[ AIRGATE PCS LOGO]      AirGate PCS


        644,400 SHARES OF COMMON STOCK ISSUABLE UPON EXERCISE OF WARRANTS


     This  prospectus supplement to the prospectus dated January 3, 2000 relates
to  our  offering  of 644,400 shares of common stock issuable by us from time to
time  upon  exercise  of  warrants  sold  by us in our units offering, which was
completed  on  September  30,  1999.

     This  prospectus  supplement  should  be  read  in  conjunction  with  the
prospectus  dated January 3, 2000, which is to be delivered with this prospectus
supplement.  The  information  in  this  prospectus  supplement  updates certain
information contained in the prospectus dated January 3, 2000 and the Prospectus
Supplement  No.  8  dated  August  14,  2000.


     THIS  INVESTMENT INVOLVES RISK.  SEE "RISK FACTORS" BEGINNING ON PAGE 18 OF
THIS  PROSPECTUS  SUPPLEMENT.


Neither  the SEC nor any state securities commission has determined whether this
prospectus is truthful or complete.  Nor have they made, nor will they make, any
determination  as  to  whether  anyone  should  buy  these  securities.  Any
representation  to  the  contrary  is  a  criminal  offense.







     On  December  18,  2000,  AirGate  PCS,  Inc. filed with the Securities and
Exchange  Commission the attached Annual Report on Form 10-K for the fiscal year
ended  September  30,  2000.





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

                                   FORM  10-K

                 FOR  ANNUAL  AND  TRANSITION  REPORTS  PURSUANT  TO
               SECTION  13  OR  15(d)  OF  THE  SECURITIES  ACT  OF  1934
(Mark  One)

[X]  ANNUAL  REPORT  PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE
ACT  OF  1934

For  The  Fiscal  Year  Ended  September  30,  2000.

     OR

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

                        Commission  File  Number:  027455

                               AirGate  PCS,  Inc.
                    ---------------------------------------
                         (Exact  name  of  registrant  as
                           specified  in  its  charter)



Registrant's  telephone  number,  including  area  code    (404)  525-7272
                                                   -----------------------------

       Securities  registered  pursuant  to  Section  12(b)  of  the  Act: None.

          Securities  registered  pursuant  to  Section  12(g)  of  the  Act:

                    Common  Stock,  par  value  $.01  per  share

                              Title  of  Each  Class

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

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

The  aggregate  market  value  of the voting stock held by non-affiliates of the
registrant  (based  upon  the  closing  sale price on the Nasdaq Stock Market on
December 11, 2000) is approximately $383,936,000. (For purposes of determination
of  the  foregoing  amount,  only our directors and executive officers have been
deemed  affiliates).  As  of  December 11, 2000, there were 12,846,526 shares of
common  stock,  $0.01  par  value  per  share,  outstanding.


                      DOCUMENTS  INCORPORATED  BY  REFERENCE

1.  Portions  of  the  AirGate  PCS,  Inc.  Notice  of  Annual Meeting and Proxy
    Statement,  dated  December  20,  2000  (Part  III  of  Form  10-K).


                               AIRGATE  PCS,  INC.
                          ANNUAL  REPORT  ON  FORM  10-K
                               TABLE  OF  CONTENTS


ITEM  NO.                                                             PAGE  NO.
- --------                                                              --------


PART  I                                                                      3

   ITEM  1.   Business                                                       3
   ITEM  2.   Properties                                                    19
   ITEM  3.   Legal  proceedings                                            19
   ITEM  4.   Submission  of  Matters  to  a  Vote  of  Security  Holders   19

PART  II                                                                    19

   ITEM  5.   Market  For  Registrant's  Common  Equity  And Related
                 Stockholder  Matters                                       19
   ITEM  6.   Selected  Financial  Data                                     20
   ITEM  7.   Management's  Discussion  And  Analysis Of Financial
               Condition And Results  Of  Operations                        22
   ITEM  7A.  Quantitative  And  Qualitative  Disclosures  About  Market
                   Risk                                                     27
   ITEM  8.   Financial  Statements27
   ITEM  9.   Changes  In  And  Disagreements With Accountants On
                   Accounting And Financial  Disclosure                     27

PART  III                                                                   28

   ITEM  10.  Directors  And  Executive  Officers  Of  The  Registrant      28
   ITEM  11.  Executive  Compensation                                       28
   ITEM  12.  Security  Ownership  Of Certain Beneficial Owners And Management28
   ITEM  13.  Certain  Relationships  And  Related  Transactions            28

PART  IV                                                                    28

   ITEM  14.  Exhibits, Financial Statements, Schedules, And Reports
                 On Form 8-K                                                28





                                    PART  I

ITEM  1.   Business

Special  Caution  Regarding  Forward-Looking  Statements

     We  believe  that it is important to communicate our future expectations to
our  stockholders  and  to the public. This report, therefore, contains forward-
looking  statements  within  the meaning of Section 27A of the Securities Act of
1933  and  21E  of  the  Securities  and  Exchange  Act  of  1934, including the
statements  about  our  plans,  objectives, expectations and prospects under the
headings "Item 1. Business" and "Item 7. Management's Discussion and Analysis of
Financial  Condition  and  Results  of  Operations." In addition, the "Letter to
Stockholders" in our 2000 Annual Report contains forward-looking statements. You
can  identify  these  statements  by forward-looking words such as "anticipate,"
"believe,"  "estimate,"  "expect,"  intend,"  "plan,"  "seek,"  and  similar
expressions.  Although  we  believe that the plans, objectives, expectations and
prospects  reflected  in  or  suggested  by  our  forward-looking statements are
reasonable, those statements involve uncertainties and risks, and we can give no
assurance  that  our  plans,  objectives,  expectations  and  prospects  will be
achieved.

     Important  factors that could cause our actual results to differ materially
from the results contemplated by the forward-looking statements are contained in
the  "Investment Considerations" section in this Item 1, in "Item 7 Management's
Discussion  and  Analysis  of Financial Condition and Results of Operations" and
elsewhere  in  this  report.  All  written  or  oral  forward-looking statements
attributable to us are expressly qualified in their entirety by these cautionary
statements.

                               BUSINESS  OVERVIEW

     We  market and provide digital personal communication services, or PCS.  We
are  a  network  affiliate  of  Sprint PCS, the personal communications services
group  of  Sprint  Corporation.  Sprint  PCS,  directly  and  indirectly

                                       3


through  affiliates  such  as  us, provides wireless services in more than 4,000
cities and communities across the country. Through our management agreement with
Sprint  PCS, we have the right to provide Sprint PCS products and services under
the  Sprint  and  Sprint  PCS  brand names in a territory that covers almost the
entire  state of South Carolina, parts of North Carolina and the eastern Georgia
cities  of  Augusta  and  Savannah.  Our  Sprint  PCS  territory  encompasses 21
contiguous  markets  and  approximately  7.1  million  residents. Our Sprint PCS
territory is one of the fastest growing regions in the United States. Based upon
population  of  our  Sprint  PCS territory, we are one of the largest Sprint PCS
affiliates  in  the  United  States.

     In  January  2000,  we  launched  Sprint  PCS  service  in  the Greenville-
Spartanburg  and Anderson, South Carolina markets and the Asheville and Hickory,
North  Carolina  markets. Since then, we have commenced service in all 17 of our
remaining  Sprint  PCS markets (for more information on our existing markets and
launch  dates  see  "Markets").  Our  Sprint  PCS  network  currently  covers
approximately  5.4  million,  or 76%, of the 7.1 million residents in our Sprint
PCS  territory.  The  number of residents covered by our Sprint PCS network does
not  represent an actual number of our subscribers that we expect to have in our
territory, but instead represents the maximum number of potential subscribers in
that  territory.

     As  of  September  30,  2000,  we  were  providing  PCS  service  to 56,689
subscribers  within  our  Sprint  PCS  territory.

Our  History

     AirGate  PCS,  Inc.  (formerly AirGate Holdings, Inc.) and its subsidiaries
and  predecessors  were formed for the purpose of becoming a leading provider of
wireless  PCS. In July 1998, our predecessor entered into a series of agreements
with  Sprint  and Sprint PCS under which it agreed to construct and manage a PCS
network  using Sprint PCS' licensed spectrum and supporting Sprint PCS' services
within  a  specified  territory  in  the  southeastern  United  States.

     Our  predecessors  formed  our  corporation,  AirGate PCS, Inc., a Delaware
corporation,  in August 1998 to assume its responsibilities under the Sprint PCS
agreements.  In  the  course  of our operations, we have formed two wholly-owned
subsidiaries,  AGW  Leasing  Co.,  Inc.  and  AirGate  Network  Services,  LLC.

Relationship  with  Sprint  PCS

     Sprint  PCS  is  a  wholly-owned  subsidiary  of  Sprint,  a  diversified
telecommunications  service  provider, that operates a 100% digital PCS wireless
network  in  the  United States and holds the licenses to provide PCS nationwide
using  a  single frequency and a single technology. Sprint PCS directly operates
its  PCS  network in major metropolitan markets throughout the United States and
has  entered  into  independent  agreements with various affiliates, such as us,
under  which  the  affiliate  has agreed to construct and manage PCS networks in
smaller  metropolitan  areas  and  along  major  highways.

Markets

     We  are  one  of the largest affiliates of Sprint PCS based on the resident
population  of  our  Sprint  PCS  territory.  Our  Sprint PCS markets consist of
almost  the  entire  state  of South Carolina including Charleston, Columbia and
Greenville-Spartanburg;  portions  of  North  Carolina  including  Asheville,
Wilmington  and Hickory; and the eastern Georgia cities of Augusta and Savannah.
We  believe  that connecting Sprint PCS' existing markets with our markets is an
important  part of Sprint PCS' on-going strategy to provide seamless, nationwide
PCS  service  to  its  subscribers.

                                       4


     The  following  table sets forth the location, population and date on which
we  began  providing  commercial  Sprint PCS service in each of the markets that
comprise  our  Sprint  PCS  territory:



 Territory  (BTAs)*           State        Population(1)  Market  Launch  Date
- -----------------------     --------       -------------  --------------------


                                                  
 Greenville-Spartanburg    South  Carolina     874,000       January  2000
 Savannah                    Georgia           725,000       May  2000
 Charleston                South  Carolina     682,000       April  2000
 Columbia                  South  Carolina     656,000       June  2000
 Asheville-Hendersonville  North  Carolina     589,000       January  2000
 Augusta                   Georgia             579,000       June  2000
 Anderson                  South  Carolina     362,000       January  2000
 Hickory-Lenoir-Morganton  North  Carolina     331,000       January  2000
 Wilmington                North  Carolina     328,000       February  2000
 Florence                  South  Carolina     259,000       June  2000
 Greenville-Washington     North  Carolina     244,000       July  2000
 Goldsboro-Kinston         North  Carolina     238,000       March  2000
 Rocky  Mount-Wilson       North  Carolina     218,000       March  2000
 Myrtle  Beach             South  Carolina     186,000       February  2000
 New  Bern                 North  Carolina     173,000       June  2000
 Sumter                    South  Carolina     159,000       July  2000
 Jacksonville              North  Carolina     141,000       May  2000
 Orangeburg                South  Carolina     119,000       June  2000
 The  Outer  Banks(2)      North  Carolina      92,000       July  2000
 Roanoke  Rapids           North  Carolina      77,000       May  2000
 Greenwood                 South  Carolina      74,000       August  2000
                                              ---------      -----------
            Total                            7,106,000
                                             =========


     ________________________
/*/  Basic  Trading  Areas
(1)  Based  on  2000  U.S.  Census  Department  data.
(2)  The  Outer  Banks  territory  covered  by our Sprint PCS agreement does not
     comprise  a  complete  BTA.

     Our  Sprint  PCS  agreements  require us to provide PCS coverage to certain
percentages  of  the  residents  in  each  of the markets granted to us by those
agreements.  We  are  fully  compliant  with  these  build-out  requirements.

     We  believe  our  Sprint  PCS  territory,  with  7.1 million residents, has
attractive  demographic  characteristics.  Our  Sprint  PCS  territory  has many
vacation  destinations,  covers substantial highway mileage and includes a large
student  population,  with  at  least  27  colleges  and  universities.

Products  and  Services

     We  offer  Sprint  PCS'  products  and  services  throughout our Sprint PCS
territory.  These  products  and  services  are  designed to mirror the services
offered  by  Sprint  PCS and to provide seamless integration with the Sprint PCS
nationwide  network.

     Our  primary  service  is  wireless  mobility  coverage.  As  a  Sprint PCS
affiliate,  our  existing  PCS  network  is part of the largest 100% digital PCS
network  in  the  United  States.  Sprint PCS customers in our territory may use
Sprint  PCS services throughout our contiguous markets and seamlessly throughout
the  Sprint  PCS  network.

     We support and market the Sprint Wireless Web throughout our territory. The
Sprint  Wireless  Web  allows  subscribers with data-capable handsets to connect
their  portable  computers  or  personal  digital  assistants  to  the internet.

     We  offer  Code  Division  Multiple  Access  (CDMA)  handsets  weighing
approximately  five  to  seven  ounces  and offering up to three to five days of
standby  time  and  approximately  two to four hours of talk time. We also offer

                                       5


dual-band/dual-mode  handsets  that allow customers to make and receive calls on
both PCS and cellular frequency bands and both digital or analog technology. All
handsets are equipped with preprogrammed features, and are sold under the Sprint
and  Sprint  PCS  brand  names.

     We provide roaming services to Sprint PCS subscribers that use a portion of
our Sprint PCS network, and to non-Sprint subscribers when they use a portion of
our  Sprint  PCS  network  pursuant to roaming agreements between Sprint PCS and
other  wireless  service  providers.  Sprint  PCS  and  other  wireless  service
providers  supply similar services to our subscribers when our subscribers use a
portion  of  their  networks.

Marketing  Strategy

     Our  marketing  and  sales  strategy  uses  the  advertising  and marketing
programs  that  have  been  developed  by  Sprint  PCS.  We  enhance Sprint PCS'
marketing  with  strategies  we  have  tailored  to  our  specific  markets.

     Sprint  PCS  uses  national  as  well as regional television, radio, print,
outdoor and other advertising campaigns to promote its products. We benefit from
this  national  advertising in our territory at no additional cost to us. Sprint
PCS  also  runs  numerous  promotional  campaigns  that  provide  customers with
benefits  such  as additional features at the same rate. We are able to purchase
promotional  materials  related to these programs from Sprint PCS at their cost.

     We  supplement  Sprint  PCS'  marketing  strategies  with  local  radio,
television,  outdoors  and  newspaper  advertising  that  promote the use of our
products  and services in each of our markets. We have established a large local
sales  force  to  execute our marketing strategy through 20 company-owned Sprint
PCS  stores,  and  we employ a direct sales force targeted to business sales. We
feature  the  nationally  recognized  Sprint  and  Sprint PCS brand names in our
marketing  efforts.  In  addition, Sprint PCS' existing agreements with national
retailers  provide us with access to over 300 retail locations in our territory.

     Finally,  we  offer Sprint PCS' pricing strategies to our customers. Sprint
PCS'  consumer  pricing  plans are typically structured with competitive monthly
recurring  charges,  large  local  calling  areas,  service  features  such  as
voicemail,  enhanced  caller  ID,  call  waiting  and  three-way  calling,  and
competitive  per-minute  rates.

Sales  and  Distribution

     Sprint has an arrangement with RadioShack under which Sprint PCS installs a
"store  within  a store." Under the arrangement, Sprint PCS is the only brand of
PCS  that  is  sold  through RadioShack stores. RadioShack has approximately 113
stores  in  our  Sprint PCS territory. In addition to RadioShack, Sprint PCS has
agreements with other national retailers, which provide an additional 125 retail
stores  in  our Sprint PCS territory and local independent agents, which provide
an  additional  62  retail  stores  in  our  Sprint  PCS  territory.

     We  also  own  and operate 19 Sprint PCS stores, which are located in major
metropolitan markets within our Sprint PCS territory. Our stores provide us with
a  strong  local  presence and a high degree of visibility. Following the Sprint
PCS model, these stores are designed to facilitate retail sales, bill collection
and  customer  service.

Seasonality

     Our  business  is  subject  to seasonality because the wireless industry is
heavily  dependent  on  fourth calendar quarter results. Among other things, the
industry  relies on significantly higher customer additions and handset sales in
the  fourth calendar quarter as compared to the other three calendar quarters. A
number  of  factors  contribute  to this trend, including: the increasing use of
retail  distribution,  which  is  heavily  dependent  upon  the year-end holiday
shopping  season;  the  timing  of  new  product  and  service announcements and
introductions;  competitive  pricing  pressures;  and  aggressive  marketing and
promotions.  The  increased  level  of  activity  requires  a greater use of our
available  financial  resources  during  this  period.

                                       6


Suppliers  and  Equipment  Vendors

     We  do  not  manufacture any of the handsets or network equipment we use in
our  operations.  We  purchase  our  network equipment, handsets and accessories
pursuant  to various Sprint PCS' vendor arrangements that provide us with volume
discounts.  These discounts significantly reduce the overall capital required to
build  our  network  and  the  costs  of  handsets  and  accessories  to  us.

     Under  such  arrangements, we currently purchase our network equipment from
Lucent  Technologies,  our handsets directly from Sprint PCS and our accessories
from  certain  other  third  party  vendors.

                            OUR  NETWORK  OPERATIONS

General

     The  effective operation of our portion of the Sprint PCS network requires:

     .  public  switched  and  long  distance  interconnection;

     .  the  implementation  of  roaming  arrangements;  and

     .  the  development  of  network  monitoring  systems.


     We  monitor  our  portion  of the Sprint PCS network during normal business
hours.  We  currently  use  Sprint  PCS's  Network Operations Control Center for
continuous  network  monitoring.

     Sprint  PCS  developed the initial plan for the build out of our Sprint PCS
network.  We  have further enhanced this plan to provide better coverage for our
Sprint  PCS  territory.  Pursuant  to  our  network operations strategy, we have
provided  PCS  to  the  largest  communities  in  our  markets  and have covered
interstates  and primary roads connecting these communities to each other and to
the  adjacent  major  markets  owned  and  operated  by  Sprint  PCS.

     Our  network currently consists of three switches at two switch centers and
approximately  585  operating  cell  sites.  A  switching  center serves several
purposes, including routing calls, managing call handoff, managing access to the
public  telephone  network  and providing access to voice mail. We are currently
installing  a  fourth  switch  in  anticipation  of growth in call volume in our
Sprint  PCS  territory.  Ninety-nine percent of our operating cell sites are co-
located.  Co-location  describes  the  strategy  of leasing available space on a
tower  or cell site owned by another company rather than building and owning the
tower  or  cell  site  directly.

     Our network connects to the public telephone network through local exchange
carriers,  which  facilitate  the origination and termination of traffic between
our  network  and  both  local  exchange and long distance carriers. Through our
Sprint  PCS  agreements,  we  have  the  benefit  of  Sprint  PCS-negotiated
interconnection  agreements  with  local  exchange  carriers.

     We  use  Sprint  and other third party providers for long distance services
and  for  back  haul  services. Sprint provides us with preferred rates for long
distance  services. Back haul services are the telecommunications services which
other  carriers  provide  to  carry our voice traffic from our cell sites to our
switching  facilities.  When  we use Sprint, we receive the same preferred rates
made  available  to  Sprint  PCS.


                                  TECHNOLOGY

General

                                       7


     In 1993, the Federal Communications Commission (FCC) allocated the 1900 MHz
frequency  block  of  the  radio  spectrum  for wireless personal communications
services,  (PCS).  Wireless  PCS operates at a higher frequency and employs more
advanced  digital technology than traditional analog cellular telephone service.
The  enhanced  capacity  of  digital systems, along with enhancements in digital
protocols,  allows  digital-based  wireless technologies, whether using wireless
PCS  or  cellular  frequencies,  to  offer  new and enhanced services, including
greater  call  privacy  and  more  robust  data transmission, such as facsimile,
electronic  mail  and connecting notebook computers with computer/data networks.

       Presently,  wireless PCS systems operate under one of three principal air
interface  protocols,  code  division  multiple  access  (CDMA),  time  division
multiple  access  (TDMA)  or  global  system  for  mobile  communications (GSM).
Wireless  PCS  operators  in  the  United  States now have dual-mode or tri-mode
handsets  available  so  that  their customers can operate on different networks
that  employ  different  protocols.

CDMA  Technology

     CDMA  technology  is fundamental to accomplishing our business objective of
providing  high volume, high quality airtime at a low cost. We believe that CDMA
provides important system performance benefits. CDMA systems offer more powerful
error  correction,  less  susceptibility to fading and reduced interference than
analog  systems.  Using  enhanced  voice coding techniques, CDMA systems achieve
voice quality that is comparable to that of the typical wireline telephone. This
CDMA  vocoder  technology  also  employs adaptive equalization which filters out
annoying  background  noise  more  effectively  than  existing  wireline, analog
cellular or other digital PCS phones. CDMA technology allows a greater number of
calls within one allocated frequency and reuses the entire frequency spectrum in
each  cell.  CDMA  technology  also combines a constantly changing coding scheme
with  a  low power signal to enhance security and privacy. Vendors are currently
developing additional encryption capabilities which will further enhance overall
network  security.  CDMA  technology  is  designed to provide flexible or "soft"
capacity  that  permits  a system operator to temporarily increase the number of
telephone  calls that can be handled within a cell. As a subscriber travels from
one  cell site to another cell site, the call must be "handed off" to the second
cell  site. CDMA systems transfer calls throughout the network using a technique
referred  to  as a soft hand-off, which connects a mobile customer's call with a
new  cell  site  while  maintaining a connection with the cell site currently in
use.

Research  and  Development

     We  currently  do not carry on our own research and development. Instead we
benefit  from  Sprint  PCS'  extensive  research  and  development effort, which
provides  us  with  access  to  new  technological products and enhanced service
features  without  significant research and development expenditures of our own.
We  have  been provided prompt access to any developments produced by Sprint PCS
for  use  in  our  network.

Intellectual  Property

     Other than our corporate name, we do not own any intellectual property that
is  material  to our business. "Sprint," the Sprint diamond design logo, "Sprint
PCS,"  "Sprint  Personal  Communication  Services,"  "The  Clear  Alternative to
Cellular"  and  "Experience the Clear Alternative to Cellular Today" are service
marks registered with the United States Patent and Trademark Office and owned by
Sprint.  Pursuant  to  our  Sprint  PCS  agreements,  we  have the right to use,
royalty-free,  the  Sprint  and  Sprint  PCS  brand names and the Sprint diamond
design  logo  and  certain  other  service  marks  of  Sprint in connection with
marketing,  offering and providing licensed services to end-users and resellers,
solely  within  our  Sprint  PCS  territory.

     Except  in  certain  instances,  Sprint  PCS has agreed not to grant to any
other  person  a  right or license to provide or resell, or act as agent for any
person  offering,  licensed  services under the licensed marks in our Sprint PCS
territory  except  as  to  Sprint  PCS'  marketing  to national accounts and the
limited  right  of  resellers of Sprint PCS to inform their customers of handset
operation  on  the  Sprint  PCS  network. In all other instances, Sprint PCS has
reserved  for  itself  and its affiliates the right to use the licensed marks in
providing  its services, subject to its exclusivity obligations described above,
whether  within  or  without  our  Sprint  PCS  territory.

                                       8


     Our Sprint PCS agreements contain numerous restrictions with respect to the
use  and  modification  of  any  of  the  licensed  marks.

Competition

     Competition in the wireless communications services industry is intense. We
operate  in  highly competitive markets. In our Sprint PCS territory, we compete
with  both cellular and PCS providers. The cellular providers include Alltel and
Verizon.  The  PCS  providers  include  Cingular  Wireless and Triton PCS. These
wireless  service  providers offer services that are generally comparable to our
PCS  service.

     Our  ability to compete effectively with these other providers depends on a
number  of  factors,  including  the  continued  success  of  CDMA technology in
providing  better  call  quality  and  clarity as compared to analog and digital
cellular  systems,  our  competitive  pricing  with  various  options  suiting
individual customer's calling needs, and the continued expansion and improvement
of the Sprint PCS nationwide network, customer care system, and handset options.

     Most  of  our  competitors  are  cellular  providers  and joint ventures of
wireless  communications  service  providers,  many  of  which  have  financial
resources  and  customer  bases  greater than ours. Many of our competitors have
access  to  more licensed spectrum than the 10 MHz licensed to Sprint PCS in our
Sprint  PCS  territory. Cellular service providers have licenses covering 25 MHz
of  spectrum, and two competing PCS providers have licenses to use 30 MHz in our
territory.  Some  of  our  competitors  also  have  established infrastructures,
marketing programs, and brand names. In addition, certain of our competitors may
be  able  to  offer  coverage in areas not served by our Sprint PCS network, or,
because  of  their  calling volumes or their affiliations with, or ownership of,
wireless providers, may be able to offer roaming rates that are lower than those
we  offer. PCS providers will likely compete with us in providing some or all of
the  services  available through the Sprint PCS network and may provide services
that  we  do not. Additionally, we expect that existing cellular providers, some
of  whom  have  been  operational  for  a number of years and have significantly
greater  financial  and  technical  resources  and  customer bases than us, will
continue  to  upgrade  their  systems  to provide digital wireless communication
services  competitive  with  Sprint  PCS.

     In  the  future,  we  expect  to  face  increased competition from entities
providing  similar  services  using other communications technologies, including
satellite-based  telecommunications  and  wireless  cable systems. While some of
these  technologies  and  services  are  currently operational, others are being
developed  or  may  be  developed  in  the  future.

     Over  the  past  several  years  the FCC has auctioned and will continue to
auction  large  amounts  of wireless spectrum that could be used to compete with
Sprint  PCS service. Based upon increased competition, we anticipate that market
prices  for  two-way wireless services generally will decline in the future. Our
ability  to attract and retain customers will depend principally on the strength
of  the  Sprint  and  Sprint PCS brand name, services and features; pricing; the
location  of  our  Sprint  PCS  markets;  the  size of our Sprint PCS territory;
national  network  coverage  and  reliability;  and  our  customer  care.

Employees  and  Labor  Relations

     As  of September 30, 2000, we employed 341 full-time employees. None of our
employees  are  represented  by  a  labor  union.  We  believe that we have good
relations  with  our  employees.


            REGULATION  OF  THE  WIRELESS  TELECOMMUNICATIONS  INDUSTRY

Federal  Regulation

     The  FCC  closely  regulates  the  licensing,  construction,  operation,
acquisition  and  interconnection  arrangements  of  wireless telecommunications
systems,  including PCS, in the United States. Although we do not currently hold
FCC  licenses,  we  are obligated under the Sprint PCS agreements to conduct our
management  and

                                       9


resale  of  Sprint  PCS'  licensed  spectrum in compliance with the FCC's rules.
Consequently,  we  have summarized some of the major FCC regulations that govern
the  operation  of  PCS  systems.

Conditions  of  PCS  Licenses

     All  PCS  licenses  are  granted  for 10-year terms conditioned upon timely
compliance  with  the FCC's build-out requirements. Pursuant to the FCC's build-
out  requirements,  all 30 MHz broadband PCS licensees must construct facilities
that  offer  coverage  to one-third of the population within 5 years and to two-
thirds of the population within 10 years, and all 10 MHz broadband PCS licensees
must  construct  facilities  that  offer coverage to at least one-quarter of the
population  within  5  years  or  make a showing of "substantial service" within
that  5  year period. However, under our Sprint PCS agreements, we have exceeded
all build out requirements associated with the Sprint PCS licenses in our Sprint
PCS  territory.  Rule  violations  could  result in license revocations. Because
Sprint PCS is the licensee of the frequencies on which our network operates, the
revocation  or  non-renewal  of  Sprint PCS' licenses could adversely affect our
business.

     The  FCC  also  requires  licensees to maintain a certain degree of control
over  their  licenses.  The  Sprint  PCS agreements reflect an alliance that the
parties  believe  meets  the  FCC  requirements for licensee control of licensed
spectrum. If the FCC were to determine that our Sprint PCS agreements need to be
modified  to  increase  the level of licensee control, the Sprint PCS agreements
may  be  modified to cure any purported deficiency regarding licensee control of
the  licensed  spectrum.

     The  FCC  currently  prohibits  a  single  entity  from  having  a combined
attributable  interest  of  20%  or  greater  in  any  license in broadband PCS,
cellular  and  SMR  licenses totaling more than 45 MHz in most geographic areas;
within  Rural  Service  Areas  a  single  entity  may  hold  up  to  55  MHz.

Communications  Assistance  for  Law  Enforcement  Act

     The  Communications  Assistance for Law Enforcement Act was enacted in 1994
to preserve electronic surveillance capabilities by law enforcement officials in
the  face  of  rapidly changing telecommunications technology. This act requires
telecommunications carriers, including us, to modify their equipment, facilities
and  services  to  allow  for authorized electronic surveillance based on either
industry  or  FCC  standards.  In 1997, industry-setting organizations developed
interim  standard  for  wireline,  cellular and broadband PCS carriers to comply
with  the Communications Assistance for Law Enforcement Act. In August 1999, the
FCC  supplemented  the interim industry standards with additional standards. For
interim  industry  standards, the deadline for compliance was June 30, 2000, and
for  the  additional standards established by the FCC, the deadline is September
30,  2001.  We  are or will be able to offer traditional electronic surveillance
capabilities  to  law  enforcement agencies on the date of these deadlines. Like
many other wireless telecommunications providers, due to difficulty in obtaining
compliant  switching  equipment, we have not met the compliance deadline of June
30,  2000,  and  Sprint  PCS,  on  behalf of AirGate PCS and others, has filed a
petition for an extension of that deadline. That petition was granted by the FCC
and  our  compliance  deadline  was  extended to March 31, 2001. Like many other
wireless  telecommunications  providers,  we  also  may  not meet the compliance
deadline  for  September 30, 2001. Our failure to meet these deadlines is due to
required  hardware  changes  that have not yet been developed and implemented by
switch  manufacturers.  We may be granted extensions for compliance or we may be
subject  to  penalties  if  we fail to comply, including being assessed fines or
having  conditions  put  on  our  licenses.

Other  Federal  Regulations

     Wireless system licensees, such as Sprint PCS, must comply with certain FCC
and  FAA  regulations  regarding  the  siting,  lighting  and  construction  of
transmitter  towers  and  antennas.  In  addition,  certain  FCC  environmental
regulations  may  cause  certain  antenna  site  locations  to become subject to
regulation  under  the National Environmental Policy Act. The FCC is required to
implement  the  National Environmental Policy Act by requiring licensees to meet
certain  land  use  and  radio  frequency  standards.

Review  of  Universal  Service  Requirements

     The  FCC  and  each  of  the  states are required to establish a "universal
service"  program to ensure that affordable, quality telecommunications services
are  available  to  all  Americans.  Sprint PCS is required to contribute to the
federal  universal  service  program as well as existing state programs. The FCC
has  determined  that  Sprint

                                       10


PCS'  "contribution"  to  the  federal  universal  service program is a variable
percentage  of "end-user telecommunications revenues." Although many states have
adopted  similar  assessment  methodologies,  the  states  are free to calculate
telecommunications  service  provider contributions in any manner they choose as
long as the process is not inconsistent with the FCC's rules. To the extent that
we  resell Sprint PCS' services directly to end-users, we may be responsible for
contributing  to  the  universal  service  fund; however, we may also pass these
costs  through  to  our  end-users.

Wireless  Facilities  Siting

     States  and  localities  are  not  permitted  to  regulate the placement of
wireless  facilities  so  as to "prohibit" the provision of wireless services or
to  "discriminate"  among  providers of such services. In addition, so long as a
wireless  system  complies  with  the  FCC's  rules,  states  and localities are
prohibited  from using radio frequency health effects as a basis to regulate the
placement,  construction  or  operation  of  wireless  facilities.  The  FCC  is
considering numerous requests for preemption of local actions affecting wireless
facilities  siting.

State  Regulation

     Section  332  of the Communications Act of 1934, as amended preempts states
from  regulating  the  rates  and  entry  of  commercial  mobile  radio  service
providers,  such  as PCS licensees. However, states may petition the FCC, and be
granted  authority  to  regulate  the  rates  of  such  providers  if  the state
demonstrates  that (1) market conditions fail to protect subscribers from unjust
and  unreasonable  rates  or  rates  that  are  unjustly  or  unreasonably
discriminatory, or (2) when commercial mobile radio service is a replacement for
landline  telephone  service  within  the state. To date, the FCC has granted no
such  petition.  To  the  extent  we  provide  fixed wireless service, we may be
subject  to  additional  state  regulation.

     The  forgoing  summary is not a comprehensive description of every federal,
state  and  local  regulation  or  law  that could apply to PCS licensees or our
company.

                           INVESTMENT  CONSIDERATIONS

Risks  Particular  to  AirGate  PCS

The  termination  of  our  affiliation with Sprint PCS or Sprint PCS' failure to
perform its obligations under our agreements would severely restrict our ability
to  conduct  our  business

     Our ability to offer Sprint PCS products and services and our PCS network's
operation  are  dependent  on  our  Sprint  PCS agreements being renewed and not
terminated.  Each  of  these  agreements  can  be  terminated  for breach of any
material  terms.  We  are  dependent  on  Sprint  PCS'  ability  to  perform its
obligations  under  the Sprint PCS agreements. The non-renewal or termination of
any  of  the  Sprint  PCS agreements or the failure of Sprint PCS to perform its
obligations  under the Sprint PCS agreements would severely restrict our ability
to  conduct  our  business.

We  may  not  receive  as  much Sprint PCS roaming revenue in the future because
Sprint  PCS  can  change  the  rate we receive or fewer people may travel in our
network  area

     We  are  paid  a  fee  from  Sprint  PCS for every minute that a Sprint PCS
subscriber  based  outside  of  our territory uses our network; we refer to such
fees  as roaming revenue. Similarly, we pay a fee to Sprint PCS for every minute
that  our  customers use the Sprint PCS network outside of our markets; we refer
to  such  fees  as  roaming  fees.  Roaming revenue will continue to represent a
substantial portion of our revenue in the near future. Under our agreements with
Sprint PCS, Sprint PCS can change the fee we receive for each Sprint PCS roaming
minute  or  pay for each roaming minute. The change by Sprint PCS in the roaming
revenue we are paid could substantially decrease our revenues and net income. In
addition,  our  customers may spend more time in other Sprint PCS coverage areas
than  Sprint  PCS  customers  from outside our Sprint PCS territory spend in our
Sprint  PCS territory or may not use our services, which will reduce our roaming
revenue.  As  a  result,  we  may  not  receive  a

                                       11


substantial  amount  of  Sprint  PCS  roaming revenue or we may have to pay more
Sprint  PCS  roaming  fees  than  the  roaming  revenue  we  collect.

If  Sprint PCS does not complete the construction of its nationwide PCS network,
we  may  not  be  able  to  attract  and  retain  customers

     Sprint  PCS' network may not provide nationwide coverage to the same extent
as  its  competitors,  which  could  adversely affect our ability to attract and
retain  customers.  Sprint  PCS is creating a nationwide PCS network through its
own construction efforts and those of its affiliates. Today, Sprint PCS is still
constructing  its  nationwide network and does not offer PCS services, either on
its  own  network or through its roaming agreements, in every city in the United
States.  Sprint PCS has entered into affiliation agreements similar to ours with
companies  in  other  territories  pursuant  to  its  nationwide  PCS  build-out
strategy.  Our  results  of  operations  are  dependent  on Sprint PCS' national
network and, to a lesser extent, on the networks of its other affiliates. Sprint
PCS  and its affiliate program are subject, to varying degrees, to the economic,
administrative,  logistical,  regulatory and other risks described in other risk
factors  contained  below.  Sprint PCS' and its other affiliates' PCS operations
may  not  be  successful.

We  have  a  limited  operating history and if we do not successfully manage our
anticipated  rapid  growth,  our operating performance may be adversely impacted

     We  launched  commercial  operations  in  January  2000  and have grown our
employee  base  to  341 employees as of September 30, 2000. Our performance as a
PCS  provider depends on our ability to implement operational and administrative
systems, including the training and management of our engineering, marketing and
sales  personnel.  These  activities  are  expected  to  place  demands  on  our
managerial,  operational  and  financial  resources.

The  inability  to use Sprint PCS' back office services and third party vendors'
back  office  systems  could  disrupt  our  business

     Our  operations  could be disrupted if Sprint PCS is unable to maintain and
expand  its  back  office  services  such  as  customer  activation, billing and
customer  care,  or  to efficiently outsource those services and systems through
third  party vendors. The rapid expansion of Sprint PCS' business is expected to
continue  to  pose  a  significant  challenge  to  its internal support systems.
Additionally,  Sprint  PCS  has  relied on third-party vendors for a significant
number of important functions and components of its internal support systems and
may  continue  to  rely on these vendors in the future. We depend on Sprint PCS'
willingness  to  continue  to  offer  such  services  to us and to provide these
services at competitive costs. Our Sprint PCS agreements provide that, upon nine
months' prior written notice, Sprint PCS may elect to terminate any such service
beginning  January 1, 2002. If Sprint PCS terminates a service for which we have
not developed a cost-effective alternative, our operating costs may increase and
may  restrict  our  ability  to  operate  successfully.

We  have  substantial  debt  that we may not be able to service and a failure to
service  our  debt  may  result  in  our  lenders  controlling  our  assets.

     Our  substantial  debt will have a number of important consequences for our
operations  and  our  investors,  including  the  following:

     .  we  will  have  to  dedicate a substantial portion of any cash flow from
        operations  to  the  payment of interest on, and principal of, our debt,
        which  will  reduce  funds  available  for  other  purposes;

     .  we have a fully-financed business plan, but we may not be able to obtain
        additional  financing  for currently unanticipated capital requirements,
        capital  expenditures,  working capital requirements and other corporate
        purposes;

     .  some  of  our  debt,  including  our  financing  from Lucent, will be at
        variable  rates  of  interest,  which  could  result  in higher interest
        expense  in  the  event  of  increases  in  market  interest  rates; and

                                       12


     .  due  to  the liens on substantially all of our assets and the pledges of
        stock  of  our  existing  and future subsidiaries that secure our senior
        debt  and  our senior subordinated discount notes, lenders or holders of
        our  senior  subordinated  discount  notes may control our assets or our
        subsidiaries'  assets  in  the  event  of  a  default.

     As  of  September  30,  2000, our outstanding long-term debt totaled $180.7
million.  Under  our  current  business  plan,  we  expect  to incur substantial
additional debt before achieving break-even operating cash flow. Accordingly, we
will  utilize  some  portion,  if  not  all,  of the $98.0 million of additional
available  borrowings  under  our  financing  from  Lucent.

If  we  do  not  meet  all of the conditions required under our Lucent financing
documents,  we  may  not  be  able  to  draw down all of the funds we anticipate
receiving  from  Lucent and may not be able to fund operating losses and working
capital  needs

     As  of  September  30,  2000, we had borrowed $13.5 million from Lucent. On
October  2,  2000,  we  borrowed  an  additional  $42.0 million from Lucent. The
remaining  $98.0 million, which we expect to borrow in the future, is subject to
our  meeting  all of the conditions specified in the financing documents and, in
addition,  is  subject  at  each  funding  date  to  the  following  conditions:

 .  that  the  representations  and warranties in the loan documents are true and
   correct;  and

 .  the  absence  of  a  default  under  our  loan  documents.

     If  we  do  not  meet these conditions at each funding date, Lucent may not
lend  any or all of the remaining amounts, and if other sources of funds are not
available,  we  may not be in a position to meet the operating cash needs of our
business.

We  may  have  difficulty in obtaining subscriber equipment required in order to
attract  customers

     We  depend  on  equipment  vendors  for  an  adequate  supply of subscriber
equipment,  including  handsets.  If  the  supply  of  subscriber  equipment  is
inadequate  or  delayed,  we  may  have  difficulty  in  attracting  customers.

Conflicts  with Sprint PCS may not be resolved in our favor which could restrict
our  ability to manage our business and provide Sprint PCS products and services

     Conflicts  between  us and Sprint PCS may arise and these conflicts may not
be  resolved  in  our  favor.  The  conflicts  and their resolution may harm our
business.  For  example,  Sprint  PCS prices its national plans based on its own
objectives  and  could  set price levels that may not be economically sufficient
for  our  business. In addition, upon expiration, Sprint PCS could decide to not
renew  the  Sprint PCS agreements which would not be in our best interest or the
interest  of  our stockholders. There may be other conflicts such as the setting
of  the  price  we  pay  for  back  office services and the focus of Sprint PCS'
management  and  resources.

If we fail to pay our debt, our lenders have the option of may selling our loans
to  Sprint  PCS,  giving Sprint PCS certain rights of a creditor to foreclose on
our  assets

     Sprint  PCS  has  contractual  rights,  triggered by an acceleration of the
maturity of our financing from Lucent, pursuant to which Sprint PCS may purchase
our  obligations to Lucent under the financing and obtain the rights of a senior
lender.  To  the  extent  Sprint  PCS  purchases  these obligations, Sprint PCS'
interests as a creditor could conflict with ours. Sprint PCS' rights as a senior
lender  would  enable  it  to  exercise  rights  with  respect to our assets and
continuing  relationship  with  Sprint  PCS  in a manner not otherwise permitted
under  our  Sprint  PCS  agreements.

                                       13


Certain  provisions of our agreements with Sprint PCS may diminish the valuation
of  our  company

     Provisions  of  our Sprint PCS agreements could affect the valuation of our
company,  thereby,  among  other  things,  reducing  the  market  prices  of our
securities  and  decreasing our ability to raise additional capital necessary to
complete our network build-out. Under our agreements with Sprint PCS, subject to
the  requirements  of applicable law, there are circumstances under which Sprint
PCS  may  purchase  our operating assets or capital stock for 72% of the "entire
business  value"  of  our  company,  as defined in our management agreement with
Sprint  PCS.  In  addition, Sprint PCS must approve any change of control of our
ownership  and  consent  to  any  assignment  of our agreements with Sprint PCS.
Sprint  PCS  also has been granted a right of first refusal if we decide to sell
our  operating  assets.  We  are also subject to a number of restrictions on the
transfer of our business including the prohibition on selling our company or our
operating  assets  to  a  number  of  identified  and  as  yet  to be identified
competitors  of Sprint PCS or Sprint. These and other restrictions in our Sprint
PCS  agreements may limit the saleability and/or reduce the value a buyer may be
willing  to  pay for our business and may operate to reduce the "entire business
value"  of  our  company.

We  may not be able to compete with larger, more established businesses offering
similar  products  and  services

     Our  ability  to compete depends, in part, on our ability to anticipate and
respond  to  various  competitive  factors  affecting  the  telecommunications
industry,  including  new  services  that may be introduced, changes in consumer
preferences,  demographic  trends,  economic  conditions  and  discount  pricing
strategies  by competitors. We compete in our territory with at least four other
wireless  service  providers,  each of which have an infrastructure in place and
have  been  operational  for  a number of years. They have significantly greater
financial  and  technical  resources  than we do, could offer attractive pricing
options and may have a wider variety of handset options. We expect that existing
cellular  providers  will  upgrade  their  systems and provide expanded, digital
services  to compete with the Sprint PCS products and services that we intend to
offer.  These wireless providers require their customers to enter into long-term
contracts,  which  may  make  it more difficult for us to attract customers away
from  them.  Sprint  PCS  generally does not require its customers to enter into
long-term  contracts,  which  may make it easier for other wireless providers to
attract  Sprint PCS customers away from Sprint PCS. We also compete with several
PCS  providers  and  other  existing  communications companies in our Sprint PCS
territory.  A  number  of  our  cellular and PCS competitors have access to more
licensed  spectrum  than  the  10  MHz  licensed to Sprint PCS in our Sprint PCS
territory.  In  addition,  any  competitive  difficulties  that  Sprint  PCS may
experience  could  also  harm  our  competitive  position  and  success.

The  technology  we  use  has  limitations  and  could  become  obsolete

     We employ digital wireless communications technology selected by Sprint PCS
for its network. Code division multiple access, CDMA, technology is a relatively
new  technology.  CDMA may not provide the advantages expected by Sprint PCS. If
another  technology  becomes  the  preferred  industry  standard, we may be at a
competitive  disadvantage  and  competitive  pressures may require Sprint PCS to
change  its digital technology which, in turn, may require us to make changes at
substantially  increased  costs. We may not be able to respond to such pressures
and  implement  new  technology  on  a  timely  basis, or at an acceptable cost.

If Sprint PCS customers are not able to roam instantaneously or efficiently onto
other  wireless  networks,  prospective  customers  could  be  deterred  from
subscribing  for  our  Sprint  PCS  services

     The  Sprint  PCS  network operates at a different frequency and uses or may
use  a different technology than many analog cellular and other digital systems.
To  access  another  provider's analog cellular or digital system outside of the
Sprint  PCS  network,  a  Sprint  PCS  customer  is  required to utilize a dual-
band/dual-mode  handset  compatible  with  that  provider's  system.  Generally,
because  dual-band/dual-mode  handsets  incorporate  two radios rather than one,
they  are more expensive and are larger and heavier than single-band/single-mode
handsets.  The  Sprint  PCS network does not allow for call hand-off between the
Sprint  PCS  network  and another wireless network, thus requiring a customer to
end  a  call  in  progress  and  initiate a new call when leaving the Sprint PCS
network  and  entering another wireless network. In addition, the quality of the
service provided by a network provider during a roaming call may not approximate
the  quality  of the service provided by Sprint PCS. The price of a roaming call
may  not  be  competitive  with  prices  of other wireless companies for roaming
calls,  and  Sprint  PCS  customers  may  not be able to use Sprint PCS advanced
features,  such  as  voicemail  notification,  while  roaming.

                                       14


Our  territory has limited licensed spectrum, and this may affect the quality of
our  service,  which  could  impair  our  ability to attract or retain customers

     Sprint  PCS  has  licenses  covering  only  10 MHz in our territory. In the
future,  as  our  customers  in  those  areas  increase  in number, this limited
licensed  spectrum  may  not be able to accommodate increases in call volume and
may  lead to increased dropped calls and may limit our ability to offer enhanced
services.

Non-renewal  or  revocation  by  the  FCC  of  the  Sprint  PCS  licenses  would
significantly  harm  our  business

     PCS licenses are subject to renewal and revocation. Sprint PCS' licenses in
our  territory  will  expire  in 2007 but may be renewed for additional ten year
terms.  There  may  be  opposition to renewal of Sprint PCS' licenses upon their
expiration  and  the Sprint PCS licenses may not be renewed. The FCC has adopted
specific  standards  to  apply to PCS license renewals. Failure by Sprint PCS to
comply  with  these  standards  in  our  territory  could  cause  revocation  or
forfeiture  of  the  Sprint  PCS licenses for our territory or the imposition of
fines  on  Sprint  PCS  by  the  FCC.

If  we lose the right to install our equipment on wireless towers owned by other
carriers  or  fail  to obtain zoning approval for our cell sites, we may have to
rebuild  our  network

     More  than  99%  of our cell sites are co-located on facilities shared with
one  or  more  wireless  providers. We co-locate a large portion of our sites on
facilities  that  are  owned  by  only  a  few  tower  companies.  If our master
collocation  agreements  with one of those tower companies were to terminate, or
if  one  of  those tower companies were otherwise not able to support our use of
its  tower  sites,  we  would  have  to find new sites, and if the equipment had
already  been  installed,  we might have to rebuild that portion of our network.
Some  of  the  cell sites are likely to require us to obtain zoning variances or
other  local  governmental or third party approvals or permits. We may also have
to make changes to our radio frequency design as a result of difficulties in the
site  acquisition  process.

The  loss  of  our officers and skilled employees that we depend upon to operate
our  business could reduce our ability to offer Sprint PCS products and services

     The  loss  of  one  or  more key officers could impair our ability to offer
Sprint  PCS  products and services. Our business is managed by a small number of
executive officers. We believe that our future success will also depend in large
part  on  our continued ability to attract and retain highly qualified technical
and  management  personnel.  We  believe  that  there is and will continue to be
intense  competition  for  qualified personnel in the PCS equipment and services
industry  as  the  PCS  market continues to develop. We may not be successful in
retaining  our  key  personnel  or  in  attracting  and  retaining  other highly
qualified  technical  and management personnel. We currently have "key man" life
insurance  for  our  chief  executive  officer.

We may not achieve or sustain operating profitability or positive cash flow from
operating  activities

     We expect to incur significant operating losses and to generate significant
negative  cash  flow from operating activities until the third quarter of fiscal
year  2002 while we develop and construct our PCS network and build our customer
base.  Our  operating  profitability  will  depend upon many factors, including,
among  others,  our ability to market our services, achieve our projected market
penetration  and  manage  customer  turnover  rates.  If  we  do not achieve and
maintain  operating  profitability  and  positive  cash  flow  from  operating
activities  on  a  timely  basis,  we  may  not be able to meet our debt service
requirements.

Unauthorized  use  of  our  Sprint  PCS  network  could  disrupt  our  business

     We  will likely incur costs associated with the unauthorized use of our PCS
network,  including  administrative and capital costs associated with detecting,
monitoring  and  reducing  the incidence of fraud. Fraud impacts interconnection
costs, capacity costs, administrative costs, fraud prevention costs and payments
to  other  carriers  for  unbillable  fraudulent  roaming.

                                       15


Our  agreements with Sprint PCS, our certificate of incorporation and our bylaws
include  provisions  that  may discourage, delay and/or restrict any sale of our
operating  assets  or common stock to the possible detriment of our stockholders

     Our  agreements  with Sprint PCS restrict our ability to sell our operating
assets  and common stock. Generally, Sprint PCS must approve a change of control
of  our  ownership  and  consent to any assignment of our agreements with Sprint
PCS.  The  agreements also give Sprint PCS a right of first refusal if we decide
to  sell  our operating assets to a third party. These restrictions, among other
things, could discourage, delay or make more difficult any sale of our operating
assets  or  common stock. This could have a material adverse effect on the value
of  our common stock and could reduce the price of our company in the event of a
sale.  Provisions  of  our  certificate  of  incorporation and bylaws could also
operate  to  discourage, delay or make more difficult a change in control of our
company.  Our  certificate  of  incorporation,  which  contains  a  provision
acknowledging  the  terms  under  the  management  agreement  and  a consent and
agreement  pursuant  to  which Sprint PCS may buy our operating assets, has been
duly  authorized  and  approved  by our board of directors and our stockholders.
This  provision  is intended to permit the sale of our operating assets pursuant
to  the  terms  of  the management agreement or a consent and agreement with our
lenders  without  further  stockholder  approval.

Industry  Risks

Wireless service providers generally experience a high rate of customer turnover
which  would  increase  our  costs  of  operations  and  reduce  our  revenue

     Our  strategy to reduce customer turnover, commonly known as churn, may not
be  successful.  Our average monthly churn (net of 14 day returns) for the three
months  ended  September 30, 2000 was 2.9%. As a result of customer turnover, we
lose  the  revenue  attributable  to  these  customers and increase the costs of
establishing and growing our customer base. The rate of customer turnover may be
the  result  of  several factors, including network coverage; reliability issues
such  as  blocked  calls,  dropped  calls  and  handset  problems; customer care
concerns;  non-use  of phones; non-use of customer contracts, pricing; and other
competitive  factors.

Wireless  providers  offering services based on lower cost structures may reduce
demand  for  PCS

     Other  wireless  providers  enjoy  economies  of scale that can result in a
lower  cost  structure  for  providing  wireless  services.  Rapid technological
changes  and  improvements  in  the  telecommunications market could lower other
wireless  providers'  cost  structures in the future. These factors could reduce
demand  for  PCS  because  of  competitors'  ability  to  provide other wireless
services  at  a  lower  price.  There  is  also  uncertainty as to the extent of
customer  demand  as  well  as the extent to which airtime and monthly recurring
charges may continue to decline. As a result, our future prospects, those of our
industry,  and  the  success  of  PCS  and  other  competitive  services, remain
uncertain.

Alternative  technologies  and  current uncertainties in the wireless market may
reduce  demand  for  PCS

     Technological advances and industry changes could cause the technology used
on our network to become obsolete. We may not be able to respond to such changes
and  implement  new  technology  on  a  timely  basis, or at an acceptable cost.

     The  wireless  telecommunications  industry  is  experiencing  significant
technological change, as evidenced by the increasing pace of digital upgrades in
existing  analog  wireless  systems,  evolving  industry  standards,  ongoing
improvements  in  the  capacity  and  quality  of  digital  technology,  shorter
development  cycles  for  new  products and enhancements and changes in end-user
requirements  and  preferences.

     If  we were unable to keep pace with these technological changes or changes
in  the telecommunications market based on the effects of consolidation from the
Telecommunications  Act  of  1996  or  from the uncertainty of future government
regulation,  the technology used on our network or our current business strategy
may  become  obsolete. In addition, wireless carriers are seeking to implement a
new  "third  generation,"  or  "3G,"  technology

                                       16


throughout the industry. There can be no assurance that we can implement the new
3G  technology  successfully  on  a  cost-effective  basis.

Regulation by government agencies may increase our costs of providing service or
require  us  to  change our services, either of which could impair our financial
performance

     The  licensing,  construction,  use,  operation,  sale  and interconnection
arrangements  of  wireless  telecommunications  systems are regulated to varying
degrees  by  the  FCC, the Federal Aviation Administration and, depending on the
jurisdiction,  state  and  local  regulatory  agencies  and  legislative bodies.
Adverse  decisions  regarding  these  regulatory  requirements  could negatively
impact  our operations and our cost of doing business. Our Sprint PCS agreements
reflect  an  affiliation that the parties believe meets the FCC requirements for
licensee  control  of  licensed  spectrum. If the FCC were to determine that our
Sprint  PCS  agreements  need  to  be modified to increase the level of licensee
control,  we  have  agreed with Sprint PCS to use our best efforts to modify the
agreements  as  necessary  to cause the agreements to comply with applicable law
and  to  preserve  to the extent possible the economic arrangements set forth in
the  Sprint PCS agreements. If the Sprint PCS agreements cannot be modified, the
Sprint  PCS  agreements  may  be  terminated  pursuant  to  their  terms.

Use of hand-held phones may pose health risks, which could result in the reduced
use  of  our  services  or  liability  for  personal  injury  claims

     Media  reports  have  suggested that certain radio frequency emissions from
wireless  handsets  may  be linked to various health problems, including cancer,
and  may  interfere  with  various electronic medical devices, including hearing
aids  and pacemakers. Concerns over radio frequency emissions may discourage use
of  wireless  handsets  or  expose  us  to  potential  litigation. Any resulting
decrease  in  demand for our services, or costs of litigation and damage awards,
could  impair  our  ability  to  profitably  operate  our  business.

                            OUR  EXECUTIVE  OFFICERS

The following table presents information with respect to our executive officers.




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

                             
Thomas  M.  Dougherty        56     President and Chief  Executive  Officer
J.  Mark  Allen              41     Vice President  of  Marketing
Barbara  L.  Blackford       43     Vice President, General Counsel and
                                        Secretary
W.  Chris  Blane             47     Vice President of New Business Development
Thomas  D.  Body  III        62     Vice President  of  Strategic  Planning
Alan  B.  Catherall          47     Chief Financial  Officer
Charles  S.  Goldfarb        36     Vice President of  Sales,  Coastal  Region
Robert  E.  Gourlay          46     Vice President of Sprint PCS  Relationship
Dennis  K.  Rabon            31     Vice President of  Sales,  Interior  Region
David  C.  Roberts           38     Vice President of Engineering and Network
                                    Operations



Thomas  M.  Dougherty  has  been our president and chief executive officer since
April  1999. From March 1997 to April 1999, Mr. Dougherty was a senior executive
of  Sprint  PCS. From June 1996 to March 1997, Mr. Dougherty served as executive
vice  president  and  chief  operating  officer  of  Chase Telecommunications, a
personal  communications services company. Mr. Dougherty served as president and
chief  operating  officer of Cook Inlet BellSouth PCS, L.P., a start-up wireless
communications  company, from November 1995 to June 1996. Prior to October 1995,
Mr.  Dougherty  was  vice  president  and  chief  operating officer of BellSouth
Mobility  DCS  Corporation,  a  PCS  company.

J.  Mark  Allen  has  been our vice president of marketing since June 2000. From
January  2000 to June 2000, Mr. Allen served as vice president of marketing with
RetailExchange.com  in  Boston. From July 1999 to January 2000, Mr. Allen served
as  a  management  consultant to several internet start-up companies. During the
previous  five  years,  Mr.

                                       17


Allen was vice president of marketing for Conxus Communications a wireless email
and  voice  mail start-up supported by Motorola and was responsible for a number
of  marketing  leadership  roles  in  the launch of the first PCS service in the
nation  under  the  Sprint  Spectrum  brand  with  Sprint PCS (American Personal
Communications).  Prior  to that, Mr. Allen held several management positions at
SkyTel in marketing, international operations and customer management. Mr. Allen
has  over  15  years  of  marketing  and  operations  management  experience.

Barbara  L. Blackford has been our vice president, general counsel and secretary
since  September  2000.  From  October 1997 to September 2000, Ms. Blackford was
with  Monsanto  Company  where  she  served  as  associate  general  counsel and
assistant  secretary  responsible  for the office of the corporate secretary and
co-head  of  mergers  and acquisitions from September 1997 to September 1999 and
chief  counsel  for  mergers  and  acquisitions  and  general  counsel of Cereon
Genomics  from  September  1999  until  she  left  the company. Prior to joining
Monsanto  Company,  Ms.  Blackford was a partner with the private law firm Long,
Aldridge  &  Norman  in  Atlanta,  Georgia.

W.  Chris  Blane  has  been our vice president of new business development since
August  1998. In June 1995, Mr. Blane joined AirLink II LLC, an affiliate of our
predecessor company, as a vice president for business development as it prepared
for  the  C  block  PCS  auction.  Prior to 1995, Mr. Blane was the president of
Metrex  Corporation,  which constructed the first fiber optic competitive access
network in Atlanta, Georgia and which ultimately merged with MFS of Atlanta, now
MCI  WorldCom,  Inc.

Thomas  D.  Body  III  has  been  our vice president of strategic planning since
November  1998.  From January 1998 to October 1998, Mr. Body served as our chief
executive  officer. In 1994, Mr. Body joined AirLink II LLC, an affiliate of our
predecessor company, as a vice president for business development as it prepared
for  the  C  block  PCS auction. From March 1988 to March 1992, Mr. Body was the
chairman  and  chief  executive officer of Metrex Corporation, which constructed
the  first  fiber optic competitive access network in Atlanta, Georgia. In 1992,
Metrex  merged  with  MFS  of  Atlanta,  now  WorldCom,  Inc. Mr. Body served as
chairman  and chief executive officer of MFS of Atlanta until September of 1993.
From  September  1993  to  March 1995, Mr. Body served as a consultant to MFS of
Atlanta  and  as  president  of  Metrex  of  Alabama,  which  was  involved  in
constructing  a  fiber-optic  access  network  in  Birmingham,  Alabama.

Alan  B.  Catherall  has been our chief financial officer since March 1998. From
April  1996  to  present,  Mr.  Catherall  has  served as a partner in Tatum CFO
Partners,  a  financial  consulting  firm.  From  August 1994 to April 1996, Mr.
Catherall  was chief financial officer of Syncordia Services, a joint venture of
MCI  and  British  Telecom  that  provides  telecom  outsourcing  services.

Charles  S. Goldfarb has been our vice president of sales, coastal region, since
January 2000. From September 1991 to January 2000, Mr. Goldfarb worked at Paging
Network  Inc.,  most recently as its area vice president and general manager for
the Virginia, North Carolina and South Carolina region. Mr. Goldfarb has over 10
years  of  wireless  experience  and  has  been  successful in numerous start-up
markets.  Prior to his wireless experience, Mr. Goldfarb worked at ITT Financial
Services  as  its  assistant  vice  president of operations in the Washington DC
area.

Robert  E.  Gourlay has been our vice president of Sprint PCS relationship since
February 2000. Prior to his current position, he was vice president of marketing
and  a  founder of AirLink II, LLC, an affiliate of our predecessor company. Mr.
Gourlay  was one of the founders of Encompass, Inc., a company formed in 1993 to
focus  on the acquisition of licenses in the C and F block spectrum auctions. At
Encompass  Mr.  Gourlay  served  as  vice  president  of  sales  and  marketing.

Dennis  K.  Rabon  has  been our vice president of sales, interior region, since
September  2000.  Mr. Rabon joined AirGate PCS in October 1999 as market manager
for  the  Columbia, South Carolina market. From July 1999 to September 1999, Mr.
Rabon was a general sales manager for PageNet in Atlanta, Georgia. From December
1996  to  July1999,  Mr.  Rabon  worked  for  Bandag  Inc.  initially as a sales
development  manager  and  most  recently as a fleet sales manager . From August
1995  to  December  1996  Mr.  Rabon  was  a  territory manager at Michelin Tire
Corporation in Greenville South, Carolina. Mr. Rabon has ten years of management
experience.

David  C.  Roberts  has  been  our  vice  president  of  engineering and network
operations  since  July 1998. From July 1995 to July 1998, Mr. Roberts served as
director  of  engineering  for  AirLink  II LLC, an affiliate of our predecessor
company.

                                       18


ITEM  2.   Properties

As  of  September  30,  2000,  our  properties  were  as  follows:

     Corporate  offices.  Our  principal  executive  offices consist of a 14,000
     -----------------
square  foot  leased office space located at Harris Tower, 233 Peachtree Street,
N.E.,  Suite  1700,  Atlanta,  Georgia 30303. We also lease a 40,000 square foot
office  space located at Pelham 85 Business Center in Greenville, South Carolina
and  a  24,000 square foot office space located at 411 Huger Street in Columbia,
South  Carolina.

     Sprint PCS stores. We currently lease space for 19 Sprint PCS retail stores
     -----------------
in  our  territory.

     Switching  Centers.  We  lease  two  switching  centers: a switching center
     -----------------
located  at  Pelham  85  Business  Center  in  Greenville, South Carolina, and a
switching  center  located  at  411  Huger  Street  in Columbia, South Carolina.

     Cell  Sites.  We  lease space on 610 cell site towers, and we own one tower
     ----------
site.  We  co-locate  on  approximately  99%  of  our  cell  sites.

We  believe  our  facilities  are  in good operating condition and are currently
suitable  and  adequate  for  our  business  operations.


ITEM  3.   Legal  proceedings

     We  are  not  aware  of  any  pending  legal  proceedings against us which,
individually or in the aggregate, if adversely determined, would have a material
adverse  effect  on  our  financial  condition  or  results  of  operations.

ITEM  4.   Submission  of  Matters  to  a  Vote  of  Security  Holders

     None.

                                    PART  II

ITEM  5.   Market For Registrant's Common Equity And Related Stockholder Matters

     Our  common  stock  has been traded on the Nasdaq National Market under the
symbol  "PCSA" since September 28, 1999. Prior to that date, there was no public
market  for  our  common  stock. The following table sets forth, for the periods
indicated,  the  range  of  high  and  low  sales prices for our common stock as
reported  on  the  Nasdaq  National  Market.



                                                            Price  Range  of
                                                             Common  Stock
                                                           High         Low
                                                       -------------------------

                                                              
     Fiscal  Year  Ended  September  30,  2000:
           Fourth  Quarter                                $ 80.56      $31.00
           Third  Quarter                                 $114.50      $29.00
           Second  Quarter                                $108.50      $50.13
           First  Quarter                                 $ 54.75      $23.00

     Fiscal  Year  Ended  September  30,  1999:
           Third  Quarter  (From  September  28, 1999)    $ 28.00      $23.00



                                       19


     On  December 11, 2000, the last reported sales price of our common stock as
reported  on  the  Nasdaq  National Market was $34.50 per share. On December 11,
2000,  there  were  119  holders  of  record  of  our  common  stock.

     We  have  never  declared or paid any cash dividends on our common stock or
any  other  of  our  securities.  We  do not expect to pay cash dividends on our
capital  stock  in  the  foreseeable  future.  We currently intend to retain our
future earnings, if any, to fund the development and growth of our business. Our
future  decisions  concerning  the payment of dividends on our common stock will
depend  upon  our  results  of  operations,  financial  condition  and  capital
expenditure  plans,  as well as such other factors as the board of directors, in
its  sole  discretion,  may  consider  relevant.  In  addition,  our  existing
indebtedness  restricts, and we anticipate our future indebtedness may restrict,
our  ability  to  pay  dividends.

Use  of  Proceeds  from  Sales  of  Registered  Securities

     On  September 30, 1999, we completed the concurrent offerings of our equity
and  debt  with total net proceeds to us of approximately $269.7 million. In the
year ended September 30, 2000, we spent $152.4 million of those proceeds to fund
capital  expenditures  relating  to  the  build-out  of our PCS network and $7.7
million  of  those  proceeds  to  repay  our  indebtedness.

     On  July  11, 2000, Weiss, Peck and Greer Venture Partners Affiliated Funds
exercised  their  warrants  to  acquire 214,413 shares of our common stock, at a
price  of $12.75 per share. The exercise was a cashless exercise, with 40,956 of
the 214,413 shares being surrendered to us as payment of the exercise price. Net
of shares surrendered in payment of the exercise price, we issued 173,457 shares
of  common  stock to the warrant holder. The exemption claimed for this issuance
is  Section  4(2)  of  the  Securities  Act  of  1933.

     On  September  14,  2000,  Lucent  Technologies  exercised  its warrants to
acquire  128,860  shares of our common stock at a price of $20.40 per share. The
exercise  was  a  cashless  exercise,  with  48,457  of the 128,860 shares being
surrendered to us as payment of the exercise price. Net of shares surrendered in
payment  of  the  exercise price, we issued 80,403 shares of common stock to the
warrant  holder.  The exemption claimed for this issuance is Section 4(2) of the
Securities  Act  of  1933.

ITEM  6.   Selected  Financial  Data

     The  selected  financial data presented below under the captions "Statement
of  Operations  Data," "Other Data," and "Balance Sheet Data" for, and as of the
end  of,  the year ended September 30, 2000, the nine months ended September 30,
1999 and each of the years in the three-year period ended December 31, 1998, are
derived  from  the  consolidated  financial  statements of AirGate PCS, Inc. and
subsidiaries,  which consolidated financial statements have been audited by KPMG
LLP,  independent  certified  public  accountants.  The  selected financial data
should  be  read  in  conjunction  with  the  consolidated  financial statements
included  herein.



                             For  the  Nine
                                 Months
                                                          For  the  Year
                                                              Ended
                             September  30,              December  31,
                       ---------    --------   --------------------------------
                         2000         1999        1998         1997       1996
                       --------    ---------    ---------    --------  ---------
                     (In  thousands  except per  share  and  subscriber  data)

                                                        

Statement  of  Operations  Data:
Revenues:
  Service revenue     $  9,183     $    --      $    --       $    --   $    --
  Roaming revenue       12,338          --           --            --        --
  Equipment revenue      2,981          --           --            --        --
                       --------    ---------    ---------    --------  ---------
     Total revenues     24,502          --           --            --        --




                                       20




                                             As of
                             September  30,              December  31,
                       ---------    --------   --------------------------------
                         2000         1999        1998         1997       1996
                       --------    ---------    ---------    --------  ---------
                                              (In  thousands)

                                                           

Balance  Sheet  Data:

 Cash and
   cash  equivalents     $ 58,384     $258,900     $ 2,296      $  147    $   6
 Property and
   equipment, net1         83,581       44,206      12,545          17       11
 Total  assets            268,948      317,320      15,450      13,871    2,196
 Long-term  debt(2)       180,727      165,667       7,700      11,745      --
 Stockholders'
   equity (deficit)        49,873      127,846      (5,350)     (1,750)  (3,025)




___________________________
(1)  Basic  and  diluted  net  loss  per  share  of  common stock is computed by
     dividing  net  loss  by  the  weighted  average  number  of  common  shares
     outstanding.

(2)  Includes  current  maturities.

                                       21


ITEM  7.   Management's  Discussion  And  Analysis  Of  Financial  Condition And
          Results  Of  Operations

     The  following  discussion  and analysis should be read in conjunction with
the  consolidated  financial statements and the related notes included elsewhere
in this Report.  The discussion contains forward-looking statements that involve
risks  and  uncertainties.  Our  actual results could differ materially from the
results  contemplated in these forward-looking statements as a result of factors
including,  but  not  limited  to,  those  under  "Item  1.  Business Investment
Considerations."

Overview

     On  July  22,  1998, we entered into a management agreement with Sprint PCS
whereby  we  became the Sprint PCS affiliate with the exclusive right to provide
100%  digital  PCS  services  under the Sprint and Sprint PCS brand names in our
Sprint  PCS territory in the southeastern United States.  We completed our radio
frequency  design, network design and substantial site acquisition and cell site
engineering, and commenced construction of our PCS network in November 1998.  In
January  2000  we  began  commercial  operations with the launch of four markets
covering  2.2  million  residents in our Sprint PCS territory.  By September 30,
2000,  we  had  launched  commercial  PCS  service in all of the 21 markets that
comprise  our  Sprint  PCS territory.  At September 30, 2000, we provided Sprint
PCS  services  to  56,689  subscribers.

     Sprint  PCS  has invested $44.6 million to purchase the PCS licenses in our
territory  and  incurred  additional  expenses for microwave clearing. Under our
long-term  agreements  with  Sprint  PCS,  we  manage the network on Sprint PCS'
licensed  spectrum as well as use the Sprint and Sprint PCS brand names royalty-
free  during our affiliation with Sprint PCS. We also have access to Sprint PCS'
national  marketing  support  and  distribution programs and are entitled to buy
network  and  subscriber  equipment  and  handsets  at the same discounted rates
offered  by  vendors  to  Sprint  PCS  based  on  its large volume purchases. In
exchange  for  these  and  other  benefits,  we are entitled to receive 92%, and
Sprint  PCS  is  entitled  to  retain  8%,  of  collected  service revenues from
customers  in  our  Sprint  PCS  territory.  We are entitled to 100% of revenues
collected  from  the  sale  of  handsets and accessories and on roaming revenues
received  when  Sprint  PCS customers from a different territory make a wireless
call  on  our  PCS  network.

     Through  September  30,  2000,  we  have incurred $186.7 million of capital
expenditures  related to the build-out of our PCS network.  We were able to open
the network for a portion of our territory for roaming coverage along Interstate
85  between Atlanta, Georgia and Charlotte, North Carolina in November 1999.  In
the  three months ended March 31, 2000, we launched commercial PCS operations in
the  Greenville-Spartanburg,  Anderson  and Myrtle Beach, South Carolina markets
and  the Hickory, Asheville, Wilmington and Rocky Mount, North Carolina markets.
In  the  three months ended June 30, 2000, we launched commercial PCS operations
in  the  Charleston,  Columbia and Florence, South Carolina markets, the Augusta
and  Savannah,  Georgia  markets  and  the  Goldsboro,  Jacksonville,  New Bern,
Orangeburg,  Roanoke  Rapids  and Greenville-Washington, North Carolina markets.
In  the  three  months  ended  September  30,  2000,  we launched commercial PCS
operations  in  the  Greenwood  and  Sumter,  South  Carolina  markets  and  the
Outer  Banks,  North  Carolina  market.  At  September  30, 2000, our Sprint PCS
network  covered  5.4  million  of  the  7.1 million residents in our Sprint PCS
territory  based  on  2000  U.S.  Census  Department  data.

Results  of  Operations

     For  the  year  ended  September  30,  2000:

     We  did  not launch commercial operations until January 2000.  For the nine
months  ended  September  30,  1999,  we  had  no customers and thus no service,
roaming  and  equipment  revenues or the related costs of revenues and sales and
marketing  costs.

     Customer  Additions

     For  the  year  ended  September  30, 2000, we added a net 56,689 customers
since  the launch of our commercial operations in January 2000.  We launched all
21  of  the  markets  that  comprise  our  Sprint  PCS  territory  during  2000.

                                       22


     Average  Revenue  Per  User  (ARPU)

     Average  Revenue  Per  User  (ARPU),  which  summarizes the average monthly
service  revenue per customer net of an allowance for doubtful accounts, was $56
since  commercial  operations  were  launched  in  January  2000.

     Revenues

     Service  revenue  and equipment revenue were $9.2 million and $3.0 million,
respectively,  for  the  year ended September 30, 2000.  These revenues were the
result  of  launching  commercial  operations  in  21  markets  during the year.
Service  revenue  consists  of  monthly recurring access and feature charges and
monthly non-recurring charges for local, long distance and roaming airtime usage
in  excess  of the pre-subscribed usage plan.  Equipment revenue is derived from
the  sale  of  handsets  and  accessories, net of an allowance for returns.  Our
handset  return  policy  allows  customers  to  return their handsets for a full
refund  within 14 days of purchase.  When handsets are returned to us, we may be
able  to  reissue  the  handsets  to  customers at little additional cost to us.
However, when handsets are returned to Sprint PCS for refurbishing, we receive a
credit from Sprint PCS, which is less than the amount we originally paid for the
handset.

     Roaming  revenue  of  $12.3  million  was  recorded  during  the year ended
September  30, 2000.  We receive Sprint PCS roaming revenue at a per-minute rate
from  Sprint  PCS or another Sprint PCS affiliate when Sprint PCS subscribers or
other  Sprint PCS affiliate subscribers from outside of our Sprint PCS territory
use  our  network.  We  also  receive  non-Sprint  PCS  roaming  revenue  when
subscribers  of  other  wireless  service  providers  roam  on  our  network.

     Cost  of  Service  and  Roaming  and  Cost  of  Equipment

     The cost of service and roaming and the cost of equipment was $27.2 million
and  $5.7 million, respectively, for the twelve months ended September 30, 2000.
Cost  of  service  represents network operating costs (including cell site lease
payments,  salaries,  fees  related to data transfer via T-1 and other transport
lines,  inter-connect  fees  and  other expenses related to network operations),
roaming  expense  when AirGate PCS customers place calls on Sprint PCS's network
or  other third party networks, back-office services provided by Sprint PCS such
as  customer care and billing, long distance expense relating to inbound roaming
revenue  and  the  8%  of  collected service revenue representing the Sprint PCS
affiliation  fee.  The  Sprint  PCS  affiliation fee totaled $0.8 million in the
year ended September 30, 2000.  There were approximately 59 employees performing
network  operations  functions  at  September  30,  2000.

     Cost  of  equipment  includes  the cost of handsets and accessories sold to
customers  during  the  year  ended  September  30,  2000.  The cost of handsets
exceeds  the  retail  price because we subsidize the price of handsets to remain
competitive  in  the  marketplace.

     Selling  and  Marketing

     We  incurred  expenses of $28.4 million during the year ended September 30,
2000 for selling and marketing costs associated with launch of our 21 markets in
2000.  These  amounts  include  retail store costs such as salaries and rent, in
addition  to  promotion, advertising, commission costs, and handset subsidies on
units  sold  by third parties for which we do not record revenue.  These handset
subsidies  totaled  $3.7  million  for  the  year  ended  September 30, 2000. At
September  30, 2000, there were approximately 246 employees performing sales and
marketing  functions  compared  to  four employees performing those functions at
September  30,  1999.

     General  and  Administrative

     For  the  year  ended  September  30,  2000,  we incurred expenses of $14.1
million  compared  to $5.3 million for the nine months ended September 30, 1999,
an  increase of $8.8 million.  The increase is primarily comprised of additional
rent,  professional  fees, consulting fees for outsourced labor and salaries and
compensation,  recruiting  and relocation costs relating to growth in the number
of  employees.  Of  the total 341 employees at September 30, 2000, approximately
36  employees  were  performing  corporate  support  functions  compared  to  15
employees  performing

                                       23


those  functions  at  September  30, 1999. We incurred $2.1 million of legal and
professional  fees related to business development activities in 2000. On May 4,
2000,  we  entered  into  a  retention  bonus agreement with our chief executive
officer that provides for the payment of periodic retention bonuses. Included in
compensation  expense  in  the  year  ended  September 30, 2000 was $1.2 million
related  to  the  retention  bonus  agreement  with our chief executive officer.

     Noncash  Stock  Option  Compensation

     Noncash  stock  option  compensation  expense was $1.7 million for the year
ended  September  30,  2000  compared  to  $0.3 million in the nine months ended
September  30, 1999.  The increase in noncash stock option compensation resulted
from a full twelve months expense in 2000 compared to only two months of expense
in  1999  related to the July 1999 stock option grants.  We apply the provisions
of  APB  Opinion  No. 25 and related interpretations in accounting for our stock
option  plan.  Unearned stock option compensation is recorded for the difference
between  the exercise price and the fair market value of our common stock at the
date  of grant and is recognized as noncash stock option compensation expense in
the  period  in  which  the  related  services  are  rendered.

     Depreciation  and  Amortization

     For  the  year  ended  September  30,  2000,  depreciation and amortization
expense  increased  $11.4  million to $12.0 million compared to $0.6 million for
the  nine  months  ended  September  30,  1999. The increase in depreciation and
amortization  expense  relates  primarily to network assets placed in service to
support  our  commercial  launch. Depreciation and amortization will continue to
increase  as  additional  portions  of  our  network are placed into service. We
incurred  capital expenditures of $151.4 million in the year ended September 30,
2000  related  to  the  continued  build-out  of  our PCS network which included
approximately  $5.9  million  of  capitalized  interest.

     Interest  Income

     For  the  year  ended September 30, 2000, interest income was $9.3 million.
Interest  income  is  generated  from cash proceeds originating from our initial
public  equity  and  units offering completed on September 30, 1999.  Decreasing
cash  balances  as a result of capital expenditures to complete the build-out of
our  PCS  network  and  the  funding  of  operating  losses will result in lower
interest income for fiscal 2001.  No significant interest income was recorded in
the  nine  months  ended  September  30,  1999.

     Interest  Expense

     For  the year ended September 30, 2000, interest expense was $26.1 million,
an  increase  of  $16.8  million compared to the nine months ended September 30,
1999.  The  increase  is  primarily attributable to the $23.0 million associated
with the senior subordinated discount notes and $7.3 million associated with our
financing  from Lucent partially offset by $5.9 million of capitalized interest.
We  had  borrowings  of $180.7 million at  September 30, 2000 compared to $165.7
million  at  September  30,  1999.

     Net  Loss

     For  the  year ended September 30, 2000, the net loss was $81.3 million, an
increase  of  $65.7 million over a net loss of $15.6 million for the nine months
ended  September  30,  1999.

For  the  nine  months  ended  September  30,  1999:

     On October 21, 1999, we changed our fiscal year from a calendar year ending
on  December 31 to a fiscal year ending on September 30, effective September 30,
1999.  From  January  1,  1999  through  September  30, 1999, we were focused on
raising  capital  to  continue  our  PCS  network  build-out.

     Revenues

     We  had  no  commercial  operations  in the nine months ended September 30,
1999,  resulting  in  no  revenues  or  costs  of  service  being  recorded.

                                       24


     General  and  Administrative  Expenses

     From January 1, 1999 through September 30, 1999, we were focused on raising
capital  to  continue  our  PCS  network  build-out.  We  incurred  general  and
administrative  expenses  of $5.3 million during the nine months ended September
30,  1999,  compared  to  $2.6  million for the year ended December 31, 1998, an
increase  of  $2.7  million.  The  increase was primarily comprised of cell site
lease  payments  related  to  our  PCS  network  build-out, additional salaries,
employee  bonus  accruals  and  relocation  liabilities.

     Noncash  Stock  Option  Compensation

     Noncash  stock  option  compensation  expense was $0.3 million for the nine
months ended September 30, 1999 related to the granting of options in July 1999.

     Depreciation  and  Amortization

     For the nine months ended September 30, 1999, depreciation and amortization
expense  was  $0.6 million, compared to $1.2 million for the year ended December
31,  1998.  Through  August  1998,  we were amortizing the purchase price of FCC
licenses held by our predecessor.  We made capital expenditures of $32.8 million
in  the  nine months ended September 30, 1999 related to the continued build-out
of  our  PCS  network,  which included approximately $1.1 million of capitalized
interest.

     Interest  Expense

     For  the  nine  months  ended September 30, 1999, interest expense was $9.4
million,  net  of  capitalized  interest  of  $1.1  million, an increase of $8.0
million  over  the  $1.4 million in interest expense for the year ended December
31,  1998.  Interest expense for the 1999 period included an $8.7 million charge
to  record  the  fair  value  of  warrants and the beneficial conversion feature
related  to  the convertible promissory notes issued to the affiliates of Weiss,
Peck  & Greer Venture Partners and the affiliates of JAFCO America Ventures Inc.
Capitalized  interest  of  $1.1  million for the nine months ended September 30,
1999  was  higher  due  to  increased  capital  expenditures,  compared  to  no
capitalized  interest  for  the  year  ended  December  31,  1998.

     Net  Loss

     For  the  nine  months  ended  September  30,  1999, our net loss was $15.6
million, compared to $5.2 million for the year ended December 31, 1998.  The net
loss  increased  $10.4  million,  resulting  primarily  from the items discussed
above.

For  the  year  ended  December  31,  1998:

     In  July  1998, we signed a series of agreements with Sprint PCS to operate
as  the exclusive affiliate of Sprint PCS in certain markets in the southeastern
United States.  In October 1998, AirGate PCS, Inc. was formed and all operations
related  to  the  affiliation  with  Sprint  PCS  were transferred to it and its
subsidiaries.  The  FCC  PCS  licenses  would  not  be  used  in  our continuing
operations  as  a  Sprint  PCS  affiliate and, therefore, were excluded from the
consolidated  financial statements of AirGate PCS, Inc. and its subsidiaries and
predecessors.  During  1998,  we  focused  on  consummating our affiliation with
Sprint  PCS.  Expenses  incurred  for  these  purposes  totaled $5.2 million for
salaries  and benefits, professional fees, interest expense and depreciation and
amortization.  Capital  outlays  in 1998 amounted to $12.9 million.  Included in
this  amount  were $7.7 million of network assets which we purchased from Sprint
PCS, which include radio frequency and engineering design data, site acquisition
materials  and  construction  equipment.  We  also  made $5.2 million of capital
expenditures  related  to  the  build-out  of  our  PCS  network.

                                       25


     Liquidity  and  Capital  Resources

     As  of  September  30,  2000,  we  had  $58.4  million  in  cash  and  cash
equivalents,  compared  to  $258.9  million  in  cash  and  cash  equivalents at
September  30, 1999.  Our net working capital was $36.6 million at September 30,
2000,  compared  to  $231.0  million  at  September  30,  1999.

     Net  Cash  Used  in  Operating  Activities

     The  $41.6  million  of cash used in operating activities in the year ended
September  30, 2000 was the result of the company's $81.3 million net loss being
partially  offset  by  a net $1.8 million in cash provided by changes in working
capital  and  $37.9  million  of  depreciation,  amortization of note discounts,
amortization  of  financing  costs  and  noncash  stock  option  compensation.

     Net  Cash  Used  in  Investing  Activities

     The  $152.4  million  of  cash used in investing activities represents cash
outlays  for  capital expenditures during the year ended September 30, 2000.  We
incurred  a  total  of  $151.4 million of capital expenditures in the year ended
September  30,  2000.  Further,  cash  payments  of  $16.2 million were made for
equipment  purchases  made  through  accrued  expenses  at  September  30,  1999
partially  offset  by equipment purchases of $15.2 million made through accounts
payable  and  accrued  expenses  at  September  30,  2000.

     Net  Cash  Provided  by  Financing  Activities

     The  $6.5  million  of  cash used in financing activities in the year ended
September  30,  2000  consisted  of  the repayment of the $7.7 million unsecured
promissory  note  partially offset by $1.2 million received from the exercise of
common  stock  options  by  employees  during  2000.

     Liquidity

     We  closed  our offerings of equity and debt funding on September 30, 1999.
The  total  equity  amount  raised  was $131.0 million, or $120.5 million in net
proceeds.  Concurrently, we closed our units offering consisting of $300 million
principal  amount  at maturity 13.5% senior subordinated discount notes due 2009
and  warrants to purchase 644,400 shares of our common stock at $0.01 per share.
The  gross  proceeds  from  the  units  offering  were $156.1 million, or $149.4
million  in  net  proceeds.  The senior subordinated discount notes will require
cash  payments  of  interest  beginning  on  April  1,  2005.

     Our  $153.5  million  credit  agreement  with  Lucent  provides for a $13.5
million  senior  secured  term  loan which matures on June 6, 2007, which is the
first installment of the loan, or tranche I.  The second installment, or tranche
II,  under  the  credit  agreement  with  Lucent  is for a $140.0 million senior
secured  term  loan which becomes available for borrowing on October 1, 2000 and
which  matures  on  September 30, 2008. The credit agreement requires us to make
quarterly  payments  of  principal beginning December 31, 2002 for tranche I and
March  31,  2004  for  tranche  II  initially in the amount of 3.75% of the loan
balance then outstanding and increasing thereafter. For the year ended September
30,  2000,  commitment  fees  totaled $6.0 million. After October 1, 2000, if we
borrow  at least 30% of the tranche II term loan, or $42 million, the commitment
fee  on unused borrowings decreases to 1.50%, payable quarterly. As of September
30, 2000, $140 million remained undrawn on our financing from Lucent. On October
2, 2000, we borrowed $42 million, resulting in $98 million being available to us
under  the  Lucent  financing.  Our  obligations  under the credit agreement are
secured  by all of our assets. We expect that cash and cash equivalents together
with  future  advances  under  the  financing  from Lucent will fund our capital
expenditures  and our working capital requirements through 2002 at which time we
anticipate  we  will  be  operational  cash  flow  positive.  If  any  corporate
development  event  such  as  an acquisition is effected, additional debt and/or
equity  capital  may  be needed. The financing with Lucent is subject to certain
restrictive  covenants  including maintaining certain financial ratios, reaching
defined  subscriber  growth  and  network covered population goals, and limiting
annual  capital expenditures. Further, the credit facility restricts the payment
of  dividends  on  the  our  common  stock. As of September 30, 2000, management
believes  that  we  are in compliance with all covenants governing our financing
from  Lucent.

                                       26


Inflation

     Management  believes  that  inflation  has  not  had,  and  does not expect
inflation  to  have,  a  material  adverse  effect on our results of operations.

     ITEM  7A.  Quantitative  And  Qualitative  Disclosure  About  Market  Risk

     In  the  normal  course of business, our operations are exposed to interest
rate  risk  on  our financing from Lucent and any future financing requirements.
Our  fixed  rate  debt  consists primarily of the accreted carrying value of the
senior  subordinated discount notes ($177.9 million at September 30, 2000).  Our
variable  rate  debt consists of borrowings made under our financing from Lucent
($13.5 million at September 30, 2000).  Our primary interest rate risk exposures
relate  to  (i)  the  interest rate on our Lucent financing; (ii) our ability to
refinance  our  senior  subordinated discount notes at maturity at market rates;
and  (iii)  the  impact  of  interest  rate movements on our ability to meet our
interest  expense  requirements  and  financial  covenants  under  our  debt
instruments.

     We  manage the interest rate risk on our outstanding long-term debt through
the use of fixed and variable rate debt and expect in the future to use interest
rate  swaps.  While  we cannot predict our ability to refinance existing debt or
the  impact  interest rate movements will have on our existing debt, we continue
to  evaluate  our  interest  rate  risk  on  an  ongoing  basis.

     The  following  table presents the estimated future balances of outstanding
long-term  debt  at  the end of each period and future required annual principal
payments  for  each  period  then  ended associated with the senior subordinated
discount  notes  and  our  financing from Lucent based on our projected level of
long-term  indebtedness:




                                     Years  Ending September  30,
                       ---------------------------------------------------------
                         2001      2002      2003     2004      2005  Thereafter
                       -------- --------- --------- --------- -------- ---------
                                           (Dollars  in thousands)

                                                       
Senior  subordinated
   discount notes     $202,689  $230,993  $263,246   $300,000  $300,000      --
Fixed  interest
   rate1                3.5%      13.5%      13.5%      13.5%     13.5%   13.5%
Principal payments        --        --        --         --         --   300,000

Lucent  financing     $55,500   $ 63,500  $100,475   $ 98,450   $ 96,425     --
Variable interest
   rate (1)          10.44%      10.44%     10.44%     10.44%     10.44%  10.44%
Principal payments      --          --    $ 2,025    $  2,025    $ 2,025 $96,425




___________________
(1)  The  interests  rate  on  the  Lucent financing equals the London Interbank
     Offered  Rate  ("LIBOR")  +3.75%.  LIBOR  is assumed to equal 6.69% for all
     periods  presented.


ITEM  8.    Financial  Statements

     Our  financial statements are listed under Item 14(a) of this annual report
and  are  filed  as  part  of  this  report  on  the  pages  indicated.


ITEM  9.   Changes  In  And  Disagreements  With  Accountants  On Accounting And
          Financial  Disclosure

     None.

                                       27


                                   PART  III

Item  10.  Directors  And  Executive  Officers  Of  The  Registrant

     The  sections  under  the  headings  "Proposal  1:  Election of Directors -
Nominees  for  Director"  and  "-Directors  Continuing  in  Office" of the proxy
statement for the annual meeting of stockholders to be held January 30, 2001 are
incorporated  herein  by  reference.  See  "Item  1.  Business  -  Our Executive
Officers"  for  information  regarding our executive officers. The section under
the  heading  "Compliance  With  Section  16(a)  Beneficial  Ownership Reporting
Requirements"  of  the proxy statement is also incorporated herein by reference.

Item  11.  Executive  Compensation

     The  sections  "Executive  Compensation-Summary  Compensation  Table"
"-Employment  Agreements,"  "-Option/SAR Grants During the Last Fiscal Year" and
"-Aggregated  Option  Exercises  and Year End Option Value Table"; "Meetings and
Committees  of  the  Board-Directors'  Compensation";  and  "Other  Information-
Compensation  Committee  Interlocks  and  Insider  Participation"  of  the proxy
statement  are  incorporated  herein  by  reference.

Item  12.  Security  Ownership  Of  Certain  Beneficial  Owners  And  Management

     The  section  "Security  Ownership  of Certain Beneficial Owners, Directors
and  Officers"  of  the  proxy  statement  is  incorporated herein by reference.

Item  13.  Certain  Relationships  And  Related  Transactions

     The  section  "Certain  Related  Transactions"  of  the  proxy statement is
incorporated  herein  by  reference.

                                    PART  IV

Item  14.  Exhibits,  Financial  Statements,  Schedules, And Reports On Form 8-K

         (a)  Financial  Statements

         1.  The  following  financial  statements are filed with this report on
the  pages  indicated:




                                                                           Page
                                                                           ----
                                                                      
      Independent  Auditors'  Report                                        F-1
      Consolidated  Balance Sheets as of September 30, 2000
          and September 30, 1999                                            F-2
      Consolidated  Statements of Operations for the year ended
          September 30, 2000, the nine months ended September 30, 1999,
          and the year ended December 31, 1998                              F-3
      Consolidated  Statements of Stockholders' Equity (Deficit)
          for the year ended September  30, 2000, the nine months
          ended September 30, 1999, and the year ended December 31, 1998    F-4
      Consolidated  Statements of Cash Flows for the year ended
          September 30, 2000,the  nine  months ended September 30, 1999,
          and the year ended December  31,  1998                            F-5
      Notes  to  the  Consolidated  Financial  Statements                   F-7


         (b)  Financial  Statement  Schedule

      Financial  Statement  Schedule
      Report  of  Independent  Auditors'  on  Financial  Statement
          Schedule                                                         F-24
      Schedule  II  -  Valuation  and  Qualifying  Accounts                F-25



                                       28


         2.       Exhibits

         See  Item  14(c)  below

         (c)  Reports  on  Form  8-K

         None.

         (d)  Exhibits

Exhibit
Number   Number  description
- ------   ------------------

3.1      Amended  and Restated Certificate of Incorporation of AirGate PCS, Inc.
         (Incorporated  by  reference  to Exhibit 3.1 to the quarterly report on
         Form  10-Q  filed by the company with the Commission on August 14, 2000
         for  the  quarter  ended  June  30,  2000  (SEC  File  No.000-27455))

3.2      Amended  and  Restated  Bylaws  of  AirGate  PCS, Inc. (Incorporated by
         reference  to  Exhibit  3.2 to the Registration Statement on Form S-1/A
         filed  by  the  company  with the Commission on June 15, 1999 (SEC File
         Nos.  333-79189-02  and  333-79189-01))

4.1      Specimen of common stock certificate of AirGate PCS, Inc. (Incorporated
         by reference to Exhibit 4.1 to the Registration Statement on Form S-1/A
         filed  by  the  company  with the Commission on June 15, 1999 (SEC File
         Nos.  333-79189-02  and  333-79189-01))

4.2      Form  of  warrant  issued in units offering (included in Exhibit 10.15)

4.3.1    Form  of  Weiss,  Peck and Greer warrants (Incorporated by reference to
         Exhibit  4.3  to  the Registration Statement on Form S-1/A filed by the
         company with the Commission on August 9, 1999 (SEC File Nos. 333-79189-
         02  and  333-79189-01))

4.3.2    Form  of  Lucent  Warrants (Incorporated by reference to Exhibit 4.4 to
         the  Registration Statement on Form S-1/A filed by the company with the
         Commission  on  September  17,  1999  (SEC  File  Nos. 333-79189-02 and
         333-79189-01))

4.3.3    Form  of  Indenture  for  senior subordinated discount notes (including
         form  of pledge agreement) (Incorporated by reference to Exhibit 4.5 to
         the  Registration Statement on Form S-1/A filed by the company with the
         Commission  on  September  23,  1999  (SEC  File  Nos. 333-79189-02 and
         333-79189-01))

4.4      Form  of  unit  (included  in  Exhibit  10.15)

10.1.1   Sprint  PCS  Management  Agreement  and  Addenda  I-III thereto between
         SprintCom, Inc. and AirGate Wireless, L.L.C. (Incorporated by reference
         to  Exhibit  10.1  to the Registration Statement on Form S-1/A filed by
         the  company  with  the Commission on June 15, 1999 (SEC File Nos. 333-
         79189-02  and  333-79189-01))

10.1.2   Addendum  IV  to  Sprint PCS Management Agreement dated August 26, 1999
         by  and  among  SprintCom,  Inc.,  Sprint Communications Company, L.P.,
         Sprint  Spectrum  L.P.  and  AirGate  PCS,  Inc.

10.1.3   Addendum V to Sprint PCS Management Agreement dated May 12, 2000 by and
         among  SprintCom, Inc., Sprint Communications Company, L.P. and AirGate
         PCS,  Inc.



                                       29


10.2     Sprint  PCS Services Agreement between Sprint Spectrum L.P. and AirGate
         Wireless,  L.L.C.  (Incorporated  by  reference  to Exhibit 10.2 to the
         Registration  Statement  on  Form  S-1/A  filed by the company with the
         Commission  on June 15, 1999 (SEC File Nos. 333-79189-02 and 333-79189-
         01))

10.3     Sprint  Spectrum  Trademark  and  Service  Mark  License  Agreement
         (Incorporated  by  reference  to  Exhibit  10.3  to  the  Registration
         Statement  on  Form  S-1/A  filed by the company with the Commission on
         June  15,  1999  (SEC  File  Nos.  333-79189-02  and  333-79189-01))

10.4     Sprint  Trademark  and  Service Mark License Agreement (Incorporated by
         reference  to  Exhibit 10.4 to the Registration Statement on Form S-1/A
         filed  by  the  company  with the Commission on June 15, 1999 (SEC File
         Nos.  333-79189-02  and  333-79189-01))

10.5     Master  Site  Agreement  dated  August  6,  1998  between  AirGate  and
         BellSouth  Carolinas PCS, L.P., BellSouth Personal Communications, Inc.
         and  BellSouth  Mobility DCS (Incorporated by reference to Exhibit 10.5
         to  the  Registration Statement on Form S-1/A filed by the company with
         the  Commission  on  June 15, 1999 (SEC File Nos. 333-79189-02 and 333-
         79189-01))

10.5.1   Notice  to  AirGate  of  an assignment of sublease, dated September 20,
         1999  between  BellSouth  Cellular  Corp. and Crown Castle South, Inc.,
         given  pursuant  to  Section  16(b)  of  the  Master  Site  Agreement.

10.5.2   Master Tower Space Reservation and License Agreement dated February 19,
         1999  between  AGW  Leasing  Company,  Inc.  and  American  Tower, L.P.

10.5.3   Master  Antenna Site Lease No. J50 dated July 20, 1999 between Pinnacle
         Towers  Inc.  and  AGW  Leasing  Company,  Inc.

10.6.1   Compass Telecom, L.L.C. Construction Management Agreement (Incorporated
         by  reference  to Exhibit 10.6 to the Registration Statement on Form S-
         1/A filed by the company with the Commission on June 15, 1999 (SEC File
         Nos.  333-79189-02  and  333-79189-01))

10.6.2   First  Amendment  to  Services  Agreement between AirGate PCS, Inc. and
         COMPASS  Telecom  Services,  L.L.C. dated May 30, 2000 (Incorporated by
         reference  to Exhibit 6.2 to the quarterly report on Form 10-Q filed by
         the  company  with  the  Commission  on August 14, 2000 for the quarter
         ended  June  30,  2000  (SEC  File  No.000-27455))

10.7     Commercial  Real  Estate Lease dated August 7, 1998 between AirGate and
         Perry  Company  of  Columbia,  Inc.  to  lease  a  warehouse  facility
         (Incorporated  by  reference  to  Exhibit  10.7  to  the  Registration
         Statement  on  Form  S-1/A  filed by the company with the Commission on
         July  12,  1999  (SEC  File  Nos.  333-79189-02  and  333-79189-01))

10.7.1   Lease  Agreement  dated  August  25,  1999  between  Robert  W.  Bruce,
         Camperdown  Company,  Inc.  and  AGW  Leasing  Company,  Inc.  to lease
         office/warehouse  space  in  Greenville,  South  Carolina.

10.8.1   Form of Indemnification Agreement (Incorporated by reference to Exhibit
         10.8  to  the Registration Statement on Form S-1/A filed by the company
         with  the  Commission  on June 15, 1999 (SEC File Nos. 333-79189-02 and
         333-79189-01))

10.9     Employment  Agreement  dated  April 9, 1999 by and between AirGate PCS,
         Inc. and Thomas M. Dougherty (Incorporated by reference to Exhibit 10.9
         to  the  Registration Statement on Form S-1/A filed by the company with
         the  Commission  on  June 15, 1999 (SEC File Nos. 333-79189-02 and 333-
         79189-01))

10.10.1  Form  of  Executive  Employment Agreement (Incorporated by reference to
         Exhibit  10.10 to the Registration Statement on Form S-1/A filed by the
         company  with the Commission on July 12, 1999 (SEC File Nos. 333-79189-
         02  and  333-79189-01))

10.11    AirGate  PCS, Inc. 1999 Stock Option Plan (Incorporated by reference to
         Exhibit  99.1  to  the  Registration Statement on Form S-8 filed by the
         company with the Commission on April 10, 2000 (SEC File No. 333-34416))

                                       30


10.11.1  Form  of  AirGate PCS, Inc. Option Agreement (Incorporated by reference
         to  Exhibit  10.11.1  to the quarterly report on Form 10-Q filed by the
         company with the Commission on August 14 15, 2000 for the quarter ended
         June  30,  2000  (SEC  File  No.  000-27455))

10.12    Credit  Agreement  with  Lucent (including form of pledge agreement and
         form  of intercreditor agreement) (Incorporated by reference to Exhibit
         10.12  to the Registration Statement on Form S-1/A filed by the company
         with  the  Commission on September 17, 1999 (SEC File Nos. 333-79189-02
         and  333-79189-01))

10.13    Consent  and  Agreement  (Incorporated by reference to Exhibit 10.13 to
         the  Registration Statement on Form S-1/A filed by the company with the
         Commission  on  September 17, 1999 (SEC File Nos. 333-79189-02 and 333-
         79189-01))

10.14    Assignment of Sprint PCS Management Agreement, Sprint Spectrum Services
         Agreement  and  Trademark  and  Service  Mark  Agreement  from  AirGate
         Wireless,  L.L.C.  to  AirGate  Wireless,  Inc. dated November 20, 1998
         (Incorporated  by  reference  to  Exhibit  10.14  to  the  Registration
         Statement  on  Form  S-1/A  filed by the company with the Commission on
         August  9,  1999  (SEC  File  Nos.  333-79189-02  and  333-79189-01))

10.15    Form  of Warrant for units offering (including from of warrant in units
         offering  and form of unit) (Incorporated by reference to Exhibit 10.15
         to  the  Registration Statement on Form S-1/A filed by the company with
         the  Commission  on  September 23, 1999 (SEC File Nos. 333-79189-02 and
         333-79189-01))

10.16    First Amendment to Employment Agreement dated December 20, 1999 between
         AirGate PCS, Inc. and Thomas M. Dougherty (Incorporated by reference to
         Exhibit 10.16 to the quarterly report on Form 10-Q filed by the company
         with  the  Commission  on  May 15, 2000 for the quarter ended March 31,
         2000  (SEC  File  No.000-27455))

10.17    Retention  Bonus  Agreement dated May 4, 2000 between AirGate PCS, Inc.
         and  Thomas M. Dougherty (Incorporated by reference to Exhibit 10.17 to
         the  quarterly  report  on  Form  10-Q  filed  by  the company with the
         Commission  on  May  15, 2000 for the quarter ended March 31, 2000 (SEC
         File  No.000-27455))

21       Subsidiaries  of  AirGate  PCS,  Inc.

23       Consent  of  KPMG

24       Power  of  Attorney

27       Financial  Data  Schedule

                                       31


                                  SIGNATURES

Pursuant  to  the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, as amended, the Registrant has duly caused this report to be signed
on  its  behalf  by  the undersigned, thereunto duly authorized, on December 18,
2000.

                                        AirGate  PCS,  Inc.

                                        By:  /s/  Alan  B.  Catherall
                                            ------------------------
                                            Name:  Alan  B.  Catherall
                                            Title:  Chief  Financial  Officer
                                            (Principal  Financial  and
                                            Accounting  Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has  been  signed  by  the  following persons in the capacities and on the dates
indicated.




 Name                         Title                         Date
 ----                         -----                          ----

                                                    
/s/  *                      Chief  Executive Officer and    December  14,  2000
- --------------------        Director  (Principal  Executive
Thomas  M.  Dougherty       Officer)

/s/  *                      Chief  Financial  Officer       December  14,  2000
- --------------------        (Principal  Financial  and
Alan  B.  Catherall          Accounting  Officer)

/s/  *                       Vice President and Director    December  14,  2000
- -------------------
W.  Chris  Blane

/s/   *                      Vice President and Director    December  14,  2000
- --------------------
Thomas  D.  Body  III

/s/   *                      Chairman of the Board of       December  15,  2000
- -------------------          Directors
Barry  Schiffman

/s/   *                      Director                       December  14,  2000
- -------------------
Gill  Cogan

/s/   *                      Director                       December  12,  2000
- --------------------
Robert  Ferchat

/s/   *                      Director                      December  14,  2000
- -----------------
John  R.  Dillon



By:  /s/  BARBARA  L.  BLACKFORD
     -------------------------------
     Barbara  L.  Blackford
     Attorney-in-fact


     *  Barbara  Blackford,  by signing her name hereto, does sign this document
on  behalf  of  the  above noted individuals pursuant to powers of attorney duly
executed  by  such  individuals  which  have  been  filed  as an exhibit to this
Report.

                                       32


                         INDEPENDENT  AUDITORS'  REPORT

The  Board  of  Directors
AirGate  PCS,  Inc.:

     We  have  audited  the  accompanying consolidated balance sheets of AirGate
PCS,  Inc.  and  subsidiaries as of September 30, 2000 and 1999, and the related
consolidated  statements of operations, stockholders' equity (deficit), and cash
flows for the year ended September 30, 2000, the nine months ended September 30,
1999,  and  the  year  ended  December  31,  1998.  These consolidated financial
statements  are  the  responsibility  of  the  company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements  based  on  our  audits.

     We  conducted  our  audits  in accordance with auditing standards generally
accepted  in  the United States of America. Those standards require that we plan
and  perform  the  audit  to  obtain  reasonable  assurance  about  whether  the
consolidated  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 financial position of AirGate PCS,
Inc. and subsidiaries as of September 30, 2000 and 1999 and the results of their
operations  and their cash flows for the year ended September 30, 2000, the nine
months  ended  September  30,  1999,  and  the  year ended December 31, 1998, in
conformity with accounting principles generally accepted in the United States of
America.

                                                       KPMG  LLP



Atlanta,  Georgia
November  10,  2000

                                      F-1


                      AIRGATE  PCS,  INC.  AND  SUBSIDIARIES

                          CONSOLIDATED  BALANCE  SHEETS
          (dollars  in  thousands,  except  share  and  per  share  amounts)





                                              September 30,      September  30,
                                                  2000               1999
                                           ---------------     ---------------

                                                       
         Assets
Current  assets:
    Cash  and  cash  equivalents                $58,384          $    258,900
    Accounts  receivable,  net  (note  3)         8,696                    --
    Inventories                                   2,902                    --
    Prepaid  expenses                             2,106                 1,596
    Other  current  assets  (note  4)             2,227                 1,974
                                           --------------      --------------
      Total  current  assets                     74,315               262,470

Property  and  equipment,  net  (note  5)       183,581                44,206
Financing  costs                                  9,098                10,399
Other  assets                                     1,954                   245
                                           --------------      --------------
                                               $268,948          $    317,320
                                           ==============      ==============

Liabilities and Stockholders' Equity

Current  liabilities:
   Accounts  payable                          $  21,009          $      2,216
   Accrued  expenses                              9,320                20,178
   Payable  to  Sprint  PCS                       5,292                    --
   Deferred  revenue                              1,828                    --
   Accrued  interest                                228                 1,413
   Current maturities of
     long-term debt (note 6)                         --                 7,700
                                           --------------      --------------
      Total  current  liabilities                37,677                31,507
Deferred  revenue                                   671                    --
Long-term debt, excluding current
   maturities  (note  6)                        180,727               157,967
                                           --------------      --------------
      Total  liabilities                        219,075               189,474
                                           --------------      --------------
Stockholders'  equity  (note  8):
   Preferred  stock,  par  value,
      $.01  per  share; 5,000,000
      shares authorized; no shares
      issued  and outstanding                       --                    --
   Common  stock, par  value, $.01
      per  share; 150,000,000  shares
      authorized; 12,816,783  and
      11,957,201  shares  issued and
      outstanding at
      September 30, 2000 and
      September 30, 1999, respectively             128                   120
   Additional  paid-in-capital                 161,575               157,880
   Accumulated  deficit                       (108,577)              (27,254)
   Unearned stock option compensation           (3,253)               (2,900)
                                           --------------      --------------
      Total  stockholders'  equity              49,873               127,846
   Commitments and contingencies
     (notes  2,  6,  10  and  11)
                                           --------------      --------------
                                             $ 268,948            $  317,320
                                           ==============      ==============



         See  accompanying  notes  to  consolidated  financial  statements.

                                      F-2


                      AIRGATE  PCS,  INC.  AND  SUBSIDIARIES

                     CONSOLIDATED  STATEMENTS  OF  OPERATIONS
          (dollars  in  thousands,  except  share  and  per  share  amounts)





                               Year           Nine Months           Year
                               Ended           Ended              Ended
                           September  30,   September  30,      December  31,
                              2000              1999               1998
                           -------------    --------------     --------------
                                                    
Revenues:
    Service  revenue       $    9,183         $      --         $       --
    Roaming  revenue           12,338                --                 --
    Equipment  revenue          2,981                --                 --
                           ------------      ------------     --------------
        Total  revenues        24,502         $      --         $       --

Operating  expenses:
    Cost of service
      and roaming             (27,207)               --                 --
    Cost of equipment          (5,685)               --                 --
    Selling and marketing     (28,357)               --                 --
    General and
      administrative          (14,078)           (5,294)            (2,597)
    Noncash stock option
    compensation
       (In  2000,  $1,260  related  to  general  and
         administrative,  $210  related  to  cost  of
         service  and  roaming,  and  $195  related
         to  selling  and  marketing.  In  1999,
         $325  related  to  general  and  administrative)
                              (1,665)              (325)                --
    Depreciation  and
      amortization           (12,034)              (622)            (1,204)
                           ------------      ------------     --------------
   Operating  loss           (64,524)            (6,241)            (3,801)

 Interest  income              9,321                --                 --
 Interest  expense           (26,120)            (9,358)            (1,392)
                           ------------      ------------     --------------
   Net  loss             $   (81,323)          $(15,599)        $   (5,193)
                           ===========       ============     ==============


 Basic and diluted net loss
  Per share of common stock $ (6.60)             $(4.57)         $  (1.54)
                          ===========        ============     ==============

 Weighted-average  outstanding
  common  shares           12,329,149          3,414,276         3,382,518
                          ===========        ============     ==============

 Weighted-average  potentially  dilutive
   common  stock  equivalents:

      Common  stock  options  777,758            42,157                 --
      Stock purchase warrants 142,492            29,187                 --
      Convertible promissory
       notes                     --             433,249                 --
                           ------------      ------------     --------------
Weighted-average  outstanding
  common  shares  including
  potentially  dilutive  common
  stock  equivalents       13,249,399          3,918,869          3,382,518
                          ===========        ============     ==============




         See  accompanying  notes  to  consolidated  financial  statements.

                                      F-3


                                                               DRAFT OF 12/13/00


                      AIRGATE  PCS,  INC.  AND  SUBSIDIARIES
           CONSOLIDATED  STATEMENTS  OF  STOCKHOLDERS'  EQUITY  (DEFICIT)
                 (dollars  in  thousands,  except  share  amounts)

     Year  ended  September  30,  2000,  nine  months  ended September 30, 1999,
                     and  the  year  ended  December  31,  1998




                                              Common  Stock
                                         ------------------------     Additional
Unearned  stock       Total
                                                                       paid-in
Accumulated       option        stockholders'
                                           Shares        Amount        capital
deficit     compensation   equity  (deficit)
                                         ---------     ----------     ---------
- ------------   -------------  ----------------

                                                                                        
Balance at December 31, 1997                    --     $       --     $    4,712
$   (6,462)    $       --     $   (1,750)
Formation  of  AirGate  PCS,  Inc.  (note
1(a))                                    3,382,518             34
(34)           --             --             --
Distribution of AirGate Wireless, LLC           --             --          1,593
- --             --          1,593
Net loss                                        --             --             --
(5,193)            --         (5,193)
                                         ---------     ----------      ---------
- ---------    -----------    -----------
Balance at December 31, 1998             3,382,518             34          6,271
(11,655)            --         (5,350)
Issuance  of  stock  purchase  warrants
  in  connection  with  issuance  of
  convertible  notes  payable  to
  stockholders  and  Lucent  Financing
  (notes 8(b)(i) and 8(b)(ii))                  --             --          2,369
- --             --          2,369
Beneficial  conversion  feature  of
  convertible  notes  payable
  to stockholders (note 8(a)(iii))              --             --          6,979
- --             --          6,979
Unearned  compensation  related  to
  grant  of  compensatory  stock
  options (note 8(c))                           --             --          3,225
- --         (3,225)            --
Stock option compensation (note 8(c))           --                            --
- --            325            325
Issuance  of  common  stock,  net  of
  offering costs (note 8(a)(ii))         7,705,000             77        120,391
- --             --        120,468
Issuance  of  warrants  in  connection
  with units offering (note 8(b)(iii))          --             --         10,948
- --             --         10,948
Conversion  of  notes  payable  to
  stockholders  to  common  stock
  (note 8(a)(iii))                         869,683              9          7,697
- --             --          7,706
Net loss                                        --             --             --
(15,599)            --        (15,599)
                                        ----------     ----------      ---------
- ---------    -----------    -----------
Balance at September 30, 1999           11,957,201            120        157,880
(27,254)        (2,900)       127,846

Conversion  of  notes  payable  to
  stockholders  to  common  stock
  (note 8(a)(iii))                          12,533             --            213
- --             --            213
Exercise  of  common  stock  purchase
  warrants  in  connection  with  issuance
  of  convertible  notes  payable  to
  stockholders,  the  Lucent  Financing
  and  the  units  offering  (notes
  8(b)(i),  8(b)(ii)  and  8(b)(iii))         762,444              8
(3)           --             --              5
Unearned  compensation  related  to
  grant  of  compensatory  stock  options
  (note 8(c))                                   --             --          2,231
- --         (2,231)            --
Issuance  of  stock  purchase  warrants
  in  connection  with  Lucent  Financing
  (note 8(b)(ii))                               --             --            282
- --             --            282
Exercise of stock options (note 8(c))       84,605             --          1,185
- --             --          1,185
Forfeiture  of  compensatory  stock
  options  (note  8(c))                           --             --
(213)           --            213             --
Stock option compensation (note 8(c))           --                            --
- --          1,665          1,665
Net loss                                        --             --             --
(81,323)            --        (81,323)
                                        ----------     ----------      ---------
- ---------    -----------    -----------
Balance at September 30, 2000           12,816,783    $       128      $ 161,575
$  (108,577)    $   (3,253)      $  49,873
                                        ==========     ==========      =========
=========    ===========    ===========




         See  accompanying  notes  to  consolidated  financial  statements.

                                      F-4



                      AIRGATE  PCS,  INC.  AND  SUBSIDIARIES

                     CONSOLIDATED  STATEMENTS  OF  CASH  FLOWS
                            (dollars  in  thousands)



                               Year           Nine Months           Year
                               Ended           Ended              Ended
                           September  30,   September  30,      December  31,
                              2000              1999               1998
                           -------------    --------------     --------------
                                                    
Cash  flows  from  operating  activities:
     Net  loss               $  (81,323)     $  (15,599)       $     (5,193)
     Adjustments to reconcile
     net loss to net cash
     used in operating activities:
      Depreciation and amortization  12,034         622               1,204
          Amortization of
          financing  costs            1,192          --                  --
          Provision for doubtful
           accounts                     563          --                  --
          Loss on sale of fixed assets   --          19                  --
          Interest expense associated
          with  accretion of  discount
          and  beneficial  conversion
          feature                    23,043       8,707                  --
          Stock option compensation   1,665         325                  --
          (Increase) decrease in:
            Trade receivables        (9,259)         --                  --
            Inventories              (2,902)         --                  --
            Prepaid  expenses          (511)     (1,496)                (95)
            Other  current  assets     (253)       (373)               (378)
            Other  assets            (1,709)       (114)               (131)
          Increase (decrease) in:
            Accounts  payable         5,016         767               1,411
            Accrued  expenses         4,126       3,942                  --
            Sprint  payable           5,292          --                  --
            Deferred  revenue         2,499          --                  --
            Accrued  interest        (1,082)        727               1,007
                                  ----------    ----------      ------------
 Net cash used in operating
     activities                     (41,609)     (2,473)             (2,175)
                                  ----------    ----------      ------------

Cash flows from investing activities:
     Capital  expenditures         (152,397)    (15,706)             (5,176)
                                  ----------    ----------      ------------
 Net cash used in investing
     activities                    (152,397)    (15,706)             (5,176)
                                  ----------    ----------      ------------

Cash  flows  from  financing  activities:
     Proceeds from issuance  of
     notes  payable  and  related
     warrants  to  Lucent              --        18,500               5,000
     Payment on notes payable to
     Lucent                            --       (10,000)                 --
     Proceeds from issuance of
     warrants  and senior
     subordinated  discount  notes
     in  units offering                --      156,057                  --
     Financing  cost  on  Lucent
     Financing  and units offering     --      (11,622)                 --
     Proceeds  from  issuance  of
     common  stock                     --      130,985                  --
     Offering  costs                   --      (10,517)                 --
     Payment  of  note  payable        --       (1,000)                 --
     Payment  of  note  payable
     to Sprint PCS                  (7,700)         --                  --
     Proceeds from  issuance  of
     convertible  notes  payable
     to  stockholders  and
     related  warrants                 --        2,530               5,200
     Payments on notes payable
     to  stockholders                  --         (150)               (700)
     Proceeds from exercise of
     stock  purchase warrants           5          --                  --
     Proceeds from exercise of
     employee  stock options         1,185         --                  --
                                  ----------    ----------      ------------
 Net  cash  (used  in)  provided
  by  financing activities          (6,510)      274,783               9,500
                                  ----------    ----------      ------------
 Net (decrease) increase in
cash  and  cash equivalents       (200,516)       256,604               2,149
Cash  and  cash  equivalents
  at  beginning of period           258,900         2,296                 147
                                  ----------    ----------      ------------
Cash  and  cash  equivalents
  at  end of period               $   58,384     $ 258,900        $  2,296
                                  ==========    ==========      ============
Supplemental  disclosure  of  cash  flow  information  -
     cash  paid  for  interest    $    2,609    $      503      $     1,279
                                  ==========    ==========      ============



                                  (continued)

                                      F-5


                      AIRGATE  PCS,  INC.  AND  SUBSIDIARIES

                     CONSOLIDATED  STATEMENTS  OF  CASH  FLOWS
                            (dollars  in  thousands)





                               Year           Nine Months           Year
                               Ended           Ended              Ended
                           September  30,   September  30,      December  31,
                              2000              1999               1998
                           -------------    --------------     --------------
                                                    
Supplemental  disclosure  of  non-cash  investing  and
   financing  activities:
     Capitalized  interest    $  5,938         $  1,109         $  --
     Grant  of  common
     stock  purchase  warrants
     related  to Lucent  Financing 82              658            --
     Convertible  notes  payable
     to  stockholders  and  accrued
     interest  converted  to  equity   102       7,706            --
     Beneficial  conversion  feature
     of  convertible  notes
     payable  to  stockholders     111           6,979            --
     Grant  of  compensatory
     stock  options              2,231           3,225            --
     Forfeiture  of  compensatory
     stock  options               (213)             --            --
     Network  assets acquired
     and  not  yet  paid  for    15,248         16,236            --
     Assets  acquired  through
      debt  financing               --              --         7,700
     Distribution  of  FCC  licenses:
         Accrued  interest          --              --          (894)
         Long-term  debt            --              --       (11,745)
         FCC  licenses              --              --        12,846
         Line  of  credit           --              --        (1,800)




         See  accompanying  notes  to  consolidated  financial  statements.

                                      F-6


                      AIRGATE  PCS,  INC.  AND  SUBSIDIARIES

                NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS
                          September  30,  2000  and  1999


(1)  Business,  Basis  of  Presentation  and  Summary  of Significant Accounting
     Policies

     (a)  Business  and  Basis  of  Presentation

AirGate  PCS,  Inc.  and subsidiaries (collectively, the "Company") were created
for  the  purpose  of  becoming  a  leading  provider  of  wireless  Personal
Communication  Services  ("PCS").  AirGate PCS, Inc., formed in October 1998, is
the  exclusive  affiliate  of Sprint PCS in its territory and is licensed to use
the  Sprint  PCS  brand  name  in  21 markets located in the southeastern United
States.  The  consolidated  financial  statements  included  herein  include the
accounts  of  AirGate  PCS,  Inc. and its wholly-owned subsidiaries, AGW Leasing
Company,  Inc., and AirGate Network Services, LLC for all periods presented. All
significant  intercompany  accounts  and  transactions  have  been eliminated in
consolidation.

Prior to October 1998, the predecessor entities' operating activities focused on
developing  a  PCS  business in the southeastern United States. These activities
included  the  purchase  of  four  Federal Communications Commission ("FCC") PCS
licenses.  In  July 1998, the Company decided to pursue a different PCS business
opportunity  and  signed  a series of agreements with Sprint and Sprint PCS (the
"Sprint  Agreements")  to  build,  construct  and manage a PCS network that will
support  the  offering  of  Sprint  PCS  products  and services in the Company's
territory.  As  a  result of this change in business strategy, AirGate Wireless,
LLC, which consisted solely of the FCC licenses and related liabilities, was not
transferred  to  its  successor entity, AirGate PCS, Inc. because its assets and
liabilities  were not included in the continuing operations of AirGate PCS, Inc.

The  PCS  market  is  characterized  by  significant  risks as a result of rapid
changes  in  technology, increasing competition and the cost associated with the
build-out  of  a  PCS network. The Company's continuing operations are dependent
upon  Sprint's  ability  to perform its obligations under the Sprint Agreements.
Additionally,  the  Company's  ability  to  attract  and  maintain  a sufficient
customer  base  is  critical  to  achieving  breakeven  cash  flow.  Changes  in
technology,  increased  competition, economic conditions or inability to achieve
breakeven  cash  flow,  among other factors, could have an adverse effect on the
Company's  financial  position  and  results  of  operations.

     (b)  Cash  and  Cash  Equivalents

Cash  and  cash  equivalents include cash on hand, demand deposits, money market
accounts,  and  investments  in  commercial  paper  rated A-1/P-1 or better with
original  maturities  of  three  months  or  less.

     (c)  Inventories

Inventories consist of handsets and related accessories. Inventories are carried
at  the  lower  of cost (determined using the weighted average method) or market
(replacement  cost).

     (d)  Property  and  Equipment

Property  and  equipment  are  stated at cost, less accumulated depreciation and
amortization.  Depreciation  is provided using the straight-line method over the
estimated  useful  lives  of  the assets. Asset lives used by the Company are as
follows:

                                                                USEFUL  LIFE
                                                                -----------
          Network  assets                                         7  years
          Computer  equipment                                     3  years
          Furniture,  fixtures,  and  office  equipment           5  years


Construction  in  progress  includes  expenditures  for  the purchase of capital
equipment,  design services, construction services, and testing of the Company's
network.  The  Company  capitalizes  interest  on  its  construction in progress
activities.  Interest  capitalized for the year ended September 30, 2000 totaled
$5.9  million  and  $1.1  million  for  the

                                      F-7


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


nine  months  ended  September  30,  1999.  Capitalized interest on construction
activities in prior periods was not material. When the network assets are placed
in  service,  the  Company transfers the assets from construction in progress to
network  assets  and  depreciates those assets over their estimated useful life.

     (e)  Financing  Costs

Costs  incurred  in  connection  with  the  Lucent  Financing  and the Company's
issuance  of  senior subordinated discount notes were deferred and are amortized
into  interest  expense  over  the  term  of  the respective financing using the
effective  interest  method.

     (f)  Income  Taxes

Prior to the formation of AirGate PCS, Inc. in October 1998, the predecessors of
AirGate  PCS,  Inc.  were  operated as limited liability companies. As a result,
income  taxes  were  passed  through  to  and  were  the  responsibility  of the
stockholders  of  the  predecessors.

The  Company  has  not provided any pro forma income tax information for periods
prior  to  October 1998 because such information would not be significant to the
accompanying  consolidated  financial  statements.

The  Company uses the asset and liability method of accounting for income taxes.
Deferred  income  tax  assets  and liabilities are recognized for the future tax
consequences  attributable  to  differences  between  the  financial  statement
carrying  amount  of  existing  assets  and liabilities and their respective tax
basis  and  net operating loss and tax credit carryforwards. Deferred income tax
assets  and liabilities are measured using enacted tax rate 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  income  tax  assets  and
liabilities  of  a  change  in  tax  rates  is  recognized  in  the statement of
operations  in  the  period  that  includes  the  enactment  date.

     (g)  Net  Loss  Per  Share

The  Company  computes net loss per common share in accordance with Statement of
Financial  Accounting  Standards  ("SFAS") No. 128, "Earnings per Share" and SEC
Staff Accounting Bulletin No. 98. Basic and diluted net loss per share of common
stock  is  computed by dividing net loss for each period by the weighted-average
outstanding  common  shares.  No conversion of common stock equivalents has been
assumed in the calculations since the effect would be antidilutive. As a result,
the  number  of weighted-average outstanding common shares as well as the amount
of  net  loss  per  share  are the same for basic and diluted net loss per share
calculations  for  all  periods  presented.

     (h)  Revenue  Recognition

The Company sells handsets and accessories which are recorded at the time of the
sale  as equipment revenue. After the handset has been purchased, the subscriber
purchases  a  service package which is recognized monthly as service is provided
and  is included as service revenue. Roaming revenue is recorded when Sprint PCS
subscribers,  other  Sprint  PCS  affiliate  subscribers  and  non-Sprint  PCS
subscribers  roam  onto  the  Company's  network.

The accounting policy for the recognition of activation fee revenue is to record
the  revenue  over  the  periods  such  revenue is earned in accordance with the
current  interpretations  of  SEC  Staff  Accounting Bulletin No. 101 (SAB 101),
"Revenue  Recognition  in  Financial  Statements."  Accordingly,  activation fee
revenue  and  direct  customer  activation expense has been deferred and will be
recorded over the average life for those customers (30 months) that are assessed
an  activation  fee. Those customers for which the Company waives the activation
fee  must  enter  into an Advantage Agreement and the direct customer activation
expense  is  deferred  and  recorded  over the contractual term of the Advantage
Agreement  period  (12  months).  As  of  September  30,  2000,  the Company has
recognized  approximately  $0.1  million  of  activation  fee revenue and direct
customer  activation  expense  and  has  deferred $1.2 million of activation fee
revenue  and  $1.0  million  of  direct  customer  activation  expense to future
periods.

                                      F-8



                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


     (i)  Impairment  of  Long-Lived Assets and Long-Lived Assets to be Disposed
Of

The  Company accounts for long-lived assets in accordance with the provisions of
SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and Long-Lived
Assets  to  be  Disposed  Of."  SFAS No. 121 requires that long-lived assets and
certain  identifiable  intangibles be reviewed for impairment whenever events or
changes  in  circumstances indicate that the carrying amount of an asset may not
be  recoverable.  Recoverability  of assets to be held and used is measured by a
comparison  of the carrying amount of an asset to future net cash flows expected
to  be generated by the asset. If such assets are considered to be impaired, the
impairment  to  be  recognized  is  measured by the amount by which the carrying
amount of the assets exceeds the fair value of the assets. Assets to be disposed
of  are reported at the lower of the carrying amount or fair value less costs to
sell.  At  September  30,  2000  and  1999,  the Company had no impaired assets.

     (j)  Advertising  Costs

The  company  expenses  advertising  costs  when the advertisement occurs. Total
advertising expense was approximately $7.5 million and $0.1 million for the year
ended  September  30,  2000  and  the  nine  months  ended  September  30, 1999,
respectively.  No  advertising  expense  was  recorded  in  1998.

     (k)  New  Accounting  Pronouncements

On  July  8, 1999, the Financial Accounting Standards Board ("FASB") issued SFAS
No.  137,  "Deferral of the Effective Date of SFAS 133." SFAS No. 137 defers the
effective  date  of  SFAS  No.  133,  "Accounting for Derivative Instruments and
Hedging  Activities," to all fiscal quarters of all fiscal years beginning after
June  15,  2000.  The  adoption is not expected to have a material effect on the
Company's consolidated results of operations, financial position, or cash flows.

In  March  2000,  the  FASB  issued  FASB  Interpretation No. 44, Accounting for
Certain  Transactions  involving  Stock  Compensation ("FIN No. 44"). FIN No. 44
clarifies  the  application  of  APB  No.  25,  Accounting  for  Stock Issued to
Employees,  to  certain  areas  of stock based compensation. Among other issues,
FIN  No. 44 clarifies the accounting consequences of a modification to the terms
of  a  fixed stock option award. FIN No. 44 is effective July 1, 2000 but covers
specific  events, such as option repricing, which occurred after either December
15,  1998  or  January  12,  2000.

     (l)  Development  Stage  Enterprise

AirGate  LLC,  the first predecessor of the Company, was established on June 15,
1995  (inception). The Company and its predecessor devoted most of their efforts
through  December  31,  1999,  to  activities  such as preparing business plans,
raising  capital  and  planning  and executing the build-out of its PCS network.
With  the  launch  of  commercial  service  in several markets during the second
fiscal  quarter  of  2000,  the  Company  has  completed  its  development stage
activities.

     (m)  Use  of  Estimates

Management  of  the  Company  has  made  a  number  of estimates and assumptions
relating  to  the  reporting  of  assets  and  liabilities and the disclosure of
contingent  liabilities  at  the  dates  of  the consolidated balance sheets and
revenues and expenses during the reporting periods to prepare these consolidated
financial  statements  in  conformity  with  generally  accepted  accounting
principles.  Actual  results  could  differ  from  those  estimates.

     (n)  Change  of  Fiscal  Year

On  October  21,  1999, the Company changed its fiscal year from a calendar year
ending  on  December  31  to  a  fiscal  year  ending  on September 30 effective
September  30,  1999.

     (o)  Concentration  of  risk

The  Company  maintains cash and cash equivalents in an account with a financial
institution  in  excess  of  the amount insured by the Federal Deposit Insurance
Corporation.  The  financial institution is one of the five largest banks in the
United  States  and management does not believe there is significant credit risk
associated  with  deposits  in  excess  of  federally  insured  amounts.

                                      F-9


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


Further,  the  Company  maintains accounts with nationally recognized investment
managers.  Such  deposits  are  not  insured  by  the  Federal Deposit Insurance
Corporation.  Management  does  not  believe  there  is  significant credit risk
associated  with  these  uninsured  deposits.

     (p)  Comprehensive  Income

No  statements  of  comprehensive  income have been included in the accompanying
consolidated  financial  statements  since  the Company does not have any "Other
Comprehensive  Income"  to  report.

     (q)  Reclassification

Certain  reclassifications  have  been made to prior year balances to conform to
the  current  year  presentation.

(2)  Sprint  Agreements

In  July  1998,  the Company signed four major agreements with Sprint and Sprint
PCS.  They  are  the management agreement, the services agreement, the trademark
and  service license agreement with Sprint and the trademark and service license
agreement  with  Sprint  PCS.  These agreements allow the Company to exclusively
offer  Sprint  PCS  services  in  the  Company's  territory.

The  management  agreement  has  an  initial term of 20 years with three 10-year
renewals,  the  first  renewal  being  automatic.  The  key  clauses  within the
management  agreement  refer  to  exclusivity,  network  build-out, products and
services  offered for sale, service pricing, roaming, advertising and promotion,
program  requirements  including  technical  and  customer  care  standards,
non-competition,  inability  to  use  non-Sprint  PCS brands and rights of first
refusal  and  are  summarized  as  follows:

     (a)  Exclusivity.  The  Company  is designated as the only person or entity
          that  can  manage  or  operate  a  PCS  network  for Sprint PCS in the
          Company's  territory. Sprint PCS is prohibited from owning, operating,
          building  or managing another wireless mobility communications network
          in the Company's territory while the management agreement is in place.

     (b)  Network build-out. In the management agreement, the Company has agreed
          to  cover  a specified percentage of the population at coverage levels
          ranging  from  39%  to 86% within each of the 21 markets that comprise
          the Company's territory by specified dates beginning on March 31, 2000
          and  ending  on  December 31, 2000. The required aggregate coverage of
          all  markets  is  approximately  65%  of the 7.1 million in population
          within the Company's territory by December 31, 2000. As of October 16,
          2000, the Company had exceeded its build-out requirements in all 21 of
          its  markets.

     (c)  Products  and  services  offered  for  sale.  The management agreement
          identifies  the  products and services that can be offered for sale in
          the  Company's territory. The Company cannot offer wireless local loop
          services  specifically  designed  for  the competitive local market in
          areas  where  Sprint owns the local exchange carrier unless the Sprint
          owned  local exchange carrier is named as the exclusive distributor or
          Sprint  PCS  approves  the  terms  and  conditions.

     (d)  Service  pricing. The Company must offer Sprint PCS subscriber pricing
          plans  designated  for national offerings. The Company is permitted to
          establish  local price plans for Sprint PCS products and services only
          offered  in  the  Company's  market.  Sprint PCS will retain 8% of the
          Company's  collected  service revenues but will remit 100% of revenues
          derived  from  roaming  by  Sprint  PCS  and  Sprint  PCS  affiliate
          subscribers  and  sales  of handsets and accessories and proceeds from
          sales  not  in  the  ordinary  course  of  business.

                                      F-10


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


     (e)  Roaming.  The  Company  will  earn  roaming revenues when a Sprint PCS
          customer  from  outside  of  the  Company's  territory  roams onto the
          Company's  network.  There  are  established  rates for Sprint PCS' or
          affiliates'  subscribers  roaming  and similarly, the Company will pay
          Sprint  PCS  when  the  Company's  own  subscribers use the Sprint PCS
          nationwide  network  outside  the  Company's  territory.  Sprint  PCS
          reserves  the  right  to  change  the  established per minute rate for
          roaming.

     (f)  Advertising  and Promotion. Sprint PCS is responsible for all national
          advertising  and  promotion  of  Sprint PCS products and services. The
          Company  is  responsible  for  local  advertising and promotion in the
          Company's  territory.

     (g)  Program  requirements including technical and customer care standards.
          The  Company  will  comply  with  Sprint PCS' program requirements for
          technical standards, customer service standards, national and regional
          distribution  and  national  accounts  programs.

     (h)  Non-competition.  The  Company  may  not offer Sprint PCS products and
          services  outside  the  Company's  territory.

     (i)  Inability  to  use non-Sprint PCS brands. Without Sprint PCS' consent,
          the  Company  may not market, promote, advertise, distribute, lease or
          sell  any of the Sprint PCS products on a non-branded, "private label"
          basis  or  under  any  brand,  trademark  or trade name other than the
          Sprint  PCS  brand,  except  for  sales  to  resellers.

     (j)  Rights  of  first  refusal.  Sprint  PCS  has  certain rights of first
          refusal  to  buy  the  Company's  assets  upon  a  proposed  sale.

The  management  agreement  can  be terminated as a result of a number of events
including  an uncured breach of the management agreement or bankruptcy of either
party  to  the  agreement.  In  the  event  that the management agreement is not
renewed  or  terminated, certain formulas apply to the valuation and disposition
of  the  Company's  assets.

The  services  agreement  outlines  various support services such as activation,
billing  and customer care that are provided to the Company by Sprint PCS. These
services  are  available  to  the  Company  at established rates. Sprint PCS can
change any or all of the service rates one time in each twelve month period. The
Company may discontinue the use of any service upon three months written notice.
Sprint  PCS  has  agreed  that  the services presently offered will be available
until  at least December 31, 2001. After that date, Sprint PCS may discontinue a
service  provided  that  it  gives  nine  months  written  notice.  The services
agreement automatically terminates upon termination of the management agreement.

The  trademark  and  service  mark license agreements with Sprint and Sprint PCS
provide  the  Company  with  non-transferable,  royalty free licenses to use the
Sprint  and  Sprint  PCS  brand  names,  the  "diamond" symbol and several other
trademarks and service marks. The Company's use of the licensed marks is subject
to  adherence  to  quality standards determined by Sprint and Sprint PCS. Sprint
and  Sprint  PCS can terminate the trademark and service mark license agreements
if the Company files for bankruptcy, materially breaches the agreement or if the
management  agreement  is  terminated.

(3)  Accounts  receivable,  net

Accounts  receivable,  net  includes  amounts  due  from  Sprint PCS relating to
roaming revenues, amounts from customers with respect to airtime service charges
and  amounts from local third party vendors relating to the sale of handsets and
accessories. For the year ended September 30, 2000, roaming revenues from Sprint
PCS  totaled  $12.3  million,  or  50%  of  total revenues. Of this amount, $5.3
million was recorded as accounts receivable at September 30, 2000. There were no
revenues for the nine months ended September 30, 1999 or the year ended December
31,  1998.

                                      F-11


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


The  Company  records an allowance for doubtful accounts to reflect the expected
loss  on  the collection of receivables. Such allowance is recorded for accounts
receivables  from  customers and third party vendors and totaled $0.6 million at
September  30,  2000. There were no accounts receivable outstanding at September
30,  1999.

(4)       Other  Current  Assets

Other  current  assets  consists  of  the  following at September 30 (dollars in
thousands):



                                                             2000       1999
                                                             ----       ----
                                                               

   Current  portion  of  financing  costs                   $1,215     $1,223
   Prepaid  activation  expenses                               627         --
   Due  from  AirGate  Wireless,  LLC                           --        751
   Interest  receivable  and  other                            385         --
                                                             ------     ------
          Other  current  assets                            $2,227     $1,974
                                                             ======     ======


The assets and liabilities of AirGate Wireless, LLC, a predecessor entity, which
consisted  solely  of  the  FCC  licenses  and  related  liabilities,  were  not
transferred  to  AirGate PCS, Inc., because its assets and liabilities would not
be  used  in the continuing operations of the Company. The Company made interest
payments  totaling $0.4 million during the nine month period ended September 30,
1999  and  $0.4 million during the year ended December 31, 1998 related to these
liabilities  on  behalf  of  AirGate Wireless, LLC. On January 28, 2000, AirGate
Wireless  LLC  repaid  the  Company $0.8 million representing amounts previously
paid  by  AirGate  PCS  plus  accrued  interest.

(5)       Property  and  Equipment

Property  and  equipment  consists  of the following at September 30 (dollars in
thousands):


                                                             2000       1999
                                                             ----       ----
                                                              
   Network  assets                                         $158,720    $  7,700
   Computer  equipment                                        3,081         89
   Furniture,  fixtures,  and  office  equipment              6,800         87
                                                           --------    -------
          Total  network  assets  and  equipment            168,601      7,876
   Less  accumulated  depreciation  and  amortization       (13,005)      (971)
                                                           --------    -------
          Total  network  assets  and  equipment,  net      155,596      6,905
   Construction  in  progress                                27,985     37,301
                                                           --------    -------
          Property  and  equipment,  net                   $183,581     44,206
                                                           ========    =======



(6)       Long-Term  Debt

          Long-term  debt  consists of the following at September 30 (dollars in
thousands):




                                                              2000       1999
                                                              ----       ----

                                                                 
   Unsecured  promissory  note  dated  July  22,  1998;
     interest at  14%;  due  November  15,  1999;            $    --    $ 7,700
   Lucent  Financing  dated  August  16,  1999;  variable
     interest  of LIBOR  +  3.75%  (10.44%  and
     9.25%  at  September  30,



                                      F-12


                         AIR  PCS,  INC.  AND  SUBSIDIARY

          NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


Unsecured  Promissory  Note

On  August 31, 1999, the Company entered into a loan modification agreement with
the  holder  to  defer  the  initial  principal and interest payments due on the
Company's  $7.7  million unsecured promissory note from March 1, 1999 to October
15,  1999.  On  November  15,  1999, the Company entered into an additional loan
modification  to  defer  the maturity date to November 15, 1999. On November 15,
1999,  the  Company  paid  all  outstanding principal and interest due under the
unsecured  promissory  note.

Lucent  Financing

On  August  16, 1999, the Company entered into a $153.5 million Credit Agreement
with  Lucent (the "Lucent Financing" or "Credit Agreement"). The Credit Facility
provides  for  (i) a $13.5 million senior secured term loan (the "Tranche I Term
Loan")  which  matures on June 6, 2007, and (ii) a $140.0 million senior secured
term  loan  (the  "Tranche  II  Term Loan") which matures on September 30, 2008.
Mandatory  quarterly  payments  of principal are required beginning December 31,
2002 for the Tranche I Term Loan and March 31, 2004 for the Tranche II Term Loan
initially  in  the  amount  of  3.75%  of  the loan balance then outstanding and
increasing  thereafter. A commitment fee of 3.75% on unused borrowings under the
Credit  Facility  is  payable  quarterly. For the year ended September 30, 2000,
commitment  fees  totaled  $6.0  million.  After October 1, 2000, if the Company
borrows at least 30% of the Tranche II Term Loan, or $42 million, the commitment
fee  on  unused  borrowings  decreases  to  1.50%, payable quarterly. The Lucent
Facility  is  secured  by all the assets of the Company. In connection with this
financing,  the  Company issued to Lucent warrants to purchase 139,035 shares of
common  stock  that  were  exercisable  upon  issuance  (see  note  8(b)(ii)).
Additionally, the Company incurred origination fees and expenses of $5.0 million
which have been recorded as financing cost and are amortized as interest expense
using  the  effective  interest  method.

The  Lucent  Financing  is  subject  to  certain restrictive covenants including
maintaining  certain  financial  ratios,  reaching defined subscriber growth and
network  covered  population  goals,  and  limiting annual capital expenditures.
Further, the Credit Facility restricts the payment of dividends on the Company's
common  stock. As of September 30, 2000, management believes that the Company is
in  compliance  with  all  covenants  governing  the  Lucent  Financing.

Senior  Subordinated  Discount  Notes

On  September 30, 1999, the Company received proceeds of $156.1 million from the
issuance  of  300,000  units, each unit consisting of $1,000 principal amount at
maturity of 13.5% senior subordinated discount notes due 2009 and one warrant to
purchase  2.148  shares  of common stock at a price of $0.01 per share (see note
8(b)(iii))  pursuant  to  a  registration  statement  filed on Form S-1 declared
effective  by  the Securities and Exchange Commission on September 27, 1999. The
aggregate  principal  amount  outstanding as of September 30, 2000 of the senior
subordinated  discount  notes was $168.0 million (net of original issue discount
of  $9.9  million)  which  will  accrete  to the full aggregate principal amount

                                      F-13


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


of  $300.0  million  by  October  1,  2004.  The  Company  incurred  expenses,
underwriting  discounts  and  commissions  of  $6.6 million related to the units
offering  which  have  been  recorded  as  financing  costs and are amortized as
interest  expense  using  the  effective  interest  method.

The  senior  subordinated  discount  notes contain certain covenants relating to
limitations  on  the  Company's ability to, among other acts, sell assets, incur
additional  indebtedness,  and  make certain payments. As of September 30, 2000,
management  believes  that  the  Company  is  in  compliance  with all covenants
governing  the  senior  subordinated  discount  notes.

Aggregate  minimum annual principal payments due on all issues of long-term debt
for  the  next  five  years  at September 30, 2000 and thereafter are as follows
(dollars  in  thousands):



               Years  ending  September  30,
               --------------------------

                                                 
               2001                                      $       --
               2002                                              --
               2003                                           2,025
               2004                                           2,025
               2005                                           2,700
               Thereafter                                   306,750
                                                         ----------
                  Total                                     313,500
               Less:  Unaccreted  interest  portion
                      of long-term debt                    (122,148)
                     Unaccreted  original  issue
                      discounts                             (10,625)
                                                         ----------
                     Total  long-term  debt             $  180,727
                                                         ==========



(7)       Fair  Value  of  Financial  Instruments

Fair  value  estimates, assumptions, and methods used to estimate the fair value
of  the  Company's  financial  instruments  are  made  in  accordance  with  the
requirements  of  SFAS  No.  107,  "Disclosure  about  Fair  Value  of Financial
Instruments."  The  Company  has  used  available  information  to  derive  its
estimates.  However,  because these estimates are made as of a specific point in
time,  they  are not necessarily indicative of amounts the Company could realize
currently.  The  use  of  different assumptions or estimating methods may have a
material  effect  on  the  estimated  fair value amounts (dollars in thousands).




                                                            September  30,
September  30,
                                                                 2000
1999
                                                      --------------------------
- --------------------------
                                                      Carrying         Estimated
Carrying         Estimated
                                                       amount          fair
value        amount         fair  value
                                                       ------
- ----------        ------         ----------

                                                               
             
Cash  and  cash  equivalents    $  58,384         $  58,384        $258,900
$258,900
Accounts  receivable,  net        8,696            8,696              --
- --
Accounts  payable21,009           21,009           2,216             2,216
Accrued  expenses9,320            9,320          20,178            20,178
Long-term  debt180,727          181,500         165,667           165,667




          (a)  Cash and cash equivalents, accounts receivable, accounts payable,
and  accrued  expenses

The  carrying  amounts  of  these  items are a reasonable estimate of their fair
value  due  to  the  short-term  nature  of  the  instruments.

          (b)  Long-term  debt

                                      F-14


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


Long-term  debt  is  comprised of the senior subordinated discount notes and the
Lucent  Financing.  The  fair value of the senior subordinated discount notes is
stated  at  quoted market value as of September 30, 2000 and September 30, 1999.
As  there  is  no  active  market  for  the  remaining  items of long-term debt,
management  believes  that  the  carrying  amount  of  the Lucent Financing is a
reasonable  estimate  of  its  fair  value.

(8)       Stockholders'  Equity

          (a)  Common  stock

               (i)   Increase  in  authorized  common  shares

On  May 26, 2000, at a Special Meeting of the stockholders of AirGate PCS, Inc.,
the  stockholders  voted  to  amend  our  Amended  and  Restated  Certificate of
Incorporation  to  increase the number of authorized shares of our common stock,
par  value  $0.01  per  share,  from  25,000,000  to  150,000,000  shares.

               (ii)  Initial  Public  Offering

On  September 30, 1999, the Company sold 7,705,000 shares of its common stock at
a  price  of  $17.00  per  share  in  its  initial public offering pursuant to a
registration  statement  filed  on Form S-1 declared effective by the Securities
and  Exchange Commission on September 27, 1999. Proceeds from the initial public
offering  were  $131.0  million.  The  Company  incurred  expenses, underwriting
discounts  and  commissions  related  to  the  initial  public offering of $10.5
million,  which  have  been  reflected  as a reduction of the offering proceeds.

               (iii) Conversion of Notes Payable to Stockholders to Common Stock

On  September  30,  1999,  $4.8  million  plus  an  additional  $2.5  million of
convertible  notes  payable  to stockholders and accrued interest were converted
into  869,683 shares of common stock at the applicable conversion price of $8.84
per  share,  a  48%  discount from the initial public offering price. The amount
related  to  the fair value of the beneficial conversion feature of $7.0 million
as  of  the  date  of  issuance  (May  1999)  has  been  recorded  as additional
paid-in-capital  and recognized as interest expense from the date of issuance to
the  expected  date  of  conversion  (August  1999).

On October 21, 1999, the Company's Board of Directors authorized the issuance of
12,533  additional  shares  of  common  stock to the affiliates of Weiss, Peck &
Greer  Venture  Partners  and  the  affiliates  of JAFCO American Ventures, Inc.
pursuant  to  a previously authorized promissory note issued by the Company. The
shares were authorized for issuance in consideration of $0.1 million of interest
that  accrued  from the period June 30, 1999 to September 28, 1999 on promissory
notes  issued  to the affiliates of Weiss, Peck & Greer Venture Partners and the
affiliates  of  JAFCO  American  Ventures, Inc. The promissory notes and related
accrued  interest were converted into shares of common stock at a price 48% less
than  the  price of a share of common stock sold in the Company's initial public
offering of common stock. The amount related to the fair value of the beneficial
conversion  feature  of  $0.1  million  has  been  recorded  as  additional
paid-in-capital  and  recognized as interest expense in the year ended September
30,  2000.

               (iv)  Stock  splits

Shares  of  common  stock  outstanding  reflect  a  39,134-for-one  stock  split
effective  July  9,  1999  and subsequent reverse stock splits of 0.996-for-one,
which  was  effective July 28, 1999, 0.900-for-one which was effective September
15,  1999,  and  0.965-for-one which was effective September 27, 1999. All share
and  stockholders'  equity  amounts have been restated for all periods presented
for  these  stock  splits.

                                      F-15


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


          (b)  Common  Stock  Purchase  Warrants

               (i)   Warrants  Issued  to  Stockholders

In  August  1998,  the Company issued stock purchase warrants to stockholders in
consideration  for: (1) loans made by the stockholders to the Company which have
been  converted  to  additional  paid-in capital, (2) guarantees of certain bank
loans  provided  by the stockholders, and (3) in connection with $4.8 million in
financing  provided  by  the  stockholders.

In  connection  with  a  refinancing  of  the  convertible  notes  payable  to
stockholders  in  May  1999,  the Company cancelled the August 1998 warrants and
issued  new warrants to Weiss, Peck & Greer Venture Partners Affiliated Funds to
purchase shares of common stock for an aggregate amount up to $2.7 million at an
exercise  price  25%  less than the price of a share of common stock sold in the
initial  public  offering,  or $12.75 per share. The warrants for 214,413 shares
were  exercisable upon issuance and may be exercised for two years from the date
of  issuance.  The  Company  allocated  $1.7  million  of the proceeds from this
refinancing  to  the  fair  value of the warrants and recorded a discount on the
related debt, which was recognized as interest expense from the date of issuance
(May  1999)  to  the  expected  date  of  conversion  (August  1999).

On  July  11,  2000,  all  of such warrants were exercised. Net of 40,956 shares
surrendered  in  payment  of  the exercise price, 173,457 shares of common stock
were  issued.

               (ii)  Lucent  Financing

On  August  16,  1999,  the  Company issued stock purchase warrants to Lucent in
consideration  of  the  Lucent  Financing. The base price of the warrants equals
120%  of  the  price  of one share of common stock at the closing of the initial
public  offering,  or  $20.40 per share, and the warrants are exercisable for an
aggregate  of  128,860 shares of the Company's common stock. The warrants expire
on  the  earlier of August 15, 2004 or August 15, 2001, if, as of such date, the
Company  has paid in full all outstanding amounts under the Lucent Financing and
has  terminated the remaining unused portion of the commitments under the Lucent
Financing.  The  Company  allocated $0.7 million of the proceeds from the Lucent
Financing  to  the  fair  value  of  the warrants and recorded a discount on the
associated  credit  facility,  which  is recognized as interest expense over the
period  from  the  date  of  issuance  to  the maturity date using the effective
interest  method.

On  June  1,  2000,  AirGate  PCS  issued  stock  purchase  warrants  for Lucent
Technologies  to  acquire  10,175  shares  of common stock on terms identical to
those identified above. The Company recorded a discount on the associated credit
facility of $0.3 million, which represents the fair value of the warrants on the
date  of  grant  using  a Black-Scholes valuation. The discount is recognized as
interest expense over the period from the date of issuance to maturity using the
effective  interest  method.  Interest expense relating to both grants of Lucent
Technologies  warrants for the year ended September 30, 2000 and the nine months
ended  September  30,  1999,  was  $0.2  million and $0.1 million, respectively.

On  September  14, 2000, warrants to acquire 128,860 shares of common stock at a
price  of  $20.40  per share were exercised. Net of 48,457 shares surrendered in
payment  of the exercise price, 80,403 shares of common stock were issued. As of
September  30,  2000,  warrants  to acquire 10,175 shares of common stock remain
outstanding.

               (iii)  Senior  Subordinated  Discount  Notes

On  September  30,  1999,  as part of the Company's senior subordinated discount
note  offering,  the  Company issued warrants to purchase 2.148 shares of common
stock  for  each  unit  at  a  price of $0.01 per share. On January 3, 2000, the
Company's  registration  statement on Form S-1, relating to warrants to purchase
644,400  shares  of  common  stock, was declared effective by the Securities and
Exchange  Commission.  The  warrants  expire  October  1,  2009.

                                      F-16


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


The  Company  allocated $10.9 million of the proceeds from the units offering to
the  fair  value  of the warrants and recorded a discount on the notes, which is
recognized  as  interest  expense  over the period from issuance to the maturity
date using the effective interest method. For the year ended September 30, 2000,
amortization  of  the  fair  value  of  the  warrants  totaling $1.1 million was
recorded  as  interest  expense. As of September 30, 2000, warrants representing
508,584  shares  of  common  stock  had been exercised and warrants representing
135,816  shares  of  common  stock  remain  outstanding.

          (c)  Stock  Option  Plan

On July 28,1999, the Board of Directors approved an incentive stock option plan,
whereby 2.0 million shares of common stock were reserved for issuance to current
and  future  employees.  Options  under the plan vest at various terms up to a 5
year  period  beginning  at the grant date and expire ten years from the date of
grant.  In  the  nine  months  ended  September 30, 1999, unearned noncash stock
option compensation of $3.2 million was recorded, for the difference between the
initial  public offering price of $17.00 per share and the exercise price at the
date  of  grant  of  $14.00 per share. During the year ended September 30, 2000,
unearned  noncash  stock  option  compensation  for  compensatory  stock options
representing  $2.2  million was recorded for the difference between the exercise
price  at  the  date  of  grant and the fair value at the date of grant. Noncash
stock  option  compensation  is  recognized over the period in which the related
employee services are rendered and totaled $1.7 million and $0.3 million for the
year  ended  September  30,  2000  and  nine  months  ended  September 30, 1999,
respectively.

The  Company  applies  the  provisions  of  APB  Opinion  No.  25  and  related
interpretations  in accounting for its stock option plan. Had compensation costs
for  the Company's stock option plan been determined in accordance with SFAS No.
123,  the  Company's net loss and basic and diluted net loss per share of common
stock  for the year ended September 30, 2000 and the nine months ended September
30,  1999 would have increased to the pro forma amounts indicated below (dollars
in  thousands,  except  for  per  share  amounts):




                                               Year            Nine  Months
Year
                                               Ended              Ended
Ended
                                           September  30,      September  30,
December  31,
                                               2000               1999
1998
                                               ----               ----
- ----

                                                        

Net  loss:
         As  reported$(81,323)           $(15,599)         $(5,193)
         Pro  forma(84,521)            (16,274)          (5,193)
Basic  and  diluted  net  loss  per
 share  of  common  stock:
         As  reported$(6.60)             $(4.57)          $(1.54)
         Pro  forma  $(6.86)             $(4.77)          $(1.54)





The  fair  value  for  stock  options granted was estimated at the date of grant
using  the  Black-Scholes  option  pricing model with the following assumptions:




                                               Year            Nine  Months
Year
                                               Ended              Ended
Ended
                                           September  30,      September  30,
December  31,
                                               2000               1999
1998
                                               ----               ----
- ----

                                                        

Risk  from  interest  return                      6.5%               6.0%
- --
Volatility                                   120.0%              60.0%
- --
Dividend  yield                                   0                  0
- --
Expected  life  in  years                           5                  5

- --



The  following  table  summarizes  activity  under  the  1999 stock option plan:





Weighted-average
                                                               Number  of
exercise  price
                                                                options
per  share
                                                                -------
- ---------

                                                          

  Options  outstanding  as  of  December  31,  1998                           --
- --
       Granted                                                   1,075,000
$14.00
                                                                 ---------
- ------

  Options  outstanding  as  of  September  30,  1999                   1,075,000
$14.00

       Granted                                                     600,500
$51.63
       Exercised                                                   (84,605)
$14.00
       Forfeited                                                   (86,250)
$19.15
                                                                  --------
- ------



                                      F-17


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999


  Options  outstanding  as  of September 30, 2000      1,504,645          $28.72

  Options  exercisable  as  of September 30, 2000        285,395          $14.00
                                                      =======          ======

The  following  table  summarizes  information  for stock options outstanding at
September  30,  2000:




                                                          Weighted-
                                                           average
Options
                        Number  of    Weighted-average    remaining
Exercisable
    Exercise  prices      options      exercise  price    contractual  life
at  September  30,
                                                          (in  years)
2000

                                                                 
         $  2.00             20,000       $  2.00              9.18
- ----
          14.00            959,145        14.00              8.83
285,395
     35.875  -  47.50        270,500        44.50              9.45
- ----
     65.125  -  66.94        230,000        66.31              9.71
- ----
          98.50             25,000        98.50              9.44
- ----
                         ---------       ------             -----
- -------
                         1,504,645       $28.72              9.09
285,395
                         =========       ======             =====
=======



         (d)      Preferred  Stock

The  Company's  articles  of  incorporation  authorize  the  Company's  Board of
Directors to issue up to 5 million shares of preferred stock without stockholder
approval.  The  Company  has  not issued any preferred stock as of September 30,
2000.

(9)      Income  Taxes

Prior to the formation of AirGate PCS, Inc. in October 1998, the predecessors of
the  Company  were  operated as limited liability companies. As a result, income
taxes  were passed through to and were the responsibility of the stockholders of
the  predecessors.

The provision for income taxes includes income taxes currently payable and those
deferred  because  of  temporary differences between the financial statement and
tax  bases  of  assets and liabilities that will result in taxable or deductible
amounts  in  the  future and any increase or decrease in the valuation allowance
for  deferred  income  tax  assets.

                                      F-18


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999

Income  tax  expense  (benefit)  for the year ended September 30, 2000, the nine
months  ended  September  30, 1999 and the year ended December 31, 1998 differed
from the amounts computed by applying the statutory U.S. Federal income tax rate
of  34%  to  loss  before  income taxes as a result of the following (dollars in
thousands):




                                                                          Year
Nine  Months          Year
                                                                          Ended
Ended            Ended
                                                                      September
30,     September  30,       December  31,
                                                                          2000
1999              1998
                                                                          ----
- ----              ----

                                                            
                
       Computed  "expected"  tax  benefit       $  (27,650)        $  (5,304)
$  (1,765)
       (Increase)  decrease  in  income  tax  benefit  resulting  from:
       Expenses  related  to  LLC  predecessors         --                7
569
       State  income  tax benefit, net of Federal effect(5,116)            (325)
(187)
       Increase  in  valuation  allowance          31,000            3,869
1,893
       Benefit  derived  from  contribution  of  tax  assets--               --
(415)
       Nondeductible  interest  expense1,224            1,916               --
       Other,  net      542             (163)             (95)

- ---------         --------         --------
              Total  income  tax  expense  (benefit)$      --         $     --
$     --

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




The  income  tax  effect  of temporary differences that give rise to significant
portions  of  the  Company's  deferred  income  tax assets and liabilities as of
September  30,  2000  and  1999  are  presented  below  (dollars  in thousands):





2000                1999
- ----                ----

                                                                 

          Deferred  income  tax  assets:
          Net  operating  loss  carryforwards$  24,549               $  1,784
          Capitalized  start-up  costs7,259                 3,669
          Accrued  expenses  295                    10
          Deferred  interest  expense7,321                    --
          Property  and  equipment,  principally  due  to  differences  in
           depreciation  and  amortization--                   299

- --------           -----------
          Gross  deferred  income  tax  assets39,424                 5,762
          Less  valuation  allowance(36,762)               (5,762)

- --------           -----------
          Net  deferred  income  tax  assets2,662                    --
          Deferred  income  tax  liabilities,  principally  due  to
          differences  in  depreciation  and  amortization(2,662)
- --

- --------           -----------
          Net  deferred  income  tax  assets$     --           $        --

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




Deferred  income  tax  assets  and  liabilities  are  recognized for differences
between the financial statement carrying amounts and the tax basis of assets and
liabilities  which  result  in  future deductible or taxable amounts and for net
operating  loss  and tax credit carryforwards. In assessing the realizability of
deferred  income tax assets, management considers whether it is more likely than
not  that  some  portion of the deferred income tax assets will be realized. The
ultimate  realization  of  deferred  income  tax  assets  is  dependent upon the
generation  of future taxable income during the periods in which those temporary
differences  become  deductible.  Management  has provided a valuation allowance
against  all  of its deferred income tax assets because the realization of those
deferred  tax  assets  is  uncertain.

                                      F-19


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  30,  2000  and  1999

The  valuation allowance for deferred income tax assets as of September 30, 2000
and 1999 was $36.8 million and $5.8 million, respectively. The net change in the
total  valuation  allowance  for  the year ended September 30, 2000 and the nine
months  ended  September  30,  1999  was  an  increase of $31.0 million and $3.9
million,  respectively.

At  September  30,  2000,  the  Company has net operating loss carryforwards for
Federal income tax purposes of approximately $60.0 million, which will expire in
various  amounts  beginning  in the year 2019. Approximately $1.4 million of the
net  operating  loss  carryforwards  that  the Company may use to offset taxable
income in future years is limited as a result of an ownership change, as defined
under  Internal  Revenue  Code  Section  382,  which occurred effective with the
Company's  initial public offering of stock on September 30, 1999. The amount of
this  annual  limitation is approximately $2.8 million per year. As a result, it
is  anticipated that the net operating losses of the Company will be free of any
limitation,  as  a  result of the September 30, 1999 change of ownership, in the
year  ended  September  30,  2001. At September 30, 2000, the Company also has a
South  Carolina  general  business  credit  carryforward  of  approximately $0.5
million  available to offset income tax expense from this state that will expire
in  the  year  2009.

(10)  Condensed  Consolidating  Financial  Information

AGW  Leasing  Company, Inc. ("AGW") is a wholly-owned subsidiary of AirGate PCS,
Inc.  AGW  has  fully  and  unconditionally  guaranteed  the  Company's  senior
subordinated  discount  notes  and  Lucent Financing. AGW was formed to hold the
real  estate  interests for the Company's PCS network. AGW also was a registrant
under  the Company's registration statement declared effective by the Securities
and  Exchange  Commission  on  September  27,  1999.  AGW  jointly and severably
guarantees  the  Company's  long-term  debt.

During  fiscal  2000,  AirGate  Network  Services  LLC  ("ANS") was created as a
wholly-owned  subsidiary  of AirGate PCS, Inc. ANS has fully and unconditionally
guaranteed  the  Company's  senior  subordinated  discount  notes  and  Lucent
Financing.  ANS  was  formed to provide construction management services for the
Company's  PCS network. ANS jointly and severably guarantees the Company's long-
term  debt.

The  unaudited  condensed consolidating financial information for AGW and ANS as
of  September  30,  2000  and  for the year then ended is as follows (dollars in
thousands):





AirGate
                                                                           AGW
Leasing      Network
                                                      AirGate  PCS,  Inc.
Company,  Inc.   Services  LLC  Eliminations  Consolidation
                                                      -----------------
- -------------   ------------  ------------  -------------

                                                                    
                      
Cash  and cash equivalents     $  58,636         $      --      $    (252)     $
- --      $  58,384
Property  and  equipment,  net     138,924                --         44,657
- --        183,581
Other  assets  85,055                --            500        (58,572)
26,983
                                                          ---------
- ---------      ---------      ---------      ---------
     Total  assets  $  282,615         $      --      $  44,905      $  (58,572)
$  268,948
                                                          =========
=========      =========      =========      =========

Current  liabilities  $  36,760         $  11,133      $  48,356      $ (58,572)
$  37,677
Long-term  deferred  revenue          671                --             --
- --            671
Long-term  debt  180,727                --             --             --
180,727
                                                          ---------
- ---------      ---------      ---------      ---------
     Total  liabilities          218,158            11,133         48,356
(58,572)       219,075
                                                          ---------
- ---------      ---------      ---------      ---------

Common  stock 128                --             --             --            128
Additional  paid-in-capital      161,575                --             --
- --        161,575

Accumulated  deficit  (93,993)          (11,133)        (3,451)            --
(108,577)
Unearned  stock  option  compensation  (3,253)               --             --
- --         (3,253)
                                                           --------
- --------      ---------      ---------      ---------
     Total  liabilities  and stockholders' equity .          $282,615          $
- --       $  44,905      $  (58,572)     $  268,948
                                                           ========
========      =========      =========      =========


Total  revenues  24,502                --             --             --
24,502



                                      F-20


The  unaudited  condensed consolidating financial information for AGW and ANS as
of  September 30, 1999 and for the nine months then ended is as follows (dollars
in  thousands):





AirGate
                                                                        AGW
Leasing        Network
                                                    AirGate PCS, Inc.   Company,
Inc.   Services  LLC   Eliminations   Consolidation
                                                    -----------------
- -------------   ------------   ------------   -------------

                                                                  
                        
Cash  and  cash  equivalents  $    258,900     $       --      $       --     $
- --     $    258,900
Property  and  equipment,  net      44,206             --              --
- --           44,206
Other  assets  15,593             --              --         (1,379)
14,214
                                                       ------------
- ----------      ----------     ----------     ------------
     Total  assets  $    318,699     $       --      $       --     $   (1,379)
$    317,320
                                                       ============
==========      ==========     ==========     ============

Current  liabilities $     31,507     $    1,379      $       --     $   (1,379)
$     31,507

Long-term  debt  157,967             --              --             --
157,967
                                                       ------------
- ----------      ----------     ----------     ------------

     Total  liabilities          189,474          1,379              --
(1,379)         189,474
                                                       ------------
- ----------      ----------     ----------     ------------

Common  stock 120             --              --             --              120
Additional  paid-in-capital      157,880             --              --
- --          157,880

Accumulated  deficit(25,875)        (1,379)             --             --
(27,254)
Unearned  stock  option  compensation  (2,900)            --              --
- --           (2,900)
                                                       ------------
- ----------      ----------     ----------     ------------
     Total  liabilities  and  stockholders'  equity$    318,699     $       --
$       --     $   (1,379)    $    317,320
                                                       ============
==========      ==========     ==========     ============

Total  expenses  (14,220)        (1,379)             --             --
(15,599)
                                                       ------------
- ----------      ----------     ----------     ------------
Net  loss  $    (14,220)    $   (1,379)     $       --     $       --     $
(15,599)
                                                       ============
==========      ==========     ==========     ============






(11)      Commitments

          (a)  Leases

The  Company  is  obligated  under  noncancelable operating lease agreements for
office  space,  cell sites, vehicles and office equipment. Future minimum annual
lease payments under these noncancelable operating lease agreements for the next
five  years  and in the aggregate at September 30, 2000, are as follows (dollars
in  thousands):

                    Years  ending  September  30,
                    --------------------------

                     2001    $  14,022
                     2002       14,149
                     2003       13,585

                                      F-21


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  20,  2000  and  1999



Rental  expense for all operating leases was $9.8 million, $1.4 million and $0.3
million  for  the year ended September 30, 2000, the nine months ended September
30,  1999,  and  the  year  ended  December  31,  1998,  respectively.

     (b)       Employment  Agreements

The  Company has entered into employment agreements with certain employees which
provide  that  the  employee  will  not  compete  in  the  business  of wireless
telecommunications in the Company's territory for a specified period after their
respective  termination  dates. The employment agreements also define employment
terms  including  salary,  bonus  and  benefits to be provided to the respective
employees.

On May 4, 2000, the Company entered into a retention bonus agreement with Thomas
M.  Dougherty,  its  Chief  Executive  Officer.  So long as Mr. Dougherty is not
terminated  for  cause or does not voluntarily terminate employment, the Company
on  specified payment dates, generally quarterly, extending to January 15, 2004,
periodic  retention bonuses totaling $3.6 million will be earned and paid to Mr.
Dougherty  by  the Company. Compensation expense of $1.2 million was recorded in
the  year ended September 30, 2000 related to amounts earned under the retention
bonus  agreement.  Under the terms of the agreement, partial acceleration of the
future  payments  would  occur  upon  a  change  in  control  of  the  Company.

     (c)       Employee  Benefit  Plans

In  February  2000,  the  Company  established the AirGate PCS 401(k) Retirement
Plan,  a  defined contribution employee savings plan under Section 401(k) of the
Internal  Revenue  Code.  For  the  year  ended  September  30,  2000,  employer
contributions  of  $0.2  million  were  made  to  the  plan.

(12)  Related  Party

For  the  year  ended  September  30,  2000,  an affiliated company provided the
Company  investment  management  services  with  fees  totaling  $44,000.

(13)  Selected  Quarterly  Financial  Data  (Unaudited):



                                                First         Second
Third        Fourth
                                               Quarter       Quarter
Quarter       Quarter       Total
                                               -------       -------
- -------       -------       -----

                                                                 
         
Year  Ended  September  30,  2000:

   Total  revenue  $    130      $  1,580      $   6,542      $  16,250    $
24,502
   Operating  loss   (6,331)      (13,987)       (20,300)      (23,906)
(64,524)
   Net  loss(9,828)      (17,104)       (25,196)      (29,195)     (81,323)

   Net  loss  per  share:

       Basic  and  diluted  (1)(0.82)        (1.40)         (2.03)        (2.30)
(6.60)

Nine  Months  Ended  September  30,  1999:
   Total  revenue  $      -      $      -      $       -      $     --
- -
   Operating  loss     (836)       (1,372)        (4,033)           --
(6,241)

   Net  loss(1,580)       (6,185)        (7,834)           --      (15,599)







                                      F-22


                       AIRGATE  PCS,  INC.  AND  SUBSIDIARY

         NOTES  TO  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  -  (Continued)
                          September  20,  2000  and  1999



(1)  The  total  net  loss per share does not equal the sum of the quarterly net
     losses  per  share  due  to  the change in fully diluted shares outstanding
     during  the  year  and  nine  month  period.

(14)  Subsequent  Events

(a)  On  October 2, 2000, the Company borrowed an additional $42.0 million under
the  Lucent  Financing.  As a result, the commitment fee for undrawn commitments
under  the  facility  decreased  to  1.50%  per  annum,  payable  quarterly.

                                     F-23


                         Independent  Auditors'  Report
                         ----------------------------


The  Board  of  Directors
AirGate  PCS,  Inc.:

Under  date of November 10, 2000, we reported on the consolidated balance sheets
of AirGate PCS, Inc. and subsidiaries as of September 30, 2000 and 1999, and the
related  consolidated  statements of operations, stockholders' equity (deficit),
and  cash  flows  for  the  year ended September 30, 2000, the nine months ended
September 30, 1999, and the year ended December 31, 1998. In connection with our
audits  of the aforementioned consolidated financial statements, we also audited
the  related  financial statement schedule in the annual report on Form 10-K, as
listed  in  the  index  under  Item 14. This financial statement schedule is the
responsibility  of the Company's management. Our responsibility is to express an
opinion  on  this  financial  statement  schedule  based  on  our  audits.

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

/s/  KPMG  LLP

Atlanta,  Georgia
November  10,  2000


                                     F-24


                      AIRGATE  PCS,  INC.  AND  SUBSIDIARIES

                CONSOLIDATED  VALUATION  AND  QUALIFYING  ACCOUNTS

                    FOR  THE  YEAR  ENDED  SEPTEMBER  30,  2000,
                  THE  NINE  MONTHS  ENDED  SEPTEMBER  30,  1999,
                     AND  THE  YEAR  ENDED  DECEMBER  31,  1998
                                (IN  THOUSANDS)





ADDITIONS
                                                            BALANCE  AT
CHARGED  TO                             BALANCE  AT
                                                           BEGINNING  OF
COSTS  AND                                END  OF
                                                              PERIOD
EXPENSES           DEDUCTIONS           PERIOD
                                                           ------------
- ----------          ----------         ----------

                                                                       
                
CLASSIFICATION
September  30,  2000
                     Allowance  for  Doubtful  Accounts          $    -
$   563              $    -           $   563

                     Income  Tax  Valuation  Allowance           $5,762
$31,000              $    -           $36,762


September  30,  1999
                     Allowance  for  Doubtful  Accounts          $    -
$     -              $    -           $     -

                     Income  Tax  Valuation  Allowance           $1,893
$  3,869              $    -           $  5,762

December  31,  1998
                     Allowance  for  Doubtful  Accounts          $    -
$     -              $    -           $     -

                     Income  Tax  Valuation  Allowance           $
$  1,893              $    -           $  1,893







                                     F-25