfers between participants in Euroclear and Clearstream Banking will be
effected in the ordinary way in accordance with their respective rules and
operating procedures.

         We expect that DTC will take any action permitted to be taken by a
holder of notes (including the presentation of notes for exchange as described
below) only at the direction of one or more participants to whose account the
DTC interests in the Global Security is credited and only in respect of such
portion of the aggregate principal amount at maturity of notes as to which such
participant or participants have given such direction.
 However, if there is an Event of Default under the notes, DTC will exchange the
Global Security for notes.

         We understand that DTC is a limited purpose trust company organized
under the laws of the State of New York, a "banking organization" within the
meaning of the New York Banking Law, a member of the Federal Reserve System, a
"clearing corporation" within the meaning of the Uniform Commercial Code and a
"Clearing Agency" registered pursuant to the provisions of Section 17A under the
Exchange Act. DTC was created to hold securities for its participants and
facilitate the clearance and settlement of securities transactions between
participants through electronic book-entry changes in accounts of its
participants, thereby eliminating the need for physical movement of certificates
and certain other organizations. Indirect access to the DTC system is available
to others such as banks, brokers, dealers and trust companies that clear through
or maintain a custodial relationship with a participant, either directly or
indirectly ("indirect participants").

         Although DTC, Euroclear and Clearstream Banking are expected to follow
the foregoing procedures in order to facilitate transfers of interests in the
Global Security among participants of DTC, Euroclear and Clearstream Banking,
they are under no obligation to perform or continue to perform such procedures,
and such procedures may be discontinued at any time. Neither we nor the notes
trustee will have any responsibility for the performance by DTC, Euroclear or
Clearstream Banking or their respective participants or indirect participants of
their respective obligations under the rules and procedures governing their
operations.

Certificated Notes

         If DTC is at any time unwilling or unable to continue as a depositary
for the Global Security and a successor depositary is not appointed by us within
90 days, we will issue Certificated Notes in exchange for the Global Security.
Holders of an interest in the Global Security may receive Certificated Notes in
accordance with DTC's rules and procedures in addition to those provided for
under the Indenture.


                                      -87-



Change of Control

         Upon the occurrence of any of the following events (each, a "Change of
Control"), each Holder shall have the right to require that the Company
repurchase such Holder's Notes at a purchase price in cash equal to 101% of the
principal amount thereof on the date of purchase plus accrued and unpaid
interest, if any, to the date of purchase (subject to the right of holders of
record on the relevant record date to receive interest due on the relevant
interest payment date):

         (1)      prior to the first public offering of common stock of the
                  Company, any "person" (as such term is used in Sections 13(d)
                  and 14(d) of the Exchange Act), other than one or more
                  Permitted Holders, is or becomes the beneficial owner (as
                  defined in Rules 13d-3 and 13d-5 under the Exchange Act,
                  except that for purposes of this clause (1) and clause (2)
                  below, (x) such person shall be deemed to have "beneficial
                  ownership" of all shares that any such person has the right to
                  acquire, whether such right is exercisable immediately or only
                  after the passage of time and (y) such person shall not be
                  deemed to have "beneficial ownership" of any shares solely as
                  a result of a voting or similar agreement entered into in
                  connection with a merger agreement or asset sale agreement),
                  directly or indirectly, of more than 50% of the total voting
                  power of the Voting Stock of the Company (for purposes of this
                  clause (1) such "person" (the "specified person") shall be
                  deemed to beneficially own any Voting Stock of the Company
                  held by any other Person (the "parent entity") so long as such
                  "specified person" beneficially owns (as so defined), directly
                  or indirectly, in the aggregate a majority of the voting power
                  of the Voting Stock of the parent entity);

         (2)      after the first public offering of common stock of the
                  Company, any "person" (as such term is used in Sections 13(d)
                  and 14(d) of the Exchange Act), other than one or more
                  Permitted Holders, is or becomes the beneficial owner (as
                  defined in clause (1) above), directly or indirectly, of more
                  than 35% of the total voting power of the Voting Stock of the
                  Company; provided, however, that Permitted Holders
                  beneficially own (as defined in Rules 13d-3 and 13d-5 under
                  the Exchange Act), directly or indirectly, in the aggregate a
                  lesser percentage of the total voting power of the Voting
                  Stock of the Company than such other person and do not have
                  the right or ability by voting power, contract or otherwise to
                  elect or designate for election a majority of the Board of
                  Directors (for the purposes of this clause (2), such other
                  person shall be deemed to beneficially own any Voting Stock of
                  a specified person held by a parent entity, if such other
                  person is the beneficial owner (as defined in clause (1)),
                  directly or indirectly, of more than 35% of the voting power
                  of the Voting Stock of such parent entity and the Permitted
                  Holders beneficially own (as defined in this clause (2)),
                  directly or indirectly, in the aggregate a lesser percentage
                  of the voting power of the Voting Stock of such parent entity
                  and do not have the right or ability by voting power, contract
                  or otherwise to elect or designate for election a majority of
                  the board of directors of such parent entity);

         (3)      individuals who on the Issue Date constituted the Board of
                  Directors (together with any new directors whose election by
                  such Board of Directors or whose appointment or nomination for
                  election by the shareholders of the Company was approved by a
                  vote of a majority of the directors of the Company then still
                  in office who were either directors on the Issue Date or whose
                  appointment, election or nomination for election was approved
                  by the Permitted Holders or by directors previously so
                  approved) cease for any reason to constitute a majority of the
                  Board of Directors then in office;

         (4)      the adoption of a plan relating to the liquidation or
                  dissolution of the Company; provided, however, that this
                  clause (4) will not be applicable to (A) a Restricted
                  Subsidiary consolidating with, merging into or transferring
                  all or part of its properties and assets to the Company or (B)
                  the Company merging with an Affiliate of the Company solely
                  for the purpose and with the sole effect of reincorporating
                  the Company in another jurisdiction; or

                                      -88-



         (5)      the merger or consolidation of the Company with or into
                  another Person or the merger of another Person with or into
                  the Company, or the sale of all or substantially all the
                  assets of the Company (determined on a consolidated basis) to
                  another Person other than a transaction in which holders of
                  securities that represented 100% of the Voting Stock of the
                  Company immediately prior to such transaction (or other
                  securities into which such securities are converted as part of
                  such merger or consolidation transaction) own directly or
                  indirectly at least a majority of the voting power of the
                  Voting Stock of the transferee Person or surviving Person in
                  such merger or consolidation transaction immediately after
                  such transaction.

         Within 30 days following any Change of Control, we will mail a notice
to each Holder with a copy to the Trustee (the "Change of Control Offer")
stating:

         (1)      that a Change of Control has occurred and that such Holder has
                  the right to require us to purchase such Holder's Notes at a
                  purchase price in cash equal to 101% of the principal amount
                  thereof on the date of purchase, plus accrued and unpaid
                  interest, if any, to the date of purchase (subject to the
                  right of Holders of record on the relevant record date to
                  receive interest on the relevant interest payment date);

         (2)      the circumstances and relevant facts regarding such Change of
                  Control (including information with respect to pro forma
                  historical income, cash flow and capitalization, in each case
                  after giving effect to such Change of Control);

         (3)      the purchase date (which shall be no earlier than 30 days nor
                  later than 60 days from the date such notice is mailed); and

         (4)      the instructions, as determined by us, consistent with the
                  covenant described hereunder, that a Holder must follow in
                  order to have its Notes purchased.

         We will not be required to make a Change of Control Offer following a
Change of Control if a third party makes the Change of Control Offer in the
manner, at the times and otherwise in compliance with the requirements set forth
in the Indenture applicable to a Change of Control Offer made by us and
purchases all Notes validly tendered and not withdrawn under such Change of
Control Offer.

         We will comply, to the extent applicable, with the requirements of
Section 14(e) of the Exchange Act and any other securities laws or regulations
in connection with the repurchase of Notes as a result of a Change of Control.
To the extent that the provisions of any securities laws or regulations conflict
with the provisions of the covenant described hereunder, we will comply with the
applicable securities laws and regulations and shall not be deemed to have
breached our obligations under the covenant described hereunder by virtue of our
compliance with such securities laws or regulations.

         The Change of Control purchase feature of the Notes may in certain
circumstances make more difficult or discourage a sale or takeover of the
Company and, thus, the removal of incumbent management. The Change of Control
purchase feature is a result of negotiations between the Company and the Initial
Purchaser. We have no present intention to engage in a transaction involving a
Change of Control, although it is possible that we could decide to do so in the
future. Subject to the limitations discussed below, we could, in the future,
enter into certain transactions, including acquisitions, refinancings or other
recapitalizations, that would not constitute a Change of Control under the
Indenture, but that could increase the amount of indebtedness outstanding at
such time or otherwise affect our capital structure or credit ratings.
Restrictions on our ability to Incur additional Indebtedness are contained in
the covenants described under "--Certain Covenants--Limitation on Indebtedness,"
"--Limitation on Liens" and "--Limitation on Sale/Leaseback Transactions." Such
restrictions can only be waived with the consent of the holders of a majority in
principal amount of the Notes then outstanding. Except for the limitations
contained in such covenants, however, the Indenture will not contain any
covenants or provisions that may afford holders of the Notes protection in the
event of a highly leveraged transaction.


                                      -89-




         Future indebtedness that we may incur may contain prohibitions on the
occurrence of certain events that would constitute a Change of Control or
require the repurchase of such indebtedness upon a Change of Control. Moreover,
the exercise by the holders of their right to require us to repurchase their
Notes could cause a default under such indebtedness, even if the Change of
Control itself does not, due to the financial effect of such repurchase on us.
Finally, our ability to pay cash to the holders of Notes following the
occurrence of a Change of Control may be limited by our then existing financial
resources. There can be no assurance that sufficient funds will be available
when necessary to make any required repurchases.

         The definition of "Change of Control" includes a disposition of all or
substantially all of the assets of the Company to any Person. Although there is
a limited body of case law interpreting the phrase "substantially all," there is
no precise established definition of the phrase under applicable law.
Accordingly, in certain circumstances there may be a degree of uncertainty as to
whether a particular transaction would involve a disposition of "all or
substantially all" of the assets of the Company. As a result, it may be unclear
as to whether a Change of Control has occurred and whether a holder of Notes may
require the Company to make an offer to repurchase the Notes as described above.

         The provisions under the Indenture relative to our obligation to make
an offer to repurchase the Notes as a result of a Change of Control may be
waived or modified with the written consent of the holders of a majority in
principal amount of the Notes.

Certain Covenants

         The Indenture contains covenants including, among others, the
following:

         Limitation on Indebtedness

         (a) The Company will not, and will not permit any Restricted Subsidiary
to, Incur, directly or indirectly, any Indebtedness; provided, however, that the
Company and the Subsidiary Guarantors will be entitled to Incur Indebtedness if,
on the date of such Incurrence and after giving effect thereto on a pro forma
basis the Consolidated Leverage Ratio would be less than 4.0 to 1.

         (b) Notwithstanding the foregoing paragraph (a), the Company and the
Restricted Subsidiaries will be entitled to Incur any or all of the following
Indebtedness:

         (1)      Indebtedness owed to and held by the Company or a Wholly Owned
                  Subsidiary; provided, however, that (A) any subsequent
                  issuance or transfer of any Capital Stock which results in any
                  such Wholly Owned Subsidiary ceasing to be a Wholly Owned
                  Subsidiary or any subsequent transfer of such Indebtedness
                  (other than to the Company or a Wholly Owned Subsidiary) shall
                  be deemed, in each case, to constitute the Incurrence of such
                  Indebtedness by the obligor thereon, (B) if the Company is the
                  obligor on such Indebtedness, such Indebtedness is expressly
                  subordinated to the prior payment in full in cash of all
                  obligations with respect to the Notes, and (C) if a Subsidiary
                  Guarantor is the obligor on such Indebtedness, such
                  Indebtedness is expressly subordinated to the prior payment in
                  full in cash of all obligations of such obligor with respect
                  to its Subsidiary Guaranty;

         (2)      the Notes and the Exchange Notes (other than any Additional
                  Notes);

         (3)      Indebtedness outstanding on the Issue Date (other than
                  Indebtedness described in clause (1) or (2) of this covenant);

         (4)      Refinancing Indebtedness in respect of Indebtedness Incurred
                  pursuant to paragraph (a) or pursuant to clause (2) or (3) or
                  this clause;

                                      -90-



         (5)      Hedging Obligations consisting of Interest Rate Agreements
                  directly related to Indebtedness permitted to be Incurred by
                  the Company and its Restricted Subsidiaries pursuant to the
                  Indenture;

         (6)      obligations in respect of performance, bid and surety bonds
                  and completion guarantees provided by the Company or any
                  Restricted Subsidiary in the ordinary course of business;

         (7)      Indebtedness arising from the honoring by a bank or other
                  financial institution of a check, draft or similar instrument
                  drawn against insufficient funds in the ordinary course of
                  business; provided, however, that such Indebtedness is
                  extinguished within two Business Days of its Incurrence;

         (8)      Purchase Money Obligations and Capital Lease Obligations, in
                  an aggregate principal amount at any time outstanding not
                  exceeding an amount equal to 5% of Consolidated Total Assets
                  at any time outstanding;

         (9)      Indebtedness consisting of the Subsidiary Guaranty of a
                  Subsidiary Guarantor and any Guarantee by a Subsidiary
                  Guarantor of Indebtedness Incurred pursuant to paragraph (a)
                  or pursuant to clause (1), (2), (3) or pursuant to clause (4)
                  to the extent the Refinancing Indebtedness Incurred thereunder
                  directly or indirectly Refinances Indebtedness Incurred
                  pursuant to paragraph (a) or pursuant to clause (2) or (3);
                  and

         (10)     Indebtedness of the Company or of any of its Restricted
                  Subsidiaries in an aggregate principal amount which, when
                  taken together with all other Indebtedness of the Company and
                  its Restricted Subsidiaries outstanding on the date of such
                  Incurrence (other than Indebtedness permitted by clauses (1)
                  through (9) above or paragraph (a)) does not exceed $15
                  million.

         (c) Notwithstanding the foregoing, neither the Company nor any
Subsidiary Guarantor will Incur any Indebtedness pursuant to the foregoing
paragraph (b) if the proceeds thereof are used, directly or indirectly, to
Refinance any Subordinated Obligations of the Company or any Subsidiary
Guarantor unless such Indebtedness shall be subordinated to the Notes or the
applicable Subsidiary Guaranty to at least the same extent as such Subordinated
Obligations.

         (d)  For purposes of determining compliance with this covenant:

         (1)      in the event that an item of Indebtedness (or any portion
                  thereof) meets the criteria of more than one of the types of
                  Indebtedness described above, the Company, in its sole
                  discretion, will classify such item of Indebtedness (or any
                  portion thereof) at the time of Incurrence and will only be
                  required to include the amount and type of such Indebtedness
                  in one of the above clauses; and

         (2)      the Company will be entitled to divide and classify an item of
                  Indebtedness in more than one of the types of Indebtedness
                  described above.

         (e) For purposes of determining compliance with any US dollar
denominated restriction on the Incurrence of Indebtedness where the Indebtedness
Incurred is denominated in a different currency, the amount of such Indebtedness
will be the US Dollar Equivalent determined on the date of the Incurrence of
such Indebtedness; provided, however, that if any such Indebtedness denominated
in a different currency is subject to a Currency Agreement with respect to US
dollars covering all principal, premium, if any, and interest payable on such
Indebtedness, the amount of such Indebtedness expressed in US dollars will be as
provided in such Currency Agreement. The principal amount of any Refinancing
Indebtedness Incurred in the same currency as the Indebtedness being Refinanced
will be the US Dollar Equivalent of the Indebtedness Refinanced, except to the
extent that (1) such US Dollar Equivalent was determined based on a Currency
Agreement, in which case the Refinancing Indebtedness will be

                                      -91-



determined in accordance with the preceding sentence, and (2) the principal
amount of the Refinancing Indebtedness exceeds the principal amount of the
Indebtedness being Refinanced, in which case the US Dollar Equivalent of such
excess will be determined on the date such Refinancing Indebtedness is Incurred.

         Limitation on Restricted Payments

         (a) The Company will not, and will not permit any Restricted
Subsidiary, directly or indirectly, to make a Restricted Payment if at the time
the Company or such Restricted Subsidiary makes such Restricted Payment:

         (1)      a Default shall have occurred and be continuing (or would
                  result therefrom);

         (2)      the Company is not entitled to Incur an additional $1.00 of
                  Indebtedness pursuant to paragraph (a) of the covenant
                  described under "--Limitation on Indebtedness"; or

         (3)      the aggregate amount of such Restricted Payment and all other
                  Restricted Payments since the Issue Date would exceed the sum
                  of (without duplication):

                  (A)      50% of the Adjusted Consolidated Net Income accrued
                           during the period (treated as one accounting period)
                           from October 1, 2003 to the end of the most recent
                           fiscal quarter ending at least 45 days prior to the
                           date of such Restricted Payment (or, in case such
                           Adjusted Consolidated Net Income shall be a deficit,
                           minus 100% of such deficit); plus

                  (B)      100% of the aggregate Net Cash Proceeds received by
                           the Company from the issuance or sale of its Capital
                           Stock (other than Disqualified Stock) subsequent to
                           the Issue Date (other than an issuance or sale to a
                           Subsidiary of the Company and other than an issuance
                           or sale to an employee stock ownership plan or to a
                           trust established by the Company or any of its
                           Subsidiaries for the benefit of their employees) and
                           100% of any cash capital contribution received by the
                           Company from its shareholders subsequent to the Issue
                           Date; plus

                  (C)      the amount by which Indebtedness of the Company is
                           reduced on the Company's balance sheet upon the
                           conversion or exchange (other than by a Subsidiary of
                           the Company) subsequent to the Issue Date of any
                           Indebtedness of the Company convertible or
                           exchangeable for Capital Stock (other than
                           Disqualified Stock) of the Company (less the amount
                           of any cash, or the fair value of any other property,
                           distributed by the Company upon such conversion or
                           exchange); provided, however, that the foregoing
                           amount shall not exceed the Net Cash Proceeds
                           received by the Company or any Restricted Subsidiary
                           from the sale of such Indebtedness (excluding Net
                           Cash Proceeds from sales to a Subsidiary of the
                           Company or to an employee stock ownership plan or to
                           a trust established by the Company or any of its
                           Subsidiaries for the benefit of their employees);
                           plus

                  (D)      an amount equal to the sum of (i) the net reduction
                           in the Investments (other than Permitted Investments)
                           made by the Company or any Restricted Subsidiary in
                           any Person resulting from repurchases, repayments or
                           redemptions of such Investments by such Person,
                           proceeds realized on the sale of such Investment and
                           proceeds representing the return of capital
                           (excluding dividends and distributions), in each case
                           received by the Company or any Restricted Subsidiary,
                           and (ii) to the extent such Person is an Unrestricted
                           Subsidiary, the portion (proportionate to the
                           Company's equity interest in such Subsidiary) of the
                           fair market value of the net assets of such
                           Unrestricted Subsidiary at the time such Unrestricted
                           Subsidiary is designated a Restricted Subsidiary;
                           provided, however, that the foregoing sum shall not
                           exceed, in the case of any such Person or

                                      -92-



                           Unrestricted Subsidiary, the amount of Investments
                           (excluding Permitted Investments) previously made
                           (and treated as a Restricted Payment) by the Company
                           or any Restricted Subsidiary in such Person or
                           Unrestricted Subsidiary.

         (b) The preceding provisions will not prohibit:

         (1)      any Restricted Payment made out of the Net Cash Proceeds of
                  the substantially concurrent sale of, or made by exchange for,
                  Capital Stock of the Company (other than Disqualified Stock
                  and other than Capital Stock issued or sold to a Subsidiary of
                  the Company or an employee stock ownership plan or to a trust
                  established by the Company or any of its Subsidiaries for the
                  benefit of their employees) or a substantially concurrent cash
                  capital contribution received by the Company from its
                  shareholders; provided, however, that (A) such Restricted
                  Payment shall be excluded in the calculation of the amount of
                  Restricted Payments and (B) the Net Cash Proceeds from such
                  sale or such cash capital contribution (to the extent so used
                  for such Restricted Payment) shall be excluded from the
                  calculation of amounts under clause (3)(B) of paragraph (a)
                  above;

         (2)      any purchase, repurchase, redemption, defeasance or other
                  acquisition or retirement for value of Subordinated
                  Obligations of the Company or a Subsidiary Guarantor made by
                  exchange for, or out of the proceeds of the substantially
                  concurrent sale of, Indebtedness of such Person which is
                  permitted to be Incurred pursuant to the covenant described
                  under "--Limitation on Indebtedness"; provided, however, that
                  such purchase, repurchase, redemption, defeasance or other
                  acquisition or retirement for value shall be excluded in the
                  calculation of the amount of Restricted Payments;

         (3)      dividends paid within 60 days after the date of declaration
                  thereof if at such date of declaration such dividend would
                  have complied with this covenant; provided, however, that at
                  the time of payment of such dividend, no other Default shall
                  have occurred and be continuing (or result therefrom);
                  provided further, however, that such dividend shall be
                  included in the calculation of the amount of Restricted
                  Payments;

         (4)      so long as no Default has occurred and is continuing, the
                  repurchase or other acquisition of shares of Capital Stock of
                  the Company or any of its Subsidiaries from employees, former
                  employees, directors or former directors of the Company or any
                  of its Subsidiaries (or permitted transferees of such
                  employees, former employees, directors or former directors),
                  pursuant to the terms of the agreements (including employment
                  agreements) or plans (or amendments thereto) approved by the
                  Board of Directors under which such individuals purchase or
                  sell or are granted the option to purchase or sell, shares of
                  such Capital Stock; provided, however, that the aggregate
                  amount of such repurchases and other acquisitions (excluding
                  amounts representing cancellation of Indebtedness) shall not
                  exceed $2 million in any calendar year; provided further,
                  however, that such repurchases and other acquisitions shall be
                  excluded in the calculation of the amount of Restricted
                  Payments;

         (5)      payments of dividends on Disqualified Stock issued pursuant to
                  the covenant described under "--Limitation on Indebtedness";
                  provided, however, that such dividends shall be excluded in
                  the calculation of the amount of Restricted Payments;

         (6)      repurchases of Capital Stock deemed to occur upon exercise of
                  stock options if such Capital Stock represents a portion of
                  the exercise price of such options; provided, however, that
                  such Restricted Payments shall be excluded in the calculation
                  of the amount of Restricted Payments;

         (7)      cash payments in lieu of the issuance of fractional shares in
                  connection with the exercise of warrants, options or other
                  securities convertible into or exchangeable for Capital Stock
                  of the Company; provided, however, that any such cash payment

                                      -93-



                  shall not be for the purpose of evading the limitation of the
                  covenant described under this subheading (as determined in
                  good faith by the Board of Directors); provided further,
                  however, that such payments shall be excluded in the
                  calculation of the amount of Restricted Payments;

         (8)      in the event of a Change of Control, and if no Default shall
                  have occurred and be continuing, the payment, purchase,
                  redemption, defeasance or other acquisition or retirement of
                  Subordinated Obligations of the Company or any Subsidiary
                  Guarantor, in each case, at a purchase price not greater than
                  101% of the principal amount of such Subordinated Obligations,
                  plus any accrued and unpaid interest thereon; provided,
                  however, that prior to such payment, purchase, redemption,
                  defeasance or other acquisition or retirement, the Company (or
                  a third party to the extent permitted by the Indenture) has
                  made a Change of Control Offer with respect to the Notes as a
                  result of such Change of Control and has repurchased all Notes
                  validly tendered and not withdrawn in connection with such
                  Change of Control Offer; provided further, however, that such
                  repurchase and other acquisitions shall be included in the
                  calculation of the amount of Restricted Payments;

         (9)      payments of intercompany subordinated Indebtedness, the
                  Incurrence of which was permitted under clause (3) of
                  paragraph (b) of the covenant described under "--Limitation on
                  Indebtedness"; provided, however, that no Default has occurred
                  and is continuing or would otherwise result therefrom;
                  provided further, however, that such payments shall be
                  excluded in the calculation of the amount of Restricted
                  Payments; or

         (10)     Restricted Payments in an amount which, when taken together
                  with all Restricted Payments made pursuant to this clause
                  (10), does not exceed $10 million; provided, however, that (A)
                  at the time of each such Restricted Payment, no Default shall
                  have occurred and be continuing (or result therefrom) and (B)
                  such dividends shall be included in the calculation of the
                  amount of Restricted Payments.

         Limitation on Restrictions on Distributions from Restricted
Subsidiaries

         The Company will not, and will not permit any Restricted Subsidiary to,
create or otherwise cause or permit to exist or become effective any consensual
encumbrance or restriction on the ability of any Restricted Subsidiary to (a)
pay dividends or make any other distributions on its Capital Stock to the
Company or a Restricted Subsidiary or pay any Indebtedness owed to the Company,
(b) make any loans or advances to the Company or (c) transfer any of its
property or assets to the Company, except:

         (1)      with respect to clauses (a), (b) and (c),

                  (A)      any encumbrance or restriction pursuant to an
                           agreement in effect at or entered into on the Issue
                           Date;

                  (B)      any encumbrance or restriction with respect to a
                           Restricted Subsidiary pursuant to an agreement
                           relating to any Indebtedness Incurred by such
                           Restricted Subsidiary on or prior to the date on
                           which such Restricted Subsidiary was acquired by the
                           Company (other than Indebtedness Incurred as
                           consideration in, or to provide all or any portion of
                           the funds or credit support utilized to consummate,
                           the transaction or series of related transactions
                           pursuant to which such Restricted Subsidiary became a
                           Restricted Subsidiary or was acquired by the Company)
                           and outstanding on such date;

                  (C)      any encumbrance or restriction pursuant to an
                           agreement effecting a Refinancing of Indebtedness
                           Incurred pursuant to an agreement referred to in
                           clause (A) or (B) of clause (1) of this covenant or
                           this clause (C) or contained in any amendment to an
                           agreement referred to in clause (A) or (B) of clause
                           (1) of this covenant or this clause (C); provided,
                           however, that the encumbrances and restrictions with

                                      -94-



                           respect to such Restricted Subsidiary contained in
                           any such refinancing agreement or amendment are no
                           less favorable to the Noteholders than encumbrances
                           and restrictions with respect to such Restricted
                           Subsidiary contained in such predecessor agreements;
                           and

                  (D)      any encumbrance or restriction with respect to a
                           Restricted Subsidiary imposed pursuant to an
                           agreement entered into for the sale or disposition of
                           all or substantially all the Capital Stock or assets
                           of such Restricted Subsidiary pending the closing of
                           such sale or disposition; and

         (2)      with respect to clause (c) only,

                  (A)      any encumbrance or restriction consisting of
                           customary nonassignment provisions in leases
                           governing leasehold interests to the extent such
                           provisions restrict the transfer of the lease or the
                           property leased thereunder; and

                  (B)      any encumbrance or restriction contained in security
                           agreements or mortgages securing Indebtedness of a
                           Restricted Subsidiary to the extent such encumbrance
                           or restriction restricts the transfer of the property
                           subject to such security agreements or mortgages.

         Limitation on Sales of Assets and Subsidiary Stock

         (a) The Company will not, and will not permit any Restricted Subsidiary
to, directly or indirectly, consummate any Asset Disposition unless:

         (1)      the Company or such Restricted Subsidiary receives
                  consideration at the time of such Asset Disposition at least
                  equal to the fair market value (including as to the value of
                  all non-cash consideration), as determined in good faith by
                  the Board of Directors, of the shares and assets subject to
                  such Asset Disposition;

         (2)      except in the case of a Permitted Asset Swap, at least 75% of
                  the consideration thereof received by the Company or such
                  Restricted Subsidiary is in the form of cash or cash
                  equivalents; and

         (3)      an amount equal to 100% of the Net Available Cash from such
                  Asset Disposition is applied by the Company (or such
                  Restricted Subsidiary, as the case may be)

                  (A)      first, to the extent the Company elects (or is
                           required by the terms of any Indebtedness), to
                           prepay, repay, redeem, purchase, defease or otherwise
                           acquire Senior Indebtedness of the Company or
                           Indebtedness (other than any Disqualified Stock) of a
                           Wholly Owned Subsidiary (in each case other than
                           Indebtedness owed to the Company or an Affiliate of
                           the Company) within one year from the later of the
                           date of such Asset Disposition or the receipt of such
                           Net Available Cash;

                  (B)      second, to the extent of the balance of such Net
                           Available Cash after application in accordance with
                           clause (A), to the extent the Company elects, to
                           acquire Additional Assets within one year from the
                           later of the date of such Asset Disposition or the
                           receipt of such Net Available Cash; and

                  (C)      third, to the extent of the balance of such Net
                           Available Cash after application in accordance with
                           clauses (A) and (B), to make an offer to the holders
                           of the Notes (and to holders of other Senior
                           Indebtedness of the Company designated by the

                                      -95-



                           Company) to purchase Notes (and such other Senior
                           Indebtedness of the Company) pursuant to and subject
                           to the conditions contained in the Indenture;

provided, however, that in connection with any prepayment, repayment, purchase,
redemption, defeasance or other acquisition of Indebtedness pursuant to clause
(A) or (C) above, the Company or such Restricted Subsidiary shall permanently
retire such Indebtedness and shall cause the related loan commitment (if any) to
be permanently reduced in an amount equal to the principal amount so prepaid,
repaid, purchased, redeemed, defeased or otherwise acquired.

         Notwithstanding the foregoing provisions of this covenant, the Company
and the Restricted Subsidiaries will not be required to apply any Net Available
Cash in accordance with this covenant except to the extent that the aggregate
Net Available Cash from all Asset Dispositions which is not applied in
accordance with this covenant exceeds $5 million. Pending application of Net
Available Cash pursuant to this covenant, such Net Available Cash shall be
invested in Temporary Cash Investments or applied to temporarily reduce
revolving credit indebtedness.

         For the purposes of this covenant, the following are deemed to be cash
or cash equivalents:

         (1)      the assumption of Indebtedness of the Company (other than
                  obligations in respect of Disqualified Stock of the Company)
                  or any Restricted Subsidiary (other than obligations in
                  respect of Disqualified Stock or Preferred Stock of a
                  Subsidiary Guarantor) and the release of the Company or such
                  Restricted Subsidiary from all liability on such Indebtedness
                  in connection with such Asset Disposition; and

         (2)      securities received by the Company or any Restricted
                  Subsidiary from the transferee that are promptly converted by
                  the Company or such Restricted Subsidiary into cash, to the
                  extent of cash received in that conversion.

         (b) In the event of an Asset Disposition that requires the purchase of
Notes (and other Senior Indebtedness of the Company) pursuant to clause
(a)(3)(C) above, the Company will purchase Notes tendered pursuant to an offer
by the Company for the Notes (and such other Senior Indebtedness) at a purchase
price of 100% of their principal amount (or, in the event such other Senior
Indebtedness of the Company was issued with significant original issue discount,
100% of the accreted value thereof) without premium, plus accrued but unpaid
interest (or, in respect of such other Senior Indebtedness of the Company, such
lesser price, if any, as may be provided for by the terms of such Senior
Indebtedness) in accordance with the procedures (including prorating in the
event of oversubscription) set forth in the Indenture. If the aggregate purchase
price of the securities tendered exceeds the Net Available Cash allotted to
their purchase, the Company will select the securities to be purchased on a pro
rata basis but in round denominations, which in the case of the Notes will be
denominations of $1,000 principal amount or multiples thereof. The Company shall
not be required to make such an offer to purchase Notes (and other Senior
Indebtedness of the Company) pursuant to this covenant if the Net Available Cash
available therefor is less than $2 million (which lesser amount shall be carried
forward for purposes of determining whether such an offer is required with
respect to the Net Available Cash from any subsequent Asset Disposition). Upon
completion of such an offer to purchase, Net Available Cash will be deemed to be
reduced by the aggregate amount of such offer.

         (c) The Company will comply, to the extent applicable, with the
requirements of Section 14(e) of the Exchange Act and any other securities laws
or regulations in connection with the repurchase of Notes pursuant to this
covenant. To the extent that the provisions of any securities laws or
regulations conflict with provisions of this covenant, the Company will comply
with the applicable securities laws and regulations and will not be deemed to
have breached its obligations under this covenant by virtue of its compliance
with such securities laws or regulations.

         Limitation on Affiliate Transactions

         (a) The Company will not, and will not permit any Restricted Subsidiary
to, enter into or permit to exist any transaction (including the purchase, sale,
lease or exchange of any property, employee compensation arrangements or the



                                      -96-



rendering of any service) with, or for the benefit of, any Affiliate of the
Company (an "Affiliate Transaction") unless:

         (1)      the terms of the Affiliate Transaction are no less favorable
                  to the Company or such Restricted Subsidiary than those that
                  could be obtained at the time of the Affiliate Transaction in
                  arm's-length dealings with a Person who is not an Affiliate;

         (2)      if such Affiliate Transaction involves an amount in excess of
                  $1 million, the terms of the Affiliate Transaction are set
                  forth in writing and two Officers of the Company have
                  certified that the criteria set forth in clause (1) are
                  satisfied in an Officers' Certificate; and

         (3)      if such Affiliate Transaction involves an amount in excess of
                  $5 million, a majority of the directors of the Company
                  disinterested with respect to such Affiliate Transaction have
                  determined in good faith that the criteria set forth in clause
                  (1) are satisfied and have approved the relevant Affiliate
                  Transaction as evidenced by a resolution of the Board of
                  Directors; provided, however, that a director will not be
                  deemed disinterested with respect to transactions between the
                  Company or a Restricted Subsidiary on the one hand and an
                  immediate family member of such director or an entity
                  affiliated with such immediate family member on the other; and

         (4)      if such Affiliate Transaction involves an amount in excess of
                  $10 million, the Board of Directors shall also have received a
                  written opinion from an Independent Qualified Party to the
                  effect that such Affiliate Transaction is fair, from a
                  financial standpoint, to the Company and its Restricted
                  Subsidiaries or is not less favorable to the Company and its
                  Restricted Subsidiaries than could reasonably be expected to
                  be obtained at the time in an arm's-length transaction with a
                  Person who was not an Affiliate.

         (b) The provisions of the preceding paragraph (a) will not prohibit:

         (1)      any Investment (other than a Permitted Investment) or other
                  Restricted Payment, in each case permitted to be made pursuant
                  to (but only to the extent included in the calculation of the
                  amount of Restricted Payments made pursuant to paragraph
                  (a)(3) of) the covenant described under "--Limitation on
                  Restricted Payments";

         (2)      any issuance of securities, or other payments, awards or
                  grants in cash, securities or otherwise pursuant to, or the
                  funding of, employment arrangements, stock options and stock
                  ownership plans approved by the Board of Directors;

         (3)      loans or advances to employees in the ordinary course of
                  business in accordance with the past practices of the Company
                  or its Restricted Subsidiaries, but in any event not to exceed
                  $2 million in the aggregate outstanding at any one time;

         (4)      the payment of reasonable fees to directors of the Company and
                  its Restricted Subsidiaries who are not employees of the
                  Company or its Restricted Subsidiaries;

         (5)      any transaction with a Restricted Subsidiary or joint venture
                  or similar entity which would constitute an Affiliate
                  Transaction solely because the Company or a Restricted
                  Subsidiary owns an equity interest in or otherwise controls
                  such Restricted Subsidiary, joint venture or similar entity;

         (6)      the issuance or sale of any Capital Stock (other than
                  Disqualified Stock) of the Company; and

                                      -97-



         (7)      transactions entered into in the ordinary course of business,
                  consistent with past practices, on terms that are
                  substantially similar to those that could be obtained at the
                  time of such transactions in arm's-length dealings with a
                  Person who is not an Affiliate.

         Limitation on Line of Business

         The Company will not, and will not permit any Restricted Subsidiary, to
engage in any business other than a Related Business.

         Limitation on the Sale or Issuance of Capital Stock of
         Restricted Subsidiaries

         The Company

         (1)      will not, and will not permit any Restricted Subsidiary to,
                  sell, lease, transfer or otherwise dispose of any Capital
                  Stock of any Restricted Subsidiary to any Person (other than
                  the Company or a Wholly Owned Subsidiary), and

         (2)      will not permit any Restricted Subsidiary to issue any of its
                  Capital Stock (other than, if necessary, shares of its Capital
                  Stock constituting directors' or other legally required
                  qualifying shares) to any Person (other than to the Company or
                  a Wholly Owned Subsidiary),

unless

                  (A)      immediately after giving effect to such issuance,
                           sale or other disposition, neither the Company nor
                           any of its Subsidiaries own any Capital Stock of such
                           Restricted Subsidiary; or

                  (B)      immediately after giving effect to such issuance,
                           sale or other disposition, such Restricted Subsidiary
                           would no longer constitute a Restricted Subsidiary
                           and any Investment in such Person remaining after
                           giving effect thereto is treated as a new Investment
                           by the Company and such Investment would be permitted
                           to be made under the covenant described under
                           "--Limitation on Restricted Payments" if made on the
                           date of such issuance, sale or other disposition.

         For purposes of this covenant, the creation of a Lien on any Capital
Stock of a Restricted Subsidiary to secure Indebtedness of the Company or any of
its Restricted Subsidiaries will not be deemed to be a violation of this
covenant; provided, however, that any sale or other disposition by the secured
party of such Capital Stock following foreclosure of its Lien will be subject to
this covenant.

         Limitation on Liens

         The Company will not, and will not permit any Restricted Subsidiary to,
directly or indirectly, Incur or permit to exist any Lien (the "Initial Lien")
of any nature whatsoever on any of its properties (including Capital Stock of a
Restricted Subsidiary), whether owned at the Issue Date or thereafter acquired,
securing any Indebtedness, other than Permitted Liens, without effectively
providing that the Notes shall be secured equally and ratably with (or prior to)
the obligations so secured for so long as such obligations are so secured.

         Any Lien created for the benefit of the Holders of the Notes pursuant
to the preceding sentence shall provide by its terms that such Lien shall be
automatically and unconditionally released and discharged upon the release and
discharge of the Initial Lien.

                                      -98-



         Limitation on Sale/Leaseback Transactions

         The Company will not, and will not permit any Restricted Subsidiary to,
enter into any Sale/Leaseback Transaction with respect to any property unless:

         (1)      the Company or such Restricted Subsidiary would be entitled to
                  (A) Incur Indebtedness in an amount equal to the Attributable
                  Debt with respect to such Sale/Leaseback Transaction pursuant
                  to the covenant described under "--Limitation on Indebtedness"
                  and (B) create a Lien on such property securing such
                  Attributable Debt without equally and ratably securing the
                  Notes pursuant to the covenant described under "--Limitation
                  on Liens";

         (2)      the net proceeds received by the Company or any Restricted
                  Subsidiary in connection with such Sale/Leaseback Transaction
                  are at least equal to the fair market value (as determined by
                  the Board of Directors) of such property; and

         (3)      the Company applies the proceeds of such transaction in
                  compliance with the covenant described under "--Limitation on
                  Sale of Assets and Subsidiary Stock."

         Merger and Consolidation

         The Company will not consolidate with or merge with or into, or convey,
transfer or lease, in one transaction or a series of transactions, directly or
indirectly, all or substantially all its assets to, any Person, unless:

         (1)      the resulting, surviving or transferee Person (the "Successor
                  Company") shall be a Person organized and existing under the
                  laws of the United Mexican States or the laws of any political
                  subdivision thereof, the laws of the United States of America,
                  any State thereof or the District of Columbia, or the European
                  Union or any of its member nations and the Successor Company
                  (if not the Company) shall expressly assume, by an indenture
                  supplemental thereto, executed and delivered to the Trustee,
                  in form satisfactory to the Trustee, all the obligations of
                  the predecessor Company under the Notes and the Indenture;

         (2)      immediately after giving pro forma effect to such transaction
                  (and treating any Indebtedness which becomes an obligation of
                  the Successor Company or any Subsidiary as a result of such
                  transaction as having been Incurred by such Successor Company
                  or such Subsidiary at the time of such transaction), no
                  Default shall have occurred and be continuing;

         (3)      immediately after giving pro forma effect to such transaction,
                  the Successor Company would be able to Incur an additional
                  $1.00 of Indebtedness pursuant to paragraph (a) of the
                  covenant described under "--Limitation on Indebtedness";

         (4)      the Company shall have delivered to the Trustee an Officers'
                  Certificate and an Opinion of Counsel, each stating that such
                  consolidation, merger or transfer and such supplemental
                  indenture (if any) comply with the Indenture;

         (5)      the Company shall have delivered to the Trustee an Opinion of
                  Counsel to the effect that the holders will not recognize
                  income, gain or loss for US Federal income tax purposes as a
                  result of such transaction and will be subject to US Federal
                  income tax on the same amounts, in the same manner and at the
                  same times as would have been the case if such transaction had
                  not occurred; and

         (6)      the Company shall have delivered an Opinion of Counsel in the
                  United Mexican States to the effect that the holders of the
                  Notes will not recognize income, gain or loss for income tax
                  purposes of such jurisdiction as a result of such transaction
                  and will be subject to income tax in such jurisdiction on the

                                      -99-



                  same amounts, in the same manner and at the same times as
                  would have been the case if such transaction had not occurred;

provided, however, that clause (3) will not be applicable to (A) a Restricted
Subsidiary consolidating with, merging into or transferring all or part of its
properties and assets to the Company or (B) the Company merging with an
Affiliate of the Company solely for the purpose and with the sole effect of
reincorporating the Company in another jurisdiction.

         For purposes of this covenant, the sale, lease, conveyance, assignment,
transfer or other disposition of all or substantially all of the properties and
assets of one or more Subsidiaries of the Company, which properties and assets,
if held by the Company instead of such Subsidiaries, would constitute all or
substantially all of the properties and assets of the Company on a consolidated
basis, shall be deemed to be the transfer of all or substantially all of the
properties and assets of the Company.

         The Successor Company will be the successor to the Company and shall
succeed to, and be substituted for, and may exercise every right and power of,
the Company under the Indenture, and the predecessor Company, except in the case
of a lease, shall be released from the obligation to pay the principal of and
interest on the Notes.

         The Company will not permit any Subsidiary Guarantor to consolidate
with or merge with or into, or convey, transfer or lease, in one transaction or
a series of transactions, all or substantially all of its assets to any Person
unless:

         (1)      except in the case of a Subsidiary Guarantor (x) that has been
                  disposed of in its entirety to another Person (other than to
                  the Company or an Affiliate of the Company), whether through a
                  merger, consolidation or sale of Capital Stock or assets or
                  (y) that, as a result of the disposition of all or a portion
                  of its Capital Stock, ceases to be a Subsidiary, the
                  resulting, surviving or transferee Person (if not such
                  Subsidiary) shall be a Person organized and existing under the
                  laws of the jurisdiction under which such Subsidiary was
                  organized or under the laws of the United States of America,
                  or any State thereof or the District of Columbia or the United
                  Mexican States, and such Person shall expressly assume, by a
                  Guaranty Agreement, in a form satisfactory to the Trustee, all
                  the obligations of such Subsidiary, if any, under its
                  Subsidiary Guaranty;

         (2)      immediately after giving effect to such transaction or
                  transactions on a pro forma basis (and treating any
                  Indebtedness which becomes an obligation of the resulting,
                  surviving or transferee Person as a result of such transaction
                  as having been issued by such Person at the time of such
                  transaction), no Default shall have occurred and be
                  continuing; and

         (3)      the Company delivers to the Trustee an Officers' Certificate
                  and an Opinion of Counsel, each stating that such
                  consolidation, merger or transfer and such Guaranty Agreement,
                  if any, complies with the Indenture.

         Future Guarantors

         The Company will cause each Restricted Subsidiary that Incurs any
Indebtedness to, at the same time, execute and deliver to the Trustee a Guaranty
Agreement pursuant to which such Restricted Subsidiary will Guarantee payment of
the Notes on the same terms and conditions as those set forth in the Indenture.

         SEC Reports

         The Company will furnish to the Noteholders and the Trustee and make
available to securities analysts and prospective investors upon request: (i)
within 120 days from the end of each fiscal year, an annual report on Form 20-F
containing the information required to be contained therein for such fiscal year
and (ii) within 45 days after the end of each of the first three fiscal quarters
in each fiscal year, quarterly reports on Form 6-K containing all the
information that would be required to be contained in a filing with the SEC on
Form 10-Q if the Company were required to file such Form, including a

                                     -100-



"Management's Discussion and Analysis of Financial Condition and Results of
Operations." All reports required by this paragraph will be prepared in all
material respects in accordance with all the rules and regulations applicable to
the relevant Form, which for purposes of filings on Form 6-K will require
including all the information required to be included in such Form 6-K by the
preceding sentence. In addition, whether or not the Company is subject to the
periodic reporting requirements of the Exchange Act, the Company will file a
copy of each of the reports with the SEC for public availability within the time
periods specified above (unless the SEC will not accept such a filing). The
Company agrees that it will not take any action for the purpose of causing the
SEC not to accept any such filings. If, notwithstanding the foregoing, the SEC
will not accept the Company's filings for any reason, the Company will post the
reports referred to in this paragraph on its website within the time periods
specified above.

         At any time that any of the Company's Subsidiaries are Unrestricted
Subsidiaries, then the quarterly and annual financial information required by
the preceding paragraph will include a reasonably detailed presentation, either
on the face of the financial statements or in the footnotes thereto, and in
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," of the financial condition and results of operations of the Company
and its Restricted Subsidiaries separate from the financial condition and
results of operations of the Unrestricted Subsidiaries of the Company.

         In addition, the Company will furnish to the Holders of the Notes and
to prospective investors, upon the requests of such Holders, any information
required to be delivered pursuant to Rule 144A(d)(4) under the Securities Act so
long as the Notes are not freely transferable under the Securities Act.

Defaults

         Each of the following is an Event of Default:

         (1)      a default in the payment of interest on the Notes when due,
                  continued for 30 days;

         (2)      a default in the payment of principal of any Note when due at
                  its Stated Maturity, upon optional redemption, upon required
                  purchase, upon declaration of acceleration or otherwise;

         (3)      the failure by the Company to comply with its obligations
                  under "--Certain Covenants--Merger and Consolidation" above;

         (4)      the failure by the Company to comply for 30 days after notice
                  with any of its obligations in the covenants described above
                  under "Change of Control" (other than a failure to purchase
                  Notes) or under "--Certain Covenants" under "--Limitation on
                  Indebtedness," "--Limitation on Restricted Payments,"
                  "--Limitation on Restrictions on Distributions from Restricted
                  Subsidiaries," "--Limitation on Sales of Assets and Subsidiary
                  Stock" (other than a failure to purchase Notes), "--Limitation
                  on Affiliate Transactions," "--Limitation on Line of
                  Business," "--Limitation on the Sale or Issuance of Capital
                  Stock of Restricted Subsidiaries" or "--Limitation on Liens,"
                  "--Limitation on Sale/Leaseback Transactions," "--Future
                  Guarantors" or "--SEC Reports";

         (5)      the failure by the Company or any Subsidiary Guarantor to
                  comply for 60 days after notice with its other agreements
                  contained in the Indenture;

         (6)      Indebtedness of the Company, any Subsidiary Guarantor or any
                  Significant Subsidiary is not paid within any applicable grace
                  period after final maturity or is accelerated by the holders
                  thereof because of a default and the total amount of such
                  Indebtedness unpaid or accelerated exceeds $10 million (the
                  "cross acceleration provision");

         (7)      certain events of bankruptcy, insolvency or reorganization of
                  the Company, a Subsidiary Guarantor or any Significant
                  Subsidiary (the "bankruptcy provisions");

                                     -101-



         (8)      any judgment or decree for the payment of money in excess of
                  $10 million is entered against the Company, a Subsidiary
                  Guarantor or any Significant Subsidiary, remains outstanding
                  for a period of 60 consecutive days following such judgment
                  and is not discharged, waived or stayed (the "judgment default
                  provision"); or

         (9)      a Subsidiary Guaranty ceases to be in full force and effect
                  (other than in accordance with the terms of such Subsidiary
                  Guaranty) or a Subsidiary Guarantor denies or disaffirms its
                  obligations under its Subsidiary Guaranty.

However, a default under clauses (4) and (5) will not constitute an Event of
Default until the Trustee or the holders of 25% in principal amount of the
outstanding Notes notify the Company of the default and the Company does not
cure such default within the time specified after receipt of such notice.

         If an Event of Default occurs and is continuing, the Trustee or the
holders of at least 25% in principal amount of the outstanding Notes may declare
the principal of and accrued but unpaid interest on all the Notes to be due and
payable. Upon such a declaration, such principal and interest shall be due and
payable immediately. If an Event of Default relating to certain events of
bankruptcy, insolvency or reorganization of the Company occurs and is
continuing, the principal of and interest on all the Notes will ipso facto
become and be immediately due and payable without any declaration or other act
on the part of the Trustee or any holders of the Notes. Under certain
circumstances, the holders of a majority in principal amount of the outstanding
Notes may rescind any such acceleration with respect to the Notes and its
consequences.

         Subject to the provisions of the Indenture relating to the duties of
the Trustee, in case an Event of Default occurs and is continuing, the Trustee
will be under no obligation to exercise any of the rights or powers under the
Indenture at the request or direction of any of the holders of the Notes unless
such holders have offered to the Trustee reasonable indemnity or security
against any loss, liability or expense. Except to enforce the right to receive
payment of principal, premium (if any) or interest when due, no holder of a Note
may pursue any remedy with respect to the Indenture or the Notes unless:

         (1)      such holder has previously given the Trustee notice that an
                  Event of Default is continuing;

         (2)      holders of at least 25% in principal amount of the outstanding
                  Notes have requested the Trustee to pursue the remedy;

         (3)      such holders have offered the Trustee reasonable security or
                  indemnity against any loss, liability or expense;

         (4)      the Trustee has not complied with such request within 60 days
                  after the receipt thereof and the offer of security or
                  indemnity; and

         (5)      holders of a majority in principal amount of the outstanding
                  Notes have not given the Trustee a direction inconsistent with
                  such request within such 60-day period.

Subject to certain restrictions, the holders of a majority in principal amount
of the outstanding Notes are given the right to direct the time, method and
place of conducting any proceeding for any remedy available to the Trustee or of
exercising any trust or power conferred on the Trustee. The Trustee, however,
may refuse to follow any direction that conflicts with law or the Indenture or
that the Trustee determines is unduly prejudicial to the rights of any other
holder of a Note or that would involve the Trustee in personal liability.

         If a Default occurs, is continuing and is known to the Trustee, the
Trustee must mail to each holder of the Notes notice of the Default within 90
days after it occurs. Except in the case of a Default in the payment of
principal of or interest on any Note, the Trustee may withhold notice if and so
long as a committee of its Trust Officers determines that withholding notice is
not opposed to the interest of the holders of the Notes. In addition, we are
required to deliver to the Trustee, within 120 days after the end of each fiscal
year, a certificate indicating whether the signers thereof know of any Default



                                     -102-



that occurred during the previous year. We are required to deliver to the
Trustee, within 30 days after the occurrence thereof, written notice of any
event which would constitute certain Defaults, their status and what action we
are taking or propose to take in respect thereof.

Amendments and Waivers

         Subject to certain exceptions, the Indenture may be amended with the
consent of the holders of a majority in principal amount of the Notes then
outstanding (including consents obtained in connection with a tender offer or
exchange for the Notes) and any past default or compliance with any provisions
may also be waived with the consent of the holders of a majority in principal
amount of the Notes then outstanding. However, without the consent of each
holder of an outstanding Note affected thereby, an amendment or waiver may not,
among other things:

         (1)      reduce the amount of Notes whose holders must consent to an
                  amendment;

         (2)      reduce the rate of or extend the time for payment of interest
                  on any Note;

         (3)      reduce the principal of or change the Stated Maturity of any
                  Note;

         (4)      change the provisions applicable to the redemption of any Note
                  as described under "--Optional Redemption" or "--Redemption
                  for Changes in Withholding Taxes" above;

         (5)      make any Note payable in money other than that stated in the
                  Note;

         (6)      impair the right of any holder of the Notes to receive payment
                  of principal of and interest on such holder's Notes on or
                  after the due dates therefor or to institute suit for the
                  enforcement of any payment on or with respect to such holder's
                  Notes;

         (7)      make any change in the amendment provisions which require each
                  holder's consent or in the waiver provisions;

         (8)      make any change in the ranking or priority of any Note that
                  would adversely affect the Noteholders;

         (9)      make any change in, or release other than in accordance with
                  the Indenture, any Subsidiary Guaranty that would adversely
                  affect the Noteholders; or

         (10)     make any change in the provisions of the Indenture described
                  under "--Additional Amounts" that adversely affects the rights
                  of any Noteholder or amend the terms of the Notes or the
                  Indenture in any way that would result in the loss of an
                  exemption from any of the Taxes described thereunder.

         Notwithstanding the preceding, without the consent of any holder of the
Notes, the Company, the Subsidiary Guarantors and Trustee may amend the
Indenture:

         (1)      to cure any ambiguity, omission, defect or inconsistency;

         (2)      to provide for the assumption by a successor corporation of
                  the obligations of the Company, or any Subsidiary Guarantor
                  under the Indenture;

         (3)      to provide for uncertificated Notes in addition to or in place
                  of certificated Notes (provided that the uncertificated Notes
                  are issued in registered form for purposes of Section 163(f)
                  of the Code, or in a manner such that the uncertificated Notes
                  are described in Section 163(f)(2)(B) of the Code);

                                     -103-




         (4)      to add Guarantees with respect to the Notes, including any
                  Subsidiary Guarantees, or to secure the Notes;

         (5)      to add to the covenants of the Company or a Subsidiary
                  Guarantor for the benefit of the holders of the Notes or to
                  surrender any right or power conferred upon the Company or a
                  Subsidiary Guarantor;

         (6)      to make any change that does not adversely affect the rights
                  of any holder of the Notes;

         (7)      to comply with any requirement of the SEC in connection with
                  the qualification of the Indenture under the Trust Indenture
                  Act; or

         (8)      to make any amendment to the provisions of the Indenture
                  relating to the form, authentication, transfer and legending
                  of Notes; provided, however, that (a) compliance with the
                  Indenture as so amended would not result in Notes being
                  transferred in violation of the Securities Act or any other
                  applicable securities law and (b) such amendment does not
                  materially affect the rights of Holders to transfer Notes.

         The consent of the holders of the Notes is not necessary under the
Indenture to approve the particular form of any proposed amendment. It is
sufficient if such consent approves the substance of the proposed amendment.

         After an amendment under the Indenture becomes effective, we are
required to mail to holders of the Notes a notice briefly describing such
amendment. However, the failure to give such notice to all holders of the Notes,
or any defect therein, will not impair or affect the validity of the amendment.

Transfer

         The Notes will be issued in registered form and will be transferable
only upon the surrender of the Notes being transferred for registration of
transfer. We may require payment of a sum sufficient to cover any tax,
assessment or other governmental charge payable in connection with certain
transfers and exchanges.

Defeasance

         At any time, we may terminate all our obligations under the Notes and
the Indenture ("legal defeasance"), except for certain obligations, including
those respecting the defeasance trust and obligations to register the transfer
or exchange of the Notes, to replace mutilated, destroyed, lost or stolen Notes
and to maintain a registrar and paying agent in respect of the Notes.

         In addition, at any time we may terminate our obligations under
"--Change of Control" and under the covenants described under "--Certain
Covenants" (other than the covenant described under "--Merger and
Consolidation"), the operation of the cross acceleration provision, the
bankruptcy provisions with respect to Subsidiary Guarantors and Significant
Subsidiaries and the judgment default provision described under "--Defaults"
above and the limitations contained in clause (3) of the first paragraph under
"--Certain Covenants--Merger and Consolidation" above ("covenant defeasance").

         We may exercise our legal defeasance option notwithstanding our prior
exercise of our covenant defeasance option. If we exercise our legal defeasance
option, payment of the Notes may not be accelerated because of an Event of
Default with respect thereto. If we exercise our covenant defeasance option,
payment of the Notes may not be accelerated because of an Event of Default
specified in clause (4), (6), (7) (with respect only to Significant Subsidiaries
and Subsidiary Guarantors) or (8) under "--Defaults" above or because of the
failure of the Company to comply with clause (3) of the first paragraph under
"--Certain Covenants--Merger and Consolidation" above. If we exercise our legal
defeasance option or our covenant defeasance option, each Subsidiary Guarantor
will be released from all of its obligations with respect to its Subsidiary
Guaranty.

                                     -104-



         In order to exercise either of our defeasance options, we must
irrevocably deposit in trust (the "defeasance trust") with the Trustee money or
US Government Obligations for the payment of principal and interest on the Notes
to redemption or maturity, as the case may be, and must comply with certain
other conditions, including delivery to the Trustee of (1) an Opinion of Counsel
to the effect that holders of the Notes will not recognize income, gain or loss
for US Federal income tax purposes as a result of such deposit and defeasance
and will be subject to US Federal income tax on the same amounts and in the same
manner and at the same times as would have been the case if such deposit and
defeasance had not occurred (and, in the case of legal defeasance only, such
Opinion of Counsel must be based on a ruling of the Internal Revenue Service or
other change in applicable US Federal income tax law) and (2) an Opinion of
Counsel in the United Mexican States to the effect that holders of the Notes
will not recognize income, gain or loss for income tax purposes of such
jurisdiction as a result of such deposit and defeasance and will be subject to
income tax of such jurisdiction on the same amounts and in the same manner and
at the same times as would have been the case if such deposit and defeasance had
not occurred.

Concerning the Trustee

         The Bank of New York is the Trustee under the Indenture. We have
appointed The Bank of New York as Registrar and Paying Agent with regard to the
Notes. In addition, The Bank of New York will act as Exchane Agent in connection
with the Exchange Offer contemplated hereby.

         The Indenture contains certain limitations on the rights of the
Trustee, should it become a creditor of the Company or any Subsidiary Guarantor,
to obtain payment of claims in certain cases, or to realize on certain property
received in respect of any such claim as security or otherwise. The Trustee will
be permitted to engage in other transactions; provided, however, if it acquires
any conflicting interest it must either eliminate such conflict within 90 days,
apply to the SEC for permission to continue or resign.

         The Holders of a majority in principal amount of the outstanding Notes
will have the right to direct the time, method and place of conducting any
proceeding for exercising any remedy available to the Trustee, subject to
certain exceptions. If an Event of Default occurs (and is not cured), the
Trustee will be required, in the exercise of its power, to use the degree of
care of a prudent man in the conduct of his own affairs. Subject to such
provisions, the Trustee will be under no obligation to exercise any of its
rights or powers under the Indenture at the request of any Holder of Notes,
unless such Holder shall have offered to the Trustee security and indemnity
satisfactory to it against any loss, liability or expense and then only to the
extent required by the terms of the Indenture.

No Personal Liability of Directors, Officers, Employees and
         Stockholders

         No director, officer, employee, incorporator or stockholder of the
Company or any Subsidiary Guarantor will have any liability for any obligations
of the Company or any Subsidiary Guarantor under the Notes, any Subsidiary
Guaranty or the Indenture or for any claim based on, in respect of, or by reason
of such obligations or their creation. Each Holder of the Notes by accepting a
Note waives and releases all such liability. The waiver and release are part of
the consideration for issuance of the Notes. Such waiver and release may not be
effective to waive liabilities under the US Federal securities laws, and it is
the view of the SEC that such a waiver is against public policy.

Governing Law

         The Indenture and the Notes will be governed by, and construed in
accordance with, the laws of the State of New York.

Enforceability of Judgments

         Since all of our operating assets and the operating assets of our
subsidiaries are situated outside the United States, any judgment obtained in
the United States against us or our subsidiaries, including judgments with
respect to the payment of principal, interest, redemption price and any purchase
price with respect to the Notes, may not be collectible within the United
States.



                                     -105-



         A judgment obtained in a competent State or Federal court sitting in
the Borough of Manhattan, City of New York, United States of America arising out
of or in relation to the obligations of the Company under the Notes would be
enforceable in Mexico against us or our subsidiaries, provided that all federal
and state procedural requirements under Mexican law (as the applicable case may
be), including laws concerning statute of limitations and expirations, are
satisfied; and further provided that:

         (1)      such judgment is obtained in compliance with legal
                  requirements of the jurisdiction of the court rendering such
                  judgment and in compliance with all legal requirements of the
                  Notes;

         (2)      such judgment is strictly for the payment of a certain sum of
                  money, based on an in personam (as opposed to an in rem)
                  action;

         (3)      service of process was made personally on the defendant or a
                  duly authorized process agent;

         (4)      such judgment does not contravene Mexican law, public policy
                  of Mexico, international treaties or agreements binding upon
                  Mexico or generally accepted principles of international law;

         (5)      the applicable procedure under the laws of Mexico with respect
                  to the enforcement of foreign judgments (including issuance of
                  a letter rogatory by the competent authority of such
                  jurisdiction requesting enforcement of such judgment and the
                  certification of such judgment as authentic by the
                  corresponding authorities of such jurisdiction in accordance
                  with the laws thereof) is complied with;

         (6)      such judgment is final in the jurisdiction where obtained; and

         (7)      the courts of such jurisdiction recognize the principles of
                  reciprocity in connection with the enforcement of Mexican
                  judgments in such jurisdiction.

Consent to Jurisdiction and Service

         The Company, each Subsidiary Guarantor and the Trustee consent that any
legal action, suit or proceeding arising out of or relating to the Notes may be
instituted in the United States District Court of the Southern District of New
York and the courts of the State of New York sitting in New York, Borough of
Manhattan, and will submit to and accept the jurisdiction of any such court.

         The Company and each Subsidiary Guarantor will irrevocably appoint CT
Corporation System, domiciled at 1633 Broadway, New York, New York 10019 as its
agent for service of process for actions relating to the Notes, the Registration
Rights Agreement or the Indenture brought under Federal or state securities laws
brought in the United States District Court of the Southern District of New York
and the courts of the State of New York sitting in New York, Borough of
Manhattan.

Certain Definitions

         "Additional Assets" means:

         (1)      any property, plant, equipment or licenses used in a Related
                  Business;

         (2)      the Capital Stock of a Person that becomes a Restricted
                  Subsidiary as a result of the acquisition of such Capital
                  Stock by the Company or another Restricted Subsidiary; or

         (3)      Capital Stock constituting a minority interest in any Person
                  that at such time is a Restricted Subsidiary;


                                     -106-



provided, however, that any such Restricted Subsidiary described in clause (2)
or (3) above is primarily engaged in a Related Business.

         "Adjusted Capital Expenditures" means

         (1)      for any period ending on or before September 30, 2005, the
                  product obtained by multiplying (A) Eight Quarter Average
                  Capital Expenditures by (B) the Number of Test Quarters; or

         (2)      for any period ending on or after October 1, 2005, capital
                  expenditures made by the Company and its Restricted
                  Subsidiaries for such period.

         "Adjusted Consolidated Net Income" for any period means
Consolidated Net Income

         (1)      plus, to the extent deducted in calculating such Consolidated
                  Net Income, depreciation and amortization expense of the
                  Company and its consolidated Restricted Subsidiaries
                  (excluding amortization expense attributable to a prepaid
                  operating activity item that was paid in cash in a prior
                  period) for such period; and

         (2)      less Adjusted Capital Expenditures for such period.

         "Affiliate" of any specified Person means any other Person, directly or
indirectly, controlling or controlled by or under direct or indirect common
control with such specified Person. For the purposes of this definition,
"control" when used with respect to any Person means the power to direct the
management and policies of such Person, directly or indirectly, whether through
the ownership of voting securities, by contract or otherwise; and the terms
"controlling" and "controlled" have meanings correlative to the foregoing. For
purposes of the covenants described under "--Certain Covenants--Limitation on
Restricted Payments," "--Certain Covenants--Limitation on Affiliate
Transactions" and "--Certain Covenants--Limitation on Sales of Assets and
Subsidiary Stock" only, "Affiliate" shall also mean any beneficial owner of
Capital Stock representing 10% or more of the total voting power of the Voting
Stock (on a fully diluted basis) of the Company or of rights or warrants to
purchase such Capital Stock (whether or not currently exercisable) and any
Person who would be an Affiliate of any such beneficial owner pursuant to the
first sentence hereof.

         "Asset Disposition" means any sale, lease, transfer or other
disposition (or series of related sales, leases, transfers or dispositions) by
the Company or any Restricted Subsidiary, including any disposition by means of
a merger, consolidation or similar transaction (each referred to for the
purposes of this definition as a "disposition"), of:

         (1)      any shares of Capital Stock of a Restricted Subsidiary (other
                  than directors' qualifying shares or shares required by
                  applicable law to be held by a Person other than the Company
                  or a Restricted Subsidiary);

         (2)      all or substantially all the assets of any division or line of
                  business of the Company or any Restricted Subsidiary; or

         (3)      any other assets of the Company or any Restricted Subsidiary
                  outside of the ordinary course of business of the Company or
                  such Restricted Subsidiary

(other than, in the case of clauses (1), (2) and (3) above,

                  (A)      a disposition by a Restricted Subsidiary to the
                           Company or by the Company or a Restricted Subsidiary
                           to a Wholly Owned Subsidiary;

                  (B)      for purposes of the covenant described under
                           "--Certain Covenants--Limitation on Sales of Assets
                           and Subsidiary Stock" only, (i) a disposition that
                           constitutes a Restricted Payment (or would constitute

- -107



                           a Restricted Payment but for the exclusions from the
                           definition thereof) and that is not prohibited by the
                           covenant described under "--Certain
                           Covenants--Limitation on Restricted Payments" and
                           (ii) a disposition of all or substantially all the
                           assets of the Company in accordance with the covenant
                           described under "--Certain Covenants--Merger and
                           Consolidation";

                  (C)      a disposition of assets with a fair market value of
                           less than $500,000;

                  (D)      a disposition of cash or Temporary Cash Investments;
                           and

                  (E)      the creation of a Lien (but not the sale or other
                           disposition of the property subject to such Lien)).

         "Attributable Debt" in respect of a Sale/Leaseback Transaction means,
as at the time of determination, the present value (discounted at the interest
rate borne by the Notes, compounded annually) of the total obligations of the
lessee for rental payments during the remaining term of the lease included in
such Sale/Leaseback Transaction (including any period for which such lease has
been extended); provided, however, that if such Sale/Leaseback Transaction
results in a Capital Lease Obligation, the amount of Indebtedness represented
thereby will be determined in accordance with the definition of "Capital Lease
Obligation."

         "Average Life" means, as of the date of determination, with respect to
any Indebtedness, the quotient obtained by dividing:

         (1)      the sum of the products of the numbers of years from the date
                  of determination to the dates of each successive scheduled
                  principal payment of or redemption or similar payment with
                  respect to such Indebtedness multiplied by the amount of such
                  payment by

         (2)      the sum of all such payments.

         "Board of Directors" means the Board of Directors of the Company or any
committee thereof duly authorized to act on behalf of such Board.

         "Business Day" means each day which is not a Legal Holiday.

         "Capital Lease Obligation" means an obligation that is required to be
classified and accounted for as a capital lease for financial reporting purposes
in accordance with GAAP, and the amount of Indebtedness represented by such
obligation shall be the capitalized amount of such obligation determined in
accordance with GAAP; and the Stated Maturity thereof shall be the date of the
last payment of rent or any other amount due under such lease prior to the first
date upon which such lease may be terminated by the lessee without payment of a
penalty. For purposes of the covenant described under "--Certain
Covenants--Limitations on Liens," a Capital Lease Obligation will be deemed to
be secured by a Lien on the property being leased.

         "Capital Stock" of any Person means any and all shares, interests
(including partnership interests), rights to purchase, warrants, options,
participations or other equivalents of or interests in (however designated)
equity of such Person, including any Preferred Stock, but excluding any debt
securities convertible into such equity.

         "Code" means the Internal Revenue Code of 1986, as amended.

         "Consolidated Interest Expense" means, for any period, the total
interest expense of the Company and its consolidated Restricted Subsidiaries.

         "Consolidated Leverage Ratio" as of any date of determination means the
ratio of (a) the aggregate amount of Indebtedness of the Company and its
Restricted Subsidiaries as of such date of determination to (b) EBITDA for the
most recent four consecutive fiscal quarters ending at least 45 days prior to
such date of determination (the "Reference Period"); provided, however, that:


                                     -108-



         (1)      if the transaction giving rise to the need to calculate the
                  Consolidated Leverage Ratio is an Incurrence of Indebtedness,
                  the amount of such Indebtedness shall be calculated after
                  giving effect on a pro forma basis to such Indebtedness;

         (2)      if the Company or any Restricted Subsidiary has repaid,
                  repurchased, defeased or otherwise discharged any Indebtedness
                  that was outstanding as of the end of such fiscal quarter or
                  if any Indebtedness is to be repaid, repurchased, defeased or
                  otherwise discharged on the date of the transaction giving
                  rise to the need to calculate the Consolidated Leverage Ratio
                  (other than, in each case, Indebtedness Incurred under any
                  revolving credit agreement), the aggregate amount of
                  Indebtedness shall be calculated on a pro forma basis and
                  EBITDA shall be calculated as if the Company or such
                  Restricted Subsidiary had not earned the interest income, if
                  any, actually earned during the Reference Period in respect of
                  cash or Temporary Cash Investments used to repay, repurchase,
                  defease or otherwise discharge such Indebtedness;

         (3)      if since the beginning of the Reference Period the Company or
                  any Restricted Subsidiary shall have made any Asset
                  Disposition, the EBITDA for the Reference Period shall be
                  reduced by an amount equal to the EBITDA (if positive)
                  directly attributable to the assets which are the subject of
                  such Asset Disposition for the Reference Period or increased
                  by an amount equal to the EBITDA (if negative) directly
                  attributable thereto for the Reference Period;

         (4)      if since the beginning of the Reference Period the Company or
                  any Restricted Subsidiary (by merger or otherwise) shall have
                  made an Investment in any Restricted Subsidiary (or any Person
                  which becomes a Restricted Subsidiary) or an acquisition of
                  assets which constitutes all or substantially all of an
                  operating unit of a business, EBITDA for the Reference Period
                  shall be calculated after giving pro forma effect thereto
                  (including the Incurrence of any Indebtedness) as if such
                  Investment or acquisition occurred on the first day of the
                  Reference Period; and

         (5)      if since the beginning of the Reference Period any Person
                  (that subsequently became a Restricted Subsidiary or was
                  merged with or into the Company or any Restricted Subsidiary
                  since the beginning of such Reference Period) shall have made
                  any Asset Disposition, any Investment or acquisition of assets
                  that would have required an adjustment pursuant to clause (3)
                  or (4) above if made by the Company or a Restricted Subsidiary
                  during the Reference Period, EBITDA for the Reference Period
                  shall be calculated after giving pro forma effect thereto as
                  if such Asset Disposition, Investment or acquisition occurred
                  on the first day of the Reference Period.

For purposes of this definition, whenever pro forma effect is to be given to an
acquisition of assets, the amount of income or earnings relating thereto and the
amount of Consolidated Interest Expense associated with any Indebtedness
Incurred in connection therewith, the pro forma calculations shall be determined
in good faith by a responsible financial or accounting Officer of the Company.
If any Indebtedness bears a floating rate of interest and is being given pro
forma effect, the interest on such Indebtedness shall be calculated as if the
rate in effect on the date of determination had been the applicable rate for the
entire period (taking into account any Interest Rate Agreement applicable to
such Indebtedness if such Interest Rate Agreement has a remaining term in excess
of 12 months).

         If any Indebtedness is Incurred under a revolving credit facility and
is being given pro forma effect, the interest on such Indebtedness shall be
calculated based on the average daily balance of such Indebtedness for the four
fiscal quarters subject to the pro forma calculation to the extent that such
Indebtedness was incurred solely for working capital purposes.

         "Consolidated Net Income" means, for any period, the net income of the
Company and its consolidated Subsidiaries; provided, however, that there shall
not be included in such Consolidated Net Income:


                                     -109-




                  (1)      any net income of any Person (other than the Company)
                           if such Person is not a Restricted Subsidiary, except
                           that:

                           (A)      subject to the exclusion
                                    contained in clause (4) below,
                                    the Company's equity in the
                                    net income of any such Person
                                    for such period shall be
                                    included in such Consolidated
                                    Net Income up to the aggregate
                                    amount of cash actually
                                    distributed by such Person
                                    during such period to the
                                    Company or a Restricted
                                    Subsidiary as a dividend or
                                    other distribution (subject,
                                    in the case of a dividend or
                                    other distribution paid to a
                                    Restricted Subsidiary, to the
                                    limitations contained in
                                    clause (3) below); and

                           (B)      the Company's equity in a net loss of any
                                    such Person for such period shall be
                                    included in determining such Consolidated
                                    Net Income;

                  (2)      any net income (or loss) of any Person acquired by
                           the Company or a Subsidiary in a pooling of interests
                           transaction (or any transaction accounted for in a
                           manner similar to a pooling of interests) for any
                           period prior to the date of such acquisition;

                  (3)      any net income of any Restricted Subsidiary if such
                           Restricted Subsidiary is subject to restrictions,
                           directly or indirectly, on the payment of dividends
                           or the making of distributions by such Restricted
                           Subsidiary, directly or indirectly, to the Company,
                           except that:

                           (A)      subject to the exclusion
                                    contained in clause (4) below,
                                    the Company's equity in the
                                    net income of any such
                                    Restricted Subsidiary for such
                                    period shall be included in
                                    such Consolidated Net Income
                                    up to the aggregate amount of
                                    cash actually distributed by
                                    such Restricted Subsidiary
                                    during such period to the
                                    Company or another Restricted
                                    Subsidiary as a dividend or
                                    other distribution (subject,
                                    in the case of a dividend or
                                    other distribution paid to
                                    another Restricted Subsidiary,
                                    to the limitation contained in
                                    this clause); and

                           (B)      the Company's equity in a net loss of any
                                    such Restricted Subsidiary for such period
                                    shall be included in determining such
                                    Consolidated Net Income;

                  (4)      any gain (or loss) realized upon the sale or other
                           disposition of any assets of the Company, its
                           consolidated Subsidiaries or any other Person
                           (including pursuant to any sale-and-leaseback
                           arrangement) which is not sold or otherwise disposed
                           of in the ordinary course of business and any gain
                           (or loss) realized upon the sale or other disposition
                           of any Capital Stock of any Person;

                  (5)      any net, after-tax, extraordinary or non-recurring
                           gains or losses or income or expenses; and

                  (6)      the cumulative effect of a change in accounting
                           principles;

in each case, for such period. Notwithstanding the foregoing, for the purposes
of the covenant described under "--Certain Covenants--Limitation on Restricted
Payments" only, there shall be excluded from Consolidated Net Income any
repurchases, repayments or redemptions of Investments, proceeds realized on the
sale of Investments or return of capital to the Company or a Restricted
Subsidiary to the extent such repurchases, repayments, redemptions, proceeds or
returns increase the amount of Restricted Payments permitted under such covenant
pursuant to clause (a)(3)(D) thereof.

         "Consolidated Secured Leverage Ratio" means, as of any date of
determination, the ratio of (1) the aggregate amount of Indebtedness of the
Company and its Restricted Subsidiaries that is secured by Liens as of such date
of determination to (2) EBITDA for the period of (i) the most recent four
consecutive fiscal quarters ending at least 45 days prior to the date of
determination or (ii) if quarterly information is available for the immediately
preceding fiscal quarter and such financial information is included in the


                                     -110-




reports filed or delivered pursuant to the covenant described under "Certain
Covenants--SEC Reports," the most recent four consecutive fiscal quarters, with
such pro forma and other adjustments to each of Indebtedness and EBITDA as are
appropriate and consistent with the pro forma and other adjustment provisions
set forth in the definition of Consolidated Leverage Ratio.

         "Consolidated Total Assets" means, as of any date of determinations,
the total assets shown on the consolidated balance sheet of the Company and its
Restricted Subsidiaries as of the most recent date for which such a balance
sheet is available, determined on a consolidated basis in accordance with GAAP
(and, in the case of any determination relating to any Incurrence of
Indebtedness or any Investment, on a pro forma basis including any property or
assets being acquired in connection therewith).

         "Currency Agreement" means in any foreign exchange contract, currency
swap agreement or other similar agreement with respect to currency values.

         "Default" means any event which is, or after notice or passage of time
or both would be, an Event of Default.

         "Disqualified Stock" means, with respect to any Person, any Capital
Stock which by its terms (or by the terms of any security into which it is
convertible or for which it is exchangeable at the option of the holder) or upon
the happening of any event:

                  (1)      matures or is mandatorily redeemable (other than
                           redeemable only for Capital Stock of such Person
                           which is not itself Disqualified Stock) pursuant to a
                           sinking fund obligation or otherwise;

                  (2)      is convertible or exchangeable at the option of the
                           holder for Indebtedness or Disqualified Stock; or

                  (3)      is mandatorily redeemable or must be purchased upon
                           the occurrence of certain events or otherwise, in
                           whole or in part;

         in each case on or prior to the first anniversary of the Stated
         Maturity of the Notes; provided, however, that any Capital Stock that
         would not constitute Disqualified Stock but for provisions thereof
         giving holders thereof the right to require such Person to purchase or
         redeem such Capital Stock upon the occurrence of an "asset sale" or
         "change of control" occurring prior to the first anniversary of the
         Stated Maturity of the Notes shall not constitute Disqualified Stock
         if:

                  (4)      the "asset sale" or "change of control" provisions
                           applicable to such Capital Stock are not more
                           favorable to the holders of such Capital Stock than
                           the terms applicable to the Notes and described under
                           "--Certain Covenants--Limitation on Sales of Assets
                           and Subsidiary Stock" and "--Certain
                           Covenants--Change of Control"; and

                  (5)      any such requirement only becomes operative after
                           compliance with such terms applicable to the Notes,
                           including the purchase of any Notes tendered pursuant
                           thereto.

The amount of any Disqualified Stock that does not have a fixed redemption,
repayment or repurchase price will be calculated in accordance with the terms of
such Disqualified Stock as if such Disqualified Stock were redeemed, repaid or
repurchased on any date on which the amount of such Disqualified Stock is to be
determined pursuant to the Indenture; provided, however, that if such
Disqualified Stock could not be required to be redeemed, repaid or repurchased
at the time of such determination, the redemption, repayment or repurchase price
will be the book value of such Disqualified Stock as reflected in the most
recent financial statements of such Person.

         "EBITDA" for any period means the sum of Consolidated Net Income, plus
the following to the extent deducted in calculating such Consolidated Net
Income:



                                     -111-



                  (1)      all expense for income tax or asset tax of the
                           Company and its consolidated Restricted Subsidiaries;

                  (2)      Consolidated Interest Expense;

                  (3)      depreciation and amortization expense of the Company
                           and its consolidated Restricted Subsidiaries
                           (excluding amortization expense attributable to a
                           prepaid operating activity item that was paid in cash
                           in a prior period); and

                  (4)      all other non-cash charges of the Company and its
                           consolidated Restricted Subsidiaries (excluding any
                           such non-cash charge to the extent that it represents
                           an accrual of or reserve for cash expenditures in any
                           future period);

in each case for such period. Notwithstanding the foregoing, the provision for
taxes based on the income or profits of, and the depreciation and amortization
and non-cash charges of, a Restricted Subsidiary shall be added to Consolidated
Net Income to compute EBITDA only to the extent (and in the same proportion,
including by reason of minority interests) that the net income or loss of such
Restricted Subsidiary was included in calculating Consolidated Net Income and
only if a corresponding amount would be permitted at the date of determination
to be dividended to the Company by such Restricted Subsidiary without prior
approval (that has not been obtained), pursuant to the terms of its charter and
all agreements, instruments, judgments, decrees, orders, statutes, rules and
governmental regulations applicable to such Restricted Subsidiary or its
stockholders.

         "Eight Quarter Average Capital Expenditures" means, at any date of
determination, the quotient obtained by dividing (A) the sum of capital
expenditures made by the Company and its Restricted Subsidiaries for the eight
fiscal quarters preceding such date through and including the end of the most
recent fiscal quarter ending at least 45 days prior to the date of determination
by (B) eight.

         "Equity Offering" means any sale of Capital Stock (other than
Disqualified Stock).

         "Exchange Act" means the US Securities Exchange Act of 1934, as
amended.

         "Exchange Notes" means the debt securities of the Company issued
pursuant to the Indenture in exchange for, and in an aggregate principal amount
equal to, the Notes, in compliance with the terms of the Registration Rights
Agreement.

         "GAAP" means generally accepted accounting principles in Mexico as in
effect on the Issue Date.

         "Guarantee" means any obligation, contingent or otherwise, of any
Person directly or indirectly guaranteeing any Indebtedness of any Person and
any obligation, direct or indirect, contingent or otherwise, of such Person:

                  (1)      to purchase or pay (or advance or supply funds for
                           the purchase or payment of) such Indebtedness of such
                           Person (whether arising by virtue of partnership
                           arrangements, or by agreements to keep-well, to
                           purchase assets, goods, securities or services, to
                           take-or-pay or to maintain financial statement
                           conditions or otherwise); or

                  (2)      entered into for the purpose of assuring in any other
                           manner the obligee of such Indebtedness of the
                           payment thereof or to protect such obligee against
                           loss in respect thereof (in whole or in part);
provided, however, that the term "Guarantee" shall not include endorsements for
collection or deposit in the ordinary course of business. The term "Guarantee"
used as a verb has a corresponding meaning.

         "Guaranty Agreement" means a supplemental indenture, in a form
satisfactory to the Trustee, pursuant to which a Subsidiary Guarantor guarantees
the Company's obligations with respect to the Notes on the terms provided for in
the Indenture.



                                     -112-




         "Hedging Obligations" of any Person means the obligations of such
Person pursuant to any Interest Rate Agreement or Currency Agreement.

         "Holder" or "Noteholder" means the Person in whose name a Note is
registered on the Registrar's books.

         "Incur" means issue, assume, Guarantee, incur or otherwise become
liable for; provided, however, that any Indebtedness of a Person existing at the
time such Person becomes a Restricted Subsidiary (whether by merger,
consolidation, acquisition or otherwise) shall be deemed to be Incurred by such
Person at the time it becomes a Restricted Subsidiary. The term "Incurrence"
when used as a noun shall have a correlative meaning. Solely for purposes of
determining compliance with "--Certain Covenants--Limitation on Indebtedness":

                  (1)      amortization of debt discount or the accretion of
                           principal with respect to a non-interest bearing or
                           other discount security;

                  (2)      the payment of regularly scheduled interest in the
                           form of additional Indebtedness of the same
                           instrument or the payment of regularly scheduled
                           dividends on Capital Stock in the form of additional
                           Capital Stock of the same class and with the same
                           terms; and

                  (3)      the obligation to pay a premium in respect of
                           Indebtedness arising in connection with the issuance
                           of a notice of redemption or making of a mandatory
                           offer to purchase such Indebtedness

will not be deemed to be the Incurrence of Indebtedness.

         "Indebtedness" means, with respect to any Person on any date of
determination (without duplication):

                  (1)      the principal in respect of (A) indebtedness of such
                           Person for money borrowed and (B) indebtedness
                           evidenced by notes, debentures, bonds or other
                           similar instruments for the payment of which such
                           Person is responsible or liable, including, in each
                           case, any premium on such indebtedness to the extent
                           such premium has become due and payable;

                  (2)      all Capital Lease Obligations of such Person and all
                           Attributable Debt in respect of Sale/Leaseback
                           Transactions entered into by such Person;

                  (3)      all obligations of such Person issued or assumed as
                           the deferred purchase price of property, all
                           conditional sale obligations of such Person and all
                           obligations of such Person under any title retention
                           agreement (but excluding trade accounts payable
                           arising in the ordinary course of business);

                  (4)      all obligations of such Person for the reimbursement
                           of any obligor on any letter of credit, bankers'
                           acceptance or similar credit transaction (other than
                           obligations with respect to letters of credit
                           securing obligations (other than obligations
                           described in clauses (1) through (3) above) entered
                           into in the ordinary course of business of such
                           Person to the extent such letters of credit are not
                           drawn upon or, if and to the extent drawn upon, such
                           drawing is reimbursed no later than the tenth
                           Business Day following payment on the letter of
                           credit);

                  (5)      the amount of all obligations of such Person with
                           respect to the redemption, repayment or other
                           repurchase of any Capital Stock of such Person or any
                           Subsidiary of such Person or that are determined by
                           the value of such Capital Stock, the principal amount
                           of such Capital Stock to be determined in accordance
                           with the Indenture;

                  (6)      all obligations of the type referred to in clauses
                           (1) through (5) of other Persons and all dividends of
                           other Persons for the payment of which, in either


                                     -113-



                           case, such Person is responsible or liable, directly
                           or indirectly, as obligor, guarantor or otherwise,
                           including by means of any Guarantee;

                  (7)      all obligations of the type referred to in clauses
                           (1) through (6) of other Persons secured by any Lien
                           on any property or asset of such Person (whether or
                           not such obligation is assumed by such Person), the
                           amount of such obligation being deemed to be the
                           lesser of the value of such property or assets and
                           the amount of the obligation so secured; and

                  (8)      to the extent not otherwise included in this
                           definition, Hedging Obligations of such Person.

Notwithstanding the foregoing, in connection with the purchase by the Company or
any Restricted Subsidiary of any business, the term "Indebtedness" will exclude
post-closing payment adjustments to which the seller may become entitled to the
extent such payment is determined by a final closing balance sheet or such
payment depends on the performance of such business after the closing; provided,
however, that, at the time of closing, the amount of any such payment is not
determinable and, to the extent such payment thereafter becomes fixed and
determined, the amount is paid within 30 days thereafter.

         The amount of Indebtedness of any Person at any date shall be the
outstanding balance at such date of all obligations as described above;
provided, however, that in the case of Indebtedness sold at a discount, the
amount of such Indebtedness at any time will be the accreted value thereof at
such time.

         "Independent Qualified Party" means an investment banking firm,
accounting firm or appraisal firm of national standing; provided, however, that
such firm is not an Affiliate of the Company.

         "Interest Rate Agreement" means any interest rate swap agreement,
interest rate cap agreement or other financial agreement or arrangement with
respect to exposure to interest rates.

         "Investment" in any Person means any direct or indirect advance, loan
(other than advances to customers in the ordinary course of business that are
recorded as accounts receivable on the balance sheet of the lender) or other
extensions of credit (including by way of Guarantee or similar arrangement) or
capital contribution to (by means of any transfer of cash or other property to
others or any payment for property or services for the account or use of
others), or any purchase or acquisition of Capital Stock, Indebtedness or other
similar instruments issued by such Person. Except as otherwise provided for
herein, the amount of an Investment shall be its fair value at the time the
Investment is made and without giving effect to subsequent changes in value.

         For purposes of the definition of "Unrestricted Subsidiary," the
definition of "Restricted Payment" and the covenant described under "--Certain
Covenants--Limitation on Restricted Payments":

                  (1)      "Investment" shall include the portion (proportionate
                           to the Company's equity interest in such Subsidiary)
                           of the fair market value of the net assets of any
                           Subsidiary of the Company at the time that such
                           Subsidiary is designated an Unrestricted Subsidiary;
                           provided, however, that upon a redesignation of such
                           Subsidiary as a Restricted Subsidiary, the Company
                           shall be deemed to continue to have a permanent
                           "Investment" in an Unrestricted Subsidiary equal to
                           an amount (if positive) equal to (A) the Company's
                           "Investment" in such Subsidiary at the time of such
                           redesignation less (B) the portion (proportionate to
                           the Company's equity interest in such Subsidiary) of
                           the fair market value of the net assets of such
                           Subsidiary at the time of such redesignation; and

                  (2)      any property transferred to or from an Unrestricted
                           Subsidiary shall be valued at its fair market value
                           at the time of such transfer, in each case as
                           determined in good faith by the Board of Directors.

         "Issue Date" means December 16, 2003.

                                     -114-



         "Legal Holiday" means a Saturday, a Sunday or a day on which banking
institutions are not required to be open in the State of New York or the United
Mexican States.

         "Lien" means any mortgage, pledge, security interest, encumbrance, lien
or charge of any kind (including any conditional sale or other title retention
agreement or lease in the nature thereof).

         "Moody's" means Moody's Investors Service, Inc. and any
successor to its rating agency business.

         "Net Available Cash" from an Asset Disposition means cash payments
received therefrom (including any cash payments received by way of deferred
payment of principal pursuant to a note or installment receivable or otherwise
and proceeds from the sale or other disposition of any securities received as
consideration, but only as and when received, but excluding any other
consideration received in the form of assumption by the acquiring Person of
Indebtedness or other obligations relating to such properties or assets or
received in any other non-cash form), in each case net of:

                  (1)      all legal, title and recording tax expenses,
                           commissions and other fees and expenses incurred, and
                           all Federal, state, provincial, foreign and local
                           taxes required to be accrued as a liability under
                           GAAP, as a consequence of such Asset Disposition;

                  (2)      all payments made on any Indebtedness which is
                           secured by any assets subject to such Asset
                           Disposition, in accordance with the terms of any Lien
                           upon or other security agreement of any kind with
                           respect to such assets, or which must by its terms,
                           or in order to obtain a necessary consent to such
                           Asset Disposition, or by applicable law, be repaid
                           out of the proceeds from such Asset Disposition;

                  (3)      all distributions and other payments required to be
                           made to minority interest holders in Restricted
                           Subsidiaries as a result of such Asset Disposition;

                  (4)      the deduction of appropriate amounts provided by the
                           seller as a reserve, in accordance with GAAP, against
                           any liabilities associated with the property or other
                           assets disposed in such Asset Disposition and
                           retained by the Company or any Restricted Subsidiary
                           after such Asset Disposition; and

                  (5)      any portion of the purchase price from an Asset
                           Disposition placed in escrow, whether as a reserve
                           for adjustment of the purchase price, for
                           satisfaction of indemnities in respect of such Asset
                           Disposition or otherwise in connection with that
                           Asset Disposition; provided, however, that upon the
                           termination of that escrow, Net Available Cash will
                           be increased by any portion of funds in the escrow
                           that are released to the Company or any Restricted
                           Subsidiary.

         "Net Cash Proceeds," with respect to any issuance or sale of Capital
Stock or Indebtedness, means the cash proceeds of such issuance or sale net of
attorneys' fees, accountants' fees, underwriters' or placement agents' fees,
discounts or commissions and brokerage, consultant and other fees actually
incurred in connection with such issuance or sale and net of taxes paid or
payable as a result thereof.

         "Number of Test Quarters" means, at any date of determination, the
number of completed fiscal quarters after September 30, 2003 ending at least 45
days prior to the date of determination; provided, however, that such Number of
Test Quarters shall be at least one.

         "Obligations" means, with respect to any Indebtedness, all obligations
for principal, premium, interest, penalties, fees, indemnifications,
reimbursements, and other amounts payable pursuant to the documentation
governing such Indebtedness.

         "Officer" means the Chairman of the Board, the Chief Executive Officer,
any Vice President, the Chief Financial Officer or the Secretary of the Company.


                                     -115-




         "Officers' Certificate" means a certificate signed by two Officers.

         "Opinion of Counsel" means a written opinion from legal counsel who is
acceptable to the Trustee. The counsel may be an employee of or counsel to the
Company or the Trustee.

         "Permitted Asset Swap" means the disposition by the Company or its
Restricted Subsidiaries of Telecommunication Assets to another Person or Persons
in exchange for which the Company and the Restricted Subsidiaries receive
Telecommunications Assets having, in the reasonable judgment of the
disinterested members of the Board of Directors, a fair market value
substantially equivalent to or greater than the fair market value of the
Telecommunications Assets so disposed; provided, however, that no such
disposition or series of related dispositions shall constitute Permitted Asset
Swaps to the extent that the aggregate fair market value of the
Telecommunications Assets so disposed, when combined with the fair market value
of all other Telecommunications Assets disposed of in one or more Permitted
Asset Swaps (x) in the twelve calendar months preceding such disposition exceeds
US $15 million or (y) since the Issue Date exceeds US $60 million; provided
further, however, that if the book value of the Telecommunications Assets to be
disposed in a Permitted Asset Swap (or in a series of related Permitted Asset
Swaps) exceeds US $7.5 million, such disposition shall not constitute a
Permitted Asset Swap unless an Independent Qualified Party shall have determined
in writing that the fair market value of the Telecommunications Assets to be
received by the Company and its Restricted Subsidiaries is substantially
equivalent to or greater than the fair market value of the Telecommunications
Assets to be disposed.

         "Permitted Holders" means each of the direct shareholders of record of
the Company as of the Issue Date (as identified in the indenture), and any
Affiliate thereof and the shareholders of Telinor Telefonia, S. de R.L. de C.V.

         "Permitted Investment" means an Investment by the Company or any
Restricted Subsidiary in:

                  (1)      the Company, a Restricted Subsidiary or a Person that
                           will, upon the making of such Investment, become a
                           Restricted Subsidiary; provided, however, that the
                           primary business of such Restricted Subsidiary is a
                           Related Business;

                  (2)      another Person if, as a result of such Investment,
                           such other Person is merged or consolidated with or
                           into, or transfers or conveys all or substantially
                           all its assets to, the Company or a Restricted
                           Subsidiary; provided, however, that such Person's
                           primary business is a Related Business;

                  (3)      cash and Temporary Cash Investments;

                  (4)      receivables owing to the Company or any Restricted
                           Subsidiary if created or acquired in the ordinary
                           course of business and payable or dischargeable in
                           accordance with customary trade terms; provided,
                           however, that such trade terms may include such
                           concessionary trade terms as the Company or any such
                           Restricted Subsidiary deems reasonable under the
                           circumstances;

                  (5)      payroll, travel and similar advances to cover matters
                           that are expected at the time of such advances
                           ultimately to be treated as expenses for accounting
                           purposes and that are made in the ordinary course of
                           business;

                  (6)      loans or advances to employees made in the ordinary
                           course of business consistent with past practices of
                           the Company or such Restricted Subsidiary;

                  (7)      stock, obligations or securities received in
                           settlement of debts created in the ordinary course of
                           business and owing to the Company or any Restricted
                           Subsidiary or in satisfaction of judgments;


                                     -116-



                  (8)      any Person to the extent such Investment represents
                           the non-cash portion of the consideration received
                           for (A) an Asset Disposition as permitted pursuant to
                           the covenant described under "--Certain
                           Covenants--Limitation on Sales of Assets and
                           Subsidiary Stock" or (B) a disposition of assets not
                           constituting an Asset Disposition;

                  (9)      any Person where such Investment was acquired by the
                           Company or any of its Restricted Subsidiaries (A) in
                           exchange for any other Investment or accounts
                           receivable held by the Company or any such Restricted
                           Subsidiary in connection with or as a result of a
                           bankruptcy, workout, reorganization or
                           recapitalization of the issuer of such other
                           Investment or accounts receivable or (B) as a result
                           of a foreclosure by the Company or any of its
                           Restricted Subsidiaries with respect to any secured
                           Investment or other transfer of title with respect to
                           any secured Investment in default;

                  (10)     any Person to the extent such Investments consist of
                           prepaid expenses, negotiable instruments held for
                           collection and lease, utility and workers'
                           compensation, performance and other similar deposits
                           made in the ordinary course of business by the
                           Company or any Restricted Subsidiary;

                  (11)     any Person to the extent such Investments consist of
                           Hedging Obligations otherwise permitted under the
                           covenant described under "--Certain
                           Covenants--Limitation on Indebtedness";

                  (12)     any Person to the extent such Investment exists on
                           the Issue Date, and any extension, modification or
                           renewal of any such Investments existing on the Issue
                           Date, but only to the extent not involving additional
                           advances, contributions or other Investments of cash
                           or other assets or other increases thereof (other
                           than as a result of the accrual or accretion of
                           interest or original issue discount or the issuance
                           of pay-in-kind securities), in each case, pursuant to
                           the terms of such Investment as in effect on the
                           Issue Date; and

                  (13)     Persons to the extent such Investments, when taken
                           together with all other Investments made pursuant to
                           this clause (13) outstanding on the date such
                           Investment is made, do not exceed $10 million.

         "Permitted Liens" means, with respect to any Person:

                  (1)      pledges or deposits by such Person under workers'
                           compensation laws, unemployment insurance laws or
                           similar legislation, or good faith deposits in
                           connection with bids, tenders, contracts (other than
                           for the payment of Indebtedness) or leases to which
                           such Person is a party, or deposits to secure public
                           or statutory obligations of such Person or deposits
                           of cash or United States government bonds to secure
                           surety or appeal bonds to which such Person is a
                           party, or deposits as security for contested taxes or
                           import duties or for the payment of rent, in each
                           case Incurred in the ordinary course of business;

                  (2)      Liens imposed by law, such as carriers',
                           warehousemen's and mechanics' Liens, in each case for
                           sums not yet due or being contested in good faith by
                           appropriate proceedings or other Liens arising out of
                           judgments or awards against such Person with respect
                           to which such Person shall then be proceeding with an
                           appeal or other proceedings for review and Liens
                           arising solely by virtue of any statutory or common
                           law provision relating to banker's Liens, rights of
                           set-off or similar rights and remedies as to deposit
                           accounts or other funds maintained with a creditor
                           depository institution; provided, however, that (A)
                           such deposit account is not a dedicated cash
                           collateral account and is not subject to restrictions
                           against access by the Company in excess of those set
                           forth by regulations promulgated by the Federal
                           Reserve Board and (B) such deposit account is not
                           intended by the Company or any Restricted Subsidiary
                           to provide collateral to the depository institution;



                                     -117-



                  (3)      Liens for property taxes not yet subject to penalties
                           for non-payment or which are being contested in good
                           faith by appropriate proceedings;

                  (4)      Liens in favor of issuers of surety bonds or letters
                           of credit issued pursuant to the request of and for
                           the account of such Person in the ordinary course of
                           its business; provided, however, that such letters of
                           credit do not constitute Indebtedness;

                  (5)      minor survey exceptions, minor encumbrances,
                           easements or reservations of, or rights of others
                           for, licenses, rights-of-way, sewers, electric lines,
                           telegraph and telephone lines and other similar
                           purposes, or zoning or other restrictions as to the
                           use of real property or Liens incidental to the
                           conduct of the business of such Person or to the
                           ownership of its properties which were not Incurred
                           in connection with Indebtedness and which do not in
                           the aggregate materially adversely affect the value
                           of said properties or materially impair their use in
                           the operation of the business of such Person;

                  (6)      Liens securing Indebtedness Incurred to finance the
                           construction, purchase or lease of, or repairs,
                           improvements or additions to, property, plant or
                           equipment of such Person; provided, however, that the
                           Lien may not extend to any other property owned by
                           such Person or any of its Restricted Subsidiaries at
                           the time the Lien is Incurred (other than assets and
                           property affixed or appurtenant thereto), and the
                           Indebtedness (other than any interest thereon)
                           secured by the Lien may not be Incurred more than 180
                           days after the later of the acquisition, completion
                           of construction, repair, improvement, addition or
                           commencement of full operation of the property
                           subject to the Lien;

                  (7)      Liens existing on the Issue Date;

                  (8)      Liens on property or shares of Capital Stock of
                           another Person at the time such other Person becomes
                           a Subsidiary of such Person; provided, however, that
                           the Liens may not extend to any other property owned
                           by such Person or any of its Restricted Subsidiaries
                           (other than assets and property affixed or
                           appurtenant thereto);

                  (9)      Liens on property at the time such Person or any of
                           its Subsidiaries acquires the property, including any
                           acquisition by means of a merger or consolidation
                           with or into such Person or a Subsidiary of such
                           Person; provided, however, that the Liens may not
                           extend to any other property owned by such Person or
                           any of its Restricted Subsidiaries (other than assets
                           and property affixed or appurtenant thereto);

                  (10)     Liens securing Indebtedness or other obligations of a
                           Subsidiary of such Person owing to such Person or a
                           Wholly Owned Subsidiary of such Person;

                  (11)     Liens securing Hedging Obligations so long as such
                           Hedging Obligations relate to Indebtedness that is,
                           and is permitted to be under the Indenture, secured
                           by a Lien on the same property securing such Hedging
                           Obligations;

                  (12)     Liens securing directly or indirectly obligations in
                           respect of term loans or revolving loans or other
                           Indebtedness (including principal, premium, interest,
                           penalties, fees, indemnifications, reimbursements and
                           other amounts relating thereto) permitted to be
                           Incurred under the Indenture; provided, however,
                           that, at the time of Incurrence of the Indebtedness
                           so secured and after giving effect thereto, the
                           Consolidated Secured Leverage Ratio would be no
                           greater than 2 to 1;

                  (13)     Liens to secure any Refinancing (or successive
                           Refinancings) as a whole, or in part, of any
                           Indebtedness secured by any Lien referred to in the
                           foregoing clause (6), (7), (8), (9) and (14) below;
                           provided, however, that:



                                     -118-



                           (A)      such new Lien shall be limited
                                    to all or part of the same
                                    property and assets that
                                    secured or, under the written
                                    agreements pursuant to which
                                    the original Lien arose, could
                                    secure the original Lien (plus
                                    improvements and accessions
                                    to, such property or proceeds
                                    or distributions thereof); and

                           (B)      the Indebtedness secured by
                                    such Lien at such time is not
                                    increased to any amount
                                    greater than the sum of (i)
                                    the outstanding principal
                                    amount or, if greater,
                                    committed amount of the
                                    Indebtedness described under
                                    clause (6), (7), (8), (9) or
                                    (14) at the time the original
                                    Lien became a Permitted Lien
                                    and (ii) an amount necessary
                                    to pay any fees and expenses,
                                    including premiums, related to
                                    such refinancing, refunding,
                                    extension, renewal or
                                    replacement; and

                  (14)     Liens securing Purchase Money Obligations or Capital
                           Lease Obligations Incurred in compliance with the
                           covenant described under "--Certain
                           Covenants--Limitation on Indebtedness."

Notwithstanding the foregoing, "Permitted Liens" will not include any Lien
described in clause (6), (8), (9) or (14) above to the extent such Lien applies
to any Additional Assets acquired directly or indirectly from Net Available Cash
pursuant to the covenant described under "--Certain Covenants--Limitation on
Sale of Assets and Subsidiary Stock." For purposes of this definition, the term
"Indebtedness" shall be deemed to include interest on such Indebtedness.

         "Person" means any individual, corporation, partnership, limited
liability company, joint venture, association, joint-stock company, trust,
unincorporated organization, government or any agency or political subdivision
thereof or any other entity.

         "Pesos" means the legal currency of the United Mexican States.

         "Preferred Stock," as applied to the Capital Stock of any Person, means
Capital Stock of any class or classes (however designated) which is preferred as
to the payment of dividends or distributions, or as to the distribution of
assets upon any voluntary or involuntary liquidation or dissolution of such
Person, over shares of Capital Stock of any other class of such Person.

         "principal" of a Note means the principal of the Note plus the premium,
if any, payable on the Note which is due or overdue or is to become due at the
relevant time.

         "Purchase Money Obligations" means any Indebtedness Incurred to finance
or refinance the acquisition, leasing, construction or improvement of property
(real or personal) or assets, and whether acquired through the direct
acquisition of such property or assets or the Capital Stock of any Person owning
such property or assets, or otherwise.

         "Refinance" means, in respect of any Indebtedness, to refinance,
extend, renew, refund, repay, prepay, purchase, redeem, defease or retire, or to
issue other Indebtedness in exchange or replacement for, such Indebtedness.
"Refinanced" and "Refinancing" shall have correlative meanings.

         "Refinancing Indebtedness" means Indebtedness that Refinances any
Indebtedness of the Company or any Restricted Subsidiary existing on the Issue
Date or Incurred in compliance with the Indenture, including Indebtedness that
Refinances Refinancing Indebtedness; provided, however, that:

                  (1)      such Refinancing Indebtedness has a Stated Maturity
                           no earlier than the Stated Maturity of the
                           Indebtedness being Refinanced;

                  (2)      such Refinancing Indebtedness has an Average Life at
                           the time such Refinancing Indebtedness is Incurred
                           that is equal to or greater than the Average Life of
                           the Indebtedness being
                                   Refinanced;


                                     -119-




                  (3)      such Refinancing Indebtedness has an aggregate
                           principal amount (or if Incurred with original issue
                           discount, an aggregate issue price) that is equal to
                           or less than the aggregate principal amount (or if
                           Incurred with original issue discount, the aggregate
                           accreted value) then outstanding or committed (plus
                           fees and expenses, including any premium and
                           defeasance costs) under the Indebtedness being
                           Refinanced; and

                  (4)      if the Indebtedness being Refinanced is subordinated
                           in right of payment to the Notes, such Refinancing
                           Indebtedness is subordinated in right of payment to
                           the Notes at least to the same extent as the
                           Indebtedness being Refinanced;

provided further, however, that Refinancing Indebtedness shall not include (A)
Indebtedness of a Subsidiary that Refinances Indebtedness of the Company or (B)
Indebtedness of the Company or a Restricted Subsidiary that Refinances
Indebtedness of an Unrestricted Subsidiary.

         "Registration Rights Agreement" means the Registration Rights Agreement
dated December 16, 2003, among the Company, the Subsidiary Guarantors and Credit
Suisse First Boston LLC.

         "Related Business" means any business in which the Company or any of
the Restricted Subsidiaries was engaged on the Issue Date and any business
related, ancillary or complementary to such business.

         "Restricted Payment" with respect to any Person means:

                  (1)      the declaration or payment of any dividends or any
                           other distributions of any sort in respect of its
                           Capital Stock (including any payment in connection
                           with any merger or consolidation involving such
                           Person) or similar payment to the direct or indirect
                           holders of its Capital Stock (other than (A)
                           dividends or distributions payable solely in its
                           Capital Stock (other than Disqualified Stock), (B)
                           dividends or distributions payable solely to the
                           Company or a Restricted Subsidiary and (C) pro rata
                           dividends or other distributions made by a Subsidiary
                           that is not a Wholly Owned Subsidiary to minority
                           stockholders (or owners of an equivalent interest in
                           the case of a Subsidiary that is an entity other than
                           a corporation));

                  (2)      the purchase, redemption or other acquisition or
                           retirement for value of any Capital Stock of the
                           Company held by any Person (other than by a
                           Restricted Subsidiary) or of any Capital Stock of a
                           Restricted Subsidiary held by any Affiliate of the
                           Company (other than by a Restricted Subsidiary),
                           including in connection with any merger or
                           consolidation and including the exercise of any
                           option to exchange any Capital Stock (other than into
                           Capital Stock of the Company that is not Disqualified
                           Stock);

                  (3)      the purchase, repurchase, redemption, defeasance or
                           other acquisition or retirement for value, prior to
                           scheduled maturity, scheduled repayment or scheduled
                           sinking fund payment of any Subordinated Obligations
                           of the Company or any Subsidiary Guarantor (other
                           than (A) from the Company or a Restricted Subsidiary
                           or (B) the purchase, repurchase, redemption,
                           defeasance or other acquisition of Subordinated
                           Obligations purchased in anticipation of satisfying a
                           sinking fund obligation, principal installment or
                           final maturity, in each case due within one year of
                           the date of such purchase, repurchase, redemption,
                           defeasance or other acquisition); or

                  (4)      the making of any Investment (other than a Permitted
                           Investment) in any Person.

         "Restricted Subsidiary" means any Subsidiary of the Company that is not
an Unrestricted Subsidiary.

         "Sale/Leaseback Transaction" means an arrangement relating to property
owned by the Company or a Restricted Subsidiary on the Issue Date or thereafter
acquired by the Company or a Restricted Subsidiary whereby the Company or a



                                     -120-



Restricted Subsidiary transfers such property to a Person and the Company or a
Restricted Subsidiary leases it from such Person.

         "SEC" means the US Securities and Exchange Commission.

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

         "Senior Indebtedness" means with respect to any Person:

                  (1)      Indebtedness of such Person, whether outstanding on
                           the Issue Date or thereafter Incurred; and

                  (2)      all other Obligations of such Person (including
                           interest accruing on or after the filing of any
                           petition in bankruptcy or for reorganization relating
                           to such Person whether or not post-filing interest is
                           allowed in such proceeding) in respect of
                           Indebtedness described in clause (1) above

         unless, in the case of clauses (1) and (2), in the instrument creating
         or evidencing the same or pursuant to which the same is outstanding, it
         is provided that such Indebtedness or other obligations are subordinate
         in right of payment to the Notes or the Subsidiary Guaranty of such
         Person, as the case may be; provided, however, that Senior Indebtedness
         shall not include:

                  (1)      any obligation of such Person to the Company or any
                           Subsidiary;

                  (2)      any liability for any national, state, local or other
                           taxes owed or owing by
                                  such Person;

                  (3)      any accounts payable or other liability to trade
                           creditors arising in the ordinary course of business
                           (including guarantees thereof or instruments
                           evidencing such liabilities);

                  (4)      any Indebtedness or other Obligation (and any accrued
                           or unpaid interest in respect thereof) of such Person
                           which is subordinate or junior in any respect to any
                           other Indebtedness or other Obligation of such
                           Person; or

                  (5)      that portion of any Indebtedness which at the time of
                           Incurrence is Incurred in violation of the Indenture.

         "Significant Subsidiary" means any Restricted Subsidiary that would be
a "Significant Subsidiary" of the Company within the meaning of Rule 1-02 under
Regulation S-X promulgated by the SEC.

         "Standard & Poor's" means Standard & Poor's, a division of The
McGraw-Hill Companies, Inc., and any successor to its rating agency business.

         "Stated Maturity" means, with respect to any security, the date
specified in such security as the fixed date on which the final payment of
principal of such security is due and payable, including pursuant to any
mandatory redemption provision (but excluding any provision providing for the
repurchase of such security at the option of the holder thereof upon the
happening of any contingency unless such contingency has occurred).

         "Subordinated Obligation" means, with respect to a Person, any
Indebtedness of such Person (whether outstanding on the Issue Date or thereafter
Incurred) which is subordinate or junior in right of payment to the Notes or a
Subsidiary Guaranty of such Person, as the case may be, pursuant to a written
agreement to that effect.

         "Subsidiary" means, with respect to any Person, any corporation,
association, partnership or other business entity of which more than 50% of the
total voting power of shares of Voting Stock is at the time owned or controlled,
directly or indirectly, by:


                                     -121-




                  (1)      such Person;

                  (2)      such Person and one or more Subsidiaries of such
                           Person; or

                  (3)      one or more Subsidiaries of such Person.

         "Subsidiary Guarantor" means Instalaciones y
Contrataciones, S.A. de C.V., Servicios Axtel, S.A. de C.V. and
Inmobiliaria e Impulsora Regional, S.A. de C.V. and each other
Subsidiary of the Company that executes the Indenture as a
guarantor on the Issue Date and each other Subsidiary of the
Company that thereafter guarantees the Notes pursuant to the terms
of the Indenture, in each case unless and until such Subsidiary
is released from its obligation under its Subsidiary Guaranty
pursuant to the terms of the Indebtedness.

         "Subsidiary Guaranty" means a Guarantee by a Subsidiary Guarantor of
the Company's obligations with respect to the Notes.

         "Telecommunications Assets" means any property, including licenses and
applications, bids and agreements to acquire licenses, or other authority to
provide telecommunications services, used or intended for use primarily in
connection with a Related Business.

         "Temporary Cash Investments" means any of the following:

                  (1)      any investment in direct obligations of the United
                           States of America or any agency thereof or
                           obligations guaranteed by the United States of
                           America or any agency thereof;

                  (2)      investments in demand and time deposit accounts,
                           certificates of deposit and money market deposits
                           maturing within 180 days of the date of acquisition
                           thereof issued by a bank or trust company which is
                           organized under the laws of the United States of
                           America, any State thereof or any foreign country
                           recognized by the United States of America, and which
                           bank or trust company has capital, surplus and
                           undivided profits aggregating in excess of $50
                           million (or the foreign currency equivalent thereof)
                           and has outstanding debt which is rated "A" (or such
                           similar equivalent rating) or higher by at least one
                           nationally recognized statistical rating organization
                           (as defined in Rule 436 under the Securities Act) or
                           any money-market fund sponsored by a registered
                           broker dealer or mutual fund distributor;

                  (3)      repurchase obligations with a term of not more than
                           30 days for underlying securities of the types
                           described in clause (1) above entered into with a
                           bank meeting the qualifications described in clause
                           (2) above;

                  (4)      investments in commercial paper, maturing not more
                           than 90 days after the date of acquisition, issued by
                           a corporation (other than an Affiliate of the
                           Company) organized and in existence under the laws of
                           the United States of America or any foreign country
                           recognized by the United States of America with a
                           rating at the time as of which any investment therein
                           is made of "P-1" (or higher) according to Moody's or
                           "A-1" (or higher) according to Standard and Poor's;

                  (5)      investments in securities with maturities of six
                           months or less from the date of acquisition issued or
                           fully guaranteed by any state, commonwealth or
                           territory of the United States of America, or by any
                           political subdivision or taxing authority thereof,
                           and rated at least "A" by Standard & Poor's or "A" by
                           Moody's;

                  (6)      "Certificados de la Tesoreria de la Federacion
                           (Cetes), Bonos de Desarrollo del Gobierno Federal
                           (Bondes) or Bonos Ajustables del Gobierno Federal
                           (Adjustabonos)," in each case, issued by the
                           government of the United Mexican States;

                                     -122-



                  (7)      any other instruments issued or guaranteed by the
                           government of the United Mexican States and
                           denominated and payable in pesos;

                  (8)      investments in money market funds that invest
                           substantially all their assets in securities of the
                           types described in clauses (1) through (7) above; or

                  (9)      demand deposits, certificates of deposit, time
                           deposits and bankers' acceptances maturing not more
                           than 180 days (or 365 days in the case of clause
                           (A)(I) or (B)(I)) after the acquisition thereof (A)
                           denominated in pesos and issued by (I) any of the
                           five top-rated banks (as evaluated by any
                           internationally recognized rating agency) organized
                           under the laws of the United Mexican States or any
                           other state thereof, or (II) any such bank which at
                           the date of acquisition is a lender to or has made
                           available a line of credit to (in each case in an
                           amount equal to or greater than the amount of the
                           proposed acquisition), the Company or any of its
                           Restricted Subsidiaries; (B) in any jurisdiction
                           other than the United Mexican States where the
                           Company or any of its Restricted Subsidiaries
                           conducts business and (I) issued by one of the three
                           largest banks doing business in such jurisdiction, or
                           (II) any such bank in such jurisdiction which at the
                           date of acquisition is a lender to or has made
                           available a line of credit to (in each case in an
                           amount equal to or greater than the amount of the
                           proposed acquisition), the Company or any of its
                           Restricted Subsidiaries; (C) issued by any bank which
                           at the date of acquisition is a lender to or has made
                           available a line of credit to the Company or any of
                           its Restricted Subsidiaries and which is not under
                           intervention, receivership or any similar arrangement
                           at the time of acquisition; provided that the
                           aggregate amount of all such demand deposits,
                           certificates of deposit, time deposits and bankers'
                           acceptances acquired in accordance with this clause
                           (C) does not exceed $50 million at any one time; or
                           (D) issued by any bank which at the date of
                           acquisition has an outstanding loan to the Company or
                           any of its Restricted Subsidiaries in an aggregate
                           principal amount at least equal to the aggregate
                           principal amount of such demand deposit, certificate
                           of deposit, time deposit or banker's acceptance.

         "Trust Indenture Act" means the Trust Indenture Act of
1939 (15 USC.ss.ss. 77aaa-77bbbb) as in effect on the Issue Date.

         "Trust Officer" means the Chairman of the Board, the President or any
other officer or assistant officer of the Trustee assigned by the Trustee to
administer its corporate trust matters.

         "Trustee" means The Bank of New York until a successor replaces it and,
thereafter, means the successor.

         "Unrestricted Subsidiary" means:

                  (1)      any Subsidiary of the Company that at the time of
                           determination shall be designated an Unrestricted
                           Subsidiary by the Board of Directors in the manner
                           provided below; and

                  (2)      any Subsidiary of an Unrestricted Subsidiary.

The Board of Directors may designate any Subsidiary of the Company (including
any newly acquired or newly formed Subsidiary) to be an Unrestricted Subsidiary
unless such Subsidiary or any of its Subsidiaries owns any Capital Stock or
Indebtedness of, or holds any Lien on any property of, the Company or any other
Subsidiary of the Company that is not a Subsidiary of the Subsidiary to be so
designated; provided, however, that either (A) the Subsidiary to be so
designated has total assets of $1,000 or less or (B) if such Subsidiary has
assets greater than $1,000, such designation would be permitted under the
covenant described under "--Certain Covenants--Limitation on Restricted
Payments."

         The Board of Directors may designate any Unrestricted Subsidiary to be
a Restricted Subsidiary; provided, however, that immediately after giving effect
to such designation (A) the Company could Incur $1.00 of additional Indebtedness
under paragraph (a) of the covenant described under "--Certain
Covenants--Limitation on Indebtedness" and (B) no Default shall have occurred


                                     -123-



and be continuing. Any such designation by the Board of Directors shall be
evidenced to the Trustee by promptly filing with the Trustee a copy of the
resolution of the Board of Directors giving effect to such designation and an
Officers' Certificate certifying that such designation complied with the
foregoing provisions.

         "US Dollar Equivalent" means with respect to any monetary amount in a
currency other than US dollars, at any time for determination thereof, the
amount of US dollars obtained by converting such foreign currency involved in
such computation into US dollars at the spot rate for the purchase of US dollars
with the applicable foreign currency as published in The Wall Street Journal in
the "Exchange Rates" column under the heading "Currency Trading" on the date two
Business Days prior to such determination.

         Except as described under "--Certain Covenants--Limitation on
Indebtedness," whenever it is necessary to determine whether the Company has
complied with any covenant in the Indenture or a Default has occurred and an
amount is expressed in a currency other than US dollars, such amount will be
treated as the US Dollar Equivalent determined as of the date such amount is
initially determined in such currency.

         "US Government Obligations" means direct obligations (or certificates
representing an ownership interest in such obligations) of the United States of
America (including any agency or instrumentality thereof) for the payment of
which the full faith and credit of the United States of America is pledged and
which are not callable at the issuer's option.

         "Voting Stock" of a Person means all classes of Capital Stock of such
Person then outstanding and normally entitled (without regard to the occurrence
of any contingency) to vote in the election of directors, managers or trustees
thereof.

         "Wholly Owned Subsidiary" means a Restricted Subsidiary all the Capital
Stock of which (other than directors' qualifying shares) is owned, directly or
indirectly, by the Company or one or more other Wholly Owned Subsidiaries.


                                     -124-




             Material UNITED STATES Federal Income Tax Consequences

         The following is a general summary of the principal U.S. federal income
tax consequences associated with the exchange of outstanding notes for exchange
notes and the beneficial ownership and disposition of the exchange notes by U.S.
holders (as defined below). This summary is based on the U.S. Internal Revenue
Code of 1986, as amended (the "Code"), Treasury regulations promulgated
thereunder, rulings, official pronouncements and judicial decisions, all as in
effect on the date of this prospectus and all of which are subject to change,
possibly with retroactive effect, or different interpretations. This summary
only addresses tax considerations for holders that hold the notes and the
exchange notes received therefor as "capital assets" (generally, property held
for investment). Moreover, this summary is for general information only and does
not address all of the tax consequences that may be relevant to specific
investors in light of their particular circumstances or to investors subject to
special treatment under U.S. federal income tax laws (such as non-U.S. holders
(as defined below), banks, insurance companies, tax-exempt entities, retirement
plans, dealers in securities, brokers, expatriates, partnerships, other
pass-through entities, persons who hold their notes as part of a straddle,
hedge, conversion transaction or other integrated investment, persons whose
functional currency is not the U.S. dollar, persons subject to the alternative
minimum tax or persons deemed to sell the notes under the constructive sale
provisions of the Code), all of whom may be subject to tax rules that differ
significantly from those summarized below. The discussion below does not address
U.S. federal estate and gift tax considerations or the effect of any U.S. state,
local or non-U.S. tax law.

         HOLDERS OF THE NOTES ARE URGED TO CONSULT THEIR OWN TAX ADVISORS AS TO
THE PARTICULAR TAX CONSIDERATIONS FOR THEM RELATING TO THE EXCHANGE OF THE
OUTSTANDING NOTES FOR EXCHANGE NOTES AND THE OWNERSHIP AND DISPOSITION OF THE
NOTES, INCLUDING THE APPLICABILITY OF U.S. FEDERAL, STATE OR LOCAL TAX LAWS OR
NON-U.S. TAX LAWS, ANY CHANGES IN APPLICABLE TAX LAWS AND ANY PENDING OR
PROPOSED LEGISLATION OR REGULATIONS.

         For purposes of this summary, a "U.S. holder" is a beneficial holder of
a note that is, for U.S. federal income tax purposes:

         o        an individual who is a citizen or resident of the United
                  States;

         o        a corporation created or organized in or under the laws of the
                  United States, or any political subdivision thereof;

         o        an estate the income of which is subject to U.S. federal
                  income tax regardless of the source thereof; or

         o        a trust (1) if a court within the United States is able to
                  exercise primary supervision over its administration and one
                  or more U.S. persons have the authority to control all of its
                  substantial decisions, or (2) that validly elects to be
                  treated as a United States person for U.S. federal income tax
                  purposes.

         If a partnership is a beneficial owner of a note, the treatment of a
partner in the partnership generally will depend upon the status of the partner
and the activities of the partnership.

         The term "non-U.S. holder" means a beneficial owner of notes that is,
for U.S. federal income tax purposes, a nonresident alien or a corporation,
trust or estate that is not a U.S. holder.

Exchange of Notes

         The exchange of outstanding notes for exchange notes pursuant to this
exchange offer will not constitute a taxable event for U.S. federal income tax
purposes. Consequently, no gain or loss will be recognized by a holder of the
outstanding notes upon receipt of an exchange note. A holder's adjusted tax
basis of the exchange note will be the same as the adjusted tax basis of the
outstanding note exchanged therefor. A holder's holding period of the exchange
note will include the holding period of the outstanding note exchanged therefor.



                                     -125-



Payment of Interest

         A U.S. holder must include in the U.S. holder's gross income all
payments of stated interest in respect of the exchange notes, and additional
amounts, if any, on account of non-U.S. withholding taxes (in each case, without
reduction for any such taxes withheld), at the time accrued or paid, in
accordance with the U.S. holder's usual method of tax accounting for U.S.
federal income tax purposes. Interest on the exchange notes generally will be
treated as foreign source income for U.S. federal income tax purposes.

         Because a U.S. holder's stated interest income will not be reduced by
the non-U.S. taxes withheld, a U.S. holder generally will be required to include
more interest in the U.S. holder's gross income than the U.S. holder actually
receives in cash interest. A U.S. holder may, subject to some limitations, be
eligible to claim either a U.S. federal income tax deduction or a credit for
non-U.S. taxes withheld from stated interest paid on exchange notes. The rules
relating to foreign tax credits are extremely complex and U.S. holders should
consult with their own tax advisors regarding the availability of a foreign tax
credit and the application of the foreign tax credit limitations to their
particular situations.

Market Discount

         Under the market discount rules of the Code, a U.S. Holder who
purchases an exchange note at a market discount will generally be required to
treat any gain recognized on the sale, exchange, retirement or other taxable
disposition of the exchange note as ordinary income to the extent of the accrued
market discount during the U.S. Holder's holding period that has not been
previously included in income. Market discount is generally defined as the
amount by which a U.S. Holder's purchase price for an exchange note is less than
the exchange note's stated redemption price at maturity (generally, the exchange
note's principal amount) of the exchange note on the date of purchase, subject
to a statutory de minimis exception. In general, market discount accrues on a
ratable basis over the remaining term of the exchange note unless a U.S. Holder
makes an irrevocable election to accrue market discount on a constant yield to
maturity basis.

         A U.S. Holder who acquires an exchange note at a market discount may be
required to defer a portion of any interest expense that otherwise may be
deductible on any indebtedness incurred or continued to purchase or carry such
exchange note until the U.S. Holder disposes of the exchange note in a taxable
transaction. A U.S. Holder who has elected under applicable Code provision to
include market discount in income annually as such discount accrues will not,
however, be required to treat any gain recognized as ordinary income or to defer
any deductions for interest expense under these rules. This election to include
market discount in income currently, once made, applies to all market discount
obligations acquired on or after the first day of the taxable year to which the
election applies and may not be revoked without the consent of the Internal
Revenue Service (the "IRS").

         Holders should consult their tax advisors as to the portion of any gain
that would be taxable as ordinary income under the market discount rules and any
other consequences of the market discount rules that may apply to them in
particular.

     Amortizable Bond Premium

         A U.S. Holder who purchases an exchange note for an amount in excess of
its principal amount will be considered to have purchased the exchange note at a
premium. A U.S. Holder may elect to amortize the premium over the remaining term
of the exchange note on a constant yield method. The amount amortized in any
year will be treated as a reduction of the U.S. Holder's interest income from
the exchange note. A U.S. Holder who elects to amortize the premium on an
exchange note must reduce its tax basis in the exchange note by the amount of
the premium amortized in any year. An election to amortize bond premium applies
to all taxable debt obligations then owned and thereafter acquired by the U.S.
Holder and may be revoked only with the consent of the IRS. Bond premium on an
exchange note held by a U.S. Holder who does not make such an election will
decrease the capital gain or increase the capital loss otherwise recognized on
the disposition of the exchange note.



                                     -126-



Sale, Exchange, Retirement or Other Dispositions

         A U.S. holder generally will recognize gain or loss for U.S. federal
income tax purposes upon the sale, exchange, retirement or other disposition of
the exchange notes in an amount equal to the difference between the amount
realized and the U.S. holder's adjusted tax basis in the exchange notes. For
this purpose, the amount realized does not include any amount attributable to
accrued and unpaid interest on the exchange notes (which will be taxable as
ordinary income as described above). A U.S. holder's tax basis in the exchange
notes generally will equal the cost of such exchange notes to such holder.

         Subject to the market discount rules summarized above, the gain or loss
upon the sale, exchange, retirement or other disposition of the exchange notes
generally will be capital gain or loss. If, at the time of such disposition, the
exchange notes have been held for more than one year, such gain or loss will be
a long-term capital gain or loss. Under current law, long-term capital gains
recognized by an individual or other non-corporate U.S. holder are generally
subject to a reduced U.S. federal income tax rate. Capital losses are subject to
limits on deductibility. Any gain or loss recognized by a U.S. holder generally
will be treated as from sources within the United States for U.S. federal income
tax purposes. Therefore, if any such gain is subject to Mexican tax, a U.S.
holder may not be able to credit the Mexican tax paid against its U.S. federal
income tax liability.

Backup Withholding and Information Reporting

         U.S. backup withholding (at a current rate of 28%) may apply to some
payments to a U.S. holder of principal and interest on the exchange notes and/or
proceeds from the sale or retirement of the exchange notes if the U.S. holder
fails to furnish to the paying agent the U.S. holder's taxpayer identification
number, that is, the U.S. holder's social security number or employer
identification number, or fails to otherwise comply with the applicable
requirements of the backup withholding rules. Some U.S. holders, including
corporations, are not subject to backup withholding. In addition, such payments
of principal and interest on the exchange notes and/or proceeds from the sale or
retirement of the exchange notes will generally be subject to information
reporting requirements.

         Any amounts withheld under the backup withholding rules from a payment
to a U.S. holder with respect to the exchange notes will be allowed as a refund
or credit against such U.S. holder's U.S. federal income tax liability;
provided, however, that the U.S. holder timely furnishes the required
information to the IRS.

                            Mexican Tax Consequences

         The following is a general summary of the principal Mexican federal
income tax consequences of the acquisition, ownership and disposition of the
notes by holders that are not residents of Mexico for Mexican federal tax
purposes and that do not have a permanent establishment in Mexico (a "foreign
holder"). This summary is based on the Mexican federal income tax law ("Ley del
Impuesto sobre la Renta") and regulations as in effect on the date of this
prospectus, all of which are subject to change, possibly with retroactive
effect, or different interpretations. This summary does not address all of the
tax consequences that may be applicable to specific holders of the notes and
does not purport to be a comprehensive description of all the tax considerations
that may be relevant to a decision to purchase, own or dispose of the notes.

         Potential investors are urged to consult with their own tax advisor
regarding the particular consequences to them of an investment (including the
purchase, ownership or disposition) in the notes under the laws of Mexico or any
other jurisdiction in which they may be subject to tax.

         For purposes of Mexican taxation, an individual or corporation that
does not satisfy the requirements to be considered a resident of Mexico for tax
purposes, specified below, is deemed a non-resident of Mexico for tax purposes.
An individual is a resident of Mexico if the individual establishes the
individual's home in Mexico. When such individual also has a home in another
country, he shall be deemed to be a resident of Mexico if his center of vital
interest is in Mexico. In accordance with Mexican Tax Laws, it shall be
considered that the individual has his center of vital interest in Mexico, when
(a) more than the 50% of the income obtained by such individual in the
respective calendar year comes from Mexico; or (b) Mexico is the principal
center of his professional activities. A legal entity is a resident of Mexico if
it has been incorporated pursuant to Mexican law or if it maintains the

                                     -127-




principal administration of its business or the effective location of its
management in Mexico. A Mexican citizen is presumed to be resident of Mexico
unless such person can demonstrate otherwise. If a legal entity or an individual
is deemed to have a permanent establishment in Mexico for Mexican tax purposes,
all income attributable to that permanent establishment will be subject to
Mexican taxes, in accordance with applicable tax laws.

         The summary description of the Mexican federal income tax laws set
forth below is based on the laws in force as of the date of this prospectus and
is subject to any changes in applicable Mexican tax laws. The governments of the
United States and Mexico ratified an income tax treaty and protocol which came
into effect on January 1, 1994 (the US-Mexico Tax Treaty). The United States and
Mexico have also entered into an agreement that covers the exchange of
information with respect to tax matters.

         Mexico has also entered into and is negotiating tax treaties for the
avoidance of double taxation with several other countries.

         Each prospective holder of a note should consult such holder's tax
advisors with respect to the tax treatment applicable to that holder.

         This summary of some Mexican income tax considerations deals only with
holders of notes that are foreign holders.

Payment of Interest

         Pursuant to Article 195, Section II, paragraph (a) of the Mexican
Income Tax Law, payments of interest to foreign holders will be subject to
Mexican withholding tax at a rate of 4.9%, if, as expected, the following
requirements are met:

         o        The notes are registered with the Special Section of the
                  National Securities Registry (Registro Nacional de Valores e
                  Intermediarios - RNV) and evidence of such registration is
                  filed with the Secretaria de Hacienda y Credito Publico (the
                  Ministry of Finance and Public Credit);

         o        The notes are placed outside of Mexico through banks or
                  brokerage houses in a country with which Mexico has in force a
                  treaty for avoidance of double taxation (which currently
                  includes the United States of America); and

         o        We duly and timely comply with the information requirements
                  established in the general rules issued by the Tax
                  Administration Service (Servicio de Administration Tributaria
                  - SAT) for those purposes.

         If any of the above-mentioned requirements is not met, the Mexican
withholding tax will be 10.0%.

         Neither the 4.9% rate nor the 10.0% rate will apply and, therefore,
higher withholding tax rates will apply if the effective beneficiaries, directly
or indirectly, individually or jointly with related parties, receive more than
5.0% of the interest paid on the notes and (1) own directly or indirectly,
individually or jointly with related parties, more than 10.0% of our voting
stock or (2) are entities 20.0% or more of whose stock is owned directly or
indirectly, individually or jointly, by parties related to us.

         As of the date of this prospectus, the US-Mexico Tax Treaty is not
expected to have any material effect on the Mexican tax consequences described
herein, because, as described above, under Mexico's income tax law, we will be
entitled to withhold taxes in connection with interest payments under the notes
at a 4.9% rate.

         Payments of interest on the notes to non-Mexican pension and retirement
funds will be exempt from Mexican withholding tax provided that:

         o        Such fund is duly incorporated pursuant to the laws of its
                  country of residence and is the effective beneficiary of the
                  interest payment;


                                     -128-




         o        Such income is exempt from taxes in its country of residence;
                  and

         o        Such fund is registered with the Ministry of Finance and
                  Public Credit for these purposes.

         We have agreed, subject to certain exceptions, to pay
additional amounts in respect of the above-mentioned Mexican
withholding taxes.  See "Description of the Exchange
Notes--Additional Amounts."

Payment of Principal

         Under Mexican Income Tax Law, principal paid to a foreign holder of the
notes by us is not subject to Mexican withholding tax.

Taxation of Capital Gains

         Capital gains resulting from the sale or other disposition of our notes
by a foreign holder will not be subject to Mexican income or withholding taxes
in Mexico.

         However, as amended on January 1, 2003, the Mexican Income Tax Law will
impose a tax upon the sale at discount of a note by a Mexican resident or by a
non-resident to a purchaser that is also a non-resident, if the non-resident
seller has a permanent establishment in Mexico. In such case, the tax should be
withheld by the seller, considering as interest the difference between the sales
price over the sum of the face value and the accrued interest, by applying the
corresponding withholding tax rates mentioned above; otherwise, no Mexican
taxation nor withholding taxes would apply.

Other Mexican Taxes

         There are no Mexican estate, inheritance, succession or gift taxes
generally applicable to the acquisition, ownership or disposition of the notes
by foreign holders. There are no Mexican stamp, issuer registration or similar
taxes or duties payable by foreign holders of the notes.

                              Plan of Distribution

         Each broker-dealer that receives Exchange Securities for its own
account pursuant to the Exchange Offer must acknowledge that it will deliver a
prospectus in connection with any resale of such Exchange Securities. This
Prospectus, as it may be amended or supplemented from time to time, may be used
by a broker-dealer in connection with resales of Exchange Securities received in
exchange for Initial Securities where such Initial Securities were acquired as a
result of market-making activities or other trading activities. The Company has
agreed that, for a period of 180 days after the Expiration Date, it will make
this prospectus, as amended or supplemented, available to any broker-dealer for
use in connection with any such resale. In addition, until , 2004, all dealers
effecting transactions in the Exchange Securities may be required to deliver a
prospectus.

         The Company will not receive any proceeds from any sale of Exchange
Securities by broker-dealers. Exchange Securities received by broker-dealers for
their own account pursuant to the Exchange Offer may be sold from time to time
in one or more transactions in the over-the-counter market, in negotiated
transactions, through the writing of options on the Exchange Securities or a
combination of such methods of resale, at market prices prevailing at the time
of resale, at prices related to such prevailing market prices or negotiated
prices. Any such resale may be made directly to purchasers or to or through
brokers or dealers who may receive compensation in the form of commissions or
concessions from any such broker-dealer or the purchasers of any such Exchange
Securities. Any broker-dealer that resells Exchange Securities that were
received by it for its own account pursuant to the Exchange Offer and any broker
or dealer that participates in a distribution of such Exchange Securities may be
deemed to be an "underwriter" within the meaning of the Securities Act and any
profit on any such resale of Exchange Securities and any commission or
concessions received by any such persons may be deemed to be underwriting
compensation under the Securities Act. The Letter of Transmittal states that, by
acknowledging that it will deliver and by delivering a prospectus, a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act.

         For a period of 180 days after the Expiration Date the Company will
promptly send additional copies of this Prospectus and any amendment or
supplement to this Prospectus to any broker-dealer that requests such documents
in the Letter of Transmittal. The Company has agreed to pay all expenses
incident to the Exchange Offer (including the expenses of one counsel for the
Holders of the Securities) other than commissions or concessions of any brokers
or dealers and will indemnify the Holders of the Securities (including any
broker-dealers) against certain liabilities, including liabilities under the
Securities Act.



                                     -129-




         The exchange notes will constitute a new issue of securities with no
established trading market. We do not intend to list the exchange notes on any
national securities exchange or to seek approval for quotation through any
automated quotation system. The initial purchasers informed us that, following
the completion of the initial distribution of the outstanding notes, they
intended to make a market in the outstanding notes. However, any such market
making may be discontinued at any time. Accordingly, we cannot guarantee the
development or liquidity of any trading market for the exchange notes. If a
trading market does not develop or is not maintained, holders of the exchange
notes may experience difficulty in reselling the exchange notes or may be unable
to sell them at all. If a market for the exchange notes develops, any such
market may cease to continue at any time. in addition, if a market for the
exchange notes develops, the market prices of the exchange notes may be
volatile. Factors such as fluctuations in our earnings and cash flow, the
difference between our actual results and results expected by investors and
analysts and Mexican and U.S. currency and economic developments could cause the
market prices of the exchange notes to fluctuate substantially.


                                  Legal Matters

         Cahill Gordon & Reindel llp will pass upon certain United States legal
matters for us in connection with the exchange notes offered hereby. D & A
Morales y Asociados, S.C., Monterrey, Mexico, will pass upon certain Mexican
legal matters for us in connection with the exchange notes offered hereby.

                                     Experts

     The consolidated financial statements of Axtel, S.A. de C.V. as of December
31,  2003,  and 2002 and for each of the years in the  three-year  period  ended
December 31, 2003, have been included herein in reliance upon the report of KPMG
Cardenas Dosal S.C.,  independent  accountants,  appearing elsewhere herein, and
upon authority of said firm as experts in accounting and auditing.

                                     -130-





                                                                             F-2



            INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

Audited Consolidated Financial Statements

Report of Independent Auditors...............................................F-1
Consolidated Balance Sheet as of December 31, 2003
   and 2002 .................................................................F-2
Consolidated Statement of Operations for the
   fiscal years ended December 31, 2003, 2002 and
   2001......................................................................F-3
Consolidated Statement of Changes in Financial
   Position for the fiscal years ended December
   31, 2003, 2002, 2001 and 2000.............................................F-4
Consolidated Statement of Changes in Stockholders'
   Equity for the fiscal years ended December 31,
   2003, 2002, 2001 and 2000.................................................F-5
Notes to the Audited Consolidated Financial
   Statements ...............................................................F-6


  INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Unaudited Condensed Consolidated Financial
Statements

Unaudited Condensed Consolidated Balance Sheets
as of March 31, 2004 and March 31, 2003..................................F-58
Unaudited Condensed Consolidated Statements of
   Operations for the Three Months Ended March
   31, 2004 and 2003.....................................................F-59
Unaudited Condensed Consolidated Statements of
Changes in Financial Position for the Three
Months Ended March 31, 2004 and 2003.....................................F-60
Unaudited Condensed Consolidated Statement of
   Changes in Stockholders' Equity as of  March
   31, 2004..............................................................F-61
Notes to Unaudited Condensed Consolidated
  Financial Statements...................................................F-62






                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                        Consolidated Financial Statements

                                December 31, 2003

                  (With comparative figures for 2002 and 2001)

                   (With Independent Auditors' Report Thereon)

                  (Translation from Spanish Language Original)





                          Independent Auditors' Report

                  (Translation from Spanish Language Original)


The Board of Directors and Stockholders
Axtel, S.A. de C.V.:

We have examined the consolidated balance sheets of Axtel, S.A. de C.V. and
subsidiaries as of December 31, 2003 and 2002, and the related consolidated
statements of operations, changes in stockholders' equity, and changes in
financial position for each of the years in the three-year period ended December
31, 2003. 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 auditing standards generally accepted
in the United States of America and Mexico. 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 Axtel,
S.A. de C.V. and its subsidiaries as of December 31, 2003 and 2002, and the
consolidated results of their operations, the changes in their stockholders'
equity and the changes in their financial position for each of the years in the
three-year period ended December 31, 2003, in conformity with accounting
principles generally accepted in Mexico.

Accounting principles generally accepted in Mexico vary in certain significant
respects from accounting principles generally accepted in the United States of
America. The application of accounting principles in the United States of
America would have affected the results of operations for each of the years in
the three-year period ended December 31, 2003, and the stockholders' equity as
of December 31, 2003 and 2002 to the extent summarized in note 24 to the
consolidated financial statements.


                                          KPMG Cardenas Dosal, S.C.



                                          Rafael Gomez Eng

Monterrey, N,L., Mexico
February 20, 2004



                                      F-1






                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES
                           Consolidated Balance Sheets
       (Thousand pesos of constant purchasing power as of March 31, 2004)




                                                                                                   December 31
                                                                                       -----------------------------------
                   Assets                                                                    2003               2002
                                                                                       -----------------  ----------------

        Current assets:
                                                                                                           
           Cash and cash equivalents (including $4,569 and $7,611 of restricted
              cash as of December 31, 2003 and 2002)                                  $      1,029,182           332,221
           Accounts receivable (note 5)                                                        428,593           354,219
           Refundable taxes and other accounts receivable                                       20,312            14,671
           Prepaid expenses (note 8)                                                           186,828            19,308
           Inventories (note 9)                                                                 21,897            21,882
                                                                                       -----------------  ----------------

                   Total current assets                                                      1,686,812           742,301

        Property, systems and equipment, net (notes 10 and 14)                               5,275,442         5,592,878
        Telephone concession rights, net of accumulated amortization of $200,016
           and $150,858 in 2003 and 2002, respectively                                         726,894           776,052
        Pre-operating expenses, net (note 11)                                                  203,330           239,283
        Deferred income taxes (note 16)                                                        256,018           747,922
        Other assets, net (note 12)                                                            110,998           115,396
                                                                                       -----------------  ----------------

                   Total assets                                                       $      8,259,494         8,213,832
                                                                                       =================  ================

                   Liabilities and Stockholders' Equity

        Current liabilities:
           Accounts payable and accrued liabilities                                   $        315,155           370,081
           Accrued interest                                                                     68,054           281,750
           Notes payable (note 13)                                                              24,384            52,634
           Current maturities of long-term debt (note 14)                                       55,279           182,217
           Taxes payable                                                                        70,358            77,381
           Bell Canada International, Inc. (note 7)                                           -                   27,239
           Other accounts payable (note 17)                                                    197,426            31,496
                                                                                       -----------------  ----------------

                   Total current liabilities                                                   730,656         1,022,798

        Long-term debt, excluding current maturities (note 14)                               2,056,372         5,108,314
        Other long-term accounts payable (note 17)                                               2,207           214,869
        Seniority premiums (note 15)                                                             2,032             1,353
                                                                                       -----------------  ----------------

                   Total liabilities                                                         2,791,267         6,347,334
                                                                                       -----------------  ----------------

        Stockholders' equity (note 18):
            Common stock                                                                     6,845,962         4,139,582
            Additional paid-in capital                                                         135,456           150,508
            Deficit                                                                         (1,627,350)       (2,537,751)
            Cumulative deferred income tax effect                                              114,159           114,159
                                                                                       -----------------  ----------------

                    Total stockholders' equity                                               5,468,227         1,866,498

        Commitments and contingencies (note 22)


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

                   Total liabilities and stockholders' equity                         $      8,259,494         8,213,832
                                                                                       =================  ================

       The accompanying notes are an integral part of the consolidated financial statements.




                                      F-2




                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES
                      Consolidated Statements of Operations
       (Thousand pesos of constant purchasing power as of March 31, 2004)





                                                                                           Years ended December 31,
                                                                             -----------------------------------------------------
                                                                                   2003              2002               2001
                                                                             -----------------------------------------------------
                                                                                                             
      Rental, installation, service and other revenues                           2,966,229          2,491,652         2,278,746
          (note 19)                                                         $
                                                                             ----------------  -----------------  ----------------

      Operating costs and expenses:
         Cost of sales and services                                               (821,362)          (622,007)         (529,656)
         Selling and administrative expenses (note 7)                           (1,156,316)        (1,282,645)       (1,668,912)
         Depreciation and amortization                                            (874,344)          (823,513)         (655,035)
                                                                             ----------------  -----------------  ----------------

                                                                                (2,852,022)        (2,728,165)       (2,853,603)
                                                                             ----------------  -----------------  ----------------

                 Operating income (loss)                                           114,207           (236,513)         (574,857)
                                                                             ----------------  -----------------  ----------------

      Comprehensive financing result:
         Interest expense                                                         (221,798)          (439,080)         (418,371)
         Interest income                                                            19,668             10,339            10,112
         Foreign exchange (loss) gain, net                                        (324,554)          (628,118)          101,238
         Monetary position gain                                                     94,294            285,003           220,405
                                                                             ----------------  -----------------  ----------------

                  Comprehensive financing result, net                             (432,390)          (771,856)          (86,616)
                                                                             ----------------  -----------------  ----------------

      Other income (expenses), net (notes 14 and 21)                             1,741,888            (28,032)          (31,404)
                                                                             ----------------  -----------------  ----------------

      Special item (note 20)                                                       (10,584)           (32,940)          (64,035)
                                                                             ----------------  -----------------  ----------------

                  Income (loss) before income taxes, tax on
                   asset and employee statutory profit sharing                   1,413,121         (1,069,341)         (756,912)
                                                                             ----------------  -----------------  ----------------

      Deferred income tax (note 16)                                               (501,346)           245,585           134,413
      Deferred employees statutory profit sharing (note 16)                        -                  -                  28,427
                                                                             ----------------  -----------------  ----------------

                Total income tax (expense) benefit, tax on asset and
                     employee's statutory profit sharing                          (501,346)           245,585           162,840
                                                                             ----------------  -----------------  ----------------

                Net income (loss)                                           $      911,775           (823,756)         (594,072)
                                                                             ================  =================  ================




 The accompanying notes are an integral part of the consolidated financial statements.




                                      F-3




                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES
            Consolidated Statements of Changes in Financial Position
       (Thousand pesos of constant purchasing power as of March 31, 2004)




                                                                                           Years ended December 31,
                                                                            -------------------------------------------------------
                                                                                  2003               2002                2001
                                                                            --------------------------------------------------------
Operating activities:
                                                                                                                 
     Net income (loss)                                                     $       911,775           (823,756)            (594,072)
     Add charges (deduct credits) to operations not requiring
        (providing) resources:
           Depreciation                                                            784,922            735,358              547,602
           Amortization                                                             89,422             88,155              107,433
           Accrual for seniority premiums                                              692                235                  803
           Deferred income tax and employee statutory
             profit sharing                                                        501,346           (245,585)            (162,840)
           Gain on debt restructuring                                           (1,888,198)          -                   -
                                                                            -----------------  -----------------  ------------------

             Resources provided by (used in) operations                            399,959           (245,593)            (101,074)

     Net (investment in) financing from operations                                (237,741)           233,863             (207,411)
                                                                            -----------------  -----------------  ------------------

             Resources provided by (used in) operating activities                  162,218            (11,730)            (308,485)
                                                                            -----------------  -----------------  ------------------

Financing activities:
    Increase in common stock                                                     2,706,380             52,772            1,035,344
    Additional paid-in capital                                                                         (2,076)             (32,161)
                                                                                   (15,052)
    (Payments) proceeds from loans, net                                         (1,532,628)           640,648              753,547
    Deferred financing costs                                                       (18,747)            27,452                9,862
    Other long-term accounts payable                                               (39,602)            64,859              150,010
                                                                            -----------------  -----------------  ------------------

             Resources provided by financing activities                          1,100,351            783,655            1,916,602
                                                                            -----------------  -----------------   -----------------

Investing activities:
     Acquisition and construction of property, systems
        and equipment, net                                                        (467,486)          (574,414)          (1,608,079)
     Pre-operating expenses                                                        -                  -                     (2,641)
     Other assets                                                                  (98,122)            (1,440)              (9,940)
                                                                            -----------------  -----------------   -----------------
                                                                                                                   -----------------

             Resources used in investing activities                               (565,608)          (575,854)          (1,620,660)
                                                                            -----------------  -----------------   -----------------

             Increase (decrease) in cash and cash equivalents                      696,961            196,071              (12,543)

Cash and cash equivalents at beginning of year                                     332,221            136,150              148,693
                                                                            -----------------  -----------------   -----------------
                                                                                                                   -----------------

Cash and cash equivalents at end of year                                   $     1,029,182            332,221              136,150
                                                                            =================  =================   =================

The accompanying notes are an integral part of the consolidated financial statements.




                                      F-4




                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES
           Consolidated Statements of Changes in Stockholders' Equity
       (Thousand pesos of constant purchasing power as of March 31, 2004)







                                                                  Additional                      Cumulative          Total
                                                       Common       paid-in                      eferred income   stockholders'
                                                       stock        capital      Deficit           tax effect        equity
                                                   ------------   -----------   -------------  ----------------   --------------

                                                                                                      
      Balances as of December 31, 2000            $ 3,051,466       184,745      (1,119,923)         114,159         2,230,447

      Common stock contribution (note 18a)          1,035,344       (32,161)       -              -                  1,003,183

      Comprehensive loss                              -            -               (594,072)      -                   (594,072)
                                                   ------------   -----------   -------------  ---------------    --------------

      Balances as of December 31, 2001              4,086,810       152,584      (1,713,995)         114,159         2,639,558

      Common stock contribution (note 18a)             52,772        (2,076)       -              -                     50,696

      Comprehensive loss                              -            -               (823,756)      -                   (823,756)
                                                   ------------   -----------   -------------  ---------------    --------------

      Balances as of December 31, 2002              4,139,582       150,508      (2,537,751)         114,159         1,866,498

      Common stock contribution (note 18a)          2,706,380       (15,052)       -              -                  2,691,328

      Cumulative effect of vacation accrual
        (note 3a)                                     -            -                 (1,374)      -                     (1,374)

      Comprehensive income                            -            -               911,775        -                    911,775
                                                   ------------   -----------   -------------  ---------------    --------------

      Balances as of December 31, 2003            $ 6,845,962       135,456      (1,627,350)         114,159         5,468,227
                                                   ============   ===========   =============  ===============    ==============



 The accompanying notes are an integral part of the consolidated financial statements.





                                      F-5





                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

                           December 31, 2003 and 2002

       (Thousand pesos of constant purchasing power as of March 31, 2004)


(1)  Organization and description of business

     Axtel, S.A. de C.V. and subsidiaries (the Company or AXTEL) is a Mexican
     corporation engaged in operating and/or exploiting a public
     telecommunication network to provide voice, sound, data, text, and image
     conducting services, and local, national, and international long-distance
     calls. To provide these services and carry out the Company's activity, a
     concession is required (see note 22 d). In June 1996, the Company obtained
     a concession from the Mexican Federal Government to install, operate and
     exploit public telecommunication networks for an initial period of thirty
     years.

     The Company's capital structure has Mexican majority share ownership, with
     58.52% of shares with voting rights owned by Telinor Telefonia, S. de R.L.
     de C.V. The remaining 41.48% is distributed among other entities.

     AXTEL offers different access technologies, including fixed wireless
     access, point-to-point, point-to-multipoint, a fiber optic radio links and
     copper technology, depending on the communication needs of the clients.

     The Company has been granted the following licenses over the spectrum of
     frequencies necessary to provide the services:

o    60MHz for Point-to-Multi-Point in the 10.5GHz band to cover each one of the
     nine regions of the Mexican territory. The acquisition of these twenty-year
     concessions, with an extension option, represented an investment of
     $139,003 for the Company.

o    112MHz for Point-to-Point in the 15GHz band and a 100MHz in the 23GHz band
     with countrywide coverage. The acquisition of these twenty-year
     concessions, with an extension option, represented an investment of $70,102
     for the Company.

o    50MHz in the 3.4GHz. The licenses obtained allow coverage in the nine
     regions of the country, and the investment was $717,805 for a period of
     twenty years with an extension option.



                                      F-6




                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     The Company has commercial services in Monterrey, Mexico City, Guadalajara,
     Puebla, Toluca and Leon.

(2)  Summary of significant accounting policies

     The accounting policies and practices followed by the Company in the
     preparation of the consolidated financial statements are described below:

     (a)  Financial statement presentation

          The accompanying consolidated financial statements have been prepared
          in accordance with accounting principles generally accepted in Mexico
          (Mexican GAAP), which include the recognition of the effects of
          inflation on the financial information, and are expressed in Mexican
          pesos of constant purchasing power as of March 31, 2004 based on the
          National Consumer Price Index (NCPI) published by Banco de Mexico.

          The following national consumer price indexes (NCPI) were used to
          recognize the effects of inflation:

                                                                Inflation
                                                NCPI                %
                                           --------------     --------------

                March    2004                 396.544              1.60
                December 2003                 390.299              3.99
                December 2002                 375.324              5.70
                December 2001                 355.084              5.00
                December 2000                 338.175              9.08

          For purposes of disclosure in the notes to the financial statements,
          references to pesos or "$", are to Mexican pesos; likewise, references
          to dollars, are to dollars of the United States of America.



                                      F-7

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     (b)  Principles of consolidation

          The consolidated financial statements include the assets, liabilities,
          equity and results of operations of the subsidiaries listed below. The
          balances and transactions between companies have been eliminated in
          the preparation of the consolidated financial statements.

                                                             % ownership
                                                          ------------------

Instalaciones y Contrataciones, S.A. de C.V.                   99.998%
Impulsora e Inmobiliaria Regional, S.A. de C.V.                99.998%
Servicios Axtel, S.A. de C.V.                                  99.998%

     (c)  Cash equivalents

          Cash equivalents are expressed at the lower of acquisition cost plus
          accrued interest as of the most recent balance sheet date or net
          estimated realizable value. Interest and foreign currency exchange
          fluctuation are included in the statements of operations as part of
          the comprehensive financing result. Cash equivalents includes $4,569
          and $7,611 of restricted cash for the payment of interest.

     (d)  Inventories

          Inventories are carried at the lower of restated cost and net
          realizable value. The restated cost is determined by application of
          the NCPI factor to current costs.

     (e)  Property, systems and equipment

          Property, systems and equipment are recorded at acquisition cost and
          restated by NCPI factors.

          Comprehensive financing results incurred during construction or
          installation periods is capitalized as part of the cost of the assets.

          Depreciation of property, systems and equipment is calculated using
          the straight-line method, based on useful lives estimated by Company
          management. Useful lives are described in note 10.

          Leasehold improvements are amortized over the shorter of the useful
          life of the improvement and the term of the lease.

          Maintenance and minor-repair expenses are expensed as incurred.



                                      F-8

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     (f)  Telephone concession rights

          Telephone concession rights are restated by NCPI factors and amortized
          under the straight-line method over a period of 20 years (the initial
          term of the concession).

     (g)  Pre-operating expenses

          Pre-operating expenses include administrative services, technological
          advice and comprehensive financing results incurred through June 1999
          and the expenses incurred during 2000 in opening offices in other
          cities throughout the country. The Company started providing business
          services beginning in 2001. These expenses were capitalized, and
          restated by NCPI factors and are amortized under the straight-line
          method over a period of 10 years (see note 11).

     (h)  Other assets

          Other assets mainly include deferred financing costs, guarantee
          deposits, and notes issuance costs (see notes 12 and 14).

     (i)  Seniority premiums

          The accumulated seniority premium benefits to which workers are
          entitled by law are recognized in the results of each period at the
          current value of the obligation, based on actuarial calculations
          prepared by independent experts.

          Other benefits to which employees may be entitled, principally
          severance benefits and vacations, are recognized as an expense in the
          year in which they are paid.

     (j)  Financial instruments

          To reduce the risks resulting from foreign exchange rate fluctuations
          of the peso with respect to the dollar, the Company uses selected
          exchange rate option contracts that meet the characteristics of
          derivative financial instruments. The fluctuations in the exchange
          rates established in the market and those established in such
          contracts are recognized in the comprehensive financing result (CFR).




                                      F-9

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     (k)  Income tax (IT) tax on assets (TA) and employee's statutory profit
          sharing (ESPS)

          IT is accounted for under the asset and liability method. Deferred tax
          assets and liabilities are recognized for the future tax consequences
          attributable to differences between the financial statement carrying
          amounts of existing assets and liabilities and their respective tax
          bases and operating loss and tax credit carryforwards. Deferred tax
          assets and liabilities are measured using enacted tax rates expected
          to apply to taxable income in the years in which those temporary
          differences are expected to be recovered or settled. The effect on
          deferred tax assets and liabilities of a change in tax rates is
          recognized in income in the period that includes the enactment date.

          Deferred ESPS is recognized for timing differences arising from the
          reconciliation of book income to income for profit sharing purposes
          with respect to which it may reasonably be estimated that a future
          liability or benefit will arise and there is no indication that the
          liabilities or benefits will not materialize.

     (l)  Inflation adjustment of common stock, other contributions and deficit

          This adjustment is determined by multiplying stockholder contributions
          and deficit by NCPI factors, which measure accumulated inflation from
          the dates contributions were made and losses arising through the most
          recent year end. The resulting amounts represent the constant value of
          stockholders' equity.

     (m)  Comprehensive loss

          The comprehensive loss represents the net income or loss for the year
          plus the effect of those items reflected directly in stockholders'
          equity, other than capital contributions, reductions and
          distributions.

     (n)  Cumulative deferred income tax effect

          The Company adopted Bulletin D-4, "Accounting for income tax, tax on
          assets and employee statutory profit sharing" effective January 1,
          2000, which required the adoption of the asset and liability method
          for determining deferred income taxes. The cumulative effect
          represents the cumulative previously unrecognized deferred taxes as of
          the date of adoption.

     (o)  Comprehensive financing result (CFR)

          The CFR includes interest, currency exchange differences and the
          monetary effect, less the amounts capitalized, as part of fixed
          assets.



                                      F-10

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          Foreign currency transactions are recorded at the rate of exchange
          prevailing on the date of execution or settlement. Foreign currency
          assets and liabilities are translated at the exchange rate in force at
          the balance sheet date. Exchange differences arising from assets and
          liabilities denominated in foreign currencies are recognized in the
          results of operations.

          Monetary position gains and losses are determined by multiplying the
          difference between monetary assets and liabilities at the beginning of
          each month, including the deferred taxes, by inflation factors through
          year-end. The aggregate of these results represents the monetary gain
          or loss for the year arising from inflation, which is recognized in
          the CFR.

     (p)  Revenue recognition

          The Company's revenues are recognized when earned, as follows:

          o    Telephone service - Based on monthly service fees, measured usage
               charges based on the number of calls made and other service
               charges to customers.

          o    Activation - At the time the equipment is installed

          o    Equipment - At the time of sale

     (q)  Business and risk concentration

          The Company rendered services to one client that represents
          approximately 18%, 16% and 5% of total net revenues during 2003, 2002
          and 2001, respectively. This client's accounts receivable balances as
          of December 31, 2003 and 2002 represent approximately 1% of total
          accounts receivable in both years. The Company provides an allowance
          for doubtful accounts based on management's analyses and estimations.
          The allowance expense is included as selling and administrative
          expenses in the consolidated statement of operations.

     (r)  Contingencies

          Liabilities for loss contingencies are recorded when it is probable
          that a liability has been incurred and the amount of the assessment
          and/or remediation can be reasonably estimated. When a reasonable
          estimation can not be made, qualitative disclosure is provided in the
          notes to the consolidated financial statements. Contingent revenues,
          earnings or assets are not recognized until their realization is
          virtually assured.



                                      F-11

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     (s)  Impairment of property, systems and equipment and other non-current
          assets

          The Company evaluates periodically the adjusted values of its
          property, systems and equipment and other non-current assets to
          determine whether there is an indication of potential impairment.
          Recoverability of assets to be held and used is measured by a
          comparison of the carrying amount of an asset to future net revenues
          expected to be generated by the asset. If such assets are considered
          to be impaired, the impairment is measured by the amount by which the
          carrying amount of the asset exceeds the expected net revenues. Assets
          to be disposed of are reported at the lower of the carrying amount or
          realizable value.

     (t)  Use of estimates

          The preparation of financial statements requires management to make
          estimates and assumptions that affect the reported amounts of assets
          and liabilities, the disclosure of contingent assets and liabilities
          as of the date of the financial statements and the reported amounts of
          revenues and expenses during the reporting period. Actual results may
          differ.

(3)  Accounting changes

     (a)  Liabilities, accruals, contingent assets and liabilities, and
          commitments-

          In December 2001, the Mexican Institute of Public Accountants issued
          the new Bulletin C-9, "Liabilities, Accruals, Contingent Assets and
          Liabilities, and Commitments." New Bulletin C-9, effective for fiscal
          years beginning after December 31, 2002, supersedes former Bulletins
          C-9, "Liabilities," and C-12, "Contingencies and Commitments." New
          Bulletin C-9 establishes additional guidance clarifying the accounting
          for liabilities, accruals, and contingent assets and liabilities, and
          establishes new standards for the use of present value techniques to
          measure liabilities, and accounting for the early extinguishment of
          liabilities and convertible debt. Additionally, new Bulletin C-9
          establishes new rules for disclosing commitments arising from current
          business operations.

          The Company adopted this Bulletin in 2003 and, as a result, recognized
          as initial effect vacation accrual $1,374 which was recorded directly
          in stockholders equity, net of its deferred income tax effect of $708.
          As of December 31, 2003, the vacation accrual amounts is $7,337 and is
          included in accounts payable and accrued liabilities in the
          accompanying consolidated financial statements.



                                      F-12

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     (b)  Intangible assets-

          In January 2002, the Mexican Institute of Public Accountants issued
          the new Bulletin C-8, "Intangible Assets," effective for fiscal years
          beginning after December 31, 2002. New Bulletin C-8 supersedes former
          Bulletin C-8, "Intangibles," and establishes that qualifying project
          development costs be capitalized as intangible assets if the criteria
          for intangible asset recognition are met. The principal criteria are
          that these costs be identifiable, that there is reasonable certainty
          that these costs will generate future benefits to the Company, and
          that the Company has control over such benefits. Other costs, not
          meeting the new criteria and incurred after the effective date of new
          Bulletin C-8, should be expensed as incurred. Pre-operating expenses
          previously recognized under former Bulletin C-8 will continue to be
          amortized, subject to periodic impairment evaluations. Development
          costs incurred in a pre-operating stage may be capitalized after
          meeting certain conditions, under new Bulletin C-8.

          This Bulletin also requires that intangibles acquired in a business
          combination be accounted for at fair value at the date of the purchase
          and be separately reported, unless their cost cannot be reasonably
          determined, in which case, they should be reported as goodwill. Also,
          if there is no active market for these assets, they should be
          written-down to the excess of their book value over the purchase price
          or to zero. These assets are also subject to periodic impairment
          evaluations. Amortization of goodwill should be reported in operating
          expenses on the statements of operations.

          The initial adoption of this Bulletin had no material effects on the
          financial position nor the result of operations of the Company.

(4)  Foreign currency exposure

     Monetary assets and liabilities denominated in dollars as of December 31,
     2003 and 2002 are as follows:

                                                   (Thousands of dollars)
                                              ----------------------------------

                                                  2003               2002

Current assets                                     85,048               2,931
Current liabilities                               (36,146)            (60,892)
Long-term liabilities                            (180,266)           (488,530)
                                              --------------   -----------------


  Foreign currency liability position, net       (131,364)           (546,491)
                                              ==============   =================




                                      F-13

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     The US dollar exchange rates as of December 31, 2003 and 2002 were $11.2360
     and $10.3125, respectively. As of February 20, 2004, the exchange rate was
     $10.9058.


     As of December 31, 2003, the Company had foreign exchange derivative
     instruments (see note 6).

     As of December 31, 2003 and 2002, the Company had the following
     non-monetary assets of foreign origin, the replacement cost of which may
     only be determined in dollars:



                                                                                      (Thousands of dollars)
                                                                                ----------------------------------

                                                                                     2003               2002
                                                                                     ----               ----

                                                                                                       
Inventories                                                                               1,029              1,470
Systems and equipment, gross                                                            663,225            621,846
                                                                                ---------------    ---------------

                                                                                        664,254            623,316
                                                                                ===============    ===============



     Following is a summary for the years ended December 31, 2003, 2002 and
     2001, of transactions carried out with foreign entities, excluding imports
     and exports of machinery and equipment:



                                                                                (Thousands of dollars)
                                                                   ------------------------------------------------

                                                                       2003              2002             2001
                                                                       ----              ----             ----

                                                                                                   
Interest expense                                                         14,926            38,475           36,829
Commissions                                                              11,174             1,978            2,594
Administrative and technical advisory services                              243             3,325            2,500
                                                                   -------------     -------------   --------------

                                                                         26,343            43,778           41,923
                                                                   =============     =============   ==============



(5)  Accounts receivable

     Accounts receivable consist of the following:



                                                                                     2003               2002
                                                                                     ----               ----

                                                                                                    
Trade                                                                         $         496,380           599,669

Less allowance for doubtful accounts                                                     67,787           245,450
                                                                                ---------------    ---------------

          Accounts receivable, net                                            $         428,593           354,219
                                                                                ===============    ===============





                                      F-14

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


      The activity in the allowance for doubtful accounts for the years ended
      December 31, 2003, 2002 and 2001 was as follows:



                                                                       2003              2002             2001
                                                                       ----              ----             ----

                                                                                                    
Balances at beginning of year                                   $       232,316            73,461            34,757
Bad debt expense                                                         57,658           158,855           251,673
Write-offs                                                              (223,255)         -                (212,969)
                                                                   -------------     -------------   ---------------

Balances at end of year not adjusted for inflation                       66,719           232,316            73,461

Effects of inflation                                                      1,068            13,134             8,577
                                                                   -------------     -------------   ---------------

Balances at year end at constant pesos                          $        67,787           245,450            82,038
                                                                   =============     =============   ===============



(6)  Derivative instruments

     The Company minimizes the risk associated with foreign currency position by
     entering into transactions with high-quality counterparties whose credit
     rating is higher than AA.

     The contracts entered into are European-style-type option contracts, which
     establish a floor and a ceiling exchange rate between the peso and the US
     dollar at specified dates on specified notional amounts.

     As of December 31, 2003, the Company has a contract outstanding with the
     following characteristics:



                                                                                                     Changes in the
                                                                                                       fair value
                                                    Notional                    Notional             recorded within
                 Inception and                amount/exchange rate -      amount/exchange rate -     the CFR earnings
               expiration dates                     floor                      ceiling                  item
       ---------------------------------   ------------------------    ------------------------  --------------------

                                                                                                
           Sept 23, 2003/March 17,
                     2004                       55,400/11.08                56,500/11.30                 569



(7)  Related-party transactions

     Until March 2003 Bell Canada International Inc. (Bell Canada) was a
     related-party of the Company. During 2002 and 2001, AXTEL received
     administrative and technical advisory services from Bell Canada for
     approximately $2.5 million dollars, each year.



                                      F-15

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


(8)  Prepaid expenses

     Prepaid expenses consist of the following:



                                                                                     2003               2002
                                                                                     ----               ----

                                                                                                    
Nortel Networks                                                                $     163,732              -
Other                                                                                 23,096                19,308
                                                                                ---------------    ---------------

          Total prepaid expenses                                               $     186,828                19,308
                                                                                ===============    ===============



     In accordance with the debt-restructuring agreement (See note 14b) all new
     purchases from Nortel should be either secured through the issuance of a
     letter of credit or prepaid.

(9)  Inventories

     Inventories consist of the following:



                                                                                      2003               2002
                                                                                      ----               ----

                                                                                                      
Telephones and caller identification devices                                    $       4,161               3,678
Installation material                                                                   4,228               4,913
Tools                                                                                   1,333               1,697
Network spare parts                                                                     7,948               6,518
Other                                                                                   4,227               5,076
                                                                                 ---------------    --------------

             Total inventories                                                  $      21,897              21,882
                                                                                 ===============    ==============



(10) Property, systems and equipment

     Property, systems and equipment are analyzed as follows:



                                                                                                            Useful
                                                                      2003              2002                lives
                                                                      ----              ----                -----

                                                                                                  
       Land                                                     $      36,423             41,507
       Building                                                       118,417            117,973           25 years
       Computer and electronic equipment                              860,972            722,472           3 years
       Transportation equipment                                        14,670             14,086           4 years
       Furniture and fixtures                                          89,858             84,135           10 years
       Network equipment                                            5,859,260          5,624,736        6 to 28 years
       Leasehold improvements                                         133,964            103,918
       Construction in progress                                       419,991            375,226
                                                                 --------------    --------------

                                                                    7,533,555          7,084,053

       Less accumulated depreciation                                2,258,113          1,491,175
                                                                 --------------    --------------

               Property, systems and equipment, net            $    5,275,442          5,592,878
                                                                 ==============    ==============




                                      F-16

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     The Company has capitalized CFR as a component of the acquisition cost of
     property, systems and equipment, aggregating $2,205 as of December 31,
     2003.

     All of the assets indicated above secure the lines of credit and the
     contracts with Hewlet Packard de Mexico, S. de R.L. de C.V., SR Telecom
     Inc. and Siemens Financial Services Inc. (see note 14). The line of credit
     with Agilent Technologies Mexico, S. de R.L. de C.V., as well as other
     long-term financing is secured by specific collaterals.

(11) Pre-operating expenses, net

     The capitalized pre-operating expenses incurred up to June 1999 and
     expenses incurred during 2000 in opening operations in new cities are as
     follows:



                                                                                     2003              2002
                                                                                     ----              ----

                                                                                                    
 Salaries                                                                      $         178,820          178,820
 Legal and financial advisory                                                            102,127          102,127
 Operating expenses                                                                       55,570           55,570
 Depreciation                                                                              8,875            8,875
 Comprehensive financing result                                                          (22,397)         (22,397)
 Service and other revenues                                                              (12,659)         (12,659)
 Other                                                                                    35,295           35,295
                                                                                 -----------------  ---------------
                                                                                         345,631          345,631
         Less accumulated amortization                                                   142,301          106,348
                                                                                 -----------------  ---------------

           Pre-operating expenses, net                                         $         203,330         239,283
                                                                                 =================  ===============


(12) Other assets

     Other assets consist of the following:





                                                                                        2003              2002
                                                                                        ----              ----

                                                                                                      
  Deferred financing costs                                                       $       -                  136,398
  Notes issuance costs                                                                     60,807          -
  Guarantee deposits                                                                       14,358            13,104
  Other                                                                                    35,833             4,080
                                                                                  ----------------  ----------------

                                                                                          110,998           153,582
   Less accumulated amortization                                                         -                   38,186
                                                                                  ----------------  ----------------

           Other assets, net                                                     $        110,998           115,396
                                                                                  ================  ================




                                      F-17

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     Deferred financing costs were incurred in connection with the Company's
     credit with Nortel and were amortized under the straight-line method over
     the life of the related debt. On March 20, 2003, the debt with Nortel was
     restructured, and the total unamortized deferred financing costs amounting
     to $93,663 related to this debt were charged as expense (see notes 14 and
     21).

     Notes issuance cost mainly consists of legal and audit fees, documentation,
     advising, printing, rating agencies, registration fees and out of pocket
     expenses incurred in relation to the issuance of notes payable and will be
     amortize over the life of the related debt.

(13) Notes payable

     The notes payable as of December 31, 2003 and 2002 and their main
     characteristics are as follows:




                                                                                            2003               2002
                                                                                            ----               ----

      Revolving  line of credit with SR Telecom  Canada Inc.  denominated  in U.S.
      dollars.  The  payments  are made 50% net 30 days and 50% net 360 days.  The
      interest  rate is LIBOR  plus 6.25  percent  points  applicable  only to the
                                                                                                           
      360-day portion                                                               $            4,239           13,197

      Revolving line of credit with Banco Mercantil del Norte S.A.  (Banorte) used
      for letters of credit, denominated in U.S. dollars up to 360 days                         14,324           37,044

      Other short-term  financing with several  institutions and/or suppliers with
      interest rates fluctuating between 10% and 11%                                             5,821            2,393
                                                                                       ---------------    ---------------

               Total short-term notes payable                                       $           24,384           52,634
                                                                                       ===============    ===============

(14) Long-term debt

     Long-term debt as of December 31, 2003 and 2002 and its main
     characteristics is as follows:

                                                                                            2003               2002
                                                                                            ----               ----

      U.S. $175,000,000 in aggregate principal amount of 11% Senior Notes due
      2013. Interest will be payable semi-annually in arrears on June 15, and
      December 15 of each year commencing June 15, 2004.                           $        1,997,762           -

      Nortel Networks Ltd. denominated in U.S. dollars,  payable in ten semiannual
      installments  beginning  in 2003 and through  2007.  The  interest  rate was
      LIBOR  plus 5  percentage  points  (6.96%  in  2002).  Interest  is  payable
      semiannually                                                                           -                5,183,590



                                      F-18

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


    Hewlett Packard de Mexico,  S. de R. L. de C.V.  denominated in U.S.  dollars,
    payable in 36 monthly  installments  with a 6-month  grace period  maturing in
    2005. The interest rate is 9.8 %                                                            4,535            60,769

    Promissory Notes with Hewlett Packard  Operations  Mexico,  S. de R.L. de C.V.
    denominated in U.S. dollars,  payable in 12 quarterly installments maturing in
    September 2006.  The interest rate is 9.5%                                                 21,914           -

    Line of credit  with  Siemens  Financial  Services  Inc.  denominated  in U.S.
    dollars.  The payments are made in six semiannual  installments  through 2005.
    The interest rate is LIBOR plus 5.5  percentage  points (6.35% average in 2003
    and 7.24% in 2002). Interest is payable semiannually                                       52,349            25,401

    Line  of  credit  with  Agilent   Technologies  Mexico  S.  de  R.L.  de  C.V.
    denominated  in  U.S.  dollars.  The  payments  are  made  in  six  semiannual
    installments through 2005. The interest rate is 9.8%                                        2,455             3,514

    Other long-term financing with several credit institutions with rates
    fluctuating between 9% and 10% for those denominated in dollars and TIIE
    (Mexican average interbank rate) plus six percentage points for those
    denominated in pesos                                                                       32,636            17,257
                                                                                       --------------     ---------------

             Total long-term debt                                                           2,111,651         5,290,531

                Less current maturities                                                        55,279           182,217
                                                                                       --------------     ---------------

             Long-term debt, excluding current maturities                          $        2,056,372         5,108,314
                                                                                       ==============     ===============



     Annual installments of long-term debt are as follows:

            Year                               Amount
            ----                               ------

           2005                       $            41,287
           2006                                    17,323
           2007                                  -
           2008 and thereafter                  1,997,762
                                           ----------------
                                      $         2,056,372
                                           ================

     The following are the most important changes in the Company long-term debt
     during 2003 and 2002:

     a)   On March 18, 2003, the Company obtained a loan for 75 million dollars
          from Banco Mercantil del Norte, S.A. (Banorte) at a variable Libor
          interest rate to 90 days plus certain basis points, payable quarterly.
          The loan payments were set in four equal consecutive quarterly
          installments of 4.5 million and one last installment of 57 million,
          beginning 24 months after the credit disposition date, which was March
          20, 2003. On December 17, 2003 this loan was paid. (See note 14d).




                                      F-19

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     b)   On March 20, 2003, the Company entered into a debt-restructuring
          agreement with Nortel Networks Limited and Nortel Networks de Mexico
          (Nortel), as follows: payment in cash of 125.2 million dollars,
          issuance by the Company of a promissory note for 24.2 million dollars
          and the capitalization of debt of 178.5 million dollars in exchange
          for 250,836,980 Series "N" shares of common stock (see note 18). As a
          result of this transaction, Axtel recognized a gain on the forgiveness
          of debt of approximately $1,888,000 pesos (See note 21). The
          promissory note for 24.2 million dollars was paid in December 2003.
          (See note 14 d). After this transaction and in accordance with the
          debt restructuring agreement all new purchases from Nortel should be
          either secured through the issuance of a letter of credit or prepaid
          (See note 8).

     c)   On May 2003 the Company entered in an agreement with Bell Canada
          International (BCI) to terminate all of the rights and obligations of
          both parties under the technical services agreement and a secondment
          agreement dated as of October 6, 1997, including Axtel's obligations
          to pay fees in the future based on the Company's financial performance
          and in full settlement of any and all claims that BCI may have against
          Axtel arising out of or related to the above mentioned agreements. The
          termination agreement was for 15,585,000 dollars, which is included in
          other income (expense) line item; originally payable as follows:
          2,734,000 dollars at closing of the agreement, 1,129,000 dollars in
          June 2003, 1,152,000 dollars in September 2003, 1,175,000 dollars in
          December 2003 and 9,395,000 dollars, maturing thirty seven (37) months
          after closing payable without interest and in a single installment. As
          of December 31, 2002 the long term portion was discounted at an
          interest rate of 10%. On December 17, 2003 this debt was paid (Se note
          14d).

     d)   On December 16, 2003, the Company completed an offering of senior
          unsecured notes, for a value of US $175 Millions (2,028 million pesos)
          maturing on December 15, 2013. Interest on the Notes are payable
          semiannually at a annual rate of 11%, beginning on June 15, 2004.

          The indenture of the notes contain certain affirmative and negative
          covenants.

          With the proceeds of the offering the Company prepaid in full the
          Banorte facility, the Nortel promissory note and the BCI Indebtedness.



                                      F-20

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          Each of the Company's consolidated subsidiaries, Instalaciones y
          Contrataciones, S.A. de C.V. (Instalaciones), Impulsora e Inmobiliaria
          Regional, S.A. de C.V. (Impulsora) and Servicios Axtel, S.A. de C.V.
          (Servicios), are guaranteeing the notes with unconditional guaranties
          that are unsecured.

          Some of the debt agreements that remain outstanding establish certain
          covenants, the most important of which refer to limitations on
          dividend payments and comprehensive insurance on pledged assets, among
          others. At December 31, 2003, the Company was in compliance in all its
          covenants and obligations.

(15) Seniority premiums

     The cost of the obligations and other elements of seniority premiums
     mentioned in note 2(i) have been determined based on independent actuarial
     calculations as of December 31, 2003 and 2002.

     The components of the net periodic cost for the years ended December 31,
     2003, 2002 and 2001 are the following:



                                                                                2003         2002          2001
                                                                                ----         ----          ----
Net periodic cost
                                                                                                     
   Labor cost                                                              $      585           178           732
   Financial cost                                                                  63            42            39
   Amortization of transition obligation                                            1             1           (13)
   Variances in assumptions and experience adjustments                             16           -              12
   Inflationary effect                                                             27            14            33
                                                                             ----------   ----------    ----------

                  Net periodic cost                                        $      692           235           803
                                                                             ==========   ==========    ==========



     The actuarial present value of plan benefit obligations is as follows:




                                                                                           2003           2002
                                                                                           ----           ----

                                                                                                      
    Present benefit obligation                                                        $       2,097         1,291
                                                                                        -----------    -----------
    Present value of benefits attributable to future salary increases                                          71
                                                                                                129
                                                                                        -----------    -----------
    Projected benefit obligation (PBO)                                                        2,226         1,362
    Items pending amortization:
       Variances in assumptions and experience adjustments                                     (414)         -
       Transition liability                                                                      (8)          (9)
       Minimum additional liability                                                             228           -
                                                                                        -----------    -----------
          Net projected liability recognized on the balance sheets                                          1,353
                                                                                      $       2,032
                                                                                        ===========    ===========





                                      F-21

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


      The most significant assumptions used in the determination of the net
periodic cost of plan are the following:



                                                             2003           2002
                                                             ----           ----

                                                                         
Discount rate                                                   4.00%          4.00%
                                                         ============    ===========
Rate of increase in future salary levels                        1.00%          1.00%
                                                         ============    ===========
Estimated inflation for the period                              4.00%          5.70%
                                                         ============    ===========
Amortization period of the transition liability            11 years        11 years
                                                         ============    ===========



(16) Income tax (IT), tax on assets (TA), employee statutory profit sharing
     (ESPS) and tax loss carryforwards

     The parent company and its subsidiaries file their tax returns on a
     stand-alone basis, and the consolidated financial statements show the
     aggregate of the amounts determined by each company.

     In accordance with the current tax legislation, companies must pay either
     the IT or TA, whichever is greater. Both taxes recognize the effects of
     inflation, in a manner different from MexGAAP.

     The TA law establishes a 1.8% tax on assets adjusted for inflation in the
     case of inventory, property, systems and equipment and deducted from
     certain liabilities. TA levied in excess of IT for the year can be
     recovered in the succeeding ten years, updated for inflation, provided that
     in any of such years IT exceeds TA.

     A new Income Tax Law was enacted on January 1, 2002. This law provides for
     a 1% annual reduction in the income tax rate beginning in 2003, so that the
     income tax rate would be 32% in 2005. As a result of these changes, during
     the years ended December 31, 2003, 2002 and 2001 the Company recognized an
     increase (decrease) in net deferred tax assets of $(19,629) $15,853 and
     $(91,270) in 2003, 2002 and 2001, respectively.



                                      F-22

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     The tax (expense) benefit attributable to the income (loss) before IT
     differed from the amount computed by applying the tax rate of 34% in 2003
     and 35% in 2002 and 2001 to pretax loss, as a result of the items mentioned
     below:




                                                                           2003                2002              2001
                                                                           ----                ----              ----

                                                                                                         
    Computed "expected" income tax
      (expense) benefit                                              $     (480,461)            374,269           264,919
    Increase (decrease) resulting from:
           Effects of inflation, net                                          3,847             (26,427)           (9,737)
           Increase   in   beginning-of-the-year   balance  of  the
            valuation  allowance for deferred tax assets  allocated
            to income tax expense                                            (8,761)             (1,095)             (208)
           Adjustments to deferred tax assets and  liabilities  for
            enacted changes in tax rates                                    (19,629)             15,853           (91,270)
           Non-deductible expenses                                           (1,626)            (41,924)           (5,673)
           Other                                                              5,284             (75,091)          (23,618)
                                                                       --------------     --------------    ---------------

              Deferred income tax (expense) benefit                  $     (501,346)            245,585           134,413
                                                                       ==============     ==============    ===============



     The tax effects of temporary differences that give rise to significant
     portions of the deferred tax assets and deferred tax liabilities as of
     December 31, 2003 and 2002 are presented below:



                                                                                        2003              2002
                                                                                        ----              ----
 Deferred tax assets:
                                                                                                   
          Net operating loss carryforwards                                     $        507,491          1,107,381
          Allowance for doubtful accounts and write-off                                 176,204            163,742
          Accrued liabilities                                                            22,934             18,836
          Tax on assets                                                                   8,343            -
          Accrued vacations                                                               2,495            -
                                                                                   --------------    --------------

                Total gross deferred tax assets                                         717,467          1,289,959

        Less valuation allowance                                                         11,230              2,469
                                                                                   --------------    --------------

               Net deferred tax assets                                                  706,237          1,287,490
                                                                                   --------------    --------------

 Deferred tax liabilities:
          Property, systems and equipment                                               219,348            267,178
          Telephone concession rights                                                   155,475            153,874
          Pre-operating expenses                                                         66,073             77,618
          Other assets                                                                    1,880             33,458
          Inventories                                                                     7,443              7,440
                                                                                   --------------    --------------

                Total deferred tax liabilities                                          450,219            539,568
                                                                                   --------------    --------------

                Deferred tax assets, net                                       $        256,018            747,922
                                                                                   ==============    ==============





                                      F-23

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     The Company assesses realizability of deferred tax assets based on the
     existence of taxable temporary differences expected to reverse in the same
     periods as the realization of deductible temporary differences or in later
     periods in which the tax loss carryforwards can be applied and when, in the
     opinion of Company management, there will be enough future taxable income
     for the realization of such deductible temporary differences. However, the
     amounts of realizable deferred tax assets could be reduced if the taxable
     income is lower. As of December 31, 2003, a deferred tax asset valuation
     allowance was established for tax loss carryforwards from the subsidiaries
     and TA from the Company. No deferred tax asset valuation allowance was
     established for AXTEL tax loss carryforwards, since, in the opinion of
     Company management, there is a high probability that there will be enough
     future taxable income to realize the net deferred tax assets.

     According to the IT law, the tax loss of a year, restated by inflation, may
     be carried to the succeeding ten years. The tax losses have no effect on
     ESPS. As of December 31, 2003, the tax loss carryforwards expire as
     follows:

                                      Inflation-adjusted
                                             tax loss
             Year                         Carryforwards
             ----                         -------------

       2009                       $              573
       2010                                  943,956
       2011                                  213,620
       2012                                  427,762
                                    -------------------

                                  $        1,585,911
                                    ===================

     Effective January 1, 2002, the Company transferred all of its personnel to
     a subsidiary Company, which eliminated any deferred ESPS liability.

(17) Other long-term accounts payable

     As of December 31, 2003 and 2002 the long-term accounts payable consist of
     the following: 2003 2002

Guarantee deposits (note 22a)             $           -               141,642
Interest payable (note 22a)                           -                16,902
Long-term trade payables                            2,207              56,325
                                           ----------------   ----------------

                                          $         2,207             214,869
                                           ================   ================

     As of December 31, 2003, the guarantee deposits and interest payable
     corresponding to Spectra Site Communications Mexico, S. de R.L. de C.V.
     (see note 22a) were presented as other current accounts payable in
     accordance with the terms and clauses agreed in the contract.



                                      F-24

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


(18) Stockholders' equity

     The main characteristics of stockholders' equity are described below:

     (a)  Common stock structure

          The main characteristics and issuances of common stock for 2003, 2002
          and 2001 are described below:






                                                 Amount                                              Additional
                                               (thousand          Amount (nominal       Amount      paid-in capital
                 Date                           dollars)               pesos)      (constant pesos) (constant pesos)
                 ----                           --------               ------      ---------------------------------

                                                                                            
          April 30, 2001                          25,000        $      238,450           275,915        (1,834)
          August 31, 2001                         45,000               429,210           491,959       (20,200)
          October 31, 2001                        10,000                95,380           107,695        (3,065)
          December 31, 2001                       15,000               143,070           159,775        (7,062)
                                            ---------------- ---- ---------------- ---------------- ----------------

          Total 2001                              95,000        $      906,110         1,035,344       (32,161)
                                            ---------------- ---- ---------------- ---------------- ----------------

          February 28, 2002                        5,000        $       47,690            52,772        (2,076)
                                            ---------------- ---- ---------------- ---------------- ----------------

          Total 2002                               5,000        $       47,690            52,772        (2,076)
                                            ---------------- ---- ---------------- ---------------- ----------------

          February 28, 2003                       35,336        $      389,854           407,104        (8,052)
          October 7, 2003                        203,164             2,202,544         2,299,276        (7,000)
                                            ---------------- ---- ---------------- ---------------- ----------------

          Total 2003                             238,500        $    2,592,398         2,706,380       (15,052)
                                            ================ ==== ================ ================ ================



          At a General Stockholders' Meeting, held on February 28, 2003 the
          stockholders approved the following:

          1.   Cancellation of the stockholders' outstanding contribution of 10
               million dollars according to the resolutions of the General
               Stockholders' Meeting held on March 30, 2001, releasing the
               Company's stockholders from their obligation to make this
               contribution to capital. Consequently, a 10 million-dollar
               decrease was approved of the variable portion of common stock of
               the Company.




                                      F-25

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          2.   Additional contribution to the variable portion of common stock
               for an amount equivalent in Mexican pesos to 60 million dollars
               payable in cash. Consequently, it was approved to issue
               2,156,184,303 shares, which will be distributed as follows:
               1,041,437,018 Series A shares Variable; 549,355,873 Series B
               shares Variable; 451,232,470 Series C shares Variable and
               114,158,942 Series N shares, all of them with no par value. In
               addition the Shareholder's Meeting also resolved that all Series
               "B" shares were to be exchanged for either Series "A" shares, in
               the case of investors of Mexican nationality, or Series "C"
               shares, in the case of investors of non-Mexican nationality.

          3.   Additional contribution to the variable portion of common stock
               of the Company for up to the amount equivalent in Mexican pesos
               to 200 million dollars through the capitalization of liabilities
               payable to Nortel (See note 14). Consequently, it was approved to
               issue 250,836,980 registered shares, with no par value and no
               right to vote. All the shares were Series "N" shares of the
               Company's common stock in favor of Nortel, that when issued, will
               represent 9.9% of the total number of shares issued and paid of
               the Company's common stock.

          In addition, the Company entered in a subscription agreement with
          Nortel Networks Limited (Nortel), where Nortel agrees to subscribe for
          250,836,980 nominative, non par value and non-voting Series "N" Shares
          for a total subscription price of $2,016,721 ($178.5 million dollars).
          Such subscription price shall be considered to be satisfied by means
          of the debt capitalization as contemplated in the Restructuring
          Agreement (see note 14). Upon subscription of the shares, such shares
          represent 9.9% of the total issued and outstanding shares of the
          common stock of the Corporation.

          Also, the Company entered in a subscription agreements with LAIF X
          Sprl, Tapazeca Sprl and New Hampshire Insurance Company whereby these
          entities agreed to subscribe and pay for 115,068,613 Series "B"
          shares, and 426,843,722 Series "C" shares all of which are nominative,
          non par value and voting shares, and 36,181,412 Series "N" shares
          which are nominative, non par value and non-voting for a total
          subscription price of US$16,086,577 dollars.




                                      F-26

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          The Company common stock consists of 1,253,233,984 Series "A" shares,
          888,152,627 Series "C" shares and 392,320,255 series "N" shares.
          Series "A" and "C" shares have the right to vote, and series "N"
          shares have no par value and no voting rights. Series "A" is
          restricted to Mexican individuals or corporations.

     (b)  Stockholders' equity restrictions

          Stockholder contributions, restated as provided in the tax law,
          totaling of $6,925,482 may be refunded to stockholders tax-free.

          No dividends may be paid while the Company has a deficit.

(19) Rental, installation, service and other revenues

     Revenues consist of the following:

                                   2003             2002             2001
                                   ----             ----             ----

      Measured service         $      613,100         644,128          540,266
      Rents                           757,840         604,246          624,459
      Cellular                        771,127         561,396          365,025
      Long-distance                   300,798         294,403          304,566
      Interconnection                 226,958         138,408           89,680
      Internet                         68,808          70,541           63,944
      Activation                       73,582          51,884          154,193
      Value added services             49,059          45,020           30,366
      Equipment sales                   8,818          10,373           31,898
      Other                            96,139          71,253           74,349
                                 ------------  ---------------  ---------------

                               $    2,966,229       2,491,652        2,278,746
                                 ============  ===============  ===============

(20) Special item

     In order to improve productivity and comply with the strategic plans, the
     Company restructured some of its operating areas during the years ended
     December 31, 2003, 2002 and 2001. The costs of restructuring, comprising
     compensation and benefits to personnel, were $10,584, $32,940 and $64,035,
     respectively, and are presented as a special item in the statements of
     operations for the years ended December 31, 2003, 2002 and 2001.



                                      F-27

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


(21) Other income (expenses), net

     Other income (expenses) consist of the following:



                                                             2003                2002                2001
                                                       -----------------    ---------------    -----------------

                                                                                              
       Gain on debt-restructuring                   $        1,888,198             -                   -

       Nortel prepayment                                        31,112             -                   -

       Nortel withholding cancellation                          30,253             -                   -

       Banorte prepayment                                      (80,375)            -                   -

       BCI termination agreement                              (122,137)            -                   -

       Other                                                    (5,163)          (28,032)          (31,404)
                                                       -----------------    ---------------    -----------------

       Other income (expenses), net                 $        1,741,888           (28,032)          (31,404)
                                                       =================    ===============    =================



(22) Commitments and contingencies

     As of December 31, 2003, there are the following commitments and
     contingencies:

     (a)  On January 24, 2001 a contract was signed with Spectra Site
          Communications Mexico, S. de R.L. de C.V. (Spectra Site) expiring on
          January 24, 2004, to provide the Company with services to locate,
          construct, set up and sell sites within the Mexican territory. As part
          of the operation, the Company agreed to build 650 sites, subject to
          approval and acceptance by Spectra Site and, in turn, sell or lease
          them under an operating lease plan.

          On January 24, 2001, the Company received 13 million dollars from
          Spectra Site to secure the acquisition of the 650 sites at 20,000
          dollars per site. These funds are not subject to restriction per the
          contract for use and destination. However, the contract provides for
          the payment of interest at a Prime rate in favor of Spectra Site on
          the amount corresponding to the number of sites that as of June 24,
          2004 had not been sold or leased in accordance with the terms of the
          contract. As of December 31, 2003, the Company has recognized a
          liability to cover such interest for $24,655, presenting it as a
          short-term liability in the balance sheet as of December 31, 2003.

          As of December 31, 2003, the Company has completed the construction of
          206 sites pending the approval and acceptance of Spectra Site.



                                      F-28

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          During 2002, Spectra Site Communications filed an Ordinary Mercantile
          Trial against the Company before the Thirtieth Civil Court of Mexico
          City, demanding the refund of the guarantee deposit mentioned above,
          plus interest and trial-related expenses. The Company countersued
          Spectra Site for unilateral rescission of the contract. As of December
          31, 2003, the trial is at a stage where evidence is being shown, and
          thus it is impossible to determine whether there is a contingency for
          the Company.

     (b)  The Company is involved in a number of lawsuits and claims arising in
          the normal course of business. It is expected that the final outcome
          of these matters will not have significant adverse effects on the
          Company's financial position and results of operations.

     (c)  In compliance with commitments made in the acquisition of concession
          rights, the Company has granted surety bonds to the Federal Treasury
          and to the Ministry of Communication and Transportation of $30,655 and
          to other service providers for $42,059.

     (d)  The concessions granted by the Ministry of Communications and
          Transportation (SCT), mentioned in note 1, establish certain
          obligations of the Company, including, but not limited to: (i) filing
          annual reports with the SCT, including identifying main shareholders
          of the Company, (ii) reporting any increase in common stock, (iii)
          providing continuous services with certain technical specifications,
          (iv) filing monthly reports about disruptions, (v) filing the
          services' tariff, and (vi) providing a bond.

     (e)  The Company leases some equipment and facilities under operating
          leases. Some of these leases have renewal clauses. Lease expense for
          2003, 2002 and 2001 was $198,159, $214,025 and $265,902, respectively.

          The annual payments under these leases as of December 31, 2003 are as
          follows:




                                                                             Contracts in:
                                                   -----------------------------------------------------------------
                                                        Pesos              Dollars                  UDIS
                                                                         (thousands)         (Investment units)
                                                   ----------------    ---------------   ---------------------------

                                                                                         
                   2004                           $        55,343              7,164                 54,833
                   2005                                    48,268              4,630                 54,833
                   2006                                    34,962              3,448                 54,833
                   2007                                    29,579              2,920                 54,833
                   2008                                    24,222              2,644                 54,833
                   Thereafter                              48,549             13,572                 45,694
                                                   ----------------    ---------------         --------------
                                                  $       240,923             34,378                319,859
                                                   ================    ===============         ==============





                                      F-29

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     (f)  As of December 31, 2003, the Company has placed purchase orders which
          are pending delivery from suppliers for approximately $635,117.

     (g)  The Company has certain supply contracts establishing commitments to
          purchase an established minimum amount per year. These contracts are
          for a term of five years

     (h)  Those arising from labor obligations mentioned in note 2(i).

(23) New accounting pronouncements

     Financial instruments with characteristics of liabilities, equity, or both

     In May 2003, the Mexican Institute of Public Accountants issued Bulletin
     C-12, "Financial Instruments with Characteristics of Liabilities, Equity,
     or Both." Bulletin C-12, is effective for fiscal years beginning after
     December 31, 2003, although earlier application is permitted. Bulletin C-12
     puts together regulations contained in other bulletins related to issuance
     of complex financial instruments, and adds regulations necessary for a
     comprehensive resolution of general problems. Therefore, Bulletin C-12
     defines the basic differences between liabilities and equity; establishes
     rules for the classification and valuation of the liability and equity
     components of combined financial instruments, upon initial recognition; and
     establishes rules for disclosure of combined financial instruments. Under
     Bulletin C-12, financial instruments should be classified as liabilities or
     equity at the beginning of the year of adoption, and comparative financial
     information for prior years should not be restated, nor a
     cumulative-effect-type adjustment recognized in the year of adoption.

     The Company estimates that the adoption of the new Bulletin C-12 will not
     have a material effect on its financial position or results of operations.

(24) Differences between Mexican and United States accounting principles

     The consolidated financial statements of the Company are prepared according
     to accounting principles generally accepted in Mexico (Mexican GAAP), which
     differ in certain significant respects from those applicable in the United
     States (US GAAP).

     The consolidated financial statements under Mexican GAAP include the
     effects of inflation provided for by Bulletin B-10, whereas the financial
     statements prepared under US GAAP are presented on a historical cost basis.
     The following reconciliation does not eliminate the inflation adjustments
     for Mexican GAAP, since they represent an integral measurement of the
     effects of the changes in the price levels in the Mexican economy and, as
     such, are considered a more meaningful presentation than the financial
     reports based on historic costs for book purposes for Mexico and the United
     States.




                                      F-30

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     The main differences between Mexican GAAP and US GAAP and their effect on
     consolidated net loss and stockholders' equity as of December 31, 2003,
     2002 and 2001 is presented below, with an explanation of the adjustments.



                                                                                      Year ended December 31,
                                                                        -----------------------------------------------------
                                                                             2003               2002               2001
                                                                        -----------------------------------------------------

                                                                                                           
       Net income (loss) reported under Mexican GAAP ..............  $        911,775             (823,756)         (594,072)
                                                                        ---------------    ----------------    --------------

       Approximated US GAAP adjustments
       1. Deferred income taxes (see 24a)..........................           492,611             (245,585)         (134,413)
       2. Deferred employee statutory profit sharing (see 24a) ....           -                   -                   92,307
       3. Amortization of start up cost (see 24c)..................            35,953              36,343             36,383
       4. Start up costs of the year (see 24c).....................           -                   -                      (32)
       5. Allowance for post retirement benefits (see 24d).........               191               11,221           (10,500)
       6. Revenue recognition (see 24b)............................            29,375               62,003           (28,442)
       7. Deferred financing cost amortization (see 24f)...........            13,498               (2,239)           (4,488)
       8. Accrued vacations (see 24d)..............................           -                      1,240            (2,450)
       9. Capitalized interest (see 24e)...........................            (1,003)            -                   25,478
      10. Gain on the forgiveness of debt (see 24g)................         1,301,168             -                  -
                                                                        ---------------    ----------------    --------------
       Total approximate US GAAP adjustments.......................         1,871,793             (137,017)          (26,157)
                                                                        ---------------    ----------------    --------------
       Approximate net income (loss) under US GAAP.................  $      2,783,568             (960,773)         (620,229)
                                                                        ===============    ================    ==============

                                                                              Year ended December 31,
                                                                         -----------------------------------
                                                                              2003               2002
                                                                         -----------------------------------

       Total stockholders' equity reported under Mexican GAAP......  $      5,468,227            1,866,498
                                                                         ---------------    ----------------

       Approximate US GAAP adjustments
       1. Deferred income taxes (see 24a)..........................           (256,018)           (747,922)
       2. Start up costs (see 24c)................................c           (203,330)           (239,283)
       3. Revenue recognition (see 24b)............................             (74,543)          (103,918)
       4. Allowance for post retirement benefits (see 24d).........             (27,619)           (27,810)
       5. Deferred financing cost amortization (see 24f)...........             -                  (13,498)
       6. Accrued vacations (see 24d)..............................             -                   (2,082)
       7. Capitalized interest (see 24e)...........................            25,149               26,152
                                                                         ---------------    ----------------
       Total approximate US GAAP adjustments.......................            (536,361)        (1,108,361)
                                                                         ---------------    ----------------
       Total approximate stockholders' equity under US GAAP........  $      4,931,866              758,137
                                                                         ===============    ================






                                      F-31

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     The term "SFAS" as used in this document refers to Statement of Financial
     Accounting Standards.

     (a)  Deferred income taxes (IT) and employee's statutory profit sharing
          ("ESPS")

          Deferred IT are accounted for under the asset and liability method.
          All of the Company's pretax income (loss) and reported income tax
          (expense) benefit is derived from domestic operations.

          Deferred ESPS is recognized only for timing differences arising from
          the reconciliation of book income to income for profit sharing
          purposes, which can be reasonably presumed to result in a future
          liability or benefit, with no indication that the liabilities or
          benefits will not materialize.

          For US GAAP purposes, the Company accounts for income taxes and
          employee statutory profit sharing under SFAS 109 "Accounting for
          Income Taxes," which uses the asset and liability method to account
          for deferred tax assets and liabilities. Under the asset and liability
          method, deferred tax assets and liabilities are recognized for the
          future tax consequences of "temporary differences," by applying the
          enacted statutory tax rates applicable to future years to the
          differences between the book amounts of the financial statements and
          the tax bases of existing assets and liabilities and the tax loss
          carryforwards. The amount of deferred income taxes charged or credited
          to the operations in each period, for US GAAP purposes, is based on
          the difference between the beginning and ending balances of the
          deferred tax assets and liabilities for each period, expressed in
          nominal pesos. The deferred tax effect of a change in the tax rate is
          recognized in the results of operations of the period in which the
          change is enacted.



                                      F-32

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          The tax (expense) benefit attributable to the income (loss) before IT
          differed from the amount computed by applying the tax rate of 34% in
          2003 and 35% in 2002 and 2001 to pretax loss, as a result of the items
          mentioned below:




                                                                       2003                2002              2001
                                                                       ----                ----              ----

                                                                                                     
        Computed "expected" income tax
          (expense) benefit                                      $     (946,413)            336,271           217,080
        Increase (decrease) resulting from:
              Effects of inflation, net                                   3,847             (26,427)           (9,737)
              Increase in beginning-of-the-year balance of
                 the valuation allowance for deferred tax
                 assets allocated to income tax expense                 500,277            (191,929)         (134,771)
              Gain on the forgiveness of debt                           442,397              -                 -
              Adjustments to deferred tax assets and
                 liabilities for enacted changes in tax rates           (19,629)             15,853           (91,270)
              Non-deductible expenses                                    (1,626)            (41,924)           (5,673)
              Other                                                      21,147             (91,844)           24,371
                                                                   --------------     --------------    ---------------

               Deferred income tax (expense) benefit             $       -                  -                 -
                                                                   ==============     ==============    ===============



          The tax effects of temporary differences that give rise to significant
          portions of deferred tax assets and liabilities as of December 31,
          2003 and 2002 for US GAAP are presented below:

                                                     2003             2002
                                                     ----             ----

          Deferred tax assets:
          Net operating loss carryforwards....... $    507,491       1,107,381
          Allowance for doubtful accounts........      176,204         163,742
          Deferred revenues......................       25,344          35,332
          Seniority premium and allowance for
             post retirement benefits............        8,837           9,332
          Accrued vacations......................        2,495             666
          Accrued liabilities....................       22,934          18,836
          Tax on assets..........................        8,343         -
                                                    ------------  --------------

                  Total gross deferred tax assets..    751,648       1,335,289

          Less valuation allowance.................    (361,335)      (870,361)
                                                    ------------  --------------

                  Net deferred tax assets..........    390,313         464,928
                                                    ------------  --------------



                                      F-33

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)





          Deferred tax liabilities:
                                                                                                             
          Property, systems and equipment ..........................................            227,395            274,789
          Telephone concession rights...............................................            155,475            153,874
          Other assets..............................................................           -                    28,825
          Inventories...............................................................              7,443              7,440
                                                                                         ----------------     --------------

                  Total deferred tax liabilities....................................            390,313            464,928
                                                                                         ----------------     --------------

          Net deferred tax liabilities under US GAAP                                           -                   -
          Less net deferred tax assets recognized
               under Mexican GAAP...................................................            256,018            747,922
                                                                                         ----------------     --------------

          US GAAP adjustment to stockholders' equity................................ $          (256,018)         (747,922)
                                                                                         ================     ==============



          In assessing the realizability of deferred tax assets, management
          considers whether it is more likely than not that some portion or all
          of the deferred tax assets will not be realized. The ultimate
          realization of deferred tax assets is dependent upon the generation of
          future taxable income during the periods in which those temporary
          differences become deductible. Management considers the scheduled
          reversal of deferred tax liabilities, projected future taxable income,
          and tax planning strategies in making this assessment. Since the
          Company has not generated taxable income in its three years of
          operations, a deferred tax asset valuation allowance of $361,335 and
          $870,361 as of December 31, 2003 and 2002, respectively, was recorded
          for US GAAP. This represents a (decrease) and increase in the
          valuation allowance of $(509,026) and $198,447 for the years ended
          December 31, 2003 and December 31, 2002, respectively.




                                      F-34

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     (b)  Revenue recognition

          On December 3, 1999, the SEC issued Staff Accounting Bulletin No. 101,
          "Revenue Recognition in Financial Statements" (SAB 101). This bulletin
          summarizes the point of view of the SEC in the recognition of revenues
          in the financial statements according to US GAAP. The SEC concluded
          that only when all the following conditions are met is revenue
          recognition appropriate:

          a) there is persuasive evidence of an agreement; b) the delivery was
          made or the services rendered; c) the sales price to the purchaser is
          fixed or determinable; and d) collection is reasonable assured.

          SAB 101, specifically in Topic 13A, Question 5, discusses the
          situation of recognizing as revenue certain non-refundable cash items.
          SAB 101 provides that the seller should not recognize non-refundable
          charges generated in certain transactions when there is continuous
          involvement by the vendor.

          One of the examples provided by SAB 101 is activation revenues from
          telecommunication services. The SAB concludes that unless the charge
          for the activation service is an exchange for products delivered or
          services rendered that represent the culmination of a separate
          revenue-generating process, the deferral method of revenue is
          appropriate.

          Based on the provisions and interpretations of SAB 101, for purposes
          of the US GAAP reconciliation, the Company has deferred the activation
          revenues over a three-year period starting in the month such charge is
          originated. This period was determined based on Company experience.
          The net effect of the deferral and amortization is presented in the
          above US GAAP reconciliation.

     (c)  Start-up costs

          In April 1998, the AICPA issued Statement of Position 98-5, "Report of
          Start-up Costs" (SOP 98-5), which requires start-up costs, including
          organization costs, to be expensed as incurred. SOP 98-5 is effective,
          except for certain investment companies, for fiscal years beginning
          after December 15, 1998. Under Mexican GAAP, this type of costs were
          recognized when incurred as a deferred asset and amortized over a
          period of 10 years. The Company has reversed the amortization of
          $35,953, $36,343 and $36,383 in 2003, 2002 and 2001, as shown in the
          US GAAP reconciliation, and has reduced stockholders' equity by
          $203,330 and $239,283 to write off the unamortized balance at each
          year end.




                                      F-35

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     (d)  Other employee benefits

          Vacation

          For years ended December 31, 2002 and before, under Mexican GAAP the
          vacation expense was recognized when taken rather than during the
          period the employees earn it. In order to comply with SFAS 43, for the
          years ended December 31, 2002 and 2001, the Company recorded an
          increase or decrease in net income of $1,240, and ($2,450),
          respectively. Starting on January 2003, Mexican GAAP requires the
          recognition of vacation expense when earn (see note 3a).

          Severance

          Under Mexican GAAP (Bulletin D-3), severance payments should be
          recognized in earnings in the period in which they are paid, unless
          such payments are used by an entity as a substitution of pension
          benefits, in which case, they should be considered as a pension plan.
          Under US GAAP, post-employment benefits for former or inactive
          employees, excluding retirement benefits, are accounted for under the
          provisions of SFAS 112, which requires recognition of certain
          benefits, including severance, over an employee's service life. For
          the years ended December 31, 2003, 2002 and 2001 the Company recorded
          an increase or decrease in net income of $191, $11,221 and $(10,500),
          respectively, and recognized an accrual amounting to $27,619 and
          $27,810 as of December 31, 2003 and 2002, respectively.

     (e)  Capitalized interest

          Under Mexican GAAP, the Company capitalizes interest on property,
          systems and equipment under construction. The amount of financing cost
          to be capitalized is comprehensively measured in order to include
          properly the effects of inflation. Therefore, the amount capitalized
          includes: (i) the interest cost of the debt incurred, plus (ii) any
          foreign currency fluctuations that result from the related debt, and
          less (iii) the monetary position result recognized on the related
          debt. Under US GAAP, only interest is considered an additional cost of
          constructed assets to be capitalized and depreciated over the lives of
          the related assets.

          The US GAAP reconciliation removes the foreign currency gain or loss
          and the monetary position result capitalized for Mexican GAAP derived
          from borrowings denominated in foreign currency.

     (f)  Deferred financing cost amortization

          Under Mexican GAAP, the Company amortizes deferred financing cost
          under the straight-line method over the life of the related debt. For
          US GAAP, this cost is amortized on the interest method over the life
          of the related debt.



                                      F-36

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     (g)  Gain on the forgiveness of debt

          As disclosed in note 14 to the financial statements, on March 20,
          2003, the Company entered into a debt-restructuring agreement with
          Nortel Networks Limited and Nortel Networks de Mexico (Nortel). The
          Company paid Nortel $125.2 million dollars in cash, issued a new note
          for $24.2 million dollar and capitalized 178.5 million dollars in
          exchange for 250,836,980 Series "N" shares of common stock to settled
          all the debt outstanding with Nortel as of the date of the
          transaction.

          For US GAAP, and as required by SFAS 15 "Accounting for Debtors and
          Creditors for Troubled Debt Restructurings", the equity provided by
          the Company to Nortel was recorded at the fair market value resulting
          in a net gain on the forgiveness of the debt of approximately
          $3,189,366.

     (h)  Supplemental cash flow information under US GAAP

          Under Mexican GAAP, statements of changes in financial position
          identify the sources and uses of resources based on the differences
          between beginning and ending consolidated financial statement balances
          in constant pesos. Monetary position results and unrealized foreign
          exchange results are treated as cash items in the determination of
          resources provided by operations. Under US GAAP (SFAS 95), statements
          of cash flows present only cash items and exclude non-cash items. SFAS
          95 does not provide guidance with respect to inflation-adjusted
          financial statements. The differences between Mexican GAAP and US GAAP
          in the amounts reported are mainly due to: (i) elimination of
          inflationary effects of monetary assets and liabilities from financing
          and investing activities against the corresponding monetary position
          result in operating activities, (ii) elimination of foreign exchange
          results from financing and investing activities against the
          corresponding unrealized foreign exchange result included in operating
          activities, and (iii) the recognition in operating, financing and
          investing activities of the US GAAP adjustments.


          The following table summarizes the cash flow items as required under
          SFAS 95 provided by operating, financing and investing activities,
          giving effect to the US GAAP adjustments, excluding the effects of
          inflation required by Bulletin B-10. The following information is
          presented in thousands of pesos on a historical peso basis and is not
          presented in pesos of constant purchasing power:




                                                                                      Years Ended December 31,
                                                                           -----------------------------------------------
                                                                                2003             2002           2001
                                                                           ---------------- ------------------------------
                                                                                                      
           Net cash (used in) provided by operating activities...........         (11,160)       668,419       (363,561)
           Net cash provided by (used in) financing activities...........       1,038,913       (210,035)       993,751
           Net cash used in investing activities.........................        (329,221)      (265,855)      (635,081)
                                                                           ---------------- ------------------------------




                                      F-37

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          Net cash flows from operating activities reflect cash payments for
          interest and income taxes as follows:




                                                                                      Years Ended December31,
                                                                           -----------------------------------------------
                                                                                2003             2002           2001
                                                                           ---------------- --------------- --------------
                                                                                                         
           Interest paid.................................................       463,711           103,958         318,390
           Income taxes paid.............................................         8,597           -               -
                                                                           ---------------- --------------- --------------


          During the years ended December 31, 2003, 2002 and 2001, the Company
          acquired property, systems and equipment through notes payable
          financing amounting to approximately $119,655, $243,523 and $785,953,
          respectively.

     (i)  Condensed financial information under US GAAP

          The following table presents consolidated condensed statements of
          operations for the years ended December 31, 2003, 2002 and 2001,
          prepared under US GAAP, and includes all differences described in this
          note as well as certain other reclassifications required for purposes
          of US GAAP:



                                                                                     Years Ended December 31,
                                                                           ----------------------------------------------
           Statements of operations                                             2003           2002           2001
                                                                           ----------------------------------------------
                                                                                                     
           Revenues......................................................     2,991,617       2,553,655       2,250,304
           Operating income (loss).......................................       173,669        (125,707)       (579,899)
           Comprehensive financing result................................      (413,839)       (774,095)        (65,625)
           Other income (expenses) income, net...........................     3,032,472         (60,971)         25,295
           Tax on assets.................................................        (8,734)        -               -
                                                                           ----------------------------------------------
           Consolidated net income (loss)................................     2,783,568        (960,773)       (620,229)
                                                                           ==============================================



          The following table presents consolidated condensed balance sheets at
          December 31, 2003 and 2002, prepared under US GAAP, including all
          differences and reclassifications as compared to Mexican GAAP
          described in this note 24:



                                                                                       At December 31,
                                                                            --------------------------------------
           Balance sheets                                                         2003                2002
                                                                            -----------------   ------------------
                                                                                                   
           Current assets..............................................           1,686,812              742,301
           Property, systems and equipment.............................           5,300,591            5,619,031
           Deferred charges............................................             837,892              877,950
                                                                            -----------------   ------------------
                  Total assets.........................................           7,825,295            7,239,282
                                                                            -----------------   ------------------
           Current liabilities                                                      730,656            1,024,881
           Long-term debt..............................................           2,056,372            5,108,314
           Other non-current liabilities...............................             106,401              347,950
                                                                            -----------------   ------------------
                  Total liabilities....................................           2,893,429            6,481,145
                                                                            -----------------   ------------------
                  Stockholders' equity.................................           4,931,866              758,137
                                                                            -----------------   ------------------
                  Total liabilities and stockholders' equity...........           7,825,295            7,239,282
                                                                            -----------------   ------------------





                                      F-38

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     (j)  Fair value of financial instruments

          The carrying amount of cash, trade accounts receivable, other accounts
          receivable, trade accounts payable, other accounts payable and accrued
          expenses and short-term debt, approximates fair value because of the
          short-term maturity of these financial assets and liabilities.

          The carrying value of the Company's long-term debt and the related
          fair value based on quoted market prices for the same or similar
          instruments or on current rates offered to the Company for debt of the
          same remaining maturities (or determined by discounting future cash
          flows using borrowing rates currently available to the Company) at
          December 31, 2003 is summarized as follows:

                                     Carrying amount      Estimated fair value
                                 -----------------------------------------------
           Long-term debt.....            175,000                  59,978
                                 -----------------------------------------------

     (k)  Segment information

          The Company believes that it operates in one business segment.
          Management does review the business as consisting of two revenues
          information streams (Mass market and Business Market), however it is
          not possible to attribute direct or indirect costs to the individual
          streams other than selling expenses. Additionally management believes
          that the two revenue streams are so similar that they can be expected
          to have essentially the same economic characteristics.

     (l)  Recently Issued Accounting Standards

          In December 2003, the FASB issued FASB Interpretation No. 46 (revised
          December 2003), Consolidation of Variable Interest Entities, which
          addresses how a business enterprise should evaluate whether it has a
          controlling financial interest in an entity through means other than
          voting rights and accordingly should consolidate the entity. FIN 46R
          replaces FASB Interpretation No. 46 Consolidation of Variable Interest
          Entities, which was issued in January 2003. The Company will be
          required to apply FIN 46R to variable interests in VIEs created after
          December 31, 2003. For variable interests in VIEs created before
          January 1, 2004, the Interpretation will be applied beginning on
          January 1, 2005. For any VIEs that must be consolidated under FIN 46R
          that were created before January 1, 2004, the assets, liabilities and
          noncontrolling interests of the VIE initially would be measured at
          their carrying amounts, with any differences between the net amount
          added to the balance sheet and any previously recognized interest
          begin recognized as the cumulative effect of an accounting change. If
          determining the carrying amounts is not practicable, fair value at the
          date FIN 46R first applies may be used to measure the assets,
          liabilities and noncontrolling interest of the VIE.



                                      F-39

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          FASB Statements No. 150, Accounting for Certain Financial Instruments
          with Characteristics of both Liabilities and Equity, was issued in May
          2003. This Statement establishes standards for the classification and
          measurement of certain financial instruments with characteristics of
          both liabilities and equity. The Statement also includes required
          disclosures for financial instruments within its scope. For the
          Company, the Statement was effective for instruments entered into or
          modified after May 31, 2003 and otherwise will be effective as of
          January 1, 2004, except for mandatory redeemable financial
          instruments. For certain mandatory redeemable financial instruments,
          the Statement will be effective for the Company on January 1, 2005.
          The effective date has been deferred indefinitely for certain types of
          mandatory redeemable financial instruments. The Company currently does
          not have any financial instruments that are within the scope of this
          Statement.

     (m)  Guaranteed debt

          On December 16, 2003, the Company completed an offering of senior
          unsecured notes, for a value of US $175 Millions (2,028 millions
          pesos) maturing on December 15, 2013. Interest on the notes are
          payable semiannually at annual rate of 11%, beginning on June 15,
          2004.

          Each of the Company's consolidated subsidiaries, Instalaciones y
          Contrataciones, S.A. de C.V. (Instalaciones), Impulsora e Inmobiliaria
          Regional, S.A. de C.V. (Impulsora) and Servicios Axtel, S.A. de C.V.
          (Servicios), are guaranteeing the notes with unconditional guaranties
          that are unsecured. Each of the subsidiary guarantors is 99.99% owned
          by Axtel, S.A. de C.V. All guarantees are full and unconditional and
          are joint and several.

          Axtel is eligible, under Adopting Release (nos. 33-7878 and 34-43124)
          and a no-action request letter, for presenting the condensed
          consolidating financial information of Impulsora, Instalaciones and
          Servicios in this note in accordance with Rule 3-10 (f) of Regulation
          S-X. Each of Impulsora, Instalaciones and Servicios have total capital
          stock outstanding of 50,000 common shares. Axtel directly owns all but
          one share of each of Impulsora, Insalaciones and Servicios. The
          ownership of the remaining share by someone other than Axtel is a
          requirement of Mexican law.

          For the purpose of the accompanying condensed consolidating balance
          sheets, income statements and changes in financial position under
          Mexican GAAP, the first column, "Axtel" corresponds to the parent
          company issuer. The second column, "Combined Guarantors", represents
          the combined amounts of Instalaciones, Impulsora and Servicios, after
          adjustments and eliminations relating to their combination. The third
          column, "Adjustments and Eliminations", includes all amounts resulting
          from the consolidation of Axtel, and the guarantors. The fourth
          column, "Axtel Consolidated", represents the Company's consolidated
          amounts as reported in the audited consolidated financial statements.
          Additionally, all amounts presented under the line item "Investments
          in subsidiaries" for both the balance sheet and the income statement
          are accounted for by the equity method.



                                      F-40

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          The condensed consolidating financial information is as follows:

     Condensed consolidating balance sheets:



                                                                                                  Adjustments
                                                                                 Combined             and             Axtel
     As of December 31, 2003                                    Axtel           Guarantors       Eliminations     Consolidated
     ---------------------------------------------------    ---------------------------------------------------------------------

                                                                                                           
     Current assets                                      $       1,684,267              94,825         (92,280)        1,686,812
     Property, systems and equipment, net                        5,267,213               9,996          (1,767)        5,275,442
     Deferred charges                                            1,179,904               6,338           -             1,186,242
     Investment in subsidiaries                                     21,195             -               (21,195)           -
     Other non current assets                                      110,830                 168           -               110,998
                                                            ---------------  ------------------ ---------------- ----------------

         Total assets                                    $       8,263,409             111,327        (115,242)        8,259,494
                                                            ---------------  ------------------ ---------------- ----------------

     Current liabilities                                 $         736,603              86,333         (92,280)          730,656
     Long-term debt                                              2,056,372             -                 -             2,056,372
     Other non-current liabilities                                   2,207               2,032           -                 4,239
                                                            ---------------  ------------------ ---------------- ----------------

         Total liabilities                                       2,795,182              88,365         (92,280)        2,791,267
                                                            ---------------  ------------------ ---------------- ----------------

     Total stockholders equity                                   5,468,227              22,962         (22,962)        5,468,227
                                                            ---------------  ------------------ ---------------- ----------------

     Total liabilities and stockholders equity           $       8,263,409             111,327        (115,242)        8,259,494
                                                            ---------------  ------------------ ---------------- ----------------

                                                                                                  Adjustments
                                                                                 Combined             and              Axtel
     As of December 31, 2002                                    Axtel           Guarantors        Eliminations     Consolidated
     ---------------------------------------------------    ---------------  ------------------ ----------------- ----------------

     Current assets                                      $         743,285              95,365          (96,349)          742,301
     Property, systems and equipment, net                        5,584,246              10,838           (2,206)        5,592,878
     Deferred charges                                            1,756,299               6,958            -             1,763,257
     Investment in subsidiaries                                     23,755             -                (23,755)           -
     Other non current assets                                      115,396             -                  -               115,396
                                                            ---------------  ------------------ ----------------- ----------------

         Total assets                                    $       8,222,981             113,161         (122,310)        8,213,832
                                                            ---------------  ------------------ ----------------- ----------------

     Current liabilities                                 $       1,033,300              85,847          (96,349)        1,022,798
     Long-term debt                                              5,108,314             -                  -             5,108,314
     Other non-current liabilities                                 214,869               1,353            -               216,222
                                                            ---------------  ------------------ ----------------- ----------------

         Total liabilities                                       6,356,483              87,200          (96,349)        6,347,334
                                                            ---------------  ------------------ ----------------- ----------------

     Total stockholders equity                                   1,866,498              25,961          (25,961)        1,866,498
                                                            ---------------  ------------------ ----------------- ----------------

     Total liabilities and stockholders equity           $       8,222,981             113,161         (122,310)        8,213,832
                                                            ---------------  ------------------ ----------------- ----------------




                                      F-41

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)





     Condensed consolidating income statements:

                                                                                       Adjustments
                                                                      Combined             and                Axtel
     For the year ended December 31, 2003            Axtel           Guarantors       Eliminations        Consolidated
     ----------------------------------------  ------------------ ----------------- ------------------  ------------------

                                                                                                 
     Rental, installation, service and
        other revenues                       $        2,966,165           779,451           (779,387)        2,966,229
     Cost of sales and services                        (821,362)            -                 -               (821,362)
     Selling and administrative expenses             (1,164,567)         (771,136)           779,387        (1,156,316)
     Depreciation and amortization                     (873,939)            (405)             -               (874,344)
     Operating income                                   106,297             7,910             -                114,207
     Comprehensive financing result, net               (431,760)           (1,854)             1,224          (432,390)
     Other income (expenses), net                     1,740,666            (8,138)            (1,224)        1,731,304
     Income tax                                        (499,941)           (1,405)            -               (501,346)
     Investment in subsidiaries                          (3,487)            -                  3,487             -
                                               ------------------ ----------------- ------------------  ------------------
     Net income (loss)                       $          911,775            (3,487)             3,487           911,775
                                               ------------------ ----------------- ------------------  ------------------

                                                                                       Adjustments
                                                                      Combined             and                Axtel
     For the year ended December 31, 2002            Axtel           Guarantors       Eliminations        Consolidated
     ----------------------------------------  ------------------ ----------------- ------------------  ------------------

     Rental, installation, service and
        other revenues                       $        2,491,652           824,353           (824,353)        2,491,652
     Cost of sales and services                        (622,007)            -                 -               (622,007)
     Selling and administrative expenses             (1,290,008)         (816,990)           824,353        (1,282,645)
     Depreciation and amortization                     (822,594)             (919)            -               (823,513)
     Operating (loss) income                           (242,957)            6,444             -               (236,513)
     Comprehensive financing result, net               (771,844)           (1,494)             1,482          (771,856)
     Other expenses, net                                (25,823)          (33,667)            (1,482)          (60,972)
     Income tax                                         237,735             7,850             -                245,585
     Investment in subsidiaries                         (20,867)            -                 20,867             -
                                               ------------------ ----------------- ------------------  ------------------
     Net income (loss)                       $         (823,756)          (20,867)            20,867          (823,756)
                                               ------------------ ----------------- ------------------  ------------------





                                      F-42

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)






                                                                                       Adjustments
                                                                      Combined             and                Axtel
     For the year ended December 31, 2001            Axtel           Guarantors       Eliminations        Consolidated
     ----------------------------------------  ------------------ ----------------- ------------------  ------------------

                                                                                                   
     Rental, installation, service and
     other revenues                          $        2,278,748            62,561            (62,563)          2,278,746
     Cost of sales and services                        (529,656)                -             -                 (529,656)
     Selling and administrative expenses             (1,672,704)          (58,414)            62,206          (1,668,912)
     Depreciation and amortization                     (653,664)           (1,371)            -                 (655,035)
     Operating (loss) income                           (577,276)            2,776               (357)           (574,857)
     Comprehensive financing result, net                (87,055)           (1,559)             1,998             (86,616)
     Other expenses, net                                (89,441)           (4,357)            (1,641)            (95,439)
     Income tax                                         162,522               318             -                  162,840
     Investment in subsidiaries                          (2,822)            -                  2,822              -
                                               ------------------ ----------------- ------------------  ------------------
     Net income (loss)                       $         (594,072)           (2,822)             2,822            (594,072)
                                               ------------------ ----------------- ------------------  ------------------





                                      F-43

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)





     Condensed consolidating statements of changes in financial position:


                                                                                                 Adjustments
                                                                                  Combined           and             Axtel
     For the year ended December 31, 2003                           Axtel        Guarantors     Eliminations      Consolidated
     ---------------------------------------------------------- --------------  -------------- ---------------- -----------------

     Operating activities:
                                                                                                           
        Net income (loss)                                     $      911,775          (3,487)           3,487          911,775
        Non-cash items                                              (510,832)          2,503           (3,487)        (511,816)
                                                                --------------  -------------- ---------------- -----------------
              Resources provided by (used in) operations             400,943            (984)           -              399,959
        Net (investment in) financing from operations               (235,575)             13           (2,179)        (237,741)
                                                                --------------  -------------- ---------------- -----------------
              Resources provided by (used in) operations, net        165,368            (971)          (2,179)         162,218
                                                                --------------  -------------- ---------------- -----------------

     Financing activities:
        Increase in common stock                                   2,706,380           2,301           (2,301)       2,706,380
        Additional paid-in capital                                   (15,052)           -               -              (15,052)
        Loans payments, net                                       (1,532,628)         (2,179)           2,179       (1,532,628)
        Others                                                       (58,349)           -               -              (58,349)
                                                                --------------  -------------- ---------------- -----------------
              Resources provided by financing activities           1,100,351             122             (122)       1,100,351
                                                                --------------  -------------- ---------------- -----------------

     Investing activities:
        Acquisition and construction of property, systems and
          equipment, net                                            (467,486)           -               -             (467,486)
        Investment in subsidiaries                                    (2,301)           -               2,301          -
        Other assets                                                 (97,954)           (168)           -              (98,122)
                                                                --------------  -------------- ---------------- -----------------
              Resources used in investing activities                (567,741)           (168)           2,301         (565,608)
                                                                --------------  -------------- ---------------- -----------------

     Increase (decrease) in cash and equivalents                     697,978          (1,017)           -              696,961
     Cash and equivalents at the beginning of the year               330,743           1,478            -              332,221
                                                                --------------  -------------- ---------------- -----------------
     Cash and equivalents at the end of the year              $    1,028,721             461            -            1,029,182
                                                                --------------  -------------- ---------------- -----------------





                                      F-44

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)






                                                                                                 Adjustments
                                                                                  Combined           and             Axtel
     For the year ended December 31, 2002                           Axtel        Guarantors     Eliminations      Consolidated
     ---------------------------------------------------------- --------------  -------------- ---------------- -----------------

     Operating activities:
                                                                                                           
        Net loss                                              $     (823,756)        (20,867)          20,867          (823,756)
        Non-cash items                                               605,727          (6,697)         (20,867)          578,163
                                                                --------------  -------------- ---------------- -----------------
            Resources used in operations                            (218,029)        (27,564)           -              (245,593)
         Net financing from (investment in) operations               249,219         (14,031)          (1,325)          233,863
                                                                --------------  -------------- ---------------- -----------------
            Resources provided by (used in) operations, net           31,190         (41,595)          (1,325)          (11,730)
                                                                --------------  -------------- ---------------- -----------------

     Financing activities:
        Increase in common stock                                      52,772          44,038          (44,038)           52,772
        Additional paid-in capital                                    (2,076)           -               -                (2,076)
        Proceeds from (loans payments), net                          640,648          (1,325)           1,325           640,648
        Others                                                        92,311            -               -                92,311
                                                                --------------  -------------- ---------------- -----------------
            Resources provided by financing activities               783,655          42,713          (42,713)          783,655

     Investing activities:
        Acquisition and construction of property, systems and
          equipment, net                                            (574,414)           -               -              (574,414)
        Investment in subsidiaries                                   (44,038)           -              44,038          -
        Other assets                                                  (1,477)             37            -                (1,440)
                                                                --------------  -------------- ---------------- -----------------
            Resources used in investing activities                  (619,929)             37           44,038          (575,854)
                                                                --------------  -------------- ---------------- -----------------

     Increase in cash and equivalents                                194,916           1,155            -               196,071
     Cash and equivalents at the beginning of the year               135,827             323            -               136,150
                                                                --------------  -------------- ---------------- -----------------
     Cash and equivalents at the end of the year              $      330,743           1,478            -               332,221
                                                                --------------  -------------- ---------------- -----------------





                                      F-45

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)




                                                                                                 Adjustments
                                                                                  Combined           and             Axtel
     For the year ended December 31, 2001                           Axtel        Guarantors     Eliminations      Consolidated
     ---------------------------------------------------------- --------------  -------------- ---------------- -----------------

     Operating activities:
                                                                                                           
        Net loss                                              $     (594,072)         (2,822)            2,822         (594,072)
        Non-cash items                                               494,587           1,233           (2,822)          492,998
                                                                --------------  -------------- ---------------- -----------------
              Resources used in operations                           (99,485)         (1,589)           -              (101,074)
          Net investment in operations                              (202,394)         (4,354)            (663)         (207,411)
                                                                --------------  -------------- ---------------- -----------------
              Resources used in operations, net                     (301,879)         (5,943)            (663)         (308,485)
                                                                --------------  -------------- ---------------- -----------------

     Financing activities:
        Increase in common stock                                   1,035,344           5,660           (5,660)        1,035,344
        Additional paid-in capital                                   (32,161)           -               -               (32,161)
        Proceeds from (loans payments), net                          753,547             (49)              49           753,547
        Others                                                       159,872            -               -               159,872
                                                                --------------  -------------- ---------------- -----------------
              Resources provided by financing activities           1,916,602           5,611           (5,611)        1,916,602
                                                                --------------  -------------- ---------------- -----------------

     Investing activities:
        Acquisition and construction of property, systems and
          equipment, net                                          (1,608,695)           -                 616        (1,608,079)
        Investment in subsidiaries                                    (5,660)           -               5,660             -
        Other assets                                                 (12,558)            (21)              (2)          (12,581)
                                                                --------------  -------------- ---------------- -----------------
              Resources used in investing activities              (1,626,913)            (21)           6,274        (1,620,660)
                                                                --------------  -------------- ---------------- -----------------

     Decrease in cash and equivalents                                (12,190)           (353)           -               (12,543)
     Cash and equivalents at the beginning of the year               148,017             676            -               148,693
                                                                --------------  -------------- ---------------- -----------------
     Cash and equivalents at the end of the year              $      135,827             323            -               136,150
                                                                --------------  -------------- ---------------- -----------------







                                      F-46

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     The tables below present combined balance sheets as of December 31, 2003
     and 2002, and income statements and statements of changes in financial
     position for each of the three-year periods ended December 31, 2003 for the
     Guarantors. Such information presents in separate columns each individual
     Guarantor, consolidation adjustments and eliminations, and the combined
     guarantors. All significant related parties balances and transactions
     between the Guarantors have been eliminated in the "Combined Guarantors"
     column.

     The amounts presented in the column "Combined Guarantors" are readily
     comparable with the information of the Guarantors included in the condensed
     consolidated financial information.



     Guarantors' Combined Balance Sheets:

     As of December 31, 2003
     ------------------------------------
                                                                                            Adjustments
                                                                             Servicios          and          Combined
                   Assets                    Icosa        Inmobiliaria         Axtel       Eliminations     Guarantors
                                          ------------ ------------------- --------------  -------------- ----------------

                                                                                                       
     Cash and cash equivalents          $         161                  13            287          -                   461
     Accounts receivable                           34             -                   98          -                   132
     Related parties receivables                5,397             -               77,614           (584)           82,427
     Refundable taxes and other
        accounts receivable                       998               1,355          9,452          -                11,805
                                          ------------ ------------------- --------------  -------------- ----------------

         Total current assets                   6,590               1,368         87,451           (584)           94,825
                                          ------------ ------------------- --------------  -------------- ----------------

     Property, systems and equipment,
     net                                       -                    9,996        -                -                 9,996
     Deferred income taxes                          3             -                6,771           (436)            6,338
     Other                                        168             -              -                -                   168
                                          ------------ ------------------- --------------  -------------- ----------------

         Total non current assets                 171               9,996          6,771           (436)           16,502
                                          ------------ ------------------- --------------  -------------- ----------------

     Total assets                       $       6,761              11,364         94,222         (1,020)          111,327
                                          ------------ ------------------- --------------  -------------- ----------------

     Liabilities and Stockholders Equity

     Account payable and accrued
        liabilities                     $        165              -              8,584            -               8,749
     Taxes payable                             2,789              -             48,442            -              51,231
     Related parties payables                  -                    9,081       -                  (584)          8,497
     Other accounts payable                      448              -             17,408            -              17,856
                                          ------------ ------------------- --------------  -------------- ----------------

         Total current liabilities             3,402                9,081       74,434             (584)         86,333
                                          ------------ ------------------- --------------  -------------- ----------------

     Deferred income tax                        -                     436                          (436)          -
     Others                                      281              -              1,751            -               2,032
                                          ------------ ------------------- --------------  -------------- ----------------

         Total liabilities                     3,683                9,517       76,185           (1,020)         88,365
                                          ------------ ------------------- --------------  -------------- ----------------

     Stockholders' equity                      3,824                1,513       21,112            -              26,449
     Net income (loss)                          (746)                 334        (3,075)          -               (3,487)
                                          ------------ ------------------- --------------  -------------- ----------------

     Total stockholders equity                 3,078                1,847       18,037            -              22,962
                                          ------------ ------------------- --------------  -------------- ----------------
                                                                                                          ----------------

     Total liabilities and stockholders
     equity                             $      6,761               11,364       94,222           (1,020)        111,327
                                          ------------ ------------------- --------------  -------------- ----------------




                                      F-47

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)






     As of December 31, 2002
     ------------------------------------
                                                                                           Adjustments
                                                                             Servicios         and           Combined
                   Assets                    Icosa        Inmobiliaria         Axtel       Eliminations     Guarantors
                                          ------------ ------------------- -------------- --------------- ----------------

                                                                                                   
     Cash and cash equivalents          $         78                   52        1,348            -               1,478
     Accounts receivable                        -                 -                 58            -                  58
     Related parties receivables               4,945              -             79,910             (608)         84,247
     Refundable taxes and other
       accounts receivable                       113                1,427        8,042            -               9,582
                                          ------------ ------------------- -------------- --------------- ----------------

         Total current assets                  5,136                1,479       89,358             (608)         95,365
                                          ------------ ------------------- -------------- --------------- ----------------

     Property, systems and equipment,
     net                                        -                  10,838         -               -              10,838
     Deferred income taxes                       181              -              7,329             (552)          6,958
     Other                                      -                 -               -               -               -
                                          ------------ ------------------- -------------- --------------- ----------------

         Total non current assets                181               10,838        7,329             (552)         17,796
                                          ------------ ------------------- -------------- --------------- ----------------

     Total assets                       $      5,317               12,317       96,687           (1,160)        113,161
                                          ------------ ------------------- -------------- --------------- ----------------

     Liabilities and stockholders'
     equity

     Account payable and accrued
     liabilities                        $       -                       6        6,946            -               6,952
     Taxes payable                             1,190             -              44,737            -              45,927
     Related parties payables                   -                  11,284        -                 (608)         10,676
     Other accounts payable                      909             -              21,383            -              22,292
                                          ------------ ------------------- -------------- --------------- ----------------

         Total current liabilities             2,099               11,290       73,066             (608)         85,847
                                          ------------ ------------------- -------------- --------------- ----------------

     Deferred income tax                        -                     552                          (552)          -
     Others                                      221             -               1,132            -               1,353
                                          ------------ ------------------- -------------- --------------- ----------------

         Total liabilities                     2,320               11,842       74,198           (1,160)         87,200
                                          ------------ ------------------- -------------- --------------- ----------------

     Stockholders' equity                      4,445                   66       42,317                           46,828
     Net income (loss)                        (1,448)                 409       (19,828)          -              (20,867)
                                          ------------ ------------------- -------------- --------------- ----------------

     Total stockholders equity                 2,997                  475       22,489            -              25,961
                                          ------------ ------------------- -------------- --------------- ----------------

     Total liabilities and stockholders
        equity                          $      5,317               12,317       96,687           (1,160)        113,161
                                          ------------ ------------------- -------------- --------------- ----------------






                                      F-48

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)







     Guarantors' Combined Income Statements:

                                                                                                Adjustments
                                                                                Servicios           and         Combined
     For the year ended December 31, 2003      Icosa        Inmobiliaria          Axtel        Eliminations    Guarantors
     -------------------------------------- ------------  ------------------ ----------------- -------------- --------------

                                                                                                   
     Rental and service revenues          $    45,336               1,991             732,124         -           779,451

     Administrative expenses                   (45,712)               (508)         (725,424)          508        (771,136)

     Depreciation and amortization               -                    (405)         -               -                 (405)

          Operating (loss) income                 (376)             1,078               6,700          508          7,910
                                            ------------  ------------------ ----------------- -------------- --------------

     Comprehensive financing result, net          (140)               (865)             (849)         -             (1,854)
                                            ------------  ------------------ ----------------- -------------- --------------

     Other income (expenses), net                  24                   5             (7,659)          (508)        (8,138)
                                            ------------  ------------------ ----------------- -------------- --------------

        (Loss) income before income taxes and
          employee statutory profit
          sharing                                 (492)               218             (1,808)         -             (2,082)
                                            ------------  ------------------ ----------------- -------------- --------------

          Total income (tax) and employee
             statutory profit sharing
            benefit                               (254)               116             (1,267)         -             (1,405)
                                            ------------  ------------------ ----------------- -------------- --------------

              Net (loss) income           $       (746)               334             (3,075)         -             (3,487)
                                            ------------  ------------------ ----------------- -------------- --------------

                                                                                                Adjustments
                                                                                Servicios           and         Combined
     For the year ended December 31, 2002      Icosa        Inmobiliaria          Axtel        Eliminations    Guarantors
     -------------------------------------- ------------  ------------------ ----------------- -------------- --------------

     Rental and service revenues          $    36,645               2,085           785,623           -           824,353

     Administrative expenses                   (36,084)               (528)         (780,906)          528        (816,990)

     Depreciation and amortization                (463)               (456)         -               -                 (919)

          Operating income                         98               1,101             4,717            528          6,444
                                            ------------  ------------------ ----------------- -------------- --------------

     Comprehensive financing result, net          (194)               (871)             (429)         -             (1,494)
                                            ------------  ------------------ ----------------- -------------- --------------

     Other expenses, net                        (1,694)             -                (31,445)          (528)       (33,667)
                                            ------------  ------------------ ----------------- -------------- --------------

        (Loss) income before income taxes and
           employee statutory profit
           sharing                              (1,790)               230            (27,157)         -            (28,717)
                                            ------------  ------------------ ----------------- -------------- --------------

          Total income tax and employee
            statutory profit sharing              342                 179             7,329           -             7,850
                                            ------------  ------------------ ----------------- -------------- --------------

              Net (loss) income           $     (1,448)               409            (19,828)         -            (20,867)
                                            ------------  ------------------ ----------------- -------------- --------------




                                      F-49

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)





                                                                                                Adjustments
                                                                                Servicios           and         Combined
     For the year ended December 31, 2001     Icosa         Inmobiliaria          Axtel        Eliminations    Guarantors
     -------------------------------------- ------------  ------------------ ----------------- -------------- --------------

                                                                                                    
     Rental and service revenues          $    60,363               2,198           -                -             62,561

     Administrative expenses                   (57,855)               (559)         -                -            (58,414)

     Depreciation and amortization                (927)               (444)         -                -             (1,371)

           Operating income                     1,581               1,195           -                -              2,776
                                            ------------  ------------------ ----------------- -------------- --------------

     Comprehensive financing result, net           (66)             (1,493)         -                -             (1,559)
                                            ------------  ------------------ ----------------- -------------- --------------

     Other expenses, net                        (4,357)             -               -                -             (4,357)
                                            ------------  ------------------ ----------------- -------------- --------------

         Loss before income taxes and
          employee statutory profit
          sharing                               (2,842)               (298)         -                -             (3,140)
                                            ------------  ------------------ ----------------- -------------- --------------

            Total income tax and employee
              statutory  profit sharing           324                   (6)         -                -                318
                                            ------------  ------------------ ----------------- -------------- --------------

             Net loss                     $     (2,518)               (304)         -                -             (2,822)
                                            ------------  ------------------ ----------------- -------------- --------------






                                      F-50

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     Guarantors' Combined Statements of Changes in Financial Position:






                                                                                                Adjustments
                                                                                Servicios           and         Combined
     For the year ended December 31, 2003      Icosa        Inmobiliaria          Axtel        Eliminations    Guarantors
     -------------------------------------- ------------  ------------------ ----------------- -------------- --------------

     Operating activities:
                                                                                                    
        Net (loss) income                 $      (746)                334            (3,075)         -             (3,487)
        Non-cash items                            356                 290             1,857          -              2,503
                                            ------------  ------------------ ----------------- -------------- --------------

            Resources (used in) provided
              by operations                       (390)               624             (1,218)        -                (984)

            Net (investment in) financing
              from operations                     (187)                43               157          -                 13
                                            ------------  ------------------ ----------------- -------------- --------------

            Resources (used in) provided
              by operations, net                  (577)               667             (1,061)        -                (971)
                                            ------------  ------------------ ----------------- -------------- --------------

     Financing activities:
        Increase in common stock                  828               1,473           -                -              2,301
        Loans payment, net                                          (2,179)         -                -              (2,179)
                                            ------------  ------------------ ----------------- -------------- --------------

     Resources provided by (used in)
        financing activities                      828                 (706)         -                -                122
                                            ------------  ------------------ ----------------- -------------- --------------

     Investing activities:
        Other assets                              (168)             -               -                -                (168)
                                            ------------  ------------------ ----------------- -------------- --------------

            Resources used in investing
              activities                          (168)             -               -                -                (168)
                                            ------------  ------------------ ----------------- -------------- --------------

     Increase (decrease) in cash and
        equivalents                                83                  (39)           (1,061)        -              (1,017)

     Cash and equivalents at the
        beginning of the year                      78                  52             1,348          -              1,478
                                            ------------  ------------------ ----------------- -------------- --------------

     Cash and equivalents at the end of
        the year                          $       161                  13               287          -                461
                                            ------------  ------------------ ----------------- -------------- --------------





                                      F-51

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)






                                                                                                Adjustments
                                                                                Servicios           and         Combined
     For the year ended December 31, 2002      Icosa        Inmobiliaria          Axtel        Eliminations    Guarantors
     -------------------------------------- ------------  ------------------ ----------------- -------------- --------------

     Operating activities:
                                                                                                    
        Net income (loss)                 $     (1,448)               409            (19,828)        -             (20,867)
        Non-cash items                            172                 277             (7,146)        -              (6,697)
                                            ------------  ------------------ ----------------- -------------- --------------

          Resources (used in) provided by
            operations                          (1,276)               686            (26,974)        -             (27,564)

           (Investment in) financing from
             operations, net                      (670)               635            (13,996)        -             (14,031)
                                            ------------  ------------------ ----------------- -------------- --------------

          Resources (used in) provided by
            operations, net                     (1,946)             1,321            (40,970)        -             (41,595)
                                            ------------  ------------------ ----------------- -------------- --------------

     Financing activities:
        Increase in common stock                1,776                -               42,262          -             44,038
        Loans payments, net                                         (1,325)                          -              (1,325)
                                            ------------  ------------------ ----------------- -------------- --------------

          Resources provided by (used in)
            financing activities                1,776               (1,325)          42,262          -             42,713
                                            ------------  ------------------ ----------------- -------------- --------------

     Investing activities:
        Other assets                               37                -              -                -                 37
                                            ------------  ------------------ ----------------- -------------- --------------

          Resources used in investing
            activities                             37                -              -                -                 37
                                            ------------  ------------------ ----------------- -------------- --------------

     (Decrease) increase in cash and
        equivalents                               (133)                 (4)           1,292          -              1,155

     Cash and equivalents at the
        beginning of the year                     211                  56                56          -                323
                                            ------------  ------------------ ----------------- -------------- --------------

     Cash and equivalents at the end of
        the year                          $        78                  52             1,348          -              1,478
                                            ------------  ------------------ ----------------- -------------- --------------





                                      F-52

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)






                                                                                                Adjustments
                                                                                Servicios           and         Combined
     For the year ended December 31, 2001      Icosa        Inmobiliaria          Axtel        Eliminations    Guarantors
     -------------------------------------- ------------  ------------------ ----------------- -------------- --------------

     Operating activities:
                                                                                                     
        Net loss                          $     (2,518)               (304)            -                            (2,822)
        Non-cash items                             783                450              -                             1,233
                                            ------------  ------------------ ----------------- -------------- --------------

          Resources (used in) provided by
            operations                          (1,735)               146              -             -              (1,589)

          Investment in operations, net         (4,254)               (100)            -                            (4,354)
                                            ------------  ------------------ ----------------- -------------- --------------

          Resources (used in) provided by
            operations, net                     (5,989)                46              -             -              (5,943)
                                            ------------  ------------------ ----------------- -------------- --------------

     Financing activities:
        Increase in common stock                 5,604               -                     56        -               5,660
        Loans payment                                                  (49)            -             -                 (49)
                                            ------------  ------------------ ----------------- -------------- --------------

          Resources provided by (used in)
            financing activities                 5,604                 (49)                56        -              5,611
                                            ------------  ------------------ ----------------- -------------- --------------

     Investing activities:
        Other assets                               (21)              -                 -             -                 (21)
                                            ------------  ------------------ ----------------- -------------- --------------

          Resources used in investing
            activities                             (21)              -                 -             -                 (21)
                                            ------------  ------------------ ----------------- -------------- --------------

     (Decrease) increase in cash and
        equivalents                               (406)                 (3)                56        -                (353)

     Cash and equivalents at the
        beginning of the year                      617                 59              -             -                676
                                            ------------  ------------------ ----------------- -------------- --------------

     Cash and equivalents at the end of
        the year                          $        211                 56                  56        -                323
                                            ------------  ------------------ ----------------- -------------- --------------




                                      F-53

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)




     Guarantors - U.S. GAAP reconciliation of net income and stockholders'
     equity:

     As discussed at the beginning of this note 24, the following reconciliation
     to U.S. GAAP does not eliminate the inflation adjustments for Mexican GAAP,
     since they represent an integral measurement of the effects of the changes
     in the price levels in the Mexican economy and, as such, are considered a
     more meaningful presentation than the financial reports based on historic
     costs for book purposes for Mexico and the United States.

     The main differences between Mexican GAAP and US GAAP and their effect on
     consolidated net loss and stockholders' equity as of December 31, 2003,
     2002 and 2001 is presented below, with an explanation of the adjustments.




                                                                                      Year ended December 31,
                                                                        -----------------------------------------------------
                                                                             2003               2002               2001
                                                                        -----------------------------------------------------

                                                                                                             
       Net loss reported under Mexican GAAP .......................  $        (3,487)              (20,867)           (2,822)
                                                                        ---------------    ----------------    --------------

       Approximated US GAAP adjustments
       1. Deferred income taxes (A)................................            1,331                (7,851)             (318)
       2. Amortization of start up cost (B)........................           -                       462                927
       3. Allowance for post retirement benefits (C)...............              191               (25,917)             (859)
       4. Accrued vacations (C)....................................           -                     (2,083)          -
                                                                        ---------------    ----------------    --------------
       Total approximate US GAAP adjustments.......................            1,522               (35,389)             (250)
                                                                        ---------------    ----------------    --------------
       Approximate net loss under US GAAP..........................  $        (1,965)              (56,256)           (3,072)
                                                                        ===============    ================    ==============






                                      F-54

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)






                                                                              Year ended December 31,
                                                                         -----------------------------------
                                                                              2003               2002
                                                                         -----------------------------------

                                                                                              
       Total stockholders' equity reported under Mexican GAAP......  $         22,962               25,961
                                                                         ---------------    ----------------

       Approximate US GAAP adjustments
       1. Deferred income taxes (A)................................             (6,338)             (6,959)
       2. Allowance for post retirement benefits (C)...............             (27,619)           (27,810)
       3. Accrued vacations (C)....................................             -                   (2,083)
                                                                         ---------------    ----------------
       Total approximate US GAAP adjustments.......................             (33,957)           (36,852)
                                                                         ---------------    ----------------
       Total approximate stockholders' equity under US GAAP........  $          (10,995)           (10,891)
                                                                         ===============    ================




     Guarantors-Notes to the U.S. GAAP reconciliation

     A.   Deferred income taxes

     Deferred income taxes adjustment in the stockholders' equity reconciliation
     to U.S. GAAP, at December 31, 2003 and 2002, represented decreases of $
     6,338 and $ 6,959, respectively.

     B.   Start-up costs

     In April 1998, the AICPA issued Statement of Position 98-5, "Report of
     Start-up Costs" (SOP 98-5), which requires start-up costs, including
     organization costs, to be expensed as incurred. SOP 98-5 is effective,
     except for certain investment companies, for fiscal years beginning after
     December 15, 1998. Under Mexican GAAP, this type of costs were recognized
     when incurred as a deferred asset and amortized over a period of 10 years.
     The Company has reversed the amortization of $ 462 and $ 927 in 2002 and
     2001, respectively as shown in the US GAAP reconciliation.

     C.   Other employee benefits

     Vacation For years ended December 31, 2002 and before, under Mexican GAAP
     the vacation expense was recognized when taken rather than during the
     period the employees earn it. In order to comply with SFAS 43, for the year
     ended December 31, 2002, the Company recorded a decrease in net income of $
     2,083. Starting on January 2003, Mexican GAAP requires the recognition of
     vacation expense when earn (see note 3a).


                                      F-55

                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     Severance Under Mexican GAAP (Bulletin D-3), severance payments should be
     recognized in earnings in the period in which they are paid, unless such
     payments are used by an entity as a substitution of pension benefits, in
     which case, they should be considered as a pension plan. Under U.S. GAAP,
     post-employment benefits for former or inactive employees, excluding
     retirement benefits, are accounted for under the provisions of SFAS 112,
     which requires recognition of certain benefits, including severance, over
     an employee's service life. For the years ended December 31, 2003, 2002 and
     2001 the Company recorded an increase or decrease in net income of $191, $
     (25,917) and $ (859), respectively, and recognized an accrual amounting to
     $27,619 and $27,810 as of December 31, 2003 and 2002, respectively.





                                      F-56







                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES
              Quarterly Condensed Consolidated Financial Statements
                                 March 31, 2004
       (With comparative figures for December 31, 2003 and March 31, 2003)





                                      F-57




                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                           Consolidated Balance Sheets
                      March 31, 2004 and December 31, 2003
       (Thousand pesos of constant purchasing power as of March 31, 2004)



                                                                                          (Unaudited)
                                                                                       -----------------
                                                                                           March 31,        December 31,
                                                                                       -----------------  ----------------
                   Assets                                                                    2004               2003
                                                                                       -----------------  ----------------

                                                                                                        
        Current assets:
           Cash and cash equivalents (including $4,464 and $4,569 of restricted
              cash as of March 31, 2004 and  December 31, 2003)                       $        850,081        1,029,182
           Accounts receivable                                                                 459,026          428,593
           Refundable taxes and other accounts receivable                                       28,313           20,312
           Prepaid expenses (note 5)                                                           339,021          186,828
           Inventories                                                                          23,171           21,897
                                                                                       -----------------  ----------------

                   Total current assets                                                      1,699,612        1,686,812

        Property, systems and equipment, net (notes 6 and 9)                                 5,262,963        5,275,442
        Telephone concession rights, net of accumulated amortization of $212,295
           and $200,016 in 2004 and 2003, respectively                                         714,615          726,894
        Pre-operating expenses, net                                                            195,137          203,330
        Deferred income taxes (note 11)                                                        241,575          256,018
        Other assets (note 7)                                                                  117,950          110,998
                                                                                       -----------------  ----------------

                   Total assets                                                       $      8,231,852        8,259,494
                                                                                       =================  ================

                   Liabilities and Stockholders' Equity

        Current liabilities:
           Notes payable (note 8)                                                     $         60,442           24,384
           Current maturities of long-term debt (note 9)                                        26,036           55,279
           Accounts payable and accrued expenses                                               331,546          315,155
           Accrued interest                                                                     69,553           68,054
           Taxes payable                                                                        53,662           70,358
           Other accounts payable (note 10)                                                    216,434          197,426
                                                                                       -----------------  ----------------

                   Total current liabilities                                                   757,673          730,656

        Long-term debt, excluding current maturities (note 9)                                1,977,975        2,056,372
        Other long-term accounts payable                                                         1,845            2,207
        Seniority premiums                                                                       1,924            2,032
                                                                                       -----------------  ----------------

                   Total liabilities                                                         2,739,417        2,791,267
                                                                                       -----------------  ----------------

        Stockholders' equity (note 12):
            Common stock                                                                     6,845,962        6,845,962
            Additional paid-in capital                                                         135,456          135,456
            Deficit                                                                         (1,595,373)     (1,627,350)
            Cumulative deferred income tax effect                                              114,159          114,159

            Change in the fair value of derivative instruments (note 3)                         (7,769)         -
                                                                                       -----------------  ----------------

                    Total stockholders' equity                                               5,492,435        5,468,227

        Commitments and contingencies (note 13)

        Subsequent events (note 14)
                                                                                       -----------------  ----------------

                   Total liabilities and stockholders' equity                         $      8,231,852        8,259,494
                                                                                       =================  ================

       The accompanying notes are an integral part of the consolidated financial statements.




                                      F-58




                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES
                      Consolidated Statements of Operations
       (Thousand pesos of constant purchasing power as of March 31, 2004)




                                                                                           Three months ended March 31,
                                                                                       ------------------------------------
                                                                                                   (Unaudited)
                                                                                             2004               2003
                                                                                       ------------------------------------

                                                                                                             
      Rental, installation, service and other revenues                                $         865,117            675,377
                                                                                       ----------------- ------------------

      Operating costs and expenses:
         Cost of sales and services                                                           (269,063)          (193,983)
         Selling and administrative expenses                                                  (295,055)          (271,428)
         Depreciation and amortization                                                        (230,434)          (212,972)
                                                                                       ----------------- ------------------

                                                                                              (794,552)          (678,383)
                                                                                       ----------------- ------------------

                 Operating income (loss)                                                        70,565             (3,006)
                                                                                       ----------------- ------------------

      Comprehensive financing result:
         Interest expense                                                                      (66,631)           (98,357)
         Interest income                                                                         5,140              7,298
         Foreign exchange gain (loss), net                                                      10,744           (257,255)
         Monetary position gain                                                                 16,273             65,536
                                                                                       ----------------- ------------------

                  Comprehensive financing result, net                                          (34,474)          (282,778)
                                                                                       ----------------- ------------------

      Other income, net (note 9)                                                                14,156          1,892,053
                                                                                       ----------------- ------------------

                  Income before income taxes                                                    50,247          1,606,269
                                                                                       ----------------- ------------------

      Deferred income tax expense (note 11)                                                    (18,270)          (431,945)
                                                                                       ----------------- ------------------

                Net income                                                            $         31,977          1,174,324
                                                                                       ================= ==================





 The accompanying notes are an integral part of the consolidated financial statements.



                                      F-59




                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES
            Consolidated Statements of Changes in Financial Position
       (Thousand pesos of constant purchasing power as of March 31, 2004)



                                                                                            Three months ended March 31,
                                                                                        -------------------------------------
                                                                                                     (Unaudited)
                                                                                               2004               2003
                                                                                        -------------------------------------
Operating activities:
                                                                                                            
     Net income                                                                        $         31,977           1,174,324
     Add charges (deduct credits) to operations not requiring
        (providing) resources:
           Depreciation                                                                         206,431             190,947
           Amortization                                                                          24,003              22,025
           Gain in the forgiveness of debt (note 9b)                                           -                 (1,893,522)
           Deferred income tax                                                                   18,270             431,945
                                                                                        ------------------ ------------------

              Resources provided by (used in) in the operation                                  280,681             (74,281)

     Net (investment in) financing from operations                                              (182,644)            15,643
                                                                                        ------------------ ------------------

              Resources provided by (used in) operating activities                               98,037             (58,638)
                                                                                        ------------------ ------------------

Financing activities:
    Increase in common stock                                                                    -                 2,742,435
    Additional paid-in capital                                                                  -                    (9,433)
    Payments of loans, net                                                                       (70,083)        (2,463,643)
    Deferred financing costs                                                                    -                    66,713
    Other long-term accounts payable                                                              (2,620)           (36,857)
                                                                                        ------------------ ------------------

              Resources (used in) provided by financing activities                               (72,703)           299,215
                                                                                        ------------------ ------------------

Investing activities:
     Acquisition and construction of property, systems
        and equipment, net                                                                      (193,952)           (86,417)
     Pre-operating results                                                                          (790)          -
     Other assets                                                                                 (9,693)              (661)
                                                                                        ------------------ ------------------

              Resources used in investing activities                                            (204,435)           (87,078)
                                                                                        ------------------ ------------------

              (Decrease) increase in cash and cash equivalents                                  (179,101)           153,499

Cash and cash equivalents at beginning of period                                              1,029,182             332,221
                                                                                        ------------------ ------------------

Cash and cash equivalents at end of period                                             $        850,081             485,720
                                                                                        ================== ==================


The accompanying notes are an integral part of the consolidated financial statements.




                                      F-60




                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES
            Consolidated Statement of Changes in Stockholders' Equity
       (Thousand pesos of constant purchasing power as of March 31, 2004)




                                                                                      Cumulative       Change in
                                                                                       deferred       the fair
                                                         Additional                     income        value of         Total
                                            Common        paid-in                        tax         derivative      stockholders'
                                             stock        capital      Deficit          effect        instruments       equity
                                           ----------   -----------  -------------  --------------  --------------  --------------

                                                                                                    
      Balances as of December 31, 2003   $ 6,845,962       135,456    (1,627,350)      114,159          -             5,468,227

      Comprehensive income                   -              -             31,977         -              (7,769)          24,208
                                          -----------   -----------  -------------  --------------  --------------  --------------

      Balances as of March 31, 2004
      (Unaudited)                        $ 6,845,962       135,456    (1,595,373)      114,159          (7,769)       5,492,435
                                          ===========   ===========  =============  ==============  ==============  ==============



 The accompanying notes are an integral part of the consolidated financial statements.





                                      F-61





                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

                             March 31, 2004 and 2003

       (Thousand pesos of constant purchasing power as of March 31, 2004)


(1)  Organization and description of business

     Axtel, S.A. de C.V. and subsidiaries (the Company or AXTEL) is a Mexican
     corporation engaged in operating and/or exploiting a public
     telecommunication network to provide voice, sound, data, text, and image
     conducting services, and local, national, and international long-distance
     calls. To provide these services and carry out the Company's activity, a
     concession is required (see note 13d). In June 1996, the Company obtained a
     concession from the Mexican Federal Government to install, operate and
     exploit public telecommunication networks for an initial period of thirty
     years.

     The Company's capital structure has a Mexican majority share ownership with
     58.52% of shares with voting rights owned by Telinor Telefonia, S. de R.L.
     de C.V., the remaining 41.48% is distributed among other entities.

     AXTEL offers different access technologies, including fixed wireless
     telephones, point-to-point, point-to-multipoint, a fiber optic radio links
     and copper technology, depending on the communication needs of the clients.

     The Company has been granted the following licenses over the spectrum of
     frequencies necessary to provide the services:

     o    60MHz for Point-to-Multi-Point in the 10.5GHz band to cover each one
          of the nine regions of the Mexican territory. The acquisition of these
          twenty-year concessions, with an extension option, represented an
          investment of $139,003 for the Company.

     o    112MHz for Point-to-Point in the 15GHz band and a 100MHz in the 23GHz
          band with countrywide coverage. The acquisition of these twenty-year
          concessions, with an extension option, represented an investment of
          $70,102 for the Company.

     o    50MHz in the 3.4GHz. The licenses obtained allow coverage in the nine
          regions of the country, and the investment was $717,805 for a period
          of twenty years with an extension option.



                                      F-62




                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     The Company has commercial services in Monterrey, Mexico City, Guadalajara,
     Puebla, Toluca and Leon.

(2)  Financial statement presentation

     The accompanying consolidated financial statements have been prepared in
     accordance with accounting principles generally accepted in Mexico
     (MexGAAP), which include the recognition of the effects of inflation on the
     financial information, and are expressed in Mexican pesos of constant
     purchasing power as of March 31, 2004, based on the National Consumer Price
     Index (NCPI) published by Banco de Mexico.

     The following national consumer price indexes (NCPI) were used to recognize
     the effects of inflation:

                                                               Inflation
                                             NCPI                 %
                                         --------------     --------------
      March 31, 2004                        396.544              1.60
      December 31, 2003                     390.299              3.99
      March 31, 2003                        379.741              1.18

     The accompanying financial statements should be read in conjunction with
     Axtel's Annual Audited Financial Statements for the year ended December 31,
     2003, as certain information and note disclosures normally included in
     financial statements prepared in accordance with generally accepted
     accounting principles in Mexico have been condensed or omitted. The
     Company's interim financial statements are unaudited, but in the opinion of
     management, reflect all necessary adjustments for a fair presentation,
     which are of a normal recurring nature. Operations results for the three
     months ended March 31, 2004 are not necessarily indicative of the results
     that may be expected for the fiscal year ending December 31, 2004. Certain
     2003 amounts have been reclassified to conform to the 2004 presentation.

     When reference is made to pesos or "$", it means Mexican pesos; when
     reference is made to dollars or U.S.$, it means currency of the United
     States of America. Except when specific references are made to "U.S. dollar
     millions", the amounts in these notes are stated in thousand of constant
     Mexican pesos as of the balance sheet date.

     The consolidated financial statements include the assets, liabilities,
     equity and results on operations of the subsidiaries listed below. The
     balances and transactions between companies have been eliminated in the
     preparation of the consolidated financial statements.

                                                            % ownership
                                                            -----------

     Instalaciones y Contrataciones, S.A. de C.V.               99.998%
     Impulsora e Inmobiliaria Regional, S.A. de C.V.            99.998%
     Servicios Axtel, S.A. de C.V.                              99.998%




                                      F-63


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


(3)  Accounting changes

     Derivative financial instruments

     The Mexican Institute of Public Accountant (IMCP) issued Bulletin C-10
     "Derivative financial instruments and hedging operations", effective
     January 1, 2005, with an early adoption encouragement. One of the main
     provision of this new standard is the classification of hedging through
     derivative financial instruments according to the exposure to be hedged, in
     three accounting models: on fair values, on cash flows and on net
     investments of subsidiaries located abroad. Bulletin C-2, "Financial
     instruments" only divided derivative financial instruments according to the
     Company's intention, either for hedging purposes or negotiation or
     speculation purposes.

     Bulletin C-10 mentions that in a hedging exposure of cash flows the
     effective portion (documented, designated and measured from the beginning
     of the operation) of the gains or losses of the hedging instrument should
     be recognized within the comprehensive result account in stockholders'
     equity, before being offset to asset or liabilities whose risks will be
     hedged and/or offset. The non-effective portions (portions not hedging or
     that stop hedging the designated risks) should be immediately recognized in
     results of the period.

     The Company decided on the early adoption of Bulletin C-10 for 2004. As a
     result of this early adoption, the Company recognized a loss from effective
     hedging amounts for the derivative financial instruments as a charge to
     stockholders' equity accounts, for $11,596, net of a deferred tax effect of
     $3,827 which corresponds to the unrealized portions of these derivative
     financial instruments.

(4)  Hedging

     On March 29, 2004, the Company entered into two separate derivative Cross
     Currency Swaps (CCS) transactions denominated "Coupon Swap" agreements to
     hedge a portion of their US dollar foreign exchange exposure resulting from
     the issuance of the U.S. $175 million 11% senior notes which mature in
     2013. Under the transactions, Axtel will receive semiannual payments
     calculated based on the aggregate notional amount of U.S.$ 113.75 million
     at an annual rate of 11%, and the Company will make semiannual payments
     calculated based on the aggregate of $1,270,019 at annual rate of 12.30%.
     Both of these transactions will expire in December 2008. During the life of
     the contracts, the cash flows originated by the exchange of interest rates
     under the CCS match, in interest payment dates and conditions, those of the
     underlying debt.



                                      F-64


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



          If there is no early settlement, at maturity of the contracts and the
          underlying debt, the Company and the counterparty will exchange
          notional amounts, so the Company will receive the cash flow in the
          currency of the underlying debt necessary to cover its primary
          obligation, and will pay the notional amount in the exchanged currency
          in the CCS, as a result, the original financial risk profile related
          to interest rates and currencies of the underlying debt has been
          effectively exchanged. The CCS information is as follows:



     (Amount in millions)

                                                        Currencies                     Interest Rates
                                                  --------------------------------------------------------
                                     Notional       Notional      Amount in new        Axtel      Axtel     Estimated
      Maturity date                   amount         amount         currency         receives     pays      fair value
- -------------------------------------------------------------------------------------------------------------------------

                                                                                          
   December 15, 2008              U.S.$ 113.75       $ 1,270    U.S.$ 113.75         11.00%      12.30%     U.S.$1.04



     The estimated fair values of derivative instruments used for the exchange
     of interest rates and/or currencies fluctuate over time and will be
     determined by future interest rates and currency prices. These values
     should be viewed in relation to the fair values of the underlying
     transactions and as part of the overall Company's exposure to fluctuations
     in interest rates and foreign exchange rates. The notional amounts of
     derivative instruments do not necessarily represent amounts exchanged by
     the parties, and consequently, there is no direct measure of the Company's
     exposure to the use of these derivatives. The amounts exchanged in cash are
     determined based on the basis of the notional amounts and other terms
     included in the derivative financial instruments.

(5)  Prepaid expenses

     Prepaid expenses consist of the following:

                                               (Unaudited)
                                                March 31,      December 31,
                                                  2004             2003
                                                  ----             ----

Airspan Communications                     $       179,386         -
Nortel Networks                                    137,282           163,732
Other                                               22,353            23,096
                                            -----------------  ----------------

          Total prepaid expenses           $       339,021           186,828
                                            =================  ================




                                      F-65


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


(6)  Property, systems and equipment

     Property, systems and equipment are analyzed as follows:



                                                                   (Unaudited)
                                                                -----------------
                                                                    March 31,         December 31,
                                                                -----------------  -------------------
                                                                      2004                2003             Useful lives
                                                                      ----                ----             ------------

                                                                                                    
       Land                                                    $         36,408               36,423
       Building                                                         118,381              118,417         25 years
       Computer and electronic equipment                                924,112              860,972         3 years
       Transportation equipment                                          14,670               14,670         4 years
       Furniture and fixtures                                            90,074               89,858         10 years
       Network equipment                                              5,618,523            5,859,260      6 to 28 years
       Leasehold improvements                                           140,091              133,964
       Construction in progress                                         780,641              419,991
                                                                -----------------  -------------------

                                                                      7,722,900            7,533,555

       Less accumulated depreciation                                  2,459,937            2,258,113
                                                                -----------------  -------------------

               Property, systems and equipment, net           $       5,262,963            5,275,442
                                                                =================  ===================



     The Company has capitalized CFR as a component of the acquisition cost of
     property, systems and equipment, aggregating $2,205 as of March 31,2004.

     All of the assets indicated above secure the lines of credit and the
     contracts with Hewlett-Packard de Mexico, S. de R.L. de C.V., SR Telecom
     Inc. and Siemens Financial Services Inc. (see note 9). The line of credit
     with Agilent Technologies Mexico, S. de R.L. de C.V., as well as other
     long-term financing is secured by specific collaterals.

(7)  Other assets

     Other assets consist of the following:

                                           (Unaudited)
                                            March 31,             December 31,
                                          ---------------   -------------------
                                             2004                  2003
                                             ----                  ----

      Notes issuance costs               $        63,725               60,807
      Telmex special projects                     37,265            -
      Guarantee deposits                          13,844               14,358
      Other                                        5,101               35,833
                                          ---------------   -------------------

                                                 119,935              110,998
      Less accumulated amortization                1,985            -
                                          ---------------   -------------------

           Other assets, net             $       117,950              110,998
                                          ===============   ===================




                                      F-66


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


(8)  Notes payable

     The notes payable and their main characteristics are as follows:



                                                                                        (Unaudited)
                                                                                     -----------------
                                                                                         March 31,           December 31,
                                                                                     -----------------    ------------------
                                                                                           2004                 2003
                                                                                           ----                 ----

     Revolving  line of credit with SR Telecom  Canada Inc.  denominated  in U.S.
     dollars.  The  payments  are made 50% net 30 days and 50% net 360 days.  The
     interest  rate is LIBOR  plus 6.25  percent  points  applicable  only to the
     360-day portion.                                                             $         -                        4,239

     Revolving line of credit with Banco Mercantil del Norte S.A.  (Banorte) used
     for letters of credit, denominated in U.S. dollars up to 360 days.                        54,753               14,324

                                                                                                             
     Other short-term  financing with several  institutions and/or suppliers with
     interest rates fluctuating between 10% and 11%.                                            5,689                5,821
                                                                                     -----------------    -----------------

              Total short-term notes payable                                      $            60,442               24,384
                                                                                     =================    =================


(9)  Long-term debt


                                                                                       (Unaudited)
                                                                                        March 31,         December 31,
                                                                                    -----------------   -------------------
     Long-term debt and its main characteristics are as follows:                          2004                 2003
                                                                                          ----                 ----

     U.S.$ 175 million in  aggregate  principal  amount of 11% Senior Notes due
     2013.  Interest will be payable  semi-annually  in arrears on June 15, and
     December 15 of each year commencing June 15, 2004.                         $          1,951,950            1,997,762

     Hewlett  Packard  de  Mexico,  S. de R.L.  de  C.V.,  denominated  in U.S.
     dollars,  payable in 36 monthly installments with a six-month grace period
     maturing in 2005. The interest rate is 9.8%.                                          -                        4,535

     Promissory  Notes with Hewlett Packard  Operations  Mexico,  S. de R.L. de
     C.V.  denominated in U.S.  dollars,  payable in 12 quarterly  installments
     maturing in September 2006.  The interest rate is 9.5%.                                  19,542               21,914



                                      F-67


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)

     Line of credit with Siemens  Financial  Services Inc.  denominated in U.S.
     dollars.  The payments  are made in six  semiannual  installments  through
     2005. The interest rate is LIBOR plus 5.5 percentage  points.  Interest is
     payable semiannually.                                                                 -                       52,349

     Line of  credit  with  Agilent  Technologies  Mexico  S.  de R.L.  de C.V.
     denominated  in U.S.  dollars.  The  payments  are made in six  semiannual
     installments through 2005. The interest rate is 9.8%.                                     2,398                2,455

     Other long-term financing with several credit institutions with rates
     fluctuating between 9% and 10% for those denominated in dollars and TIIE
     (Mexican average interbank rate) plus six percentage points for those
     denominated in pesos.                                                                    30,121               32,636
                                                                                    -----------------   -------------------

     Total long-term debt                                                                  2,004,011            2,111,651

     Less current maturities                                                                  26,036               55,279
                                                                                    -----------------   -------------------

     Long-term debt, excluding current maturities                               $          1,977,975            2,056,372
                                                                                    =================   ===================


     Annual installments of long-term debt are as follows:

              Year                               Amount
              ----                               ------

             March 2006                 $            20,621
             March 2007                               5,404
             March 2008                            -
             Thereafter                           1,951,950
                                             ----------------
                                        $         1,977,975
                                             ================

     The following are the most important changes in the Company long-term debt
     during the three-month period ended March 2004 and the year ended 2003:

     a)   On March 18, 2003, the Company obtained a loan for U.S.$ 75 million
          from Banco Mercantil del Norte, S.A. (Banorte) at a variable Libor
          interest rate to 90 days plus certain basis points, payable quarterly.
          The loan payments were set in four equal consecutive quarterly
          installments of U.S.$ 4.5 million and one last installment of U.S.$ 57
          million, beginning 24 months after the credit disposition date, which
          was March 20, 2003. On December 17, 2003 this loan was paid. (See note
          9d).



                                      F-68


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     b)   On March 20, 2003, the Company entered into a debt-restructuring
          agreement with Nortel Networks Limited and Nortel Networks de Mexico
          (Nortel), as follows: payment in cash of U.S.$ 125.2 million, issuance
          by the Company of a promissory note for U.S.$ 24.2 million and the
          capitalization of debt of U.S.$ 178.5 million in exchange for
          250,836,980 Series "N" shares of common stock (see note 12). As a
          result of this transaction, Axtel recognized a gain on the forgiveness
          of debt of approximately $1,888,000. The promissory note for U.S.$
          24.2 million dollars was paid in December 2003. (See note 9d). After
          this transaction and in accordance with the debt restructuring
          agreement all new purchases from Nortel should be either secured
          through the issuance of a letter of credit or prepaid.

     c)   On May 2003 the Company entered in an agreement with Bell Canada
          International (BCI) to terminate all of the rights and obligations of
          both parties under the technical services agreement and a secondment
          agreement dated as of October 6, 1997, including Axtel's obligations
          to pay fees in the future based on the Company's financial performance
          and in full settlement of any and all claims that BCI may have against
          Axtel arising out of or related to the above mentioned agreements. The
          termination agreement was for U.S.$ 15.6 million, which was included
          in other income (expense) line item; originally payable as follows:
          U.S.$ 2.7 million at closing of the agreement, U.S.$ 1.1 million in
          June 2003, U.S.$ 1.1 million in September 2003, U.S.$ 1.1 million in
          December 2003 and U.S.$ 9.3 million, maturing thirty seven (37) months
          after closing payable without interest and in a single installment. On
          December 17, 2003 this debt was paid (Se note 9d).

     d)   On December 16, 2003, the Company completed an offering of senior
          unsecured notes, for a value of U.S.$ 175 million ($2,028 million
          pesos) maturing on December 15, 2013. Interest on the Notes are
          payable semiannually at a annual rate of 11%, beginning on June 15,
          2004.

          Each of the subsidiaries is guaranteeing the notes with unconditional
          guaranties that are unsecured.

          The indenture of the notes contain certain affirmative and negative
          covenants.

          With the proceeds of the offering the Company prepaid in full the
          Banorte facility, the Nortel promissory note and the BCI Indebtedness.

     Some of the debt agreements that remain outstanding establish certain
     covenants, the most important of which refer to limitations on dividend
     payments and comprehensive insurance on pledged assets, among others. As of
     March 31, 2004, the Company was in compliance in all its covenants and
     obligations.



                                      F-69


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



(10) Other accounts payable

     As of March 31, 2004 and December 31, 2003, the other accounts payable
     consist of the following:




                                                        (Unaudited)
                                                         March 31,           December 31,
                                                           2004                 2003
                                                           ----                 ----

                                                                            
Guarantee Deposits (note 13a)                       $       145,002               148,405
Interest payable (note 13a)                                  25,799                24,654
Derivative financial instruments (note 3)                    11,596             -
Other                                                        34,037                24,367
                                                     -----------------  --------------------

          Total prepaid expenses                    $       216,434               197,426
                                                     =================  ====================



(11) Income tax (IT), tax on assets (TA), employee statutory profit sharing
     (ESPS) and tax loss carryforwards

     The parent company and its subsidiaries file their tax returns on a
     stand-alone basis, and the consolidated financial statements show the
     aggregate of the amounts determined by each company.

     In accordance with the current tax legislation, companies must pay either
     the IT or TA, whichever is greater. Both taxes recognize the effects of
     inflation, in a manner different from MexGAAP.

     The TA law establishes a 1.8% tax on assets adjusted for inflation in the
     case of inventory, property, systems and equipment and deducted from
     certain liabilities. TA levied in excess of IT for the year can be
     recovered in the succeeding ten years, updated for inflation, provided that
     in any of such years IT exceeds TA.

     A new Income tax Law was ended on January 1, 2002. This law provides for a
     1% annual reduction in the income tax rate beginning in 2003, so that the
     income tax rate would be 32% in 2005.

     The tax expense attributable to the income before IT differed from the
     amount computed by applying the tax rate enacted of 33% and 34% to pretax
     income, as a result of the items mentioned below:



                                                                             Three months ended
                                                                                 March 31
                                                                               (Unaudited)
                                                                         2004                2003
                                                                         ----                ----

                                                                                      
    Computed "expected" income tax expense                         $      (16,581)          (546,131)
    Increase (decrease) resulting from:
           Effects of inflation, net                                       (2,456)            (3,054)
           Adjustments  to deferred tax assets and
            liabilities  for enacted changes in tax rates                     292            84,494
           Other items and non-deductible expenses, net                       475            32,746
                                                                     --------------     --------------

              Deferred income tax expense                          $      (18,270)          (431,945)
                                                                     ==============     ==============




                                      F-70



                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)

     The tax effects of temporary differences that give rise to significant
     portions of the deferred tax assets and deferred tax liabilities as of
     March 31, 2004 and December 31, 2003 are presented below:



                                                                                 (Unaudited) March       December 31,
                                                                                        31,
                                                                                      2004               2003
 Deferred tax assets:
                                                                                                    
          Net operating loss carryforwards                                  $          484,610            507,491
          Allowance for doubtful accounts and write-off                                174,878            176,204
          Accrued liabilities                                                           22,199             22,934
          Tax on assets                                                                  8,343              8,343
          Fair value of derivative instruments                                           3,827            -
          Accrued vacations                                                              2,495              2,495
                                                                                ----------------    ---------------

               Total gross deferred tax assets                                         696,352            717,467

        Less valuation allowance                                                        10,244             11,230
                                                                                ----------------    ---------------

              Net deferred tax assets                                                  686,108            706,237
                                                                                ----------------    ---------------

 Deferred tax liabilities:
         Property, systems and equipment                                             209,220             219,348
         Telephone concession rights                                                 161,224             155,475
         Pre-operating expenses                                                       62,852              66,073
         Other assets                                                                  3,591               1,880
         Inventories                                                                   7,646               7,443
                                                                                --------------     ---------------

               Total deferred tax liabilities                                        444,533             450,219
                                                                                --------------     ---------------

               Deferred tax assets, net                                     $        241,575             256,018
                                                                                ==============     ===============



     The Company assesses realizability of deferred tax assets based on the
     existence of taxable temporary differences expected to reverse in the same
     periods as the realization of deductible temporary differences or in later
     periods in which the tax loss carryforwards can be applied and when, in the
     opinion of Company management, there will be enough future taxable income
     for the realization of such deductible temporary differences. However, the
     amounts of realizable deferred tax assets could be reduced if the taxable
     income is lower. As of March 31, 2004 and December 31, 2003 a deferred tax
     asset valuation allowance was established for tax loss carryforwards from
     the subsidiaries and TA from the Company. No deferred tax asset valuation
     allowance was established for AXTEL tax loss carryforwards, since, in the
     opinion of Company management there will be enough future taxable income to
     realize the net deferred tax assets.



                                      F-71


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     According to the IT law, the tax loss of a year, updated for inflation, may
     be carried to the succeeding ten years. The tax losses have no effect on
     ESPS. As of September 30, 2003, the tax loss carryforwards expire as
     follows:

                                     Inflation-adjusted
                                          tax loss
       Year                             carryforwards
       ----                             -------------

       2010                       $          873,075
       2011                                  213,620
       2012                                  427,761
                                    -------------------
                                  $        1,514,456
                                    ===================

(12) Stockholders' equity

     The main characteristics of stockholders' equity are described below:

     (a)  Common stock structures

          At a General Stockholders' Meeting, held on February 28, 2003 the
          stockholders approved the following:

          1.   Cancellation of the stockholders' outstanding contribution of
               U.S.$ 10 million according to the resolutions of the General
               Stockholders' Meeting held on March 30, 2001, releasing the
               Company's stockholders from their obligation to make this
               contribution to capital. Consequently, a U.S.$ 10 million
               decrease was approved of the variable portion of common stock of
               the Company.

          2.   Additional contribution to the variable portion of common stock
               for an amount equivalent in Mexican pesos to U.S.$ 60 million
               payable in cash. Consequently, it was approved to issue
               2,156,184,303 shares, which will be distributed as follows:
               1,041,437,018 Series A shares Variable; 549,355,873 Series B
               shares Variable; 451,232,470 Series C shares Variable and
               114,158,942 Series N shares, all of them with no par value. In
               addition the Shareholder's Meeting also resolved that all Series
               "B" shares were to be exchanged for either Series "A" shares, in
               the case of investors of Mexican nationality, or Series "C"
               shares, in the case of investors of non-Mexican nationality.

          3.   Additional contribution to the variable portion of common stock
               of the Company for up to the amount equivalent in Mexican pesos
               to U.S.$ 200 million through the capitalization of liabilities
               payable to Nortel (See note 9). Consequently, it was approved to
               issue 250,836,980 registered shares, with no par value and no
               right to vote. All the shares were Series "N" shares of the
               Company's common stock in favor of Nortel, that when issued, will
               represent 9.9% of the total number of shares issued and paid of
               the Company's common stock.



                                      F-72


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



          In addition, the Company entered in a subscription agreement with
          Nortel Networks Limited (Nortel), where Nortel agrees to subscribe for
          250,836,980 nominative, non par value and non-voting Series "N" Shares
          for a total subscription price of $2,016,720 (U.S.$ 178.5 million).
          Such subscription price shall be considered to be satisfied by means
          of the debt capitalization as contemplated in the Restructuring
          Agreement (see note 9). Upon subscription of the shares, such shares
          represent 9.9% of the total issued and outstanding shares of the
          common stock of the Corporation.

          Also, the Company entered in a subscription agreements with LAIF X
          Sprl, Tapazeca Sprl and New Hampshire Insurance Company whereby these
          entities agreed to subscribe and pay for 115,068,613 Series "B"
          shares, and 426,843,722 Series "C" shares all of which are nominative,
          non par value and voting shares, and 36,181,412 Series "N" shares
          which are nominative, non par value and non-voting for a total
          subscription price of U.S.$ 16.0 million.

          The Company common stock consists of 1,253,233,984 Series "A" shares,
          888,152,627 Series "C" shares and 392,320,255 series "N" shares.
          Series "A" and "C" shares have the right to vote, and series "N"
          shares have no par value and no voting rights. Series "A" is
          restricted to Mexican individuals or corporations.

     (b)  Stockholders' equity restrictions

          Stockholder contributions, restated as provided for in tax law,
          totaling of $6,923,224 may be refunded to stockholders tax-free.

          No dividends may be paid while the Company has a deficit.

(13) Commitments and contingencies

     As of March 31, 2004, there are the following commitments and
     contingencies:

     (a)  On January 24, 2001 a contract was signed with Spectra Site
          Communications Mexico, S. de R.L. de C.V. (Spectra Site) which expired
          on January 24, 2004, to provide the Company with services to locate,
          construct, set up and sell sites within the Mexican territory. As part
          of the operation, the Company agreed to build 650 sites, subject to
          approval and acceptance by Spectra Site and, in turn, sell or lease
          them under an operating lease plan.

          On January 24, 2001, the Company received U.S.$ 13 million from
          Spectra Site to secure the acquisition of the 650 sites at 20,000
          dollars per site. These funds are not subject to restriction per the
          contract for use and destination. However, the contract provides for
          the payment of interest at a Prime rate in favor of Spectra Site on
          the amount of the security corresponding to the number of sites that
          as of June 24, 2004 had not been sold or leased in accordance with the
          terms of the contract. As of March 31, 2004, the Company has
          recognized a liability to cover such interest for $25,799, presenting
          it as a short-term liability in the balance sheet.



                                      F-73


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



          During 2002, Spectra Site Communications filed an Ordinary Mercantile
          Trial against the Company before the Thirtieth Civil Court of Mexico
          City, demanding the refund of the guarantee deposit mentioned above,
          plus interest and trial-related expenses. The Company countersued
          Spectra Site for unilateral rescission of the contract. As of March
          31, 2004, the trial is at a stage where evidence is being shown, and
          thus it is impossible to determine whether there is a contingency for
          the Company.

     (b)  The Company is involved in a number of lawsuits and claims arising in
          the normal course of business. It is expected that the final outcome
          of these matters will not have significant adverse effects on the
          Company's financial position and results of operations.

     (c)  In compliance with commitments made in the acquisition of concession
          rights, the Company has granted surety bonds to the Federal Treasury
          and to the Ministry of Communication and Transportation of $30,706 and
          to other service providers for $36,154.

     (d)  The concessions granted by the Ministry of Communications and
          Transportation (SCT), mentioned in note 1, establish certain
          obligations of the Company, including, but not limited to: (i) filing
          annual reports with the SCT, including identifying main shareholders
          of the Company, (ii) reporting any increase in common stock, (iii)
          providing continuous services with certain technical specifications,
          (iv) filing monthly reports about disruptions, (v) filing the
          services' tariff, and (vi) providing a bond.

     (e)  The Company leases some equipment and facilities under operating
          leases. Some of these leases have renewal clauses. Lease expense for
          three months period ended March 31, 2004 and 2003 was $58,654 and
          $48,504 respectively.

          The annual payments under these leases as of March 31, 2004 are as
          follows:



                                                                             Contracts in:
                                                   -----------------------------------------------------------------
                                                                            Dollars                 UDIS
                                                        Pesos             (thousands)        (Investment units)
                                                   ----------------    ----------------  ---------------------------

                                                                                            
            2004                                  $       43,213               5,218                 41,125
            2005                                          50,818               4,603                 54,833
            2006                                          37,381               3,423                 54,833
            2007                                          32,030               2,979                 54,833
            2008                                          26,978               2,646                 54,833
            Thereafter                                    65,702              13,567                 45,694
                                                   ----------------    ----------------        ---------------
                                                  $      256,122              32,436                306,151
                                                   ================    ================        ===============



     (f)  As of March 31, 2004, the Company has placed purchase orders which are
          with pending delivery status from suppliers for approximately
          $653,304.

     (g)  The Company has certain supply contracts establishing commitments to
          purchase en established minimum amount per year. These contracts are
          for a term of three years.



                                      F-74


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


(14) Subsequent events

     On April 20, 2004 Axtel and Airspan entered, into a Amendment Agreement No.
     2 to the Purchase and License Agreement of Fixed Wireless Access Equipment
     and the Technical Assistance Support Services Agreement, both dated March
     20, 2004, by virtue of which the Parties agreed to: (i) reduce the prices
     of (a) the Fixed Wireless Access Equipment (RSS customer premise equipment
     and the radio base station equipment) and (b) the Technical and Support
     Services for years 2004 and 2005; (ii) eliminate Axtel's obligation to
     provide a payment guarantee under such Agreements, (iii) improve the
     delivery times of the equipments; (iv) create a single unit of RSS
     (customer premise equipment) which shall be available by April 1st, 2005
     which will be sell at a lower price in comparison of the current RSS
     customer premise equipment; and (v) cancel Axtel's purchase commitments of
     years 2005, 2006 and 2007 established under such Agreements and to replace
     such commitments with two new commitments, one for U.S.$ 55.0 million to
     purchase Fixed Wireless Access Equipment commencing April 20, 2004 and
     ending on December 31st, 2005 and the second commitment for the amount of
     U.S.$ 10.0 million to purchase any Airspan's product, commencing January
     1st, 2006 and ending on May 1st, 2006.

(15) Differences between Mexican and United States accounting principles

     The consolidated financial statements of the Company are prepared according
     to accounting principles generally accepted in Mexico (Mexican GAAP), which
     differ in certain significant respects from those applicable in the United
     States (U.S. GAAP).

     The consolidated financial statements under Mexican GAAP include the
     effects of inflation provided for by Bulletin B-10, whereas the financial
     statements prepared under U.S. GAAP are presented on a historical cost
     basis. The following reconciliation does not eliminate the inflation
     adjustments for Mexican GAAP, since they represent an integral measurement
     of the effects of the changes in the price levels in the Mexican
     inflationary economy and, as such, are considered a more meaningful
     presentation than the financial reports based on historic costs for book
     purposes for Mexico and the United States.



                                      F-75


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     The main differences between Mexican GAAP and U.S. GAAP and their effect on
     consolidated net loss and stockholders' equity as of March 31, 2004 and
     2003 is presented below, with an explanation of the adjustments.



                                                                                              (Unaudited)
                                                                                      Three months ended March 31,
                                                                                  -------------------------------------
                                                                                        2004               2003
                                                                                   ---------------------------------

                                                                                                     
       Net income reported under Mexican GAAP ...............................   $         31,977           1,174,324
                                                                                   ---------------    ----------------

       Approximated U.S. GAAP adjustments
       1. Deferred income taxes (see 15a)....................................             18,270             431,945
       2. Amortization of pre-operating expenses, net (see 15c)..............              8,193               8,982
       3. Deferred revenues (see 15b)........................................              2,863              12,714
       4. Allowance for post retirement benefits (see 15d)...................                435                 324
       5. Deferred financing cost amortization (see 15f).....................            -                    13,498
       6. Interest capitalization (see 15e)..................................               (396)                (304)
       7. Gain in the forgiveness of debt (see 15g)..........................            -                 1,301,168
                                                                                   ---------------    ----------------
       Total approximate U.S. GAAP adjustments...............................             29,365           1,768,327
                                                                                   ---------------    ----------------

       Approximate net income under U.S. GAAP................................   $         61,342           2,942,651
                                                                                   ===============    ================


                                                                                   (Unaudited)
                                                                                    March 31,           December 31,
                                                                                   ----------------------------------
                                                                                        2004               2003
                                                                                   ----------------------------------

       Total stockholders' equity reported under Mexican GAAP................  $       5,492,435          5,468,227
                                                                                   ---------------    ---------------

       Approximate U.S. GAAP adjustments
       1. Deferred income taxes (see 15a)....................................           (241,575)          (256,018)
       2. Pre-operating expenses (see 15c)..................................c           (195,137)          (203,330)
       3. Deferred revenues (see 15b)........................................            (71,680)           (74,543)
       4. Allowance for post retirement benefits (see 15d)...................            (27,184)           (27,619)
       5. Interest capitalization (see 15e)..................................             24,753             25,149
                                                                                   ---------------    ---------------
       Total approximate U.S. GAAP adjustments...............................           (510,823)          (536,361)
                                                                                   ---------------    ---------------
       Total approximate stockholders' equity under U.S. GAAP................  $       4,981,612          4,931,866
                                                                                   ===============    ===============





                                      F-76


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     The term "SFAS" as used in this document refers to Statement of Financial
     Accounting Standards.

     (a)  Deferred income taxes and employee's statutory profit sharing

          Deferred income taxes are accounted for under the asset and liability
          method. All of the Company's pretax income (loss) and reported income
          tax (expense) benefit is derived from domestic operations.

          Deferred ESPS is recognized only for timing differences arising from
          the reconciliation of book income to income for profit sharing
          purposes, which can be reasonably presumed to result in a future
          liability or benefit, with no indication that the liabilities or
          benefits will not materialize.

          For U.S. GAAP purposes, the Company accounts for income taxes and
          employee statutory profit sharing under SFAS 109 "Accounting for
          Income Taxes," which uses the asset and liability method to account
          for deferred tax assets and liabilities. Under the asset and liability
          method, deferred tax assets and liabilities are recognized for the
          future tax consequences of "temporary differences," by applying the
          enacted statutory tax rates applicable to future years to the
          differences between the book amounts of the financial statements and
          the tax bases of existing assets and liabilities and the tax loss
          carryforwards. The amount of deferred income taxes charged or credited
          to the operations in each period, for U.S. GAAP purposes, is based on
          the difference between the beginning and ending balances of the
          deferred tax assets and liabilities for each period, expressed in
          nominal pesos. The deferred tax effect of a change in the tax rate is
          recognized in the results of operations of the period in which the
          change is enacted.

          The tax effects of temporary differences that give rise to significant
          portions of deferred tax assets and liabilities as of March 31, 2004
          and December 31, 2003 for U.S. GAAP are presented below:




                                                                                  (Unaudited)
                                                                                   March 31,                December 31,
                                                                                        2004                    2003
                                                                                        ----                    ----
          Deferred tax assets:
                                                                                                             
          Net operating loss carryforwards................................... $            484,610                 507,491
          Allowance for doubtful accounts and write-off......................              174,878                 176,204
          Deferred revenues..................................................               23,654                  25,344
          Seniority premium and allowance for
             post retirement benefits........................................                9,314                   8,837
          Accrued vacations..................................................                2,495                   2,495
          Accrued liabilities................................................               22,199                  22,934
          Tax on assets......................................................                8,343                   8,343
          Fair value of derivative instruments...............................                3,827               -
                                                                                  ------------------     -------------------




                                      F-77


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)







                                                                                                             
                  Total gross deferred tax assets............................              729,320                 751,648

          Less valuation allowance...........................................              (339,718)               (361,335)
                                                                                  ------------------     -------------------

                  Net deferred tax assets....................................              389,602                 390,313
                                                                                  ------------------     -------------------

          Deferred tax liabilities:
          Property, systems and equipment ...................................              217,141                 227,395
          Telephone concession rights........................................              161,224                 155,475
          Other assets.......................................................                3,591               -
          Inventories........................................................                7,646                   7,443
                                                                                  ------------------     -------------------

                  Total deferred tax liabilities.............................              389,602                 390,313
                                                                                  ------------------     -------------------

          Net deferred tax liabilities under U.S. GAAP                                   -                       -
          Less net deferred assets recognized
               under Mexican GAAP............................................              241,575                 256,018
                                                                                  ------------------     -------------------

          U.S. GAAP adjustment to stockholders' equity....................... $            (241,575)               (256,018)
                                                                                  ==================     ===================



          In assessing the realizability of deferred tax assets, management
          considers whether it is more likely than not that some portion or all
          of the deferred tax assets will not be realized. The ultimate
          realization of deferred tax assets is dependent upon the generation of
          future taxable income during the periods in which those temporary
          differences become deductible. Management considers the scheduled
          reversal of deferred tax liabilities, projected future taxable income,
          and tax planning strategies in making this assessment. Since the
          Company has not generated taxable income in its three years of
          operations, a deferred tax asset valuation allowance of $339,718 and
          $361,335 as of March 31, 2004 and December 31, 2003, respectively, was
          recorded for U.S. GAAP. This represents a decrease in the valuation
          allowance of $(21,617) and $(509,037) for the three months ended March
          2004 and the year ended December 31, 2003.

     (b)  Revenue recognition

          On December 3, 1999, the SEC issued Staff Accounting Bulletin No. 101,
          "Revenue Recognition in Financial Statements" (SAB 101). This bulletin
          summarizes the point of view of the SEC in the recognition of revenues
          in the financial statements according to U.S. GAAP. The SEC concluded
          that only when all the following conditions are met is revenue
          recognition appropriate:

          a) there is persuasive evidence of an agreement; b) the delivery was
          made or the services rendered; c) the sales price to the purchaser is
          fixed or determinable; and d) collection is reasonable assured.



                                      F-78


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


          SAB 101, specifically in Topic 13A, Question 5, discusses the
          situation of recognizing as revenue certain non-refundable cash items.
          SAB 101 provides that the seller should not recognize non-refundable
          charges generated in certain transactions when there is continuous
          involvement by the vendor.

          One of the examples provided by SAB 101 is activation revenues from
          telecommunication services. The SAB concludes that unless the charge
          for the activation service is an exchange for products delivered or
          services rendered that represent the culmination of a separate
          revenue-generating process, the deferral method of revenue is
          appropriate.

          Based on the provisions and interpretations of SAB 101, for purposes
          of the U.S. GAAP reconciliation, the Company has deferred the
          activation revenues over a three-year period starting in the month
          such charge is originated. This period was determined based on Company
          experience. The net effect of the deferral and amortization is
          presented in the above U.S. GAAP reconciliation.

     (c)  Start-up costs

          In April 1998, the AICPA issued Statement of Position 98-5, "Report of
          Start-up Costs" (SOP 98-5), which requires start-up costs, including
          organization costs, to be expensed as incurred. SOP 98-5 is effective,
          except for certain investment companies, for fiscal years beginning
          after December 15, 1998. Under Mexican GAAP, this type of costs is
          recognized as a deferred asset and amortized over a period of 10
          years. The Company has reversed the amortization of $8,193 and $8,982
          in March 31, 2004 and 2003, as shown in the U.S. GAAP reconciliation,
          and has reduced stockholders' equity by $195,137 and $203,330 to write
          off the unamortized balance at March 31, 2004 and December 31, 2003.

     (d)  Other employee benefits

          Severance

          Under Mexican GAAP (Bulletin D-3), severance payments should be
          recognized in earnings in the period in which they are paid, unless
          such payments are used by an entity as a substitution of pension
          benefits, in which case, they should be considered as a pension plan.
          Under U.S. GAAP, post-employment benefits for former or inactive
          employees, excluding retirement benefits, are accounted for under the
          provisions of SFAS 112, which requires recognition of certain
          benefits, including severance, over an employee's service life. The
          Company recognized an accrual amounting to $27,184 and $27,619 as of
          March 31, 2004 and December 31, 2003, respectively.



                                      F-79


                     AXTEL, S. A. DE C. V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     (e)  Capitalized interest

          Under Mexican GAAP, the Company capitalizes interest on property,
          systems and equipment under construction. The amount of financing cost
          to be capitalized is comprehensively measured in order to include
          properly the effects of inflation. Therefore, the amount capitalized
          includes: (i) the interest cost of the debt incurred, plus (ii) any
          foreign currency fluctuations that result from the related debt, and
          less (iii) the monetary position result recognized on the related
          debt. Under U.S. GAAP, only interest is considered an additional cost
          of constructed assets to be capitalized and depreciated over the lives
          of the related assets.

          The U.S. GAAP reconciliation removes the foreign currency gain or loss
          and the monetary position result capitalized for Mexican GAAP, derived
          from borrowings denominated in foreign currency.

     (f)  Deferred financing cost amortization

          Under Mexican GAAP, the Company amortizes deferred financing cost
          under the straight-line method over the life of the related debt. For
          U.S. GAAP, this cost is amortized on the interest method over the life
          of the related debt.

     (g)  Gain on the forgiveness of debt

          On March 20, 2003, the Company entered into a debt-restructuring
          agreement with Nortel Networks Limited and Nortel Networks de Mexico
          (Nortel). The Company paid Nortel U.S.$ 125.2 million in cash, issued
          a new note for U.S.$ 24.2 million and capitalized U.S.$ 178.5 million
          in exchange for 250,836,980 series N shares of capital stock to
          settled all the debt outstanding with Nortel as of the date of the
          transaction.

          For U.S. GAAP, and as required by SFAS 15 "Accounting for Debtors and
          Creditors for Troubled Debt Restructurings", the equity provided by
          Company to Nortel was recorded at the fair market value resulting in a
          net gain on the forgiveness of the debt of approximately $3,189,366.




                                      F-80



                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)

     (h)  Guaranteed debt

          On December 16, 2003, the Company completed an offering of senior
          unsecured notes, for a value of U.S.$ 175 million (2,028 million
          pesos) maturing on December 15, 2013. Interest on the notes are
          payable semiannually at annual rate of 11%, beginning on June 15,
          2004.

          Each of the Company's consolidated subsidiaries, Instalaciones y
          Contrataciones, S.A. de C.V. (Instalaciones), Impulsora e Inmobiliaria
          Regional, S.A. de C.V. (Impulsora) and Servicios Axtel, S.A. de C.V.
          (Servicios), are guaranteeing the notes with unconditional guaranties
          that are unsecured. Each of the subsidiary guarantors is 99.99% owned
          by Axtel, S.A. de C.V. All guarantees are full and unconditional and
          are joint and several.

          Axtel is eligible, under Adopting Release (nos. 33-7878 and 34-43124)
          and a no-action request letter, for presenting the condensed
          consolidating financial information of Impulsora, Instalaciones and
          Servicios in this note in accordance with Rule 3-10 (f) of Regulation
          S-X. Each of Impulsora, Instalaciones and Servicios have total capital
          stock outstanding of 50,000 common shares. Axtel directly owns all but
          one share of each of Impulsora, Insalaciones and Servicios. The
          ownership of the remaining share by someone other than Axtel is a
          requirement of Mexican law.

          For the purpose of the accompanying condensed consolidating balance
          sheets, income statements and changes in financial position under
          Mexican GAAP, the first column, "Axtel" corresponds to the parent
          company issuer. The second column, "Combined Guarantors", represents
          the combined amounts of Instalaciones, Impulsora and Servicios, after
          adjustments and eliminations relating to their combination. The third
          column, "Adjustments and Eliminations", includes all amounts resulting
          from the consolidation of Axtel, and the guarantors. The fourth
          column, "Axtel Consolidated", represents the Company's consolidated
          amounts as reported in the consolidated financial statements.
          Additionally, all amounts presented under the line item "Investments
          in subsidiaries" for both the balance sheet and the income statement
          are accounted for by the equity method.



                                      F-81


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)






          The condensed consolidating financial information is as follows:

     Condensed consolidating balance sheets:

                                                                                                 Adjustments
     (Unaudited)                                                                Combined             and             Axtel
     As of March 31, 2004                                      Axtel           Guarantors       Eliminations     Consolidated
     --------------------------------------------------    ---------------------------------------------------------------------

                                                                                                          
     Current assets                                     $       1,695,694              95,358         (91,440)        1,699,612
     Property, systems and equipment, net                       5,254,830               9,743          (1,610)        5,262,963
     Deferred charges                                           1,145,705               5,622           -             1,151,327
     Investment in subsidiaries                                    20,912             -               (20,912)           -
     Other non current assets                                     117,785                 165           -               117,950
                                                           ---------------  ------------------ ---------------- ----------------

         Total assets                                   $       8,234,926             110,888        (113,962)        8,231,852
                                                           ---------------  ------------------ ---------------- ----------------

     Current liabilities                                $         762,671              86,442         (91,440)          757,673
     Long-term debt                                             1,977,975             -                 -             1,977,975
     Other non-current liabilities                                  1,845               1,924           -                 3,769
                                                           ---------------  ------------------ ---------------- ----------------

         Total liabilities                                      2,742,491              88,366         (91,440)        2,739,417
                                                           ---------------  ------------------ ---------------- ----------------

     Total stockholders equity                                  5,492,435              22,522         (22,522)        5,492,435
                                                           ---------------  ------------------ ---------------- ----------------

     Total liabilities and stockholders equity          $       8,234,926             110,888        (113,962)        8,231,852
                                                           ---------------  ------------------ ---------------- ----------------

                                                                                                 Adjustments
                                                                                Combined             and              Axtel
     As of December 31, 2003                                   Axtel           Guarantors        Eliminations     Consolidated
     --------------------------------------------------    ---------------  ------------------ ----------------- ----------------

     Current assets                                     $       1,684,267              94,825          (92,280)        1,686,812
     Property, systems and equipment, net                       5,267,213               9,996           (1,767)        5,275,442
     Deferred charges                                           1,179,904               6,338            -             1,186,242
     Investment in subsidiaries                                    21,195             -                (21,195)           -
     Other non current assets                                     110,830                 168            -               110,998
                                                           ---------------  ------------------ ----------------- ----------------

         Total assets                                   $       8,263,409             111,327         (115,242)        8,259,494
                                                           ---------------  ------------------ ----------------- ----------------

     Current liabilities                                $         736,603              86,333          (92,280)          730,656
     Long-term debt                                             2,056,372             -                  -             2,056,372
     Other non-current liabilities                                  2,207               2,032            -                 4,239
                                                           ---------------  ------------------ ----------------- ----------------

         Total liabilities                                      2,795,182              88,365          (92,280)        2,791,267
                                                           ---------------  ------------------ ----------------- ----------------

     Total stockholders equity                                  5,468,227              22,962          (22,962)        5,468,227
                                                           ---------------  ------------------ ----------------- ----------------

     Total liabilities and stockholders equity          $       8,263,409             111,327         (115,242)        8,259,494
                                                           ---------------  ------------------ ----------------- ----------------




                                      F-82


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)





     Condensed consolidating income statements:

                                                                                                Adjustments
     (Unaudited)                                                              Combined              and               Axtel
     For the three-month period ended March 31, 2004          Axtel          Guarantors        Eliminations        Consolidated
     -------------------------------------------------  ------------------ ----------------  ------------------ -------------------

                                                                                                            
     Rental, installation, service and other revenues $          865,117          205,121            (205,121)          865,117
     Costs of sales and services                                (269,063)        -                     -               (269,063)
     Selling and administrative expenses                        (295,515)        (204,661)            205,121          (295,055)
     Depreciation and amortization                              (230,328)            (106)             -               (230,434)
     Operating income                                             70,211              354              -                 70,565
     Comprehensive financing result, net                         (34,256)            (492)                274           (34,474)
     Other income, net                                            13,859               571               (274)           14,156
     Income tax                                                  (17,554)            (716)             -                (18,270)
     Investment in subsidiaries                                     (283)           -                     283            -
                                                        ------------------ ----------------  ------------------ -------------------
     Net income (loss)                                $           31,977             (283)                283            31,977
                                                        ------------------ ----------------  ------------------ -------------------

                                                                                                Adjustments
     (Unaudited)                                                              Combined              and               Axtel
     For the three-month period ended March 31, 2003          Axtel          Guarantors        Eliminations        Consolidated
     -------------------------------------------------  ------------------ ----------------  ------------------ -------------------

     Rental, installation, service and other revenues $          675,377          197,127            (197,127)          675,377
     Costs of sales and services                                (193,983)        -                     -               (193,983)
     Selling and administrative expenses                        (280,130)        (188,425)            197,127          (271,428)
     Depreciation and amortization                              (212,871)            (101)             -               (212,972)
     Operating (loss) income                                     (11,607)           8,601              -                  (3,006)
     Comprehensive financing result, net                        (282,624)            (529)                375           (282,778)
     Other income (expenses), net                              1,900,130           (7,702)               (375)        1,892,053
     Income tax                                                 (431,940)              (5)             -                (431,945)
     Investment in subsidiaries                                      365            -                    (365)           -
                                                        ------------------ ----------------  ------------------ -------------------
     Net income (loss)                                $        1,174,324              365                (365)        1,174,324
                                                        ------------------ ----------------  ------------------ -------------------




                                      F-83


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)




     Condensed consolidating statements of changes in financial position:


                                                                                                 Adjustments
     (Unaudited)                                                                  Combined           and             Axtel
     For the three-month period ended March 31, 2004                Axtel        Guarantors     Eliminations      Consolidated
     ---------------------------------------------------------- --------------  -------------- ---------------- -----------------

     Operating activities:
                                                                                                             
        Net income (loss)                                     $       31,977            (283)             283            31,977
        Non-cash items                                               248,165             822             (283)          248,704
                                                                --------------  -------------- ---------------- -----------------
              Resources provided by (used in) operations             280,142             539            -               280,681
        Net (investment in) financing from operations               (182,743)            439             (340)         (182,644)
                                                                --------------  -------------- ---------------- -----------------
              Resources provided by operations, net                   97,399             978             (340)           98,037
                                                                --------------  -------------- ---------------- -----------------

     Financing activities:
        Increase in common stock                                     -                  -               -              -
        Additional paid-in capital                                   -                  -               -              -
        Loans payments, net                                          (70,083)           (340)             340           (70,083)
        Others                                                        (2,620)           -               -                (2,620)
                                                                --------------  -------------- ---------------- -----------------
              Resources used in financing activities                 (72,703)           (340)             340           (72,703)
                                                                --------------  -------------- ---------------- -----------------

     Investing activities:
        Acquisition and construction of property, systems and
          equipment, net                                            (193,941)            (11)           -              (193,952)
        Investment in subsidiaries
        Other assets                                                 (10,486)              3            -               (10,483)
                                                                --------------  -------------- ---------------- -----------------
              Resources used in investing activities                (204,427)             (8)                          (204,435)
                                                                --------------  -------------- ---------------- -----------------

     (Decrease) increase in cash and equivalents                    (179,731)            630            -              (179,101)
     Cash and equivalents at the beginning of the year             1,028,721             461            -             1,029,182
                                                                --------------  -------------- ---------------- -----------------
     Cash and equivalents at the end of the year              $      848,990           1,091            -               850,081
                                                                --------------  -------------- ---------------- -----------------





                                      F-84


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)







                                                                                                 Adjustments
     (Unaudited)                                                                  Combined           and             Axtel
     For the three-month period ended March 31, 2003                Axtel        Guarantors     Eliminations      Consolidated
     ---------------------------------------------------------- --------------  -------------- ---------------- -----------------

     Operating activities:
                                                                                                          
        Net income                                            $    1,174,324             365             (365)        1,174,324
        Non-cash items                                            (1,249,076)            106              365        (1,248,605)
                                                                --------------  -------------- ---------------- -----------------
            Resources used in operations                             (74,752)            471            -               (74,281)
         Net financing from (investment in) operations                17,107          (1,212)            (252)           15,643
                                                                --------------  -------------- ---------------- -----------------
            Resources used in operations, net                        (57,645)           (741)            (252)          (58,638)
                                                                --------------  -------------- ---------------- -----------------

     Financing activities:
        Increase in common stock                                   2,742,435            -               -             2,742,435
        Additional paid-in capital                                    (9,433)           -               -                (9,433)
        Proceeds from (loans payments), net                       (2,463,641)           (254)             252        (2,463,643)
        Others                                                        29,856            -               -                29,856
                                                                --------------  -------------- ---------------- -----------------
            Resources provided by (used in) financing                299,217            (254)             252           299,215
            activities

     Investing activities:
        Acquisition and construction of property, systems and
          equipment, net                                             (86,417)           -               -               (86,417)
        Investment in subsidiaries
        Other assets                                                    (295)           (366)           -                  (661)
                                                                --------------  -------------- ---------------- -----------------
            Resources used in investing activities                   (86,712)           (366)           -               (87,078)
                                                                --------------  -------------- ---------------- -----------------

     Increase in cash and equivalents                                154,860          (1,361)           -               153,499
     Cash and equivalents at the beginning of the year               330,742           1,479            -               332,221
                                                                --------------  -------------- ---------------- -----------------
     Cash and equivalents at the end of the year              $      485,602             118            -               485,720
                                                                --------------  -------------- ---------------- -----------------





                                      F-85


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     The tables below present combined balance sheets as of March 31, 2004 and
     December 31, 2003, and income statements and statements of changes in
     financial position for each of the three-month periods ended March 31, 2004
     and March 31, 2003 for the Guarantors. Such information presents in
     separate columns each individual Guarantor, combination adjustments and
     eliminations, and the combined guarantors. All significant related parties
     balances and transactions between the Guarantors have been eliminated in
     the "Combined Guarantors" column.

     The amounts presented in the column "Combined Guarantors" are readily
     comparable with the information of the Guarantors included in the condensed
     consolidating financial information.

     Guarantors' Combined Balance Sheets:




     (Unaudited)
     As of  March 31, 2004
     ------------------------------------                                                   Adjustments
                   Assets                                                     Servicios        and            Combined
                                            Icosa        Inmobiliaria           Axtel       Eliminations     Guarantors
                                          ------------ ------------------- --------------  -------------- ----------------

                                                                                                    
     Cash and cash equivalents          $        245                  13            833         -                  1,091
     Accounts receivable                          33           -                    120         -                    153
     Related parties receivables               5,771           -                 76,753           (575)           81,949
     Refundable taxes and other
        accounts receivable                    1,014               1,334          9,817         -                 12,165
                                          ------------ ------------------- --------------  -------------- ----------------

         Total current assets                  7,063               1,347         87,523           (575)           95,358
                                          ------------ ------------------- --------------  -------------- ----------------

     Property, systems and equipment,
     net                                      -                    9,732             11         -                  9,743
     Deferred income taxes                         7           -                  5,994           (379)            5,622
     Other                                       165           -                -               -                    165
                                          ------------ ------------------- --------------  -------------- ----------------

         Total non current assets                172               9,732          6,005           (379)           15,530
                                          ------------ ------------------- --------------  -------------- ----------------

     Total assets                       $      7,235              11,079         93,528           (954)          110,888
                                          ------------ ------------------- --------------  -------------- ----------------

     Liabilities and Stockholders Equity

     Account payable and accrued
        liabilities                     $         42           -                  9,917         -                  9,959
     Taxes payable                             2,597           -                 36,719         -                 39,316
     Related parties payables                 -                    8,732        -                 (575)            8,157
     Other accounts payable                    1,296           -                 27,714         -                 29,010
                                          ------------ ------------------- --------------  -------------- ----------------

         Total current liabilities             3,935               8,732         74,350           (575)           86,442
                                          ------------ ------------------- --------------  -------------- ----------------

     Deferred income tax                      -                      379        -                 (379)         -
     Others                                      277           -                  1,647         -                  1,924
                                          ------------ ------------------- --------------  -------------- ----------------

         Total liabilities                     4,212               9,111         75,997           (954)           88,366
                                          ------------ ------------------- --------------  -------------- ----------------

     Stockholders' equity                      3,078               1,689         18,038         -                 22,805
     Net (loss) income                           (55)                279          (507)         -                   (283)
                                          ------------ ------------------- --------------  -------------- ----------------

     Total stockholders equity                 3,023               1,968         17,531         -                 22,522
                                          ------------ ------------------- --------------  -------------- ----------------

     Total liabilities and stockholders
     equity                             $      7,235              11,079         93,528           (954)          110,888
                                          ------------ ------------------- --------------  -------------- ----------------




                                      F-86


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)





     As of December 31, 2003
     ------------------------------------
                                                                                           Adjustments
                                                                             Servicios         and           Combined
                   Assets                    Icosa        Inmobiliaria         Axtel       Eliminations     Guarantors
                                          ------------ ------------------- -------------- --------------- ----------------

                                                                                                      
     Cash and cash equivalents          $        161                  13            287         -                    461
     Accounts receivable                          34           -                     98         -                    132
     Related parties receivables               5,397           -                 77,614           (584)           82,427
     Refundable taxes and other
       accounts receivable                       998               1,355          9,452         -                 11,805
                                          ------------ ------------------- -------------- --------------- ----------------

         Total current assets                  6,590               1,368         87,451           (584)           94,825
                                          ------------ ------------------- -------------- --------------- ----------------

     Property, systems and equipment,
     net                                      -                    9,996        -               -                  9,996
     Deferred income taxes                         3           -                  6,771           (436)            6,338
     Other                                       168           -                -               -                    168
                                          ------------ ------------------- -------------- --------------- ----------------

         Total non current assets                171               9,996          6,771           (436)           16,502
                                          ------------ ------------------- -------------- --------------- ----------------

     Total assets                       $      6,761              11,364         94,222         (1,020)          111,327
                                          ------------ ------------------- -------------- --------------- ----------------

     Liabilities and stockholders'
     equity

     Account payable and accrued
       liabilities                      $        165           -                  8,584         -                  8,749
     Taxes payable                             2,789           -                 48,442         -                 51,231
     Related parties payables                 -                    9,081        -                 (584)            8,497
     Other accounts payable                      448           -                 17,408         -                 17,856
                                          ------------ ------------------- -------------- --------------- ----------------

         Total current liabilities             3,402               9,081         74,434           (584)           86,333
                                          ------------ ------------------- -------------- --------------- ----------------

     Deferred income tax                      -                      436        -                 (436)         -
     Others                                      281           -                  1,751         -                  2,032
                                          ------------ ------------------- -------------- --------------- ----------------

         Total liabilities                     3,683               9,517         76,185         (1,020)           88,365
                                          ------------ ------------------- -------------- --------------- ----------------

     Stockholders' equity                      3,824               1,513         21,112         -                 26,449
     Net (loss) income                          (746)                334         (3,075)        -                 (3,487)
                                          ------------ ------------------- -------------- --------------- ----------------

     Total stockholders equity                 3,078               1,847         18,037         -                 22,962
                                          ------------ ------------------- -------------- --------------- ----------------

     Total liabilities and stockholders
        equity                          $      6,761              11,364         94,222         (1,020)          111,327
                                          ------------ ------------------- -------------- --------------- ----------------






                                      F-87


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)



     Guarantors' Combined Income Statements:




     (Unaudited)
     For the three-month period ended March 31, 2004
     -----------------------------------------------                                               Adjustments
                                                                                      Servicios        and            Combined
                                                        Icosa      Inmobiliaria         Axtel       Eliminations     Guarantors
                                                    ------------ ----------------   --------------  -------------- ----------------

                                                                                                       
     Rental and service revenues                  $     12,836              483         191,802           -            205,121

     Administrative expenses                           (12,836)         -              (191,825)         -            (204,661)
     Depreciation and amortization                       -                 (106)        -                -                (106)
                                                    ------------ ---------------- --------------- --------------  --------------

          Operating  income (loss)                       -                 377              (23)         -                354
                                                    ------------ ---------------- --------------- --------------  --------------

     Comprehensive financing result, net                   (65)            (155)           (272)         -                (492)
                                                    ------------ ---------------- --------------- --------------  --------------

     Other income, net                                      7            -                 564           -                571
                                                    ------------ ---------------- --------------- --------------  --------------

        (Loss) income before income taxes and
          employee statutory profit sharing                (58)            222             269           -                433
                                                    ------------ ---------------- --------------- --------------  --------------

          Total income tax and employee
             statutory profit sharing benefit               3               57             (776)         -                (716)
                                                    ------------ ---------------- --------------- --------------  --------------

              Net (loss) income                   $        (55)            279             (507)         -                (283)
                                                    ------------ ---------------- --------------- --------------  --------------


     (Unaudited)
     For the three-month period ended March 31, 2003
     -----------------------------------------------                                                Adjustments
                                                                                    Servicios           and          Combined
                                                     Icosa        Inmobiliaria        Axtel        Eliminations     Guarantors
                                                    ------------ ---------------- --------------  -------------- ----------------

     Rental and service revenues                  $      8,964              503         187,660        -               197,127

     Administrative expenses                            (8,879)         -              (179,546)       -              (188,425)
     Depreciation and amortization                      -                  (101)        -              -                 (101)
                                                    ------------ ---------------- --------------- --------------  --------------

          Operating income                                  85              402           8,114        -                 8,601
                                                    ------------ ---------------- --------------- --------------  --------------

     Comprehensive financing result, net                   (46)            (259)           (224)       -                  (529)
                                                    ------------ ---------------- --------------- --------------  --------------

     Other expenses, net                                   (85)        -                 (7,617)       -                (7,702)
                                                    ------------ ---------------- --------------- --------------  --------------

        (Loss) income before income taxes and
           employee statutory profit sharing               (46)             143             273        -                   370
                                                    ------------ ---------------- --------------- --------------  --------------

          Total income tax and employee
            statutory profit sharing                      (171)              42             124        -                    (5)
                                                    ------------ ---------------- --------------- --------------  --------------

              Net (loss) income                   $       (217)             185             397        -                   365
                                                    ------------ ---------------- --------------- --------------  --------------




                                      F-88


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)




     Guarantors' Combined Statements of Changes in Financial Position:

     (Unaudited)
     For the three-month period ended March 31, 2004
     -----------------------------------------------                                                Adjustments
                                                                                    Servicios           and          Combined
                                                     Icosa        Inmobiliaria        Axtel        Eliminations     Guarantors
                                                    ------------ ---------------- --------------  -------------- ----------------

     Operating activities:
                                                                                                           
        Net (loss) income                         $        (55)             279            (507)         -                (283)
        Non-cash items                                      (3)              49             776          -                 822
                                                   ------------- ---------------- --------------- --------------  --------------

            Resources (used in) provided by
              operations                                   (58)             328             269          -                 539

            Net financing from operations                  139               12             288          -                 439
                                                   ------------- ---------------- --------------- --------------  --------------

            Resources provided by operations, net           81              340             557          -                 978
                                                   ------------- ---------------- --------------- --------------  --------------

     Financing activities:
        Increase in common stock                         -               -               -               -               -
        Loans payment, net                               -                 (340)         -               -                (340)
                                                   ------------- ---------------- --------------- --------------  --------------

     Resources used in financing activities              -                 (340)         -               -                (340)
                                                   ------------- ---------------- --------------- --------------  --------------

     Investing activities:
        Property, system and equipment, net              -               -                  (11)         -                 (11)
        Other assets                                         3           -               -               -                   3
                                                   ------------- ---------------- --------------- --------------  --------------

            Resources used in investing activities           3           -                  (11)         -                  (8)
                                                   ------------- ---------------- --------------- --------------  --------------

     Increase in cash and equivalents                       84           -                  546          -                 630

     Cash and equivalents at the beginning of the
        year                                               161               13             287          -                 461
                                                   ------------- ---------------- --------------- --------------  --------------

     Cash and equivalents at the end of the year  $        245               13             833          -               1,091
                                                   ------------- ---------------- --------------- --------------  --------------







                                      F-89


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)






     (Unaudited)
     For the three-month period ended March 31, 2003
     -----------------------------------------------                                                Adjustments
                                                                                    Servicios           and          Combined
                                                     Icosa        Inmobiliaria        Axtel        Eliminations     Guarantors
                                                    ------------ ---------------- --------------  -------------- ----------------

     Operating activities:
                                                                                                            
        Net income (loss)                         $       (217)             185             397        -                   365
        Non-cash items                                     171               59            (124)       -                   106
                                                   ------------- ---------------- --------------- --------------  --------------

          Resources (used in) provided by
            operations                                     (46)             244             273        -                   471

           Financing from (investment in)
             operations, net                               451                9          (1,672)         -              (1,212)
                                                   ------------- ---------------- --------------- --------------  --------------

          Resources provided by (used in)
            operations, net                                405              253          (1,399)         -                (741)
                                                   ------------- ---------------- --------------- --------------  --------------

     Financing activities:
        Increase in common stock                        -                -                -              -               -
        Loans payments, net                             -                 (254)           -              -                (254)
                                                   ------------- ---------------- --------------- --------------  --------------

          Resources used in financing activities        -                 (254)           -              -                (254)
                                                   ------------- ---------------- --------------- --------------  --------------

     Investing activities:
        Other assets                                      (366)        -                  -              -                (366)
                                                   ------------- ---------------- --------------- --------------  --------------

          Resources used in investing activities          (366)        -                  -              -                (366)
                                                   ------------- ---------------- --------------- --------------  --------------

     Increase (decrease) in cash and equivalents            39               (1)         (1,399)         -              (1,361)

     Cash and equivalents at the beginning of the
        year                                                79               52           1,348          -               1,479
                                                   ------------- ---------------- --------------- --------------  --------------

     Cash and equivalents at the end of the year  $        118               51             (51)         -                 118
                                                   ------------- ---------------- --------------- --------------  --------------





                                      F-90


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     Guarantors - U.S. GAAP reconciliation of net income and stockholders'
     equity:

     As discussed at the beginning of this note 15, the following reconciliation
     to U.S. GAAP does not eliminate the inflation adjustments for Mexican GAAP,
     since they represent an integral measurement of the effects of the changes
     in the price levels in the Mexican economy and, as such, are considered a
     more meaningful presentation than the financial reports based on historic
     costs for book purposes for Mexico and the United States.

     The main differences between Mexican GAAP and U.S. GAAP and their effect on
     consolidated net loss and stockholders' equity as of March 31, 2004,
     December 31, 2003 and March 31, 2003 is presented below, with an
     explanation of the adjustments.



                                                                                                  (Unaudited)
                                                                                       -----------------------------------
                                                                                            Three-month period ended
                                                                                       -----------------------------------
                                                                                            2004                2003
                                                                                       -----------------------------------

                                                                                                                  
       Net (loss) income reported under Mexican GAAP .............................  $          (283)                    365
                                                                                       ---------------     ----------------

       Approximated U.S. GAAP adjustments
       1. Deferred income taxes (A)...............................................              716                       5
       2. Allowance for post retirement benefits (B)..............................              435                     324
                                                                                       ---------------     ----------------
       Total approximate U.S. GAAP adjustments....................................            1,151                     329
                                                                                       ---------------     ----------------
       Approximate net income under U.S. GAAP.....................................  $           868                     694
                                                                                       ===============     ================




                                                                                         (Unaudited)
                                                                                        ---------------
                                                                                         Three-month         Year ended
                                                                                        period ended
                                                                                          March 31          December 31
                                                                                        -----------------------------------
                                                                                             2004               2003
                                                                                        -----------------------------------

       Total stockholders' equity reported under Mexican GAAP.....................  $         22,522               22,962
                                                                                        ---------------    ----------------

       Approximate U.S. GAAP adjustments
       1. Deferred income taxes (A)...............................................             (5,622)             (6,338)
       2. Allowance for post retirement benefits (B)..............................             (27,184)           (27,619)
                                                                                        ---------------    ----------------
       Total approximate U.S. GAAP adjustments....................................             (32,806)           (33,957)
                                                                                        ---------------    ----------------
       Total approximate stockholders' deficit under U.S. GAAP....................  $          (10,284)           (10,995)
                                                                                        ===============    ================



     Guarantors-Notes to the U.S. GAAP reconciliation

     A.   Deferred income taxes

     Deferred income taxes adjustment in the stockholders' equity reconciliation
     to U.S. GAAP, at March 31, 2004 and December 31, 2003, represented expenses
     of $5,622 and $6,338, respectively.



                                      F-91


                      AXTEL, S.A. DE C.V. AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements

       (Thousand pesos of constant purchasing power as of March 31, 2004)


     B.   Other employee benefits

     Severance Under Mexican GAAP (Bulletin D-3), severance payments should be
     recognized in earnings in the period in which they are paid, unless such
     payments are used by an entity as a substitution of pension benefits, in
     which case, they should be considered as a pension plan. Under U.S. GAAP,
     post-employment benefits for former or inactive employees, excluding
     retirement benefits, are accounted for under the provisions of SFAS 112,
     which requires recognition of certain benefits, including severance, over
     an employee's service life. For the three-month periods ended March 31,
     2004 and 2003 the Company recorded an increase in net income of $435 and
     $324, respectively, and recognized an accrual amounting to $27,184 and
     $27,619 as of March 31, 2004 and December 31, 2003, respectively.





                                      F-92








                                  $175,000,000

                               AXTEL, S.A. DE C.V.


                            11% SENIOR NOTES DUE 2013



                       [GRAPHIC OMITTED][GRAPHIC OMITTED]

                                  _____________

                                   PROSPECTUS

                                     , 2004

                                 ______________











PART II

INFORMATION NOT REQUIRED IN THE PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Under Mexican law, when an officer or director of a corporation acts
within the scope of his authority, the corporation will answer for any resulting
liabilities or expenses. In addition, we have purchased directors' and officers'
liability insurance for our directors and executive officers.

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

The exhibits and financial statement schedules filed as a part of this
Registration Statement are as follows:

List of Exhibits:

      EXHIBIT
       NUMBER     EXHIBIT
      -------     -------

         3.1      Corporate By-laws (Estatutos Sociales) of Axtel, S.A. de C.V.
                  ("Axtel"), together with an English translation (incorporated
                  herein by reference to Exhibit 3.1 of our Registration
                  Statement on Form F-4, File No. 333-114196).

         4.1      Indenture, dated as of December 16, 2003, among Axtel, the
                  Subsidiary Guarantors named therein and The Bank of New York,
                  as Trustee, governing Axtel's $175,000,000 aggregate principal
                  amount of 11% Senior Notes due 2013 (incorporated herein by
                  reference to Exhibit 4.1 of our Registration Statement on Form
                  F-4, File No. 333-114196).

         4.2      Specimen Global Note representing Axtel's 11% Senior Notes due
                  2013 (incorporated herein by reference to Exhibit 4.2 of our
                  Registration Statement on Form F-4, File No. 333-114196).

         4.3      Form of Specimen Global Note representing the exchange notes
                  (incorporated herein by reference to Exhibit 4.3 of our
                  Registration Statement on Form F-4, File No. 333-114196).

         4.4      Registration Rights Agreement, dated as of December 16, 2003
                  among Axtel, the Subsidiary Guarantors named therein and
                  Credit Suisse First Boston LLC (incorporated herein by
                  reference to Exhibit 4.4 of our Registration Statement on Form
                  F-4, File No. 333-114196).

         5.1      Opinion of Cahill Gordon & Reindel LLP as to the validity of
                  the exchange notes under New York law (incorporated herein by
                  reference to Exhibit 5.1 of our Registraton Statement on
                  Form F-4, File No. 333-114196).

         5.2      Opinion of D&A Morales y Asociados, S.C. as to the validity of
                  the exchange notes under Mexican law (incorporated herein by
                  reference to Exhibit 5.2 of our Registraton Statement on
                  Form F-4, File No. 333-114196).

         9.1      Unanimous Shareholders Agreement, dated as of October 6, 1997,
                  among Bell Canada International (Mexico Telecom) Limited,
                  Telinor Telefonia, S.A. de C.V. ("Telinor"), Worldtel Mexico
                  telecom Ltd. and Axtel (formerly known as Telefonia
                  Inalambrica Del Norte, S.A. de C.V.) (incorporated herein by
                  reference to Exhibit 9.1 of our Registration Statement on Form
                  F-4, File No. 333-114196).




         9.2      Joinder Agreement, dated as of March 20, 2003, among Axtel and
                  Nortel Networks Limited (incorporated herein by reference to
                  Exhibit 9.2 of our Registration Statement on Form F-4, File
                  No. 333-114196).

         10.1     Concession title granted by the Mexican Ministry of
                  Communications and Transportation (the "Ministry") in favor of
                  Axtel, dated June 17, 1996, together with an English
                  translation of such concession title (incorporated herein by
                  reference to Exhibit 10.1 of our Registration Statement on
                  Form F-4, File No. 333-114196).

         10.2     Amendment, dated December 19, 2002, of concession title
                  granted by the Ministry in favor of Axtel, dated June 17,
                  1996, together with an English translation of such amendment
                  (incorporated herein by reference to Exhibit 10.2 of our
                  Registration Statement on Form F-4, File No. 333-114196).

         10.3     Concession title granted by the Ministry in favor of Axtel,
                  dated October 7, 1998, together with an English translation of
                  such concession title (incorporated herein by reference to
                  Exhibit 10.3 of our Registration Statement on Form F-4, File
                  No. 333-114196).

         10.4     Concession title granted by the Ministry in favor of Axtel,
                  dated April 1, 1998, together with an English translation of
                  such concession title (incorporated herein by reference to
                  Exhibit 10.4 of our Registration Statement on Form F-4, File
                  No. 333-114196).

         10.5     Concession title granted by the Ministry in favor of Axtel,
                  dated June 4, 1998, together with an English translation of
                  such concession title (incorporated herein by reference to
                  Exhibit 10.5 of our Registration Statement on Form F-4, File
                  No. 333-114196).

         10.6     Engagement Letter, dated as of May 15, 2002, by and among
                  Axtel and The Blackstone Group L.P. (incorporated herein by
                  reference to Exhibit 10.6 of our Registration Statement on
                  Form F-4, File No. 333-114196).

         10.7     Restructuring Agreement, dated as of March 20, 2003 by and
                  among Axtel, Nortel Networks Limited, Nortel Networks de
                  Mexico, S.A. de C.V. and Toronto Dominion (Texas), Inc.
                  (incorporated herein by reference to Exhibit 10.7 of our
                  Registration Statement on Form F-4, File No. 333-114196).

         10.8     Assignment and Assumption Agreement, dated as of December 23,
                  2003, among Nortel Networks Limited, Nortel Networks de
                  Mexico, S.A. de C.V., Nortel Networks UK Limited, Airspan
                  Communications Limited and Axtel (incorporated herein by
                  reference to Exhibit 10.8 of our Registration Statement on
                  Form F-4, File No. 333-114196).

         10.9     Master Agreement for the Provision of Local Interconnection
                  Services, dated as of February 25, 1999, entered into by and
                  between Telefonos de Mexico, S.A. de C.V., Telefonia
                  Inalambrica Del Norte, S.A. de C.V. (predecessor company to
                  Axtel, S.A. de C.V.)(incorporated herein by reference to
                  Exhibit 10.9 of our Registraton Statement on Form F-4,
                  File No. 333-114196).

         10.10 Purchase and License Agreement for FWA Equipment, dated as of
               March 20, 2003, among Nortel Networks Limited, Nortel Networks de
               Mexico, S.A. de C.V. and Axtel (incorporated herein by reference
               to Exhibit 10.10 of our Registraton Statement on Form F-4, File
               No. 333-114196).

         10.11    Technical Assistance Support Services Agreement for FWA
                  Equipment, dated as of March 20, 2003, among Nortel Networks
                  UK Limited and Axtel (incorporated herein by reference to
                  Exhibit 10.11 of our Registraton Statement on Form F-4,
                  File No. 333-114196).

                                      -2-



          10.12 FWA Technology License Agreement, dated as of March 20, 2003,
               among Nortel Networks Limited and Axtel (incorporated herein by
               reference to Exhibit 10.12 of our Registraton Statement on Form
               F-4, File No. 333-114196).

          10.13 FWA Special Agreement, dated as of September 30, 2003, among
               Nortel Networks UK Limited and Axtel (incorporated herein by
               reference to Exhibit 10.13 of our Registraton Statement on Form
               F-4, File No. 333-114196).

          10.14 Amendment Agreement No. 1 to the Purchase and License Agreement
               for FWA Equipment, dated as of September 15, 2003, among Nortel
               Networks Limited, Nortel Networks de Mexico, S.A. de C.V. and
               Axtel (incorporated herein by reference to Exhibit 10.14 of our
               Registraton Statement on Form F-4, File No. 333-114196).

          10.15 Change Order to the Purchase and License Agreement for FWA
               Equipment, dated December 5, 2003 (incorporated herein by
               reference to Exhibit 10.15 of our Registraton Statement on Form
               F-4, File No. 333-114196).

         10.16*   Amendment Agreement No. 2 to the Purchase and License
                  Agreement for FWA Equipment and the Technical Assistance
                  Support Services Agreement for FWA Equipment, dated as of
                  April 20, 2004, between Airspan Communications Limited and
                  Axtel (certain portions of this Exhibit 10.16 have been
                  omitted pusuant to a request for confidential treatment).

         12.1     Statement regarding computation of ratio of earnings to fixed
                  charges (according to Mexican GAAP) (incorporated herein by
                  reference to Exhibit 12.1 of our Registration Statement on
                  Form F-4, File No. 333-114196).

         12.2     Statement regarding computation of ratio of earnings to fixed
                  charges (according to U.S. GAAP) (incorporated herein by
                  reference to Exhibit 12.2 of our Registration Statement on
                  Form F-4, File No. 333-114196).

         21.1     List of Subsidiaries of Axtel (incorporated herein by
                  reference to Exhibit 21.1 of our Registration Statement on
                  Form F-4, File No. 333-114196).

         23.1     Consent of Cahill Gordon & Reindel LLP (contained in Exhibit
                  5.1).

         23.2     Consent of D&A Morales y Asociados, S.C. (contained in Exhibit
                  5.2).

          23.3   Consent of KPMG Cardenas Dosal, S.C., relating to the audited
                 financial statements of Axtel (incorporated herein by
                 reference to Exhibit 23.3 of our Registration Statement on
                 Form F-4, File No. 333-114196).

         24.1     Signed copies of the powers of attorney (included on the
                  signature pages of this Registration Statement) (incorporated
                  herein by reference to Exhibit 24.1 of our Registration
                  Statement on Form F-4, File No. 333-114196).

         25.1     Form T-1 Statement of Eligibility and Qualification of The
                  Bank of New York with respect to the exchange notes
                  (incorporated herein by reference to Exhibit 25.1 of our
                  Registration Statement on Form F-4, File No. 333-114196).

         99.1     Form of Letter of Transmittal (incorporated herein by
                  reference to Exhibit 99.1 of our Registration Statement on
                  Form F-4, File No. 333-114196).

         99.2     Form of Notice of Guaranteed Delivery (incorporated herein by
                  reference to Exhibit 99.2 of our Registration Statement on
                  Form F-4, File No. 333-114196).

         99.3     Form of Instructions to Registered Holder and/or Book-Entry
                  Transfer Facility Participant from Beneficial Owner of Senior
                  Notes due 2013 (incorporated herein by reference to Exhibit
                  99.3 of our Registration Statement on Form F-4, File No.
                  333-114196).

         99.4     Form of Exchange Agent Agreement (incorporated herein by
                  reference to Exhibit 99.4 of our Registration Statement on
                  Form F-4, File No. 333-114196).



                                       -3-





*     Filed herewith.

There are no Financial Statement Schedules included with this filing.

ITEM 22. UNDERTAKINGS

         The undersigned registrant hereby undertakes:

                  (1) that, for purposes of determining any liability under the
         Securities Act of 1933, each filing of the registrant's annual report
         pursuant to section 13(a) or section 15(d) of the Securities Exchange
         Act of 1934 (and, where applicable, each filing of an employee benefit
         plan's annual report pursuant to section 15(d) of the Securities
         Exchange Act of 1934) that is incorporated by reference in the
         registration statement shall be deemed to be a new registration
         statement relating to the securities offered therein, and the offering
         of such securities at that time shall be deemed to be the initial bona
         fide offering thereof;

                  (2) insofar as indemnification for liabilities arising under
         the Securities Act of 1933 may be permitted to directors, officers and
         controlling persons of the registrant pursuant to the foregoing
         provisions, or otherwise, the registrant has been advised that in the
         opinion of the SEC such indemnification is against public policy as
         expressed in the Act and is, therefore, unenforceable. In the event
         that a claim for indemnification against such liabilities (other than
         the payment by the registrant of expenses incurred or paid by a
         director, officer or controlling person of the registrant in the
         successful defense of any action, suit or proceeding) is asserted by
         such director, officer or controlling person in connection with the
         securities being registered, the registrant will, unless in the opinion
         of its counsel the matter has been settled by controlling precedent,
         submit to a court of appropriate jurisdiction the question whether such
         indemnification by it is against public policy as expressed in the Act
         and will governed by the final adjudication of such issue;

                  (3) to respond to requests for information that is
         incorporated by reference into this prospectus pursuant to Items 4,
         10(b), 11 or 13 of this Form F-4, within one business day of receipt of
         such request, and to send the incorporated documents by first class
         mail or other equally prompt means; and (ii) to arrange or provide for
         a facility in the U.S. for purposes of responding to such requests. The
         undertaking in subparagraph (i) above includes information contained in
         documents filed subsequent to the effective date of the registration
         statement through the date of responding to the request; and

                  (4) to supply by means of a post-effective amendment all
         information concerning a transaction and the company being acquired
         involved therein, that was not the subject of and included in the
         registration statement when it became effective.

                                      -4-







                 SIGNATURES OF AXTEL, S.A. de C.V.

         Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this Amendment to registration statement on Form F-4
to be signed on its behalf by the undersigned, thereunto duly authorized in
Monterrey, Mexico on July 12, 2004.

                                       Axtel, S.A. de C.V.



                                       By:   /s/ Patricio Jimenez Barrera
                                             -------------------------------
                                             Name:  Patricio Jimenez Barrera
                                             Title:  Chief Financial Officer







         Pursuant to the requirements of the Securities Act of 1933, this
Amendment to registration statement on Form F-4 has been signed by the following
persons in the capacities and on the dates indicated.



SIGNATURE                                TITLE                                  DATE
                                                                         
/s/                    *                 Chairman, Series A Director and        July 12, 2004
   ----------------------
Tomas Milmo Santos                       Chief Executive Officer

/s/ Patricio Jimenez Barrera             Chief Financial Officer and            July 12, 2004
   ----------------------
Patricio Jimenez Barrera                 Principal Accounting Officer

/s/                    *                 Series A Director                      July 12, 2004
   ----------------------
Tomas Milmo Zambrano

/s/                    *                 Series A Director                      July 12, 2004
   ----------------------
Alberto Santos de Hoyos

_______________________                  Series A Director                      July 12, 2004
Lorenzo Zambrano Trevino

/s/                    *                 Series A Director                      July 12, 2004
   ----------------------
Alberto Garza Santos

/s/                    *                 Series A Director                      July 12, 2004
Hector Medina Aguiar

_______________________                  Series C Director                      July 12, 2004
Everett J. Santos

/s/                    *                 Series C Director                      July 12, 2004
   ----------------------
Bertrand Guillot

_______________________                  Series C Director                      July 12, 2004
Iain Aitken

/s/                    *                 Series C Director                      July 12, 2004
   ----------------------
Lawrence H. Guffey




* By: /s/ Patricio Jimenez Barrera
     ------------------------------
   Name: Patricio Jimenez Barrera
   Title: Attorney-in-Fact







          SIGNATURES OF IMPULSORA E INMOBILIARIA REGIONAL, S.A. de C.V.

         Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this Amendment to registration statement on Form F-4
to be signed on its behalf by the undersigned, thereunto duly authorized in
Monterrey, Mexico on July 12, 2004.

                           Impulsora e Inmobiliaria Regional, S.A. de C.V.



                           By:   /s/ Patricio Jimenez Barrera
                                 -------------------------------
                                 Name:  Patricio Jimenez Barrera
                                 Title:  Chief Financial Officer




         Pursuant to the requirements of the Securities Act of 1933, this
Amendment to registration statement on Form F-4 has been signed by the following
persons in the capacities and on the dates indicated.



Signature                                           Title                                         Date

                                                                                           
/s/                      *                          Chief Executive Officer and Sole Director     July 12, 2004
- ----------------------------
Tomas Milmo Santos


/s/ Patricio Jimenez Barrera                        Chief Financial Officer                       July 12, 2004
- ----------------------------
Patricio Jimenez Barrera



* By: /s/ Patricio Jimenez Barrera
   Name: Patricio Jimenez Barrera
   Title: Attorney-in-Fact







           SIGNATURES OF INSTALACIONES Y CONTRATACIONES, S.A. de C.V.

         Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this Amendment to registration statement on Form F-4
to be signed on its behalf by the undersigned, thereunto duly authorized in
Monterrey, Mexico on July 12, 2004.


                                Instalaciones y Contrataciones, S.A. de C.V.


                                       By:   /s/ Patricio Jimenez Barrera
                                             -------------------------------
                                             Name:  Patricio Jimenez Barrera
                                             Title:  Chief Financial Officer



         Pursuant to the requirements of the Securities Act of 1933, this
Amendment to registration statement on Form F-4 has been signed by the following
persons in the capacities and on the dates indicated.



Signature                                           Title                                         Date

                                                                                           
/s/                            *                    Chief Executive Officer and Sole Director     July 12, 2004
- ----------------------------------
Tomas Milmo Santos

/s/ Patricio Jimenez Barrera                        Chief Financial Officer                       July 12, 2004
- -----------------------------------
Patricio Jimenez Barrera

* By: /s/ Patricio Jimenez Barrera
- -----------------------------------
   Name: Patricio Jimenez Barrera
   Title: Attorney-in-Fact






                   SIGNATURES OF SERVICIOS AXTEL, S.A. de C.V.

         Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this Amendment to registration statement on Form F-4
to be signed on its behalf by the undersigned, thereunto duly authorized in
Monterrey, Mexico on July 12, 2004.

                                                Servicios Axtel, S.A. de C.V.





                                       By:   /s/ Patricio Jimenez Barrera
                                             -------------------------------
                                             Name:  Patricio Jimenez Barrera
                                             Title:  Chief Financial Officer




         Pursuant to the requirements of the Securities Act of 1933, this
Amendment to registration statement on Form F-4 has been signed by the following
persons in the capacities and on the dates indicated.



Signature                                           Title                                         Date

                                                                                           
/s/                              *                  Chief Executive Officer and Sole Director     July 12, 2004
- -----------------------------------
Tomas Milmo Santos

/s/ Patricio Jimenez Barrera                        Chief Financial Officer                       July 12, 2004
- -----------------------------------
Patricio Jimenez Barrera


* By: /s/ Patricio Jimenez Barrera
- -----------------------------------
   Name: Patricio Jimenez Barrera
   Title: Attorney-in-Fact





              SIGNATURE OF AUTHORIZED REPRESENTATIVE

         Pursuant to the requirements of the Securities Act of 1933, the
undersigned, the duly authorized representative in the United States of Axtel,
S.A. de C.V., has signed this Amendment to Registration Statement on Form F-4 in
the City of Newark, State of Delaware on July 12, 2004.

               SIGNATURE                                 TITLE

/s/ Donald J. Puglisi                    Authorized Representative in the
- ------------------------                 United States
Donald J. Puglisi
Managing Director
Puglisi and Associates








                                  EXHIBIT INDEX

                                   DESCRIPTION

    EXHIBIT
    NUMBER      EXHIBIT

       3.1      Corporate By-laws (Estatutos Sociales) of Axtel, S.A. de C.V.
                ("Axtel"), together with an English translation (incorporated
                herein by reference to Exhibit 3.1 of our Registration
                Statement on Form F-4, File No. 333-114196).

       4.1      Indenture, dated as of December 16, 2003, among Axtel, the
                Subsidiary Guarantors named therein and The Bank of New York,
                as Trustee, governing Axtel's $175,000,000 aggregate principal
                amount of 11% Senior Notes due 2013 (incorporated herein by
                reference to Exhibit 4.1 of our Registration Statement on Form
                F-4, File No. 333-114196).

       4.2      Specimen Global Note representing Axtel's 11% Senior Notes due
                2013 (incorporated herein by reference to Exhibit 4.2 of our
                Registration Statement on Form F-4, File No. 333-114196).

       4.3      Form of Specimen Global Note representing the exchange notes
                (incorporated herein by reference to Exhibit 4.3 of our
                Registration Statement on Form F-4, File No. 333-114196).

       4.4      Registration Rights Agreement, dated as of December 16, 2003
                among Axtel, the Subsidiary Guarantors named therein and
                Credit Suisse First Boston LLC (incorporated herein by
                reference to Exhibit 4.4 of our Registration Statement on Form
                F-4, File No. 333-114196).

       5.1      Opinion of Cahill Gordon & Reindel LLP as to the validity of
                the exchange notes under New York law (incorporated herein by
                reference to Exhibit 5.1 of our Registration Statement on
                Form F-4, File No. 333-114196).

       5.2      Opinion of D&A Morales y Asociados, S.C. as to the validity of
                the exchange notes under Mexican law (incorporated herein by
                reference to Exhibit 5.2 of our Registration Statement on
                Form F-4, File No. 333-114196).

       9.1      Unanimous Shareholders Agreement, dated as of October 6, 1997,
                among Bell Canada International (Mexico Telecom) Limited,
                Telinor Telefonia, S.A. de C.V. ("Telinor"), Worldtel Mexico
                telecom Ltd. and Axtel (formerly known as Telefonia
                Inalambrica Del Norte, S.A. de C.V.) (incorporated herein by
                reference to Exhibit 9.1 of our Registration Statement on Form
                F-4, File No. 333-114196).

       9.2      Joinder Agreement, dated as of March 20, 2003, among Axtel and
                Nortel Networks Limited (incorporated herein by reference to
                Exhibit 9.2 of our Registration Statement on Form F-4, File
                No. 333-114196).

       10.1     Concession title granted by the Mexican Ministry of
                Communications and Transportation (the "Ministry") in favor of
                Axtel, dated June 17, 1996, together with an English
                translation of such concession title (incorporated herein by
                reference to Exhibit 10.1 of our Registration Statement on
                Form F-4, File No. 333-114196).







       10.2     Amendment, dated December 19, 2002, of concession title
                granted by the Ministry in favor of Axtel, dated June 17,
                1996, together with an English translation of such amendment
                (incorporated herein by reference to Exhibit 10.2 of our
                Registration Statement on Form F-4, File No. 333-114196).

       10.3     Concession title granted by the Ministry in favor of Axtel,
                dated October 7, 1998, together with an English translation of
                such concession title (incorporated herein by reference to
                Exhibit 10.3 of our Registration Statement on Form F-4, File
                No. 333-114196).


       10.4     Concession title granted by the Ministry in favor of Axtel,
                dated April 1, 1998, together with an English translation of
                such concession title (incorporated herein by reference to
                Exhibit 10.4 of our Registration Statement on Form F-4, File
                No. 333-114196).


       10.5     Concession title granted by the Ministry in favor of Axtel,
                dated June 4, 1998, together with an English translation of
                such concession title (incorporated herein by reference to
                Exhibit 10.5 of our Registration Statement on Form F-4, File
                No. 333-114196).


       10.6     Engagement Letter, dated as of May 15, 2002, by and among
                Axtel and The Blackstone Group L.P. (incorporated herein by
                reference to Exhibit 10.6 of our Registration Statement on
                Form F-4, File No. 333-114196).

       10.7     Restructuring Agreement, dated as of March 20, 2003 by and
                among Axtel, Nortel Networks Limited, Nortel Networks de
                Mexico, S.A. de C.V. and Toronto Dominion (Texas), Inc.
                (incorporated herein by reference to Exhibit 10.7 of our
                Registration Statement on Form F-4, File No. 333-114196).

       10.8     Assignment and Assumption Agreement, dated as of December 23,
                2003, among Nortel Networks Limited, Nortel Networks de
                Mexico, S.A. de C.V., Nortel Networks UK Limited, Airspan
                Communications Limited and Axtel (incorporated herein by
                reference to Exhibit 10.8 of our Registration Statement on
                Form F-4, File No. 333-114196).

       10.9    Master Agreement for the Provision of Local Interconnection
                Services, dated as of February 25, 1999, entered into by and
                between Telefonos de Mexico, S.A. de C.V., Telefonia
                Inalambrica Del Norte, S.A. de C.V. (predecessor company to
                Axtel, S.A. de C.V.) (incorporated herein by reference to
                Exhibit 10.9 of our Registraton Statement on Form F-4,
                File No. 333-114196).

         10.10 Purchase and License Agreement for FWA Equipment, dated as of
               March 20, 2003, among Nortel Networks Limited, Nortel Networks de
               Mexico, S.A. de C.V. and Axtel (incorporated herein by reference
               to Exhibit 10.10 of our Registraton Statement on Form F-4, File
               No. 333-114196).

         10.11    Technical Assistance Support Services Agreement for FWA
                  Equipment, dated as of March 20, 2003, among Nortel Networks
                  UK Limited and Axtel (incorporated herein by reference to
                  Exhibit 10.11 of our Registraton Statement on Form F-4,
                  File No. 333-114196).

                                      -2-



          10.12 FWA Technology License Agreement, dated as of March 20, 2003,
               among Nortel Networks Limited and Axtel (incorporated herein by
               reference to Exhibit 10.12 of our Registraton Statement on Form
               F-4, File No. 333-114196).

          10.13 FWA Special Agreement, dated as of September 30, 2003, among
               Nortel Networks UK Limited and Axtel (incorporated herein by
               reference to Exhibit 10.13 of our Registraton Statement on Form
               F-4, File No. 333-114196).

          10.14 Amendment Agreement No. 1 to the Purchase and License Agreement
               for FWA Equipment, dated as of September 15, 2003, among Nortel
               Networks Limited, Nortel Networks de Mexico, S.A. de C.V. and
               Axtel (incorporated herein by reference to Exhibit 10.14 of our
               Registraton Statement on Form F-4, File No. 333-114196).

          10.15 Change Order to the Purchase and License Agreement for FWA
               Equipment, dated December 5, 2003 (incorporated herein by
               reference to Exhibit 10.15 of our Registraton Statement on Form
               F-4, File No. 333-114196).

       10.16*   Amendment Agreement No. 2 to the Purchase and License
                Agreement for FWA Equipment and the Technical Assistance
                Support Services Agreement for FWA Equipment, dated as of
                April 20, 2004, between Airspan Communications Limited and
                Axtel (certain portions of this Exhibit 10.16 have been
                omitted pusuant to a request for confidential treatment).

       12.1     Statement regarding computation of ratio of earnings to fixed
                charges (according to Mexican GAAP) (incorporated herein by
                reference to Exhibit 12.1 of our Registration Statement on
                Form F-4, File No. 333-114196).

       12.2     Statement regarding computation of ratio of earnings to fixed
                charges (according to U.S. GAAP) (incorporated herein by
                reference to Exhibit 12.2 of our Registration Statement on
                Form F-4, File No. 333-114196).

       21.1     List of Subsidiaries of Axtel (incorporated herein by
                reference to Exhibit 21.1 of our Registration Statement on
                Form F-4, File No. 333-114196).

       23.1     Consent of Cahill Gordon & Reindel LLP (contained in Exhibit
                5.1).

       23.2     Consent of D&A Morales y Asociados, S.C. (contained in Exhibit
                5.2).

       23.3     Consent of KPMG Cardenas Dosal, S.C., relating to the audited
                financial statements of Axtel (incorporated herein by
                reference to Exhibit 23.3 of our Registration Statement on
                Form F-4, File No. 333-114196).

       24.1     Signed copies of the powers of attorney (included on the
                signature pages of this Registration Statement) (incorporated
                herein by reference to Exhibit 24.1 of our Registration
                Statement on Form F-4, File No. 333-114196).

       25.1     Form T-1 Statement of Eligibility and Qualification of The
                Bank of New York with respect to the exchange notes
                (incorporated herein by reference to Exhibit 25.1 of our
                Registration Statement on Form F-4, File No. 333-114196).

       99.1     Form of Letter of Transmittal (incorporated herein by
                reference to Exhibit 99.1 of our Registration Statement on
                Form F-4, File No. 333-114196).

       99.2     Form of Notice of Guaranteed Delivery (incorporated herein by
                reference to Exhibit 99.2 of our Registration Statement on
                Form F-4, File No. 333-114196).

       99.3     Form of Instructions to Registered Holder and/or Book-Entry
                Transfer Facility Participant from Beneficial Owner of Senior
                Notes due 2013 (incorporated herein by reference to Exhibit
                99.3 of our Registration Statement on Form F-4, File No.
                333-114196).

       99.4     Form of Exchange Agent Agreement (incorporated herein by
                reference to Exhibit 99.4 of our Registration Statement on
                Form F-4, File No. 333-114196).


*     Filed herewith.

                                      -3-