SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

     (MARK ONE) |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE
 SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2002.

                                       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)


                   DELAWARE                                58-2422929
                   ---------                               ----------
        (STATE OR OTHER JURISDICTION OF                 (I.R.S. EMPLOYER
         INCORPORATION OR ORGANIZATION)              IDENTIFICATION NUMBER)

HARRIS TOWER, 233 PEACHTREE ST. NE, SUITE 1700,
               ATLANTA, GEORGIA                              30303
               -----------------                             -----
    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)               (ZIP CODE)

                                 (404) 525-7272
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by section 13 or 15(d) of the  Securities  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 |_|

     25,806,520  shares  of common  stock,  $0.01  par  value  per  share,  were
outstanding as of August 12, 2002.





                                AIRGATE PCS, INC.
                              THIRD QUARTER REPORT

                                TABLE OF CONTENTS

PART I  FINANCIAL INFORMATION
Item 1. Financial Statements...........................................       3
        Condensed Consolidated Balance Sheets at June 30, 2002
             and September 30, 2001 (unaudited)........................       3
        Condensed Consolidated Statements of Operations for the
             three months and nine months ended June 30, 2002
             and 2001(unaudited).......................................       4
        Condensed Consolidated Statements of Cash Flows for the
             nine months ended June 30, 2002 and 2001 (unaudited)......       5
        Notes to the Consolidated Financial Statements (unaudited).....       6
Item 2. Management's Discussion and Analysis of Financial
             Condition and Results of Operations.......................      18
Item 3. Quantitative and Qualitative Disclosures About Market Risk.....      34
PART II OTHER INFORMATION..............................................      36
Item 1. Legal Proceedings..............................................      36
Item 2. Changes in Securities and Use of Proceeds......................      36
Item 3. Defaults Upon Senior Securities................................      36
Item 4. Submission of Matters to a Vote of Security Holders............      36
Item 5. Other Information..............................................      36
Item 6. Exhibits and Reports on Form 8-K...............................      46






                          PART I. FINANCIAL INFORMATION
                         ITEM 1. -- FINANCIAL STATEMENTS
                       AIRGATE PCS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
                  (DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)




                                                                                  JUNE 30,    SEPTEMBER 30,
                                                                                    2002          2001
                                                                                    ----          ----

                                                                                               
Assets
Current assets:
Cash and cash equivalents.......................................................  $  23,880       $ 14,290
Accounts receivable, net of allowance for doubtful accounts of $13,259               42,196         23,798
    and $2,758, respectively....................................................
Receivable from Sprint, net of allowance for access fee of  $4,650
    and $ - respectively........................................................     19,619         10,200
Inventories, net of reserves for excess/obsolescence of $540
    and $ -, respectively.......................................................      5,773          4,639
Prepaid expenses................................................................      6,717          3,428
Direct customer activation costs................................................      7,269          3,693
Other current assets............................................................      1,547          1,291
                                                                                     ------         ------
         Total current assets...................................................    107,001         61,339
Property and equipment, net of accumulated depreciation of $117,161 and
    $43,621, respectively.......................................................    454,011        209,326
Financing costs.................................................................     16,009          7,888
Intangible assets, net of accumulated amortization of $29,419 and
    $45, respectively (note 8)..................................................    350,329          1,889
Goodwill (note 8)...............................................................    201,623             --
Other assets....................................................................      3,751            568
                                                                                  ---------       --------
                                                                                 $1,132,724   $    281,010
                                                                                 ==========   ============

Liabilities and Stockholders' Equity (Deficit)
Current liabilities:
   Accounts payable and accrued expenses........................................  $  46,553       $ 24,050
   Payable to Sprint............................................................     56,200         32,564
   Deferred revenue.............................................................     20,901         10,485
   Current maturities of long-term debt and capital lease obligations (note 3)..      1,522              -
                                                                                  -----------    -----------
         Total current liabilities..............................................    125,176         67,099
Other long-term liabilities.....................................................     16,669            309
Long-term debt and capital lease obligations, excluding current maturities
   (note 3).....................................................................    669,014        266,326
                                                                                 -----------     -----------

         Total liabilities......................................................    810,859        333,734
                                                                                 ----------       -----------
                                                                                         -               -
           Commitments and contingencies (note 9)............................... ----------       -----------



Stockholders' equity (deficit):
   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;
       25,801,720 and 13,364,980 shares issued and outstanding at June 30,
       2002 and September 30, 2001, respectively................................         258            134
   Additional paid-in-capital...................................................      24,002        168,255
   Unearned stock compensation..................................................      (1,195)        (1,546)
   Accumulated deficit..........................................................    (601,200)      (219,567)
                                                                                  -----------   ------------
         Total stockholders' equity (deficit)...................................     321,865        (52,724)
                                                                                  -----------   ------------
                                                                                  $1,132,724   $    281,010
                                                                                   ==========   ============


     See accompanying notes to the unaudited  condensed  consolidated  financial
statements.





                       AIRGATE PCS, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
           (DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)




                                                                          THREE MONTHS ENDED                NINE MONTHS ENDED
                                                                               JUNE 30,                         JUNE 30,
                                                                    --------------------------------    --------------------------
                                                                           2002            2001              2002          2001
                                                                    --------------- ----------------    ------------ -------------

Revenues:
                                                                                                              
     Service revenues..........................................          $87,219       $   30,173          $ 230,422      $66,920
     Roaming revenues..........................................           32,000           17,131             75,458       35,516
     Equipment revenues........................................            3,590            2,435             13,523        7,400
                                                                    --------------- ----------------    ------------ -------------
          Total  revenues......................................          122,809           49,739            319,403      109,836
                                                                    --------------- ----------------    ------------ -------------

Operating Expenses:
     Cost of services and roaming (exclusive
        of depreciation, as shown separately below)............          (82,401)         (32,991)          (216,698)     (76,458)
     Cost of equipment.........................................           (9,718)          (4,744)           (29,982)     (14,408)
     Selling and marketing.....................................          (28,131)         (16,431)           (85,568)     (49,170)
     General and administrative expenses.......................           (6,208)          (3,868)           (18,277)     (12,149)
     Non-cash stock compensation expense.......................             (183)            (299)              (597)      (1,225)
     Depreciation..............................................          (19,500)          (7,701)           (47,864)     (21,463)
     Amortization of intangible assets.........................          (11,260)             --             (29,377)         --
     Goodwill impairment (note 8)..............................               --              --            (261,212)         --
                                                                    --------------- ----------------    ------------ -------------
           Total operating expenses............................         (157,401)         (66,034)          (689,575)    (174,873)
                                                                    --------------- ----------------    ------------ -------------
           Operating loss......................................          (34,592)         (16,295)          (370,172)     (65,037)
                                                                    --------------- ----------------    ------------ -------------
Interest income................................................              314              337                530        2,350
Interest expense...............................................          (15,801)          (7,785)           (40,732)     (23,291)
Other income (expense), net....................................              --                --                (20)         --
                                                                    --------------- ----------------    ------------ -------------
           Loss before income tax benefit......................          (50,079)         (23,743)          (410,394)     (85,978)
                                                                    --------------- ----------------    ------------ -------------
           Income tax benefit..................................              --               --              28,761           --
                                                                    --------------- ----------------    ------------ -------------
           Net loss............................................        $ (50,079)    $    (23,743)        $ (381,633)    (85,978)
                                                                     ============== ================     ============ =============

Basic and diluted net loss per share of common stock...........        $   (1.94)    $      (1.80)        $   (16.55)  $   (6.61)

Basic and diluted weighted-average outstanding common shares...       25,801,138       13,179,506         23,059,151  13,007,119



     See accompanying notes to the unaudited  condensed  consolidated  financial
statements.






                       AIRGATE PCS, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                             (DOLLARS IN THOUSANDS)




                                                                                      NINE MONTHS ENDED
                                                                                           JUNE 30,
                                                                                  ---------------------------

                                                                                     2002            2001
                                                                                            
Cash flows from operating activities:
     Net loss................................................................... $ (381,633)      $(85,978)
     Adjustments to reconcile net loss to net cash used in operating activities:
      Goodwill impairment.......................................................    261,212             --
      Depreciation..............................................................     47,864         21,463
      Amortization of intangible assets.........................................     29,377             --
      Amortization of financing costs...........................................      1,397            908
      Provision for doubtful accounts...........................................     22,342          5,037
      Interest expense associated with accretion of discount....................     36,441         19,395
      Non-cash stock compensation...............................................        597          1,225
      Deferred income tax benefit...............................................    (28,761)            --
        Changes in assets and liabilities:
          Accounts receivable...................................................    (28,821)       (24,799)
          Receivable from Sprint................................................     (4,274)            --
          Inventories, net......................................................      3,945          1,446

          Prepaid expenses, other current and long term assets..................     (3,978)        (2,171)
          Accounts payable, accrued expenses and other long term liabilities....    (23,031)        (1,838)
          Payable to Sprint.....................................................     10,780         14,799
          Deferred revenue......................................................      7,746          8,783
                                                                                ------------    -----------
                     Net cash used in operating activities......................    (48,797)       (41,730)
                                                                                ------------    -----------

Cash flows from investing activities:
     Purchases of property and equipment........................................    (77,405)       (55,920)
     Cash acquired from iPCS, Inc...............................................     24,402             --
     Acquisition of iPCS, Inc...................................................     (6,058)            --
     Purchase of business assets................................................         --           (502)
                                                                                ------------    -----------
                     Net cash used in investing activities......................    (59,061)       (56,422)
                                                                                ------------    -----------

Cash flows from financing activities:
     Proceeds from borrowings under senior credit facilities....................    116,200         42,000
     Payments made under capital lease obligations..............................         (4)            --
     Stock issued to employee stock purchase plan...............................        567             --
     Proceeds from exercise of employee stock options...........................        685          5,614
                                                                                ------------    -----------

                     Net cash provided by financing activities..................    117,448         47,614
                                                                                ------------    -----------

                     Net increase (decrease) in cash and cash equivalents.......      9,590        (50,538)
Cash and cash equivalents at beginning of period................................     14,290         58,384
                                                                                ------------    -----------

Cash and cash equivalents at end of period......................................   $ 23,880        $ 7,846
                                                                                ============    ===========

Supplemental disclosure of cash flow information - cash paid for interest.......   $  7,544        $ 4,015
                                                                                ============    ===========

Supplemental disclosure for non-cash investing activities:
     Capitalized interest.......................................................   $  6,160        $ 2,199
     iPCS acquisition:
        Stock issued............................................................   (706,645)            --
        Value of common stock options and warrants assumed......................    (47,727)            --
        Liabilities assumed.....................................................   (394,165)            --
        Assets acquired.........................................................    315,029             --
        Purchases of property and equipment under capital lease.................        191             --



     See accompanying notes to the unaudited  condensed  consolidated  financial
statements.

                       AIRGATE PCS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2002
                                   (UNAUDITED)

     (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"  or
"AirGate")  were  created  for the  purpose of  becoming a leading  provider  of
wireless Personal Communication  Services ("PCS").  AirGate PCS, Inc., formed in
October 1998,  is an affiliate of Sprint PCS with the exclusive  right to market
and provide Sprint PCS products and services in its territory and is licensed to
use the Sprint and Sprint PCS brand names in its original 21 markets  located in
the southeastern United States. On November 30, 2001, AirGate PCS, Inc. acquired
iPCS, Inc.  (together with its subsidiaries  "iPCS"),  a PCS affiliate of Sprint
with 37 markets in the  midwestern  United  States.  The unaudited  consolidated
financial  statements  included herein include the accounts of AirGate PCS, Inc.
and its wholly-owned  subsidiaries,  AGW Leasing Company,  Inc., AirGate Service
Company, Inc., and AirGate Network Services, LLC for all periods presented.  The
accounts of iPCS, Inc. and subsidiaries,  a wholly-owned unrestricted subsidiary
of AirGate PCS,  Inc., (see note 7), are  included as of June 30, 2002,  and the
results of  operations  subsequent  to  November  30,  2001.  In the  opinion of
management,   these  consolidated   financial  statements  contain  all  of  the
adjustments,  consisting of normal recurring  adjustments,  necessary to present
fairly, in summarized form, the financial position and the results of operations
of the Company.  The unaudited  balance sheet as of June 30, 2002, the unaudited
statements of  operations  for the three and nine months ended June 30, 2002 and
2001, the unaudited  statements of cash flows for the nine months ended June 30,
2002 and 2001 and  related  footnotes  have been  prepared  in  accordance  with
accounting  principles  generally  accepted in the United  States of America for
interim  financial  information and Rule 10-01 of Regulation  S-X.  Accordingly,
they do not include all of the information and footnotes  required by accounting
principles  generally  accepted  in the  United  States for  complete  financial
statements. The results of operations for the three months and nine months ended
June 30, 2002,  are not  indicative  of the results that may be expected for the
full fiscal year of 2002. The financial  information  presented herein should be
read in conjunction  with the Company's  Form 10-K for the year ended  September
30, 2001 which includes  information and disclosures  not included  herein.  All
significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.  Certain  reclassifications have been made to prior year balances
to conform to the current year presentation.

     The PCS market is characterized  by significant  risks as a result of rapid
changes in technology,  increasing competition and the costs 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 various  agreements
between the Company and Sprint  under which the Company has agreed to  construct
and manage its Sprint PCS networks (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)   REVENUE RECOGNITION

     The Company recognizes  revenues when persuasive evidence of an arrangement
exists,  services  have  been  rendered,  the  price  to the  buyer  is fixed or
determinable,  and collectibility is reasonably  assured.  The Company's revenue
recognition  polices  are  consistent  with the  guidance  in  Staff  Accounting
Bulletin  ("SAB") No. 101,  "Revenue  Recognition in Financial  Statements,"  as
amended by SAB No. 101A and 101B. The Company records  equipment revenue for the
sale of handsets and  accessories to customers in its retail stores and to local
distributors in its territories.  The Company does not record equipment  revenue
on handsets and accessories purchased by its customers from national third party
retailers  such as Radio  Shack,  Best Buy and Circuit  City,  or directly  from
Sprint. The Company believes the equipment revenue and related cost of equipment
associated  with the sale of wireless  handsets  and  accessories  is a separate
earnings process from the sale of wireless services to customers.  The Company's
customers pay an activation fee when they initiate  service.  The Company defers
activation  fee  revenue  over  the  average  life of its  customers,  which  is
estimated  to be 30 months.  The Company  recognizes  service  revenue  from its
customers as they use the service.  The Company provides a reduction of recorded
revenue for billing adjustments and billing corrections.  The Company provides a
reduction of recorded  revenue for rebates and  discounts  given to customers on
wireless  handset  sales in  accordance  with the  Emerging  Issues  Task  Force
("EITF"),  EITF  01-9  "Accounting  for  Consideration  Given by a  Vendor  to a
Customer  (Including  a  Reseller  of  the  Vendor's  Products)".   The  Company
participates in the Sprint national and regional  distribution  program in which
national retailers such as Radio Shack sell Sprint PCS products and services. In
order to  facilitate  the sale of Sprint PCS  products  and  services,  national
retailers  purchase  wireless  handsets  from  Sprint  for  resale  and  receive
compensation   from  Sprint  for  products  and  services   sold.  For  industry
competitive  reasons,  Sprint  subsidizes the price of these handsets by selling
the handsets at a price below cost.  Under the  Company's  management  agreement
with Sprint, when a national retailer sells a handset purchased from Sprint to a
subscriber  in the  Company's  territory,  the Company is obligated to reimburse
Sprint for the handset  subsidy that Sprint  originally  incurred.  The national
retailers sell Sprint  wireless  services under the Sprint and Sprint PCS brands
and marks.  The Company does not receive any revenues  from the sale of wireless
handsets by national  retailers.  The Company  classifies  these Sprint wireless
handset  subsidy  charges  as a selling  and  marketing  expense  for a wireless
handset  sale to a new  customer  and  classifies  these  subsidies as a cost of
service for a wireless handset upgrade to an existing customer.

     Sprint  retains the Company 8% of collected  service  revenues  from Sprint
customers based in the Company's markets and from non-Sprint  customers who roam
onto the Company's network. The amount retained by Sprint is recorded as cost of
service  and  roaming.   Revenues  generated  from  the  sale  of  handsets  and
accessories  and from  roaming  services  provided  to Sprint  and other  Sprint
affiliate  customers who are not based in the Company's  markets are not subject
to the 8% affiliation fee from Sprint.

     The Company  defers  activation  fee revenue  and  recognizes  it using the
straight-line  method over 30 months,  which is the average  life of a customer.
The Company does not recognize  revenue from  customers for which the likelihood
of collecting such revenue is not reasonably assured.  The accounting policy for
the recognition of direct customer  activation costs is to defer such costs when
incurred and recognize it using the straight-line  method over 30 months,  which
is the average life of a customer.  The components of direct customer activation
costs are customer service activation fees, credit check fees, loyalty call fees
and welcome call fees charged to the Company by Sprint.

     For the three months ended June 30, 2002 and 2001,  the Company  recognized
approximately  $1.7 million and $0.9 million,  respectively  of  activation  fee
revenue.  For the  nine  months  ended  June  30,  2002 and  2001,  the  Company
recognized  approximately  $4.0  million  and  $1.7  million,   respectively  of
activation  fee revenue.  For the three months ended June 30, 2002 and 2001, the
Company recognized approximately $1.0 million and $0.6 million,  respectively of
direct customer  activation  costs.  For the nine months ended June 30, 2002 and
2001,  the Company  recognized  approximately  $2.5  million  and $1.3  million,
respectively  of direct  customer  activation  costs.  As of June 30, 2002,  the
Company has deferred  $14.5 million of activation  fee revenue and $10.9 million
of direct customer activation costs to future periods.

      (C)   RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS:

     In July 2002, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standard  ("SFAS") No. 146,  "Accounting for
Costs  Associated with Exit or Disposal  Activities."  SFAS No. 146 provides new
guidance  on  the  recognition  of  costs   associated  with  exit  or  disposal
activities.  The standard requires  companies to recognize costs associated with
exit or disposal  activities  when they are incurred  rather than at the date of
commitment  to an exit or  disposal  plan.  SFAS  No.  146  supercedes  previous
accounting guidance provided by the EITF 94-3 "Liability Recognition for Certain
Employee  Termination  Benefits  and Other Costs to Exit an Activity  (including
Certain Costs Incurred in a Restructuring)."  EITF 94-3 required  recognition of
costs at the date of commitment to an exit or disposal plan.  SFAS No. 146 is to
be applied prospectively to exit or disposal activities initiated after December
31, 2002.

     In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements
No.  4,  44,  and  64,  Amendment  of  FASB  Statement  No.  13,  and  Technical
Corrections".  Among other things, this statement rescinds FASB Statement No. 4,
"Reporting  Gains and Losses from  Extinguishment  of Debt" which  required  all
gains and losses from  extinguishment of debt to be aggregated and, if material,
classified as an  extraordinary  item,  net of related  income tax effect.  As a
result, the criteria in Accounting  Principles Board ("APB") APB Opinion No. 30,
"Reporting  the Results of  Operations -- Reporting the Effects of Disposal of a
Segment of a Business,  and  Extraordinary,  Unusual and Infrequently  Occurring
Events and  Transactions",  will now be used to classify those gains and losses.
The  adoption of SFAS No. 145 is not  expected to have a material  impact on the
Company's results of operations, financial position or cash flows.

     In November 2001, the EITF issued 01-9 "Accounting for Consideration  Given
by a Vendor to a Customer (Including a Reseller of the Vendor's Products)". EITF
01-9 provides  guidance on when a sales incentive or other  consideration  given
should  be a  reduction  of  revenue  or an  expense  and  the  timing  of  such
recognition.  The  guidance  provided in EITF 01-9 is  effective  for  financial
statements for interim or annual periods  beginning after December 15, 2001. The
Company occasionally offers rebates to customers that purchase wireless handsets
in its stores.  The Company's  historical  policy  regarding the  recognition of
these  rebates in the  statement  of  operations  is a reduction  in the revenue
recognized  on the sale of the  wireless  handset  by the  amount of the  rebate
given. The Company's policy is in accordance with the guidance set forth in EITF
01-9. Therefore, the adoption of EITF 01-9 did not have a material impact on the
Company's financial statements.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived Assets." SFAS No. 144 provides new guidance
on the recognition of impairment losses on long-lived assets with definite lives
to be held and used or to be disposed of and also  broadens  the  definition  of
what constitutes a discontinued  operation and how the results of a discontinued
operation  are to be measured and  presented.  SFAS 144 is effective  for fiscal
years  beginning  after  December 15, 2001.  Early adoption of this statement is
permitted.  The Company elected early adoption as of the beginning of its fiscal
year on October 1, 2001. The adoption by the Company did not  materially  change
the  methods  used by the  Company to measure  impairment  losses on  long-lived
assets.

     In June 2001, the FASB issued SFAS No. 141, "Business Combinations",  which
is effective for all business  combinations  initiated after June 30, 2001. SFAS
No. 141 requires  companies to account for all business  combinations  using the
purchase method of accounting,  recognize  intangible assets if certain criteria
are  met,  as  well  as  provide  additional   disclosures   regarding  business
combinations  and allocation of purchase price. The Company adopted SFAS No. 141
as of July 1,  2001,  and the  impact of such  adoption  did not have a material
adverse impact on the Company's financial statements.

     In June 2001, the FASB issued SFAS No. 142,  "Goodwill and Other Intangible
Assets",  which provides for  non-amortization of goodwill and intangible assets
that have indefinite  useful lives,  annual tests of impairments of those assets
and interim tests of  impairment  when an event occurs that more likely than not
has reduced the fair value of such assets.  The statement also provides specific
guidance about how to determine and measure goodwill  impairments,  and requires
additional disclosure of information about goodwill and other intangible assets.
The provisions of this statement are required to be applied starting with fiscal
years  beginning  after December 15, 2001, and applied to all goodwill and other
intangible assets recognized in its financial  statements at that date. Goodwill
and  intangible  assets  acquired  after  June 30,  2001 will be  subject to the
non-amortization provisions of the statement. Early application is permitted for
entities  with fiscal years  beginning  after March 15, 2001,  provided that the
first interim financial  statements had not been issued previously.  The Company
met the criteria for early  application and therefore adopted SFAS No. 142 as of
the  beginning  of its fiscal  year on October 1, 2001.  Upon  application,  the
provisions  of SFAS  No.  142 did not  have a  material  adverse  effect  on the
Company's financial  statements as of December 31, 2001 and for the three months
ended December 31, 2001. The Company  acquired iPCS, see note 7, on November 30,
2001 and  performed a  preliminary  allocation  of the purchase  price under the
provisions of SFAS No. 141. As a result of this allocation, the Company recorded
goodwill,  which is the only indefinite life intangible the Company has recorded
in its  financial  statements.  During the  following  quarter after the initial
valuation,   the  Company  experienced  a  significant  decline  in  its  market
capitalization  as  did  many  other  wireless   telecommunications   providers.
Additionally,  the Company observed that recent wireless  industry  acquisitions
subsequent  to the  acquisition  of  iPCS  were  valued  lower  on a  price  per
population and price per customer  basis.  The Company  considered  these recent
acquisition values and industry trends as an event that more likely than not had
reduced the fair value of iPCS and the related  carrying value of goodwill under
the provisions of SFAS No. 142. Accordingly the Company performed an annual test
for goodwill impairment as of March 31, 2002. The Company recorded approximately
$261.2 million of goodwill impairment for the three months ended March 31, 2002,
as a result of this annual test. The goodwill associated with the acquisition of
iPCS was  recorded  after the adoption of SFAS No. 142 and,  therefore,  was not
considered  transitional goodwill.  Transitional goodwill is considered goodwill
recorded on the  Company's  financial  statements  prior to adoption of SFAS No.
142.  Transitional  goodwill is required to be tested for impairment  within six
months of adoption of SFAS No. 142, with any resulting  impairment recorded as a
cumulative effect of a change in accounting principle.  See note 8 for a further
discussion of the goodwill impairment.

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement Obligations". SFAS No. 143 requires the fair value of a liability for
an  asset  retirement  obligation  to be  recognized  in the  period  that it is
incurred  if a  reasonable  estimate of fair value can be made.  The  associated
asset  retirement  costs are  capitalized as part of the carrying  amount of the
long-lived  asset.  SFAS No. 143 is effective for fiscal years  beginning  after
June 15,  2002.  The adoption of SFAS No. 143 is not expected to have a material
impact on the Company's results of operations, financial position or cash flows.

        (D) NET LOSS PER SHARE

     The Company  computes net loss per common share in accordance with SFAS No.
128  "Earnings  per Share." 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 both the basic and  diluted  net loss per
share calculations for all periods presented.

     The  reconciliation  of  weighted-average   outstanding  common  shares  to
weighted-average  outstanding shares including potentially dilutive common stock
equivalents is set forth below:







                                                                                    THREE
                                                                                    MONTHS                     NINE MONTHS
                                                                                    ENDED                          ENDED
                                                                                   JUNE 30,                       JUNE 30,
                                                                                   --------                       --------
                                                                              2002            2001            2002          2001
                                                                           ------------    -----------    -----------    ----------

                                                                                                             
Weighted-average outstanding common shares.........................          25,801,138     13,179,506     23,059,151    13,007,119
Weighted -average potentially dilutive.............................
     Common stock equivalents:
      Common stock options.........................................               --           433,035          --          382,696
      Stock purchase warrants......................................              40,132         94,078         40,155        93,613
                                                                           ------------    -----------    -----------    ----------
Weighted-average outstanding shares
     including potentially dilutive common
     stock equivalents.............................................          25,841,270     13,706,619     23,099,306    13,483,428
                                                                           ============    ===========    ===========    ==========



(2)   SPRINT AGREEMENTS

     Under the  Sprint  agreements,  Sprint  provides  the  Company  significant
support  services such as customer  service,  billing,  long distance  transport
services,  national network operations support, inventory logistics support, use
of the  Sprint  and  Sprint  PCS brand  names,  national  advertising,  national
distribution  and  product  development.   Additionally,   the  Company  derives
substantial   roaming   revenue  and  expenses  when  Sprint  and  other  Sprint
affiliates'  PCS  wireless  customers  incur  minutes  of use  in the  Company's
territories and when the Company's  customers incur minutes of use in Sprint and
other Sprint affiliates' PCS territories. These transactions are recorded in the
cost of service and roaming and selling and marketing captions in the statements
of  operations.  Cost of  service  and  roaming  transactions  relate  to the 8%
affiliation fee, long distance,  roaming expenses,  billing support and customer
care support.  Purchased inventory transactions relate to inventory purchased by
the  Company  from Sprint  under the Sprint  agreements.  Selling and  marketing
transactions  relate to subsidized  costs on wireless  handsets and  commissions
under Sprint's  national  distribution  program.  Amounts relating to the Sprint
agreements  for the three and nine months  ended June 30, 2002 and 2001,  are as
follows (dollars in thousands):




                                                                                        THREE MONTHS ENDED
                                                                                   -----------------------------
                                                                                     JUNE 30,       JUNE 30,
                                                                                       2002           2001
                                                                                       ----           ----
                                                                                              
Amounts incurred:

     Cost of service and roaming................................................       $49,262      $19,082
     Purchased inventory........................................................        11,744        4,034
     Selling and marketing......................................................         5,979        4,268

                                                                                        NINE MONTHS ENDED
                                                                                   -----------------------------
                                                                                     JUNE 30,       JUNE 30,
                                                                                       2002           2001
                                                                                       ----           ----

Amounts incurred:
     Cost of service and roaming................................................      $128,226      $39,940
     Purchased inventory........................................................        30,829       11,029
     Selling and marketing......................................................        22,367       13,337



(3)   LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

     Long-term  debt  reflects  the  assumption  of the iPCS  long  term debt on
November 30, 2001 and consists of the  following at June 30, 2002 and  September
30, 2001 (dollars in thousands):




                                                                                   JUNE 30,       SEPTEMBER 30,
                                                                                     2002           2001
                                                                                     ----           ----
                                                                                             
AirGate senior credit facility:

      Outstanding borrowing.....................................................   $131,500        $75,300
      Unaccreted original issue discount........................................       (425)          (574)
                                                                                  -----------    -----------

Net AirGate senior credit facility..............................................    131,075         74,726

iPCS senior credit facility.....................................................    110,000             --

1999 AirGate senior subordinated discount notes:
      Outstanding borrowing.....................................................    221,650        201,124
      Unaccreted original issue discount........................................     (8,875)        (9,524)
                                                                                  -----------    -----------

Net 1999 AirGate Senior Subordinated Discount Notes.............................    212,775        191,600

2000 iPCS senior subordinated discount notes....................................    216,116             --
iPCS capital lease obligations..................................................        570             --
                                                                                  -----------    -----------

      Total long-term debt and capital lease obligations........................    670,536        266,326
      Current maturities of long-term debt and capital lease obligations........      1,522             --
                                                                                  -----------    -----------
      Long-term debt and capital lease obligations, excluding current maturities   $669,014       $266,326
                                                                                  ===========    ===========


     As of June 30, 2002, $22.0 million and $30.0 million remained available for
borrowing  under the AirGate  senior credit  facility and the iPCS senior credit
facility,  respectively.  At June 30, 2002 the AirGate  senior  credit  facility
carried an interest rate of 5.9% and the iPCS senior credit facility  carried an
interest rate of 5.6%.  The interest  rate for both senior credit  facilities is
determined  on a margin above either the prime lending rate in the United States
or the London Interbank Offer Rate.

     Following  the merger with iPCS,  the Company  proposed a new business plan
for fiscal year 2002 which would have violated the EBITDA loss  covenants of the
iPCS senior  credit  facility  in the second  half of the fiscal  year 2002.  On
February 14, 2002, the Company entered into an amendment,  which provided relief
under the EBITDA loss covenant and modified certain other requirements.  At June
30,  2002,  the Company was in  compliance  in all  material  respects  with all
operational and financial  covenants for both the AirGate senior credit facility
and the iPCS senior credit facility.

(4)   COMMON STOCK PURCHASE WARRANTS

            (A)   SENIOR CREDIT FACILITY

     On June 1, 2000,  the  Company  issued  stock  purchase  warrants to Lucent
Technologies  in  consideration  of the  AirGate  senior  credit  facility.  The
exercise  price of the warrants  equals  $20.40 per share,  and the warrants are
exercisable  for an aggregate of 10,175 shares of the Company's  common stock at
any time. The warrants  expire on August 15, 2004. All of these warrants  remain
outstanding at June 30, 2002.

           (B)    1999 AIRGATE SENIOR SUBORDINATED DISCOUNT NOTES

     On  September  30,  1999,  the Company  received  gross  proceeds of $156.1
million from the issuance of 300,000  units,  each unit  consisting  of a $1,000
principal  amount at maturity 13.5% senior  subordinated  discount note due 2009
and one warrant to purchase 2.148 shares of common stock at a price of $0.01 per
share.  The warrants  were  exercisable  for an  aggregate of 644,400  shares of
common stock. The warrants expire October 1, 2009. As of June 30, 2002, warrants
representing  604,230  shares of common stock had been  exercised,  and warrants
representing 40,170 shares of common stock remain outstanding.

            (C)   WARRANTS ASSUMED IN IPCS ACQUISITION

     On November 30, 2001,  AirGate assumed  warrants to issue 475,351 shares of
common stock at $34.51 per share.  Such  warrants are held by the holders of the
2000 iPCS senior subordinated discount notes. The warrants expire July 16, 2010.
As of June 30, 2002,  warrants  representing  all 475,351 shares of common stock
remain outstanding.

     On November 30, 2001,  AirGate assumed  warrants to issue 183,584 shares of
common  stock at $31.06 per  share.  Such  warrants  are held by Sprint and were
originally  issued in  consideration  for iPCS  receiving  the right to  provide
Sprint PCS service in the  expansion  territory of Michigan,  Iowa and Nebraska.
The warrants  expire July 15, 2007. As of June 30, 2002,  warrants  representing
183,584 shares of common stock remain outstanding.

(5)   INCOME TAXES

     The Company's  effective income tax rate for the interim periods  presented
is based on  management's  estimate of the Company's  effective tax rate for the
applicable year and differs from the federal statutory income tax rate primarily
due to nondeductible  permanent  differences,  state income taxes and changes in
the valuation  allowance  for 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 carry  forwards.  In assessing the  valuation 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.  Prior to the  acquisition  of iPCS,  management  provided a
valuation  allowance  against all of its deferred  income tax assets because the
realization  of those  deferred  tax assets was  uncertain.  As part of the iPCS
acquisition  on  November  30,  2001,  a  deferred   income  tax  liability  was
established related to non-goodwill  intangible assets acquired.  The previously
recorded  valuation  allowance of $81.5 million against  deferred tax assets was
subsequently  eliminated  as  a  result  of  the  acquisition.  As a  result  of
finalizing the preliminary  purchase price allocation of the iPCS acquisition on
March 31 2002, a reduction to non-goodwill  intangible  assets of  approximately
$118.3 million was incurred.  This reduction to non-goodwill  intangible  assets
had an effect of reducing  the deferred  income tax  liability  associated  with
these  intangible  assets by approximately  $42.5 million.  During the three and
nine months ended June 30, 2002,  the Company has recorded  deferred  income tax
benefits of $0.0 million and $28.8 million,  respectively.  As of June 30, 2002,
the  Company's  deferred  tax  assets  were  equal to its  deferred  income  tax
liability.  As a result,  the Company  expects to provide a valuation  allowance
against future tax benefits generated.

(6)   CONDENSED CONSOLIDATING FINANCIAL INFORMATION

     AGW Leasing Company,  Inc. ("AGW") is a wholly-owned  restricted subsidiary
of AirGate  PCS,  Inc.  AGW has fully and  unconditionally  guaranteed  the 1999
AirGate  senior  subordinated  discount  notes  and the  AirGate  senior  credit
facility. AGW was formed to hold the real estate interests for the Company's PCS
network and retail  operations.  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.

     AirGate  Network  Services  LLC  ("ANS")  was  created  as  a  wholly-owned
restricted  subsidiary  of AirGate PCS,  Inc. ANS has fully and  unconditionally
guaranteed  the 1999  AirGate  senior  subordinated  discount  notes and AirGate
senior  credit  facility.  ANS was  formed to  provide  construction  management
services for the  Company's PCS network.  ANS jointly and  severably  guarantees
AirGate's long-term debt.

     AirGate Service Company,  Inc. ("Service Co") is a wholly-owned  restricted
subsidiary  of  AirGate  PCS,  Inc.  Service  Co has fully  and  unconditionally
guaranteed the 1999 AirGate senior  subordinated  discount notes and the AirGate
senior credit facility.  Service Co was formed to provide management services to
AirGate  and  iPCS.  Service  Co  jointly  and  severably  guarantees  AirGate's
long-term debt.

     iPCS is a wholly-owned  unrestricted  subsidiary of AirGate PCS, Inc. As an
unrestricted  subsidiary,  iPCS provides no guarantee to either the 1999 AirGate
senior  subordinated  discount notes or the AirGate  senior credit  facility and
AirGate and its  restricted  subsidiaries  provide no guarantee to the 2000 iPCS
senior subordinated discount notes or the iPCS senior credit facility.

     AGW,  ANS,  Service Co and iPCS are 100% owned by AirGate PCS,  Inc. and no
other persons have equity or other interest in such entities.

     The unaudited condensed  consolidating  financial information for AGW, ANS,
Service Co and iPCS as of June 30, 2002 and for the nine months then ended is as
follows (dollars in thousands):

                      CONDENSED CONSOLIDATING BALANCE SHEET
                               AS OF JUNE 30, 2002


                                                             AIRGATE
                                            AGW LEASING      NETWORK       AIRGATE                                         IPCS
                           AIRGATE PCS,      COMPANY,       SERVICES,      SERVICE                        AIRGATE     NON-GUARANTOR
                               INC.            INC.            LLC       COMPANY, INC.   ELIMINATIONS  CONSOLIDATED     SUBSIDIARY
                                                                                                 
Cash and cash                $   4,268      $      --       $    (19)       $   --       $     --       $    4,249     $  19,631
equivalents.........
Property and equipment,        172,277             --         46,748            --             --          219,025       234,986
net...................
Intangible assets, net         270,087             --             --            --         51,964          322,051        28,278

Other assets........           321,698             --            529            --         59,065)         263,162        42,065

                           ------------    -----------    -----------    ------------    ----------    -----------    ------------
   Total assets.....         $ 768,330      $      --       $ 47,258        $  --        $ (7,101)      $808,487      $ 324,960
                           ============    ===========    ===========    ============    ==========    ===========    ============

Current liabilities.         $  34,898      $  40,157       $ 59,065        $   --       $(59,065)      $ 75,055      $  50,844
Other Long-term.....             3,158             --             --            --            --           3,158         13,511
Long-term debt......           385,441             --             --            --            --         385,441        283,573
                           ------------    -----------    -----------    ------------    ----------    -----------    ------------
   Total liabilities           423,497         40,157         59,065            --        (59,065)       463,654        347,928

Common stock........               258             --             --            --             --            258           --

Additional paid-in
capital.............           731,152                                                                    731,152       192,850
Accumulated deficit.          (385,382)       (40,157)       (11,807)           --          51,964       (385,382)     (215,818)

Unearned stock option
Compensation........            (1,195)            --              --           --              --         (1,195)

                           ------------    -----------    -----------    ------------    ----------    -----------    ------------
   Total liabilities and
     stockholders'
     equity(deficit)         $ 768,330         $   --        $47,258          $ --        $ (7,101)     $ 808,487      $324,960
                           ============    ===========    ===========    ============    ==========    ===========    ============




                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                    FOR THE NINE MONTHS ENDED, JUNE 30, 2002


                                                             AIRGATE
                                            AGW LEASING      NETWORK       AIRGATE                                         IPCS
                           AIRGATE PCS,      COMPANY,       SERVICES,      SERVICE                        AIRGATE     NON-GUARANTOR
                               INC.            INC.            LLC       COMPANY, INC.   ELIMINATIONS  CONSOLIDATED     SUBSIDIARY


                                                                                                  
Total revenues......         $ 225,201         $   --         $   --          $   --        $    --      $ 225,201     $93,975
Cost of revenues....          (152,964)       (11,347)                                                   (164,311)     (83,052)
                                                                  --              --             --
Selling and marketing          (56,958)        (2,057)                                                    (59,015)     (25,577)
                                                                  --              --             --
General and                     (8,605)          (452)                                                     (9,057)      (9,220)
administrative......                                              --              --             --
Other...............           (28,216)                        2,032                                      (26,184)     (14,635)
                                                    --                            --             --
Depreciation and               (49,301)                       (6,344)                                     (55,645)     (21,596)
amortization........                                --                            --             --
Goodwill impairment.          (261,212)             --            --              --             --      (261,212)      (2,894)

                           ------------    -----------    -----------    ------------    ----------    -----------    ------------
Total expenses......          (557,256)       (13,856)        (4,312)                                    (575,424)    (156,974)
                                                                                   --            --
                           ------------    -----------    -----------    ------------    ----------    -----------    ------------

Loss before income tax
benefit.............          (332,055)       (13,856)        (4,312)                                    (350,223)      (62,999)
                                                                                  --             --
Income tax benefit..            28,761             --             --              --             --        28,761            --
                           ------------    -----------    -----------    ------------    ----------    -----------    ------------

   Net loss.........       $ (303,294)    $  (13,856)     $  (4,312)              --             --    $ (321,462)     $(62,999)
                           ============    ===========    ===========    ============    ==========    ===========    ============



                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                    FOR THE NINE MONTHS ENDED, JUNE 30, 2002



                                                             AIRGATE
                                            AGW LEASING      NETWORK       AIRGATE                                         IPCS
                           AIRGATE PCS,      COMPANY,       SERVICES,      SERVICE                        AIRGATE     NON-GUARANTOR
                               INC.            INC.            LLC       COMPANY, INC.   ELIMINATIONS  CONSOLIDATED     SUBSIDIARY

                                                                                                          
Operating activities,
net.................         $(33,348)         $   --       $  4,193         $   --         $  --       $(29,155)      (19,642)
Investing activities,
net.................           (9,881)             --         (4,055)            --            --        (13,936)      (45,125)
Financing activities,
net.................           57,452              --             --             --            --         57,452        59,996
                           ------------    -----------    -----------    ------------    ----------    -----------    ------------

(Decrease) increase in
cash
and cash equivalents            14,223                           138                                      14,361        (4,771)
                                                  --                             --            --
Cash and cash
equivalents at
   Beginning of period          (9,955)                         (157)                                    (10,112)       24,402
                                                  --                             --            --
                           ------------    -----------    -----------    ------------    ----------    -----------    ------------
Cash and cash
equivalents at
end of period.......           $ 4,268         $  --        $   (19)         $   --        $   --       $  4,249     $  19,631
                           ============    ===========    ===========    ============    ==========    ===========    ============





                                                                                    AIRGATE PCS, INC.
                                                             ELIMINATIONS           CONSOLIDATED
                                                                                     
Cash and cash equivalents....................................            $    -            $   23,880
Property and equipment, net..................................                 -               454,011
Intangible assets, net.......................................                 -               350,329
Other assets.................................................              (723)              304,504
                                                                           -----          -----------
      Total assets...........................................           $  (723)          $ 1,132,724
                                                                        ========          -----------

Current liabilities..........................................           $  (723)           $  125,176
Other Long-term..............................................                 -                16,669
Long-term debt...............................................                 -               669,014
                                                                           -----              -------
                                                                           (723)              810,859
                                                                           =====              =======

Common stock.................................................                 -                   258
Additional paid-in capital...................................                 -               924,002
Accumulated deficit..........................................                 -              (601,200)
Unearned stock option compensation...........................                 -                (1,195)
                                                                           -----          ------------

      Total liabilities and stockholders' equity (deficit)...              (723)            1,132,724
                                                                           =====            =========

Total revenues...............................................            $  227            $  319,403
Cost of revenues.............................................               683              (246,680)
Selling and marketing........................................              (976)              (85,568)
General and administrative...................................                 -               (18,277)
Other........................................................                 -               (40,819)
Depreciation and amortization................................                 -               (77,241)
Goodwill impairment..........................................             2,894              (261,212)
                                                                          -----              ---------
Total expenses...............................................             2,601              (729,797)
                                                                          -----              ---------

Loss before income tax benefit...............................             2,828              (410,394)
Income tax benefit...........................................                 -                28,761
                                                                         ------             ---------
Net loss.....................................................           $ 2,828            $ (381,633)
                                                                        =======             =========

Operating activities, net....................................                 -               (48,797)
Investing activities, net....................................                 -               (59,061)
Financing activities, net....................................                 -               117,448
                                                                         -------              -------

(Decrease) increase in cash and cash equivalents.............                 -                 9,590
Cash and cash equivalents at Beginning of period.............                 -                14,290
                                                                         ------               -------
Cash and cash equivalents at end of period...................             $   -             $  23,880
                                                                          =====             =========


     The unaudited condensed consolidating financial information for AGW and ANS
as of  September  30,  2001 and for the nine  months  ended June 30,  2001 is as
follows (dollars in thousands):

                      CONDENSED CONSOLIDATING BALANCE SHEET
                            AS OF SEPTEMBER 30, 2001



                                                                                     AIRGATE
                                                                   AGW LEASING       NETWORK                        AIRGATE PCS,
                                                                                                                        INC.
                                               AIRGATE PCS, INC.  COMPANY, INC.   SERVICES LLC    ELIMINATIONS      CONSOLIDATED
                                                                                                        
Cash and cash equivalents...................         $ 14,447          $    -         $ (157)          $    -          $ 14,290
Property and equipment, net.................          160,203               -         49,123                -           209,326
Investment in subsidiaries..................           37,540               -              -         (37,540)                 -
Other assets................................          142,738               -            501         (85,845)            57,394
                                                    ---------     -------------   ----------      ------------     -------------

      Total assets..........................        $ 354,928          $    -        $49,467        (123,385)         $ 281,010
                                                    =========          ======        =======        =========         =========

Current liabilities.........................         $ 68,402         $26,301        $58,241        $(85,845)          $ 67,099
Long-term deferred revenue..................              309               -              -                -               309
Long-term debt..............................          266,326               -              -                -           266,326
                                                   ----------     -------------   -------------  ---------------  -------------

      Total liabilities.....................          335,037          26,301         58,241         (85,845)           333,734
                                                   ----------     -----------     ----------     ------------     -------------

Common stock................................              134               -              -                -               134
Additional paid-in-capital..................          205,795               -              -         (37,540)           168,255
Accumulated deficit.........................         (184,492)        (26,301)        (8,774)               -         (219,567)
Unearned stock option compensation..........           (1,546)              -              -                -           (1,546)
                                                  -----------     ------------  ------------    ------------      -------------
     Total liabilities and stockholders'
         equity.............................         $354,928          $    -        $49,467       $(123,385)         $ 281,010
                                                     ========          ======        =======       ==========         =========



                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                     FOR THE NINE MONTHS ENDED JUNE 30, 2001




                                                                                     AIRGATE
                                                                   AGW LEASING       NETWORK                      AIRGATE PCS, INC.
                                               AIRGATE PCS, INC.  COMPANY, INC.   SERVICES LLC    ELIMINATIONS      CONSOLIDATED

                                                                                                      
Total revenues..............................        $ 109,836          $    -          $   -           $    -        $  109,836

Total expenses..............................        (180,926)        (10,943)        (3,945)                -          (195,814)
                                                    ---------     -----------     ----------          -------          ---------


Net loss....................................        $(71,090)       $(10,943)     $ (3,945)            $    -        $ (85,978)
                                                    =========       =========     ==========           ======        ==========



                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                     FOR THE NINE MONTHS ENDED JUNE 30, 2001




                                                                                     AIRGATE
                                                                   AGW LEASING       NETWORK                      AIRGATE PCS, INC.
                                               AIRGATE PCS, INC.  COMPANY, INC.   SERVICES LLC    ELIMINATIONS      CONSOLIDATED
                                                                                                      
Operating activities, net...................        $(50,511)          $    -        $ 8,781           $    -        $ (41,730)

Investing activities, net...................          (47,893               -        (8,529)                -          (56,422)

Financing activities, net...................           47,614               -              -                -           47,614
                                                       ------     -------------   ------------        ---------   -------------
(Decrease) increase in cash.................
and cash equivalents........................         (50,790)               -            252                -          (50,538)

Cash and cash equivalents at
beginning of period.........................           58,636               -           (252)               -           58,384
                                                       ------            -----         ------           -----         --------
Cash and cash equivalents at end of
period......................................          $ 7,846          $    -          $   -           $    -         $  7,846
                                                      =======           ======          =====           ======         ========



     The unaudited  condensed  consolidating  statement of  operations  for AGW,
Service Co, ANS and iPCS for the three  months ended June 30, 2002 is as follows
(dollars in thousands):

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                    FOR THE THREE MONTHS ENDED JUNE 30, 2002



                                                                    AGW LEASING       AIRGATE          AIRGATE
                                                   AIRGATE PCS,      COMPANY,         SERVICE          NETWORK
                                                       INC.            INC.        COMPANY, INC.    SERVICES, LLC    ELIMINATIONS
                                                                                                            
Total revenues..............................         $ 81,147           $    -           $   -            $   -            $  -
Cost of revenues............................          (53,728)          (3,837)              -                -               -
Selling and marketing.......................          (15,292)            (558)              -                -               -
General and administrative..................           (4,364)            (131)              -                -               -
Other.......................................           (9,688)               -               -              764               -
Depreciation and amortization...............          (17,828)               -               -           (2,181)              -
Goodwill impairment.........................                -                -               -                -               -
                                                  ------------    -------------        -------     ------------         --------
Total expenses..............................         (100,900)          (4,526)              -           (1,417)              -
                                                  ------------    -------------        -------    -------------         --------
Loss before income tax benefit..............          (19,753)          (4,526)              -           (1,417)              -

Income tax benefit..........................                -                -               -                -               -
                                                  --------------  -------------   ------------    ---------------      --------
     Net loss...............................        $ (19,753)        $ (4,526)          $   -         $ (1,417)          $   -
                                                    ==========        =========          =====         =========          =====





                                                                      IPCS
                                                    AIRGATE       NON-GUARANTOR                      AIRGATE
                                                   PCS, INC                                         PCS, INC.
                                                  CONSOLIDATED     SUBSIDIARY      ELIMINATIONS    CONSOLIDATED

                                                                                           
Total revenues..............................         $ 81,147         $ 41,491         $   171         $122,809
Cost of revenues............................          (57,565)         (35,236)            682          (92,119)
Selling and marketing.......................          (15,850)         (11,428)          (853)          (28,131)
General and administrative..................           (4,495)          (1,713)              -           (6,208)
Other.......................................           (8,924)          (6,746)              -          (15,670)
Depreciation and amortization...............          (20,009)         (10,751)              -          (30,760)
Goodwill impairment.........................                -                -               -                -
                                                    ----------      ----------    -------------     -----------

Total expenses..............................         (106,843)         (65,874)          (171)         (172,888)
                                                     ---------        ---------    -------------     -----------

Loss before income tax benefit..............          (25,696)         (24,383)              -          (50,079)


Income tax benefit..........................                -                -               -                -
                                                  -------------   --------------   -------------     -----------

Net loss.....                                       $ (25,696)       $ (24,383)         $    -         $(50,079)
                                                    ==========       ==========         =======        =========


     The unaudited condensed  consolidating  statement of operations for AGW and
ANS  for the  three  months  ended  June  30,  2001 is as  follows  (dollars  in
thousands):

                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                    FOR THE THREE MONTHS ENDED JUNE 30, 2001


                                              AGW LEASING          AIRGATE NETWORK                 AIRGATE PCS, INC.
                        AIRGATE PCS, INC.     COMPANY, INC.        SERVICES LLC     ELIMINATIONS     CONSOLIDATED

                                                                                        
Total revenues......         $ 49,739          $      -             $      -            $ -          $  49,739
Total expenses......           (66,000)          (3,940)              (3,542)             -            (73,482)
                               --------          -------              -------            ---           --------
Net loss............         $ (16,261)        $ (3,940)            $ (3,542)           $ -          $ (23,743)
                             ==========        ========-            =========            ===          ==========


(7)   MERGER WITH IPCS, INC.

     On November 30, 2001,  the Company  completed the  acquisition  of iPCS. In
connection  with the iPCS  acquisition,  AirGate  issued 12.4 million  shares of
AirGate  common stock  valued at $57.16 per share on November  30,  2001,  which
totaled  $706.6  million.  The Company  assumed an additional 1.1 million shares
related to outstanding iPCS options and warrants valued at $47.7 million using a
Black-Scholes  option pricing model. The transaction was accounted for under the
purchase  method of accounting.  Accordingly,  the Company  engaged a nationally
recognized valuation expert to assist in the allocation of purchase price to the
fair value of identifiable  assets and liabilities.  AirGate owns 100 percent of
the capital stock of iPCS.  Subsequently,  certain former  shareholders  of iPCS
sold 4.0 million shares of AirGate common stock in an  underwritten  offering on
December 18,  2001.  The  accounts of iPCS,  Inc. are included in the  Company's
results of operations subsequent to November 30, 2001.

     The Company  considers  AirGate  PCS,  Inc.  the  acquiring  entity for the
following reasons.  AirGate PCS, Inc. was the issuer of the equity shares in the
merger,  AirGate  PCS,  Inc.  stockholders,  subsequent  to the merger,  held 53
percent  of the  combined  entity,  senior  management  of the  combined  entity
subsequent  to the merger is comprised of former  senior  management  of AirGate
PCS, Inc., AirGate PCS, Inc.  stockholders,  subsequent to the merger,  have the
majority voting rights to elect the governing body of the combined company,  and
AirGate PCS, Inc. was the larger of the two entities prior to the merger.

     The   acquisition   of  iPCS   represented  a  strategic   opportunity   to
significantly  expand  the  size  and  scope of the  Company's  operations.  The
acquisition  increases the total resident  population in the Company's territory
from 7.1 million to approximately 14.6 million,  in markets adjacent to Chicago,
Illinois,  Detroit,  Michigan, Des Moines, Iowa,  Indianapolis,  Indiana and St.
Louis,  Missouri. The Company believes the acquisition of iPCS and its proximity
to these markets increases AirGate's strategic importance to Sprint. The Company
believes the iPCS territory has attractive market  characteristics,  and that it
will be able to leverage the best operating  practices of both companies to more
effectively penetrate these markets.

      The acquisition activity is summarized as follows:

     The fair values of  identifiable  assets and liabilities as of November 30,
2001 (dollars in thousands).


 Stock issued.......................................................  $ 706,645
 Value of options and warrants converted............................     47,727
 Costs associated with acquisition..................................      7,730
 Liabilities assumed................................................    394,165
                                                                      ----------
 Total purchase price............................................... $1,156,267
                                                                    ============

     As a result of the  acquisition of iPCS, the Company  recorded  goodwill of
$462,835 and  intangible  assets of $379,589,  which will be amortized  over the
following periods (dollars in thousands):

                                                         VALUE      AMORTIZATION
                                                        ASSIGNED        PERIOD
Acquired customer base.................................. $52,400       30 months
Non-competition agreements..............................   3,900        6 months
Right to provide service under the Sprint Agreements.... 323,289      205 months
                                                         -------
                                                        $379,589

     The unaudited pro forma condensed consolidated statements of operations for
the three and nine months ended June 30, 2001 and the nine months ended June 30,
2002, set forth below,  present the results of operations as if the  acquisition
had occurred at the beginning of each period and are not necessarily  indicative
of future  results  or actual  results  that would  have been  achieved  had the
acquisition occurred as of the beginning of each period (dollars in thousands).

                                                               THREE MONTHS
                                                                   ENDED
                                                               JUNE 30, 2001
 Total revenues................................................     $  75,308
 Net loss......................................................     $ (54,147)
                                                                    ----------
 Basic and diluted net loss per share..........................     $   (2.12)
                                                                      ========

                                                                NINE MONTHS
                                                                   ENDED
                                                               JUNE 30, 2001
 Total revenues................................................    $  161,462
 Net loss......................................................    $ (180,616)
                                                                   -----------
 Basic and diluted net loss per share..........................    $    (7.12)
                                                                     =========


                                                                NINE MONTHS
                                                                   ENDED
                                                               JUNE 30, 2002
 Total revenues................................................     $ 346,210
 Net loss......................................................    $ (430,377)
                                                                   -----------
 Basic and diluted net loss per share..........................      $ (16.70)
                                                                     =========

(8)   GOODWILL AND INTANGIBLE ASSETS

     During   the  three   months   ended   March   31,   2002,   the   wireless
telecommunications   industry   experienced   significant   declines  in  market
capitalization.  These significant  declines in market  capitalization  were the
result of concerns  surrounding  anticipated weakness in future customer growth,
anticipated future lower average revenue per customer and liquidity concerns. In
addition, recent wireless industry acquisitions subsequent to the acquisition of
iPCS were valued lower on a price per population  and price per customer  basis.
As a result of these  recent  transactions  and  industry  trends,  the  Company
believed  it was more  likely  than not that  the  value of iPCS,  Inc.  and the
carrying value of the  associated  goodwill had been reduced.  Accordingly,  the
Company engaged a nationally recognized valuation expert to perform a fair value
assessment of the recently  acquired  iPCS  reporting  unit of the Company.  The
valuation  expert  used a  combination  of the  market  value  approach  and the
discounted cash flow approach for determining the fair value of iPCS. The market
value approach used a sample of recent wireless service provider transactions on
a price per head of population and price per customer basis. The discounted cash
flow method used the projected  discounted  cash flows and residual  value to be
generated by the assets of iPCS. From this valuation, it was determined the fair
value of iPCS was less than its recorded  carrying  value at March 31, 2002. The
valuation  expert  performed a purchase price  allocation  based on this implied
fair value at March 31, 2002.  Based on the implied purchase price allocation of
the fair value at March 31, 2002, the Company recorded a goodwill  impairment of
$261.2 million.  The testing  performed at March 31, 2002 is the Company's first
annual test for goodwill impairment under SFAS No. 142.

     The changes in the carrying amount of goodwill  between  September 30, 2001
and June 30, 2002 are as follows (dollars in thousands):


Balance as of September 30, 2001                                      $      -

  Goodwill acquired on November 30, 2001 (preliminary purchase
     price allocation)................................................ 387,392
  Adjustment to preliminary purchase price allocation................. 117,925
  Deferred income tax impact on goodwill from preliminary
     purchase price allocation........................................ (42,482)
  Goodwill impairment                                                 (261,212)
                                                                      ---------
  Balance as of June 30, 2002                                        $ 201,623
                                                                      =========

     The adjustment to the preliminary purchase price allocation  represents the
final  purchase  price  allocation  between  goodwill  and the right to  provide
service under the Sprint agreements. This final allocation was made at March 31,
2002. Additionally, adjustments to the fair market value of certain property and
equipment of iPCS, Inc. of $6.4 million were made. These  adjustments  relate to
business plans prior to the  acquisition of iPCS  associated  with the Company's
network build-out and selling and marketing organizational structure.

     The  carrying  amount,   accumulated   amortization  and  estimated  future
amortization expense of acquired definite life intangibles at June 30, 2002, are
as follows (dollars in thousands):



                                                                                  GROSS
                                                                                CARRYING     ACCUMULATED
                                                                                 AMOUNT     AMORTIZATION
                                                                                         
Amortized intangible assets:
   Non-competition agreements, iPCS acquisition..............................    $ 3,900       $(3,900)
   Non-competition agreements - store acquisitions...........................        159          (107)
   Acquired customer base - iPCS acquisition.................................     52,400       (12,227)
   Right to provide service under the Sprint agreements                          323,289       (13,185)
    - iPCS acquisition.......................................................    -------       --------
         Total...............................................................   $379,748      $(29,419)
                                                                                ========      ---------


     The weighted average lives of amortized  intangible assets is approximately
178.7 months or 14.9 years.

Estimated amortization expense for the fiscal years ended
September 30,
   2002..................................................          $ 39,253
   2003..................................................          $ 39,754
   2004..................................................          $ 32,767
   2005..................................................          $ 18,794
   2006..................................................          $ 18,794

(9)  COMMITMENTS AND CONTINGENCIES

     On July 3, the Federal  Communications  Commission  (the  "FCC")  issued an
order in Sprint PCS v. AT&T for declaratory  judgment  holding that PCS wireless
carriers could not unilaterally  impose terminating long distance access charges
pursuant  to FCC  rules.  This  FCC  order  did  not  preclude  a  finding  of a
contractual  basis for these charges,  nor did it rule whether or not Sprint PCS
had such a contract with carriers such as AT&T. AirGate and iPCS have previously
received $3.9 and $1.0 million, respectively. This is comprised of $4.3 and $1.1
million,  respectively,  of terminating long distance access revenues, less $0.4
and $0.1 million,  respectively,  of associated affiliation fees from Sprint PCS
prior to the current  quarter,  and Sprint PCS has asserted its right to recover
these revenues net of the affiliation fees. As a result of this ruling,  and our
assessment of this contingency under SFAS No. 5, "Accounting for Contingencies",
we have taken a charge to current period revenue.  However,  we will continue to
assess the  ability of Sprint,  Sprint PCS or other  carriers  to recover  these
charges and the Company is continuing to review the  availability of defenses it
may have against Sprint PCS' claim to recover these revenues.

     In May,  2002,  putative class action  complaints  were filed in the United
States District Court for the Northern  District of Georgia against AirGate PCS,
Inc.,  Thomas M.  Dougherty,  Barbara L. Blackford,  Alan B.  Catherall,  Credit
Suisse First Boston, Lehman Brothers,  UBS Warburg LLC, William Blair & Company,
Thomas Wiesel  Partners LLC and TD Securities.  The complaints do not specify an
amount or range of damages that the plaintiffs are seeking.  The complaints seek
class  certification  and allege that the prospectus used in connection with the
secondary  offering  of Company  stock by certain  former iPCS  shareholders  on
December 18, 2001  contained  materially  false and  misleading  statements  and
omitted material information  necessary to make the statements in the prospectus
not false and misleading. The alleged omissions included (i) failure to disclose
that in order to complete an  effective  integration  of iPCS,  drastic  changes
would have to be made to the Company's  distribution  channels,  (ii) failure to
disclose  that the  sales  force in the  acquired  iPCS  markets  would  require
extensive  restructuring  and (iii)  failure  to  disclose  that the  "churn" or
"turnover"  rate for customers  would increase as a result of an increase in the
amount of sub-prime  credit quality  customers the Company added from its merger
with iPCS. On July 15, 2002, certain plaintiffs and their counsel filed a motion
seeking  appointment as lead plaintiffs and lead counsel.  The Company  believes
the  plaintiffs'  claims are  without  merit and  intends to  vigorously  defend
against  these claims.  However,  no assurance can be given as to the outcome of
the litigation.





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

FORWARD-LOOKING STATEMENTS

     Statements  contained herein regarding expected financial results and other
planned  events,  including  but not limited to,  anticipated  liquidity,  churn
rates,  ARPU,  CPGA and CCPU (all as  defined  in the  Results  of  Operations),
decreases  in roaming  rates,  EBITDA (as  defined  in the  Critical  Accounting
Policies),  capital expenditures and other statements that include words such as
"anticipate,"   "believe,"   "estimate,"  "expect,"  "intend,"  "plan,"  "seek",
"project" and similar  expressions are  forward-looking  statements that involve
risk and  uncertainties.  Actual future events or results may differ  materially
from these  statements.  Readers are referred to the documents  filed by AirGate
and iPCS with the  Securities  and Exchange  Commission,  specifically  the most
recent  filings which  identify  important  risk factors that could cause actual
results  to differ  from  those  contained  in the  forward-looking  statements,
including:

o   the ability to successfully integrate the businesses of AirGate and iPCS;
o   the competitiveness and impact of Sprint PCS pricing plans, products and
      services;
o   customer credit quality;
o   the ability of Sprint to provide back office, billing, customer care and
      other services and the costs of such services;
o   rates of penetration in the wireless industry;
o   our significant level of indebtedness;
o   adequacy of bad debt and other reserves;
o   the potential to experience a continued high rate of customer turnover;
o   the potential need for additional sources of liquidity;
o   anticipated future losses;
o   customer purchasing patterns;
o   potential fluctuations in quarterly results;
o   an adequate supply of subscriber equipment;
o   risks related to future growth and expansion; and
o   the volatility of the market price of our common stock.

     These and other  applicable risks are summarized under the captions "Future
Trends That May Affect Operating Results and Liquidity"  included in this Item 2
-  Management's  Discussion  and Analysis of Financial  Condition and Results of
Operations"  of this Form 10-Q and  "Investment  Considerations"  included under
Item 5 - Other Information of this Form 10-Q and elsewhere in this report.

OVERVIEW

     On July 22,  1998,  the  Company  entered  into a  management  and  related
agreements  with  Sprint  whereby  it became  an  affiliate  of Sprint  with the
exclusive  right to provide 100%  digital PCS  products  and services  under the
Sprint and Sprint PCS brand names in the Company's original Sprint PCS territory
in the southeastern United States. In January 2000, the Company began commercial
operations with the launch of four markets covering 2.2 million residents in the
Company's  southeastern  territory.  By  September  30,  2000,  the  Company had
launched  commercial PCS service in all of the 21 basic trading areas,  referred
to as markets, which comprise the Company's original southeastern  territory. On
November 30, 2001,  AirGate  acquired iPCS, Inc., a PCS affiliate of Sprint with
37 markets in the midwestern  states of Michigan,  Illinois,  Iowa and Nebraska.
The acquisition of iPCS increased the total resident population in the Company's
markets  from 7.1 million to approximately  14.6  million.  Additionally,  iPCS
served  149,119  subscribers  as of November  30, 2001.  At June 30,  2002,  the
Company provided Sprint PCS services to 532,446 subscribers.

     iPCS is a wholly-owned  unrestricted  subsidiary of AirGate. As required by
the terms of AirGate's and iPCS' respective  outstanding  indebtedness,  each of
AirGate and iPCS conducts its business as a separate entity from the other.

     Under the Company's  long-term  agreements with Sprint, the Company manages
the network on Sprint's  licensed  spectrum  and has the right to use the Sprint
and Sprint PCS brand names  royalty-free  during the Company's  PCS  affiliation
with Sprint.  The Company also has access to Sprint's national marketing support
and distribution programs and is generally entitled to buy network and equipment
and  subscriber  handsets  at the same  discounted  rates  offered by vendors to
Sprint  based on its large  volume  purchases.  In exchange  for these and other
benefits,  the Company pays an  affiliation  fee of 8% of collected  revenues to
Sprint.  The Company is entitled to 100% of revenues  collected from the sale of
handsets and accessories and on roaming revenues  received when Sprint and other
Sprint PCS affiliate  customers from a different  territory make a wireless call
on the Company's PCS network.

     At June 30, 2002, the Company's  Sprint PCS network covered 11.6 million of
the 14.6  million  residents  in the  Company's  Sprint PCS  territory  based on
current estimates compiled by Equifax, Inc.

CRITICAL ACCOUNTING POLICIES

     The  Company  relies on the use of  estimates  and makes  assumptions  that
impact its financial condition and results.  These estimates and assumptions are
based on historical results and trends as well as the Company's  forecasts as to
how these  might  change in the  future.  Some of the most  critical  accounting
policies that might materially impact the Company's results include:

Allowance for Doubtful Accounts

     Estimates are used in determining  the allowance for doubtful  accounts and
are based both on  historical  collection  experience,  current  trends,  credit
policy  and on a  percentage  of  accounts  receivable  by  aging  category.  In
determining  these  percentages,  the Company looks at historical  write-offs in
relation  to the  period in which the  subscriber  was  originally  billed.  The
Company  also  looks at the  average  length of time that  elapses  between  the
original  billing date and the date of write-off in determining  the adequacy of
the allowance for doubtful  accounts by aging category.  From this  information,
the Company provides specific  allowances to the aging  categories.  The Company
provides an allowance for  substantially  all receivables over 90 days old based
on knowledge of Sprint collection policies and procedures. Bad debt expense as a
percentage of service revenues for the three and nine months ended June 30, 2002
was 8.5% and 9.6%,  respectively.  Bad debt expense as a  percentage  of service
revenues for the three and nine months  ended June 30, 2001,  was 7.0% and 7.5%,
respectively.  The  allowance  for  doubtful  accounts  as of June 30,  2002 and
September  30, 2001 was $13.3  million and $2.8  million,  respectively.  If the
allowance for doubtful accounts is not adequate, it would have a negative effect
on operating income, EBITDA and available cash.

     The  Company  also  reviews  current  trends in the  credit  quality of its
customer base and changes in its credit policies. For the nine months ended June
30, 2002, 53% of the Company's customer additions  consisted of sub-prime credit
quality  customers.  Under the Sprint service  plans,  customers who do not meet
certain credit criteria can  nevertheless  select any plan offered subject to an
account-spending limit, referred to as ASL, to control credit exposure.  Account
spending  limits range from $125 to $200  depending on the credit quality of the
customer.  Prior to May 2001,  all of these  customers  were  required to make a
deposit of $125 that could be credited against future billings. In May 2001, the
deposit requirement was eliminated on all credit classes ("NDASL").  On November
15,  2001,  the NDASL  program  was  replaced by the "Clear Pay  program"  which
require a $125  deposit  requirement  for the lowest  credit  class and featured
increased  back-office  controls with respect to credit collection  efforts.  On
February  24,  2002,  the Clear Pay  program  was  superceded  in the  Company's
territories  by the "Clear Pay II  program",  which  re-instituted  the  deposit
requirement  across all new sub-prime credit quality  customers and not just the
lowest  credit  class.  The Company has removed the deposit  requirement  in its
midwestern  markets from all but the lowest sub-prime credit quality  customers.
The removal of the deposit requirement for the midwestern region could increase
the number of sub-prime credit quality  customers,  and such increases could, in
turn,  increase bad debts and uncollectible  accounts.  The Clear Pay II deposit
program remains in effect for the Company's  southeastern markets.

Reserve for First Payment Default Customers

     The Company  reserves a portion of its new customers  and related  revenues
from those customers that it anticipates will never pay a bill. Using historical
information  of the  percentage  of customers  whose  service was  cancelled for
non-payment  without ever making a payment,  the Company estimates the number of
customers  activated in the current period that will never pay a bill. For these
customers,  the Company does not recognize revenue and does not consider them as
customer  additions.  As a result these  customers are not included in the churn
statistics or  subscriber  count.  At June 30, 2002 and September 30, 2001,  the
Company had in reserve approximately 6,102 and 7,803 customers, respectively.

Reserve for Obsolete Excess Inventory

     The  Company  currently  records a reserve for  obsolete or excess  handset
inventory  for  models  that  remain  in  inventory   after  60  days  of  being
discontinued  by Sprint PCS.  With the migration to 1XRTT  network,  the Company
will need to continue to monitor the depletion of its current  inventory levels.
If the Company does not deplete the  inventory  that is not capable of providing
1XRTT services prior to the complete  rollout of 1XRTT,  it may have to record a
reserve for any  remaining  obsolete  inventory due to lower  realizable  retail
prices on those  handsets.  If the  estimate of obsolete or excess  inventory is
understated, inventory, operating income and EBITDA would be reduced.

Revenue Recognition

     The Company recognizes  revenues when persuasive evidence of an arrangement
exists,  services  have  been  rendered,  the  price  to the  buyer  is fixed or
determinable,  and collectibility is reasonably  assured.  The Company's revenue
recognition  polices  are  consistent  with the  guidance  in  Staff  Accounting
Bulletin  ("SAB") No. 101,  "Revenue  Recognition in Financial  Statements,"  as
amended by SAB No. 101A and 101B. The Company records  equipment revenue for the
sale of handsets and  accessories to customers in its retail stores and to local
distributors in its territories.  The Company does not record equipment  revenue
on handsets and accessories purchased by its customers from national third party
retailers  such as Radio  Shack,  Best Buy and Circuit  City,  or directly  from
Sprint. The Company believes the equipment revenue and related cost of equipment
associated  with the sale of wireless  handsets  and  accessories  is a separate
earnings process from the sale of wireless services to customers.  The Company's
customers pay an activation fee when they initiate  service.  The Company defers
activation  fee  revenue  over  the  average  life of its  customers,  which  is
estimated  to be 30 months.  The Company  recognizes  service  revenue  from its
customers as they use the service.  The Company provides a reduction of recorded
revenue for billing adjustments and billing corrections.  The Company provides a
reduction of recorded  revenue for rebates and  discounts  given to customers on
wireless  handset  sales in  accordance  with the  Emerging  Issues  Task  Force
("EITF")  01-9  "Accounting  for  Consideration  Given by a Vendor to a Customer
(Including a Reseller of the Vendor's  Products)".  The Company  participates in
the  Sprint  national  and  regional  distribution  program  in  which  national
retailers  such as Radio Shack sell Sprint  products and  services.  In order to
facilitate the sale of Sprint products and services, national retailers purchase
wireless  handsets from Sprint for resale and receive  compensation  from Sprint
for  products and  services  sold.  For  industry  competitive  reasons,  Sprint
subsidizes  the price of these handsets by selling the handsets at a price below
cost.  Under the Company's  management  agreement  with Sprint,  when a national
retailer sells a handset  purchased from Sprint to a subscriber in the Company's
territory,  the Company is obligated to reimburse Sprint for the handset subsidy
that Sprint  originally  incurred.  The national  retailers sell Sprint wireless
services  under the Sprint  brands and marks.  The Company  does not receive any
revenues from the sale of wireless handsets by national  retailers.  The Company
classifies  these  Sprint  wireless  handset  subsidy  charges as a selling  and
marketing  expense for a wireless  handset sale to a new customer and classifies
these  subsidies  as a cost of  service  for a  wireless  handset  upgrade to an
existing customer.

Goodwill and Intangible Assets

     Purchase price accounting  requires  extensive use of accounting  estimates
and  judgments to allocate  the  purchase  price to the fair market value of the
assets and liabilities purchased.  In the recording of the purchase of iPCS, the
Company  engaged  a  nationally   recognized   valuation  expert  to  assist  in
determining  the fair value of these  assets and  liabilities.  Included  in the
asset valuation for this purchase was the valuation of three intangible  assets:
the  iPCS  customer  base,   non-compete  agreements  for  certain  former  iPCS
employees,  and the right to be the exclusive provider of Sprint services in the
37  markets in which iPCS  operates.  For the  customer  base,  the  non-compete
agreement, and the right to provide service under the Sprint Agreements,  finite
useful lives of thirty  months,  six months and 205 months,  respectively,  have
been assigned to these  intangible  assets and they will each be amortized  over
these respective  useful lives. The Company  evaluates  acquired  businesses for
potential  impairment  indicators  whenever  events or changes in  circumstances
indicate that the carrying value may not be recoverable. Factors that management
considers  important  which  could  trigger an  impairment  review  include  the
following:

o   Significant decrease in the market value of an asset;
o   Significant changes in the manner of use of the acquired assets or the
      strategy for the overall business;
o   Significant adverse change in legal factors or negative industry or
      economic trends;
o   Significant  underperformance  relative to current period and/or projected
      future operating  profits or cash flows associated with an asset; or
o   Significant decline in the Company's stock price for a sustained period.

     The wireless  telecommunications  industry experienced significant declines
in market  capitalization  over the past year.  These  significant  declines  in
market  capitalization  were the  result  of  concerns  surrounding  anticipated
weakness in future customer growth, anticipated future lower average revenue per
customer and liquidity concerns. As a result of this industry trend, the Company
experienced significant declines in its market capitalization  subsequent to its
acquisition  of  iPCS.  In  addition,   recent  wireless  industry  acquisitions
subsequent to the acquisition of iPCS were valued substantially lower on a price
per  population  and  price per  customer  basis.  As a result  of these  recent
transactions and industry  trends,  the Company believed it was more likely than
not  that the  value of iPCS,  Inc.  and the  carrying  value of the  associated
goodwill  had been  reduced.  Accordingly,  the  Company  engaged  a  nationally
recognized  valuation  expert to perform a fair value assessment of the recently
acquired iPCS  reporting  unit of the Company.  The Company  recorded a goodwill
impairment of approximately $261.2 million at March 31, 2002.

     The  Company  continually  monitors  the  fair  value of its  goodwill  and
intangible  assets.  The Company is currently  revising its long-range  business
plan for both  AirGate  PCS and  iPCS.  The  Company  expects  to  complete  its
long-range business plans before the end of the Company's fiscal year-end.  Upon
completion  of the  long-range  business  plan,  the  Company  will  assess  the
enterprise value of iPCS and the carrying value of its goodwill.  The results of
the long-range business plan could cause the Company to conclude that impairment
indicators  exist and that goodwill or intangibles  associated  with iPCS may be
impaired.  Any resulting impairment loss could have a material adverse impact on
the Company's financial condition and results of operations.

Income Taxes

     As part of the process of preparing  the Company's  consolidated  financial
statements  the  Company  is  required  to  estimate  its  taxes  in each of the
jurisdictions  of operation.  This process  involves  management  estimating the
actual  current  tax  expense  together  with  assessing  temporary  differences
resulting  from differing  treatment of items for tax and  accounting  purposes.
These  differences  result in  deferred  tax assets and  liabilities,  which are
included within the  consolidated  balance sheets.  The Company must then assess
the  likelihood  that the  deferred  tax assets  will be  recovered  from future
taxable  income and to the extent  recovery  is not  likely,  the  Company  must
establish a valuation allowance. Future taxable income depends on the ability to
generate  income in excess of  allowable  deductions.  To the extent the Company
establishes a valuation  allowance or increases this  allowance in a period,  an
expense is recorded  within the tax provision in the  consolidated  statement of
operations.  Significant  management  judgment is required  in  determining  the
Company's  provision for income taxes,  its deferred tax assets and  liabilities
and any valuation  allowance  recorded  against net deferred tax assets.  In the
event that actual  results  differ from these  estimates or the Company  adjusts
these  estimates  in  future  periods,  the  Company  may need to  establish  an
additional  valuation  allowance  that could  materially  impact  the  Company's
financial condition and results of operations.

Reliance on the Timeliness and Accuracy of Data Received from Sprint

     The Company places  significant  reliance on the timeliness and accuracy of
revenue and cost data related to its customer base that it receives on a monthly
basis from Sprint. The Company makes significant revenue, allowance for doubtful
accounts,  cost of service and sales and marketing cost estimates  based on data
it receives from Sprint.  The Company obtains  assurance to the accuracy of this
data through reliance on the "Statement of Attestation Services" (SAS) 70 report
on Sprint's  internal  control  processes.  Errors that are not  reconciled on a
timely  basis by Sprint could have a material  adverse  effect on the results of
operations and cash flows of the Company.

EBITDA

     The Company defines EBITDA as earnings  before  interest,  taxes,  non-cash
stock  compensation  expense,  depreciation,  amortization  of  intangibles  and
goodwill  impairment  losses.  EBITDA  as  defined  by the  Company  may  not be
comparable to similarly titled measures by other companies.

NEW ACCOUNTING PRONOUNCEMENTS

     In July  2002,  the  FASB  issued  SFAS  No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal Activities." SFAS No. 146 provides new guidance
on the  recognition of costs  associated with exit or disposal  activities.  The
standard requires  companies to recognize costs associated with exit or disposal
activities  when they are incurred  rather than at the date of  commitment to an
exit or disposal plan.  SFAS No. 146  supercedes  previous  accounting  guidance
provided by EITF 94-3 "Liability  Recognition for Certain  Employee  Termination
Benefits and Other Costs to Exit an Activity  (including  Certain Costs Incurred
in a  Restructuring)."  EITF 94-3 required  recognition  of costs at the date of
commitment  to an  exit  or  disposal  plan.  SFAS  No.  146  is  to be  applied
prospectively to exit or disposal activities initiated after December 31, 2002.

     In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements
No.  4,  44,  and  64,  Amendment  of  FASB  Statement  No.  13,  and  Technical
Corrections".  Among other things, this statement rescinds FASB Statement No. 4,
"Reporting  Gains and Losses from  Extinguishment  of Debt" which  required  all
gains and losses from  extinguishment of debt to be aggregated and, if material,
classified as an  extraordinary  item,  net of related  income tax effect.  As a
result, the criteria in Accounting  Principles Board ("APB") APB Opinion No. 30,
"Reporting  the Results of  Operations -- Reporting the Effects of Disposal of a
Segment of a Business,  and  Extraordinary,  Unusual and Infrequently  Occurring
Events and  Transactions",  will now be used to classify those gains and losses.
The  adoption of SFAS No. 145 is not  expected to have a material  impact on the
Company's results of operations, financial position or cash flows.

     In November  2001,  the EITF of the FASB issued EITF 01-9  "Accounting  for
Consideration  Given by a Vendor to a  Customer  (Including  a  Reseller  of the
Vendor's  Products)".  EITF 01-9 provides  guidance on when a sales incentive or
other consideration given should be a reduction of revenue or an expense and the
timing of such recognition.  The guidance provided in EITF 01-9 is effective for
financial  statements for interim or annual periods beginning after December 15,
2001.  The  Company  occasionally  offers  rebates to  customers  that  purchase
wireless handsets in its stores.  The Company's  historical policy regarding the
recognition  of these  rebates in the  statement of operations is a reduction in
the revenue  recognized on the sale of the wireless handset by the amount of the
rebate given.  The Company's policy is in accordance with the guidance set forth
in EITF  01-9.  Therefore,  the  adoption  of EITF 01-9 did not have a  material
impact on the Company's financial statements.

     In August 2001,  the FASB SFAS No. 144,  "Accounting  for the Impairment or
Disposal  of  Long-Lived  Assets."  SFAS No. 144  provides  new  guidance on the
recognition of impairment  losses on long-lived assets with definite lives to be
held and used or to be  disposed of and also  broadens  the  definition  of what
constitutes  a  discontinued  operation  and how the  results of a  discontinued
operation  are to be measured and  presented.  SFAS 144 is effective  for fiscal
years  beginning  after  December 15, 2001.  Early adoption of this statement is
permitted.  The Company elected early adoption as of the beginning of its fiscal
year on October 1, 2001. The adoption by the Company did not  materially  change
the  methods  used by the  Company to measure  impairment  losses on  long-lived
assets.

     In June, 2001, the FASB issued SFAS No. 141, "Business Combinations", which
is effective for all business  combinations  initiated after June 30, 2001. SFAS
No. 141 requires  companies to account for all business  combinations  using the
purchase method of accounting,  recognize  intangible assets if certain criteria
are  met,  as  well  as  provide  additional   disclosures   regarding  business
combinations  and allocation of purchase price. The Company has adopted SFAS No.
141 as of July 1, 2001,  and the impact of such adoption did not have a material
adverse impact on the Company's financial statements.

     In June, 2001, the FASB issued SFAS No. 142, "Goodwill and Other Intangible
Assets",  which provides for  non-amortization of goodwill and intangible assets
that have indefinite  useful lives,  annual tests of impairments of those assets
and interim tests of  impairment  when an event occurs that more likely than not
has reduced the fair value of such assets.  The statement also provides specific
guidance about how to determine and measure goodwill  impairments,  and requires
additional disclosure of information about goodwill and other intangible assets.
The provisions of this statement are required to be applied starting with fiscal
years  beginning  after December 15, 2001, and applied to all goodwill and other
intangible assets recognized in its financial  statements at that date. Goodwill
and  intangible  assets  acquired  after  June 30,  2001 will be  subject to the
non-amortization provisions of the statement. Early application is permitted for
entities  with fiscal years  beginning  after March 15, 2001,  provided that the
first interim financial  statements had not been issued previously.  The Company
met the criteria for early  application and therefore adopted SFAS No. 142 as of
the  beginning  of its fiscal  year on October 1, 2001.  Upon  application,  the
provisions  of SFAS  No.  142 did not  have a  material  adverse  effect  on the
Company's financial  statements as of December 31, 2001 and for the three months
ended December 31, 2001. The Company  acquired iPCS,  (see note 7) in item 1, on
November 30, 2001 and performed a preliminary  allocation of the purchase  price
under  the  provisions  of SFAS No.  141.  As a result of this  allocation,  the
Company  recorded  goodwill,  which is the only  indefinite  life intangible the
Company has recorded in its  financial  statements.  The Company  experienced  a
significant decline in its market  capitalization as did many other companies in
the wireless industry. Additionally, the Company observed that wireless industry
acquisitions  subsequent to the acquisition of iPCS were valued lower on a price
per population and price per customer basis. The Company considered these recent
acquisition values and industry trends as an event that more likely than not had
reduced the fair value of iPCS and the related  carrying value of goodwill under
the  provisions of SFAS No. 142.  Accordingly  the Company  performed an interim
test for  goodwill  impairment  as of  March  31,  2002.  The  Company  recorded
approximately  $261.2 million of goodwill  impairment for the three months ended
March 31, 2002, as a result of this interim test. The goodwill  associated  with
the  acquisition  of iPCS was  recorded  after the adoption of SFAS No. 142 and,
therefore,  was not considered  transitional goodwill.  Transitional goodwill is
considered  goodwill  recorded on the Company's  financial  statements  prior to
adoption  of SFAS No.  142.  Transitional  goodwill is required to be tested for
impairment  within six months of adoption of SFAS No.  142,  with any  resulting
impairment recorded as a cumulative effect of a change in accounting  principle.
See (note 8) for a further discussion of the goodwill impairment.

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement Obligations". SFAS No. 143 requires the fair value of a liability for
an  asset  retirement  obligation  to be  recognized  in the  period  that it is
incurred  if a  reasonable  estimate of fair value can be made.  The  associated
asset  retirement  costs are  capitalized as part of the carrying  amount of the
long-lived  asset.  SFAS No. 143 is effective for fiscal years  beginning  after
June 15,  2002.  The adoption of SFAS No. 143 is not expected to have a material
impact on the results of operations, financial position or cash flows.

RESULTS OF OPERATIONS

     FOR THE THREE  MONTHS  ENDED JUNE 30,  2002,  COMPARED TO THE THREE  MONTHS
ENDED JUNE 30, 2001:

     Terms such as customer net additions, average revenue per user, churn, cost
per gross addition and cash cost per user are important  operating  metrics used
in the wireless telecommunications industry. None of these terms are measures of
financial  performance  under accounting  principles  generally  accepted in the
United  States.  These terms,  as used by the Company,  may not be comparable to
similar terms used by other companies.  The following  discussion of the results
of operations  includes the results of operations of iPCS subsequent to November
30, 2001.

Customer Net Additions

     As of June 30, 2002, the Company provided personal  communication  services
to 532,446 customers  compared to 235,025 customers as of September 30, 2001, an
increase of 297,421  customers  for the nine  months  ended June 30,  2002.  The
Company  does not include in its  customer  base an  estimate  of first  payment
default  customers.  The  increased  net customers  includes  149,119  customers
acquired from iPCS on November 30, 2001. For the three months ended, the Company
had 26,079 net  customer  additions.  The  increase in net  customers  is due to
customers  attracted  from other  wireless  carriers  and  demand  for  wireless
services from new customers.

Average Revenue Per User

     An important  operating metric in the wireless  industry is Average Revenue
Per User (ARPU).  ARPU  summarizes the average monthly service revenue per user,
excluding roaming revenue.  ARPU is computed by dividing service revenue for the
period by the average subscribers for the period,  which is net of an adjustment
for first payment default  customers.  For the three months ended June 30, 2002,
ARPU was $56.23.  For the three months  ended June 30,  2001,  ARPU was $63. The
decrease in ARPU is the result of the Company not recording  terminating  access
revenues  billed by Sprint PCS to long  distance  carriers for the quarter ended
June 30, 2002, and an out-of-period  revenue  adjustment for terminating  access
revenues paid by Sprint PCS on behalf of long distance  carriers.  The effect of
not recording  terminating  access revenues paid by Sprint PCS on behalf of long
distance  carriers  was   approximately   $1.42  of  ARPU.  The  effect  of  the
out-of-period revenue adjustment for historical terminating access revenues paid
by Sprint PCS on behalf of long  distance  carriers was  approximately  $3.45 of
ARPU.  As mentioned in note 9 in Item 1, the Company  recorded an  out-of-period
revenue  adjustment to accrue for terminating  access charges previously paid by
Sprint on behalf of long  distance  carriers and for which Sprint PCS has made a
claim. This out-of-period revenue adjustment is for the period from January 2000
to March 2002.  Excluding the effect of the  out-of-period  revenue  adjustment,
ARPU would have been $60 for the three months ended June 30, 2002. Excluding the
out-of-period  revenue adjustment,  the decrease in ARPU primarily is the result
of the acquisition of iPCS. Excluding the out-of-period revenue adjustment, iPCS
has an ARPU of $56, compared to an ARPU of $62 for AirGate.

Churn

     Churn is the monthly rate of customer turnover  expressed as the percentage
of the total customer base that both voluntarily and involuntarily  discontinued
service during the month.  Churn is computed by dividing the number of customers
that  discontinued  service  during  the  month,  net of 30 day  returns  and an
adjustment  for  estimated  first  payment  default  customers,  by the  average
customer base for the period. Churn for the three months ended June 30, 2002 was
3.2%, compared to 2.8% for the three months ended June 30, 2001. The increase in
churn is  primarily a result of an increase  in the number of  sub-prime  credit
quality  customers  whose  service  was  involuntarily  discontinued  during the
period.

Cost Per Gross Addition

     Cost Per Gross Addition  (CPGA)  summarizes the average cost to acquire new
customers  during the period.  CPGA is  computed by adding the income  statement
components  of selling and  marketing,  cost of equipment and  activation  costs
(which are included as a component of cost of service) and reducing  that amount
by the equipment revenue recorded.  That net amount is then divided by the total
new  customers  acquired  during the  period,  reduced for the reserve for first
payment  default  customers.  CPGA was $437 for the three  months ended June 30,
2002, compared to $377 for the three months ended June 30, 2001. The increase in
CPGA is the result of  increased  handset  subsidies  caused by greater  handset
sales incentives and rebates and increased  advertising  costs,  particularly in
the Company's midwestern region.

Cash Cost Per User

     Cash Cost Per User  (CCPU) is a measure of the cash  costs to  operate  the
business on a per user basis consisting of customer support, network operations,
service delivery,  roaming expense,  bad debt expense,  wireless handset upgrade
subsidies  and other  general  and  administrative  costs,  divided  by  average
subscribers.  CCPU was $57 for the three months ended June 30, 2002, compared to
$73 for the three months ended June 30, 2001. The decrease in CCPU is the result
of the fixed network and administrative  support costs of CCPU being spread over
a greater number of average customers.

Revenues

     Service revenue and equipment  revenue were $87.2 million and $3.6 million,
respectively,  for the three  months  ended  June 30,  2002,  compared  to $30.2
million and $2.4  million,  respectively,  for the three  months  ended June 30,
2001,  an  increase  of $57.0  million  and $1.2  million,  respectively.  These
increased revenues reflect the substantially  higher average number of customers
using  the  Company's  network,   including   customers  acquired  in  the  iPCS
acquisition.  Service revenue  consists of monthly  recurring access and feature
charges and monthly  non-recurring charges for local, wireless long distance and
roaming airtime usage in excess of the subscribed usage plan.  Equipment revenue
is derived from the sale of handsets and accessories  from Company owned stores,
net of sales  incentives,  rebates and an allowance  for returns.  The Company's
handset  return  policy  allows  customers to return  their  handsets for a full
refund  within 14 days of purchase.  When  handsets are returned to the Company,
the  Company  may be able  to  reissue  the  handsets  to  customers  at  little
additional cost. However, when handsets are returned to Sprint for refurbishing,
the  Company  receives  a credit  from  Sprint,  which is less  than the  amount
originally  paid for the handset.  For the three months ended June 30, 2002, the
Company did not record revenues from terminating  long-distance  access charges.
Additionally,  the Company  recorded an  out-of-period  revenue  adjustment  for
terminating  access  revenue  previously  paid to the  Company  by Sprint PCS on
behalf  of long  distance  carriers.  Sprint  PCS  has  made a  claim  to  these
historical  revenues  that were  remitted  to the  Company  for the period  from
January  2000 to March  2002.  See note 9 in Item 1 of this report for a further
discussion. Terminating access revenue not recorded by the Company for the three
months ended June 30, 2002 was approximately  $2.2 million.  Terminating  access
revenue for which the Company provided an out-of-period  revenue  adjustment was
approximately $5.4 million.

     The Company  recorded  roaming  revenue of $32.0  million  during the three
months ended June 30, 2002 (see  roaming  expense in Cost of Service and Roaming
below),  compared to $17.1  million for the three months ended June 30, 2001, an
increase of $14.9 million.  The increase is  attributable to the larger wireless
customer base for Sprint and other Sprint PCS affiliates, the additional covered
territory  acquired  with iPCS and  roaming  from other  third  party  carriers,
partially  offset by a lower average roaming rate. The Company  receives roaming
revenue at a  per-minute  rate from Sprint or other Sprint PCS  affiliates  when
Sprint PCS  subscribers  outside of the  Company's  territory  use the Company's
network.  For the three  months ended June 30,  2002,  such roaming  revenue was
$29.6 million, or 93% of the roaming revenue recorded in the period. The Company
also receives  non-Sprint  roaming  revenue when  subscribers  of other wireless
service providers who have roaming  agreements with Sprint roam on the Company's
network.

     On April 27,  2001,  the  Company  and Sprint  announced  an  agreement  in
principle to reduce the  reciprocal  roaming rate  exchanged  between Sprint and
AirGate for PCS customers who roam into the other  party's,  or another  network
partner's, territory. The rate was reduced from $0.20 per minute of use to $0.15
per  minute  of use  beginning  June 1,  2001,  and to $0.12  per  minute of use
beginning  October 1, 2001.  iPCS and Sprint had an  agreement  which  fixed the
reciprocal roaming rate exchanged between Sprint and iPCS for customers who roam
into the other party's,  or another  network  partner's,  territory at $0.20 per
minute of use through December 31, 2001.  Under the agreement in principle,  the
roaming  rate for both  AirGate and iPCS with  respect to calendar  year 2002 is
$0.10  per  minute.  For  calendar  year 2003 and  beyond,  the  details  of the
agreement in principle  reached by Sprint and its  affiliates  have not yet been
finalized.  The Company  believes the reciprocal  roaming rate could decrease to
between  $0.06 and  $0.065  per  minute in 2003,  and  further  thereafter.  The
expected  reduction in revenues from any rate decrease will be partially  offset
by lower cost of roaming expense.

Cost of Service and Roaming

     The cost of service  and roaming  was $82.4  million  for the three  months
ended June 30, 2002,  compared to $33.0  million for the three months ended June
30, 2001, an increase of $49.4 million.  Cost of service and roaming principally
consists of costs to support the Company's customer base including:  (i) network
operating costs (including salaries,  cell site lease payments,  fees related to
the  connection of the  Company's  switches to the cell sites that they support,
inter-connect fees and other expenses related to network operations),  (ii) back
office  services  provided  by  Sprint  such  as  customer  care,   billing  and
activation,  (iii) the 8% of collected  service revenue  representing the Sprint
affiliation fee, (iv) bad debt related to uncollectible accounts receivable, (v)
wireless handset  subsidies on existing customer upgrades through national third
party  retailers  and (vi) long  distance  expense  relating to inbound  roaming
revenue and the Company's own customer's long distance usage and roaming expense
when customers from the Company's territory place calls on Sprint's network.

     Roaming  expense  included  in the cost of service  and  roaming  was $21.8
million for the three months ended June 30, 2002,  compared to $11.0 million for
the three months ended June 30, 2001,  an increase of $10.8  million as a result
of the  substantial  increase in the Company's  customer base, the acquired iPCS
customer base and an increase in the average  roaming minutes per month for each
customer,  partially  offset by a lower  average  rate per minute.  As discussed
above,  the  per-minute  rate the Company  pays Sprint when  customers  from the
Company's  territory  roam onto the Sprint network  decreased  beginning June 1,
2001 for AirGate and January 1, 2002,  for iPCS. The increased  roaming  minutes
resulting  from  increasing  subscriber  levels will be partially  offset by the
lower per minute rate paid to Sprint.

     The Company was supporting 532,446 customers at June 30, 2002,  compared to
179,403  customers at June 30, 2001. At June 30, 2002,  the  Company's  network,
including the territory of iPCS,  consisted of 1,405 active cell sites and seven
switches  compared to 672 active cell sites and four  switches at June 30, 2001.
There were approximately 140 employees  performing network operations  functions
at June 30,  2002,  compared to 72  employees  at June 30,  2001.  The 8% Sprint
affiliation  fee totaled  $6.6  million in the three months ended June 30, 2002,
compared  to $2.2  million  for the three  months  ended June 30,  2001,  a $4.4
million increase related to the growth in service revenues.

Cost of Equipment

     Cost of  equipment  was $9.7  million for the three  months  ended June 30,
2002,  and $4.7 million for the three months ended June 30, 2001, an increase of
$5.0  million.  This increase is  attributable  to the increase in the number of
customers  added  during  the  period,  including  customers  added  in the iPCS
territory,  as cost of equipment  includes the cost of handsets and  accessories
sold to customers from the Company's  stores.  The cost of handsets  exceeds the
amount  received  from  customers  because the Company  subsidizes  the price of
handsets in its retail stores to remain competitive in the marketplace.

Selling and Marketing

     The Company incurred selling and marketing expenses of $28.1 million during
the three  months ended June 30,  2002,  compared to $16.4  million in the three
months ended June 30, 2001, an increase of $11.7 million.  These amounts include
retail  store  costs  such as  salaries  and  rent  in  addition  to  promotion,
advertising  and  commission  costs,  and  handset  subsidies  on units  sold by
national  third party  retailers for which the Company does not record  revenue.
Under the  management  agreement with Sprint,  when a national  retailer sells a
handset  purchased from Sprint to a subscriber in the Company's  territory,  the
Company is  obligated to  reimburse  Sprint for the handset  subsidy that Sprint
originally incurred.  The national retailers sell Sprint wireless services under
the Sprint and Sprint PCS brands and marks.  Handset  subsidies on units sold by
third  parties  totaled  $3.0  million for the three months ended June 30, 2002,
compared to $2.6 million for the three  months ended June 30, 2001,  an increase
of $0.4 million that is  attributable  to the  acquisition of iPCS and increased
customer  additions.  At June 30, 2002, there were  approximately  644 employees
performing sales and marketing  functions,  compared to 346 employees as of June
30, 2001. The majority of the increase in employees is due to the acquisition of
iPCS. A net 26,079  customers were added in the three months ended June 30, 2002
(net of  expected  first  payment  default  customers),  compared  to 35,854 net
customers  added in the three months ended June 30, 2001.  Of the 26,079 net new
customer additions, 14,675 were added by iPCS.

General and Administrative

     For the three months ended June 30, 2002, the Company  incurred general and
administrative expenses of $6.2 million,  compared to $3.9 million for the three
months  ended June 30,  2001,  an increase  of $2.3  million.  This  increase is
attributable to increased  compensation,  benefit and outside  professional fees
resulting  from the  growth in the number of  employees  and  service  providers
providing general and administrative services. Increased compensation,  benefits
and outside  professional  fees are the result of the acquisition of iPCS, whose
results of  operations  are not included for periods prior to November 30, 2001.
Of the  887  employees  at June  30,  2002,  approximately  103  employees  were
performing  corporate support functions  compared to 61 employees as of June 30,
2001.

Non-Cash Stock Compensation

     Non-cash stock  compensation  expense was $0.2 million for the three months
ended June 30, 2002,  and $0.3 for the three  months  ended June 30,  2001.  The
Company applies the provisions of APB Opinion No. 25 and related interpretations
in  accounting  for its stock  option  plans.  Unearned  stock  compensation  is
recorded for the difference between the exercise price and the fair market value
of the Company's common stock at the date of grant and is recognized as non-cash
stock  compensation  expense in the  period in which the  related  services  are
rendered.

Depreciation

     For the three months ended June 30, 2002,  depreciation  increased to $19.5
million,  compared to $7.7 million for the three months ended June 30, 2001,  an
increase  of  $11.8  million.  The  increase  in  depreciation  expense  relates
primarily to  additional  network  assets placed in service in 2001 and 2002 and
approximately  $9.4 million of depreciation  from the acquired iPCS property and
equipment.  Depreciation will continue to increase as additional portions of the
Company's  network  and the  upgrade of the  network  to 1XRTT are  placed  into
service.  During the fiscal fourth quarter of 2002, the Company expects to place
into service 1XRTT network  hardware  costs in  association  with the commercial
launch of 1XRTT.  These capitalized costs amount to approximately  $15.5 million
of assets that reside in construction-in-progress.  The Company incurred capital
expenditures  of $21.2  million in the three months  ended June 30, 2002,  which
included approximately $1.9 million of capitalized interest, compared to capital
expenditures  of $17.9 million and  capitalized  interest of $0.8 million in the
three months ended June 30, 2001.

Amortization of Intangible Assets

     Amortization of intangible  assets relates to the amounts recorded from the
iPCS acquisition for the acquired customer base, non-competition agreements, and
the right to provide service under the Sprint  Agreements.  Amortization for the
three months ended June 30, 2002, was approximately $11.3 million.

Interest Income

     For the three months ended June 30, 2002, interest income was $0.3 million,
the same as for the three  months  ended June 30,  2001.  The Company had higher
average  cash and cash  equivalent  balances for the three months ended June 30,
2002,  however  interest  income  remained  approximately  equal as a result  of
declining interest rates.

Interest Expense

     For the three  months  ended  June 30,  2002,  interest  expense  was $15.8
million,  compared to $7.8 million for the three months ended June 30, 2001,  an
increase of $8.0 million.  The increase is primarily  attributable  to increased
debt  related to the 2000 iPCS  senior  subordinated  discount  notes,  accreted
interest on the 1999 AirGate  senior  subordinated  discount notes and increased
borrowings under the AirGate and iPCS senior credit facilities, partially offset
by lower  commitment  fees on undrawn  balances  of the  AirGate  senior  credit
facility,  and a lower  interest  rate on  variable  rate  borrowings  under the
AirGate senior credit facility.  The Company had borrowings of $670.5 million as
of June 30, 2002, including debt of iPCS, compared to $242.1 million at June 30,
2001.

Income Tax Benefit

     No income tax benefit was  recognized  for the three  months ended June 30,
2002 and June 30, 2001 Income tax benefits will be recognized in the future only
to the extent management believes  recoverability of deferred tax assets is more
likely than not.

Net Loss

     For the three months ended June 30, 2002,  the net loss was $50.1  million,
an  increase  of $26.4  million  from a net loss of $23.7  million for the three
months ended June 30, 2001.  The  increase  was  attributable  to the results of
operations of iPCS, which had a reported net loss of $33.6 million.

     FOR THE NINE MONTHS ENDED JUNE 30, 2002,  COMPARED TO THE NINE MONTHS ENDED
JUNE 30, 2001:

Revenues

     Service revenue, roaming revenue and equipment revenue were $230.4 million,
$75.5 million and $13.5  million,  respectively,  for the nine months ended June
30,  2002,   compared  to  $66.9  million,   $35.5  million  and  $7.4  million,
respectively,  for the nine months  ended June 30,  2001,  an increase of $163.5
million, $40.0 million and $6.1 million, respectively.  These increased revenues
reflect the substantially higher average number of customers using the Company's
network and the  acquisition  of iPCS. For the three months ended June 30, 2002,
the  Company  did not record  revenues  from  terminating  long-distance  access
charges.  Additionally, the Company recorded an out-of-period revenue adjustment
for  terminating  access revenues paid by Sprint PCS to the Company on behalf of
long distance  carriers.  Sprint has made a claim to these  historical  revenues
that were paid to the Company for the period  from  January  2000 to March 2002.
See note 9 in Item 1 of this report for a further discussion. Terminating access
revenue not recorded by the Company for the three months ended June 30, 2002 was
approximately  $2.2 million.  Terminating  access  revenue for which the Company
provided an out-of-period revenue adjustment was approximately $5.4 million.

Cost of Service and Roaming

     The cost of service  and  roaming  was $216.7  million  for the nine months
ended June 30,  2002,  compared to $76.5  million for the nine months ended June
30, 2001, an increase of $140.2  million.  Roaming expense was $60.1 million for
the nine months  ended June 30,  2002,  compared  to $22.0  million for the nine
months ended June 30, 2001. The Sprint affiliation fee was $16.8 million for the
nine months  ended June 30,  2002,  compared to $5.0 million for the nine months
ended June 30,  2001.  The increase in cost of service and roaming is the result
of substantially  higher average number of customers using the Company's network
and the acquisition of iPCS,  partially  offset by a lower average roaming rate.
The  increase in the Sprint  affiliation  fee is the result of higher  collected
service revenues from increased customers and the acquisition of iPCS.

Cost of Equipment

     Cost of  equipment  was $30.0  million for the nine  months  ended June 30,
2002,  compared to $14.4  million for the nine months  ended June 30,  2001,  an
increase of $15.6 million.  This increase is attributable to the increase in the
number of customers added during the period and the acquisition of iPCS.

Selling and Marketing

     The Company incurred selling and marketing expenses of $85.6 million during
the nine  months  ended June 30,  2002,  compared  to $49.2  million in the nine
months  ended  June 30,  2001,  an  increase  of $36.4  million.  A net  147,800
customers were added in the nine months ended June 30, 2002  (excluding  149,119
iPCS  customers  acquired on November 30, 2001 and net of expected first payment
default  customers)  compared to 122,714 net customers  added in the nine months
ended June 30, 2001.  Handsets  subsidies on wireless  handsets sold by national
third  parties  totaled  $12.5  million for the nine months ended June 30, 2002,
compared to $8.1 million for the nine months ended June 30, 2001, an increase of
$4.4 million,  due primarily to the  acquisition of iPCS and increased  customer
additions.

General and Administrative

     For the nine months ended June 30, 2002, the Company  incurred  general and
administrative expenses of $18.3 million, compared to $12.1 million for the nine
months ended June 30,  2002,  an increase of $6.2  million.  During this period,
$2.0 million was attributable to merger related expenses  incurred by iPCS, $3.1
million associated with lease obligations on planned disposals of certain retail
stores at iPCS and severance  payments  pursuant to employment  agreements.  The
remaining  increase  is  attributable  to the  acquisition  of  iPCS.  Increased
compensation,  benefits and other  professional  consulting  fees is a result of
additional  employees and service providers associated with additional headcount
and responsibilities from acquiring iPCS. Of the 887 employees at June 30, 2002,
approximately 103 employees were performing corporate support functions compared
to 61 employees as of June 30, 2001.

Non-Cash Stock Compensation

     Non-cash  stock  compensation  expense was $0.6 million for the nine months
ended June 30, 2002, compared to $1.2 million for the nine months ended June 30,
2001.  The  Company  applies  the  provisions  of APB Opinion No. 25 and related
interpretations  in  accounting  for its  stock  option  plans.  Unearned  stock
compensation  is recorded for the difference  between the exercise price and the
fair  market  value of the  Company's  common  stock at the date of grant and is
recognized  as non-cash  stock  compensation  expense in the period in which the
related services are rendered.

Depreciation

     For the nine months  ended June 30, 2002,  depreciation  increased to $47.9
million,  compared to $21.5  million for the nine months ended June 30, 2001, an
increase  of  $26.4  million.  The  increase  in  depreciation  expense  relates
primarily to  additional  network  assets placed in service in 2001 and 2002 and
the depreciation of the acquired iPCS property and equipment.  Depreciation will
continue to increase as additional  portions of the Company's network are placed
into service.  The Company incurred capital expenditures of $84.3 million in the
nine months ended June 30, 2002,  which included  approximately  $6.2 million of
capitalized  interest,  compared to capital  expenditures  of $40.7  million and
capitalized interest of $2.2 million in the nine months ended June 30, 2001.

Amortization of Intangible Assets

     Amortization of intangible  assets relates to the amounts recorded from the
iPCS acquisition for the acquired customer base, non-competition agreements, and
the right to provide service under the Sprint Agreements. With the completion of
the iPCS acquisition on November 30, 2001, amortization of the intangible assets
of $18.1 million represents seven months of expense during the nine months ended
June 30, 2002.

Goodwill Impairment

     The  wireless   telecommunications  industry  has  experienced  significant
declines  in  market  capitalization.   These  significant  declines  in  market
capitalization were the result of concerns  surrounding  anticipated weakness in
future customer  growth,  anticipated  future lower average revenue per customer
and  liquidity  concerns.  As a  result  of this  industry  trend,  the  Company
experienced  significant declines in its market capitalization.  Recent wireless
industry  acquisitions  subsequent  to  the  acquisition  of  iPCS  were  valued
substantially lower on a price per population and price per customer basis. As a
result of these recent transactions and industry trends, the Company believed it
was more likely than not that the value of iPCS,  Inc. and the carrying value of
the associated  goodwill had been reduced.  Accordingly,  the Company  engaged a
nationally recognized valuation expert to perform a fair value assessment of the
recently acquired iPCS reporting unit of the Company.  The valuation expert used
a combination of the market value approach and the discounted cash flow approach
for  determining the fair value of iPCS. The market value approach used a sample
of recent wireless service  provider  transactions on a price per population and
price per customer  basis.  The  discounted  cash flow method used the projected
discounted  cash flows and residual value to be generated by the assets of iPCS.
From this valuation,  it was determined the fair value of iPCS was less than its
recorded  carrying  value at March 31, 2002.  The valuation  expert  performed a
purchase  price  allocation  based on this implied fair value at March 31, 2002.
Based on the purchase  price  allocation  of the implied fair value at March 31,
2002, the Company recorded a goodwill impairment of $261.2 million.

Interest Income

     For the nine months ended June 30, 2002,  interest  income was $0.5 million
compared to $2.4  million for the nine months ended June 30, 2001, a decrease of
$1.9 million.  The Company had higher average cash and cash equivalent  balances
and higher average interest rates on deposits for the nine months ended June 30,
2001,  which has  resulted in higher  interest  income for the nine months ended
June 30, 2001, when compared to the nine months ended June 30, 2002.

Interest Expense

     For the nine  months  ended  June 30,  2002,  interest  expense  was  $40.7
million,  compared to $23.3  million for the nine months ended June 30, 2001, an
increase of $17.4 million.  The increase is primarily  attributable to increased
debt from the 2000 iPCS senior subordinated discount notes, accreted interest of
the 1999 AirGate senior  subordinated  discount  notes and increased  borrowings
under the AirGate and iPCS senior credit  facilities,  partially offset by lower
commitment fees on undrawn balances of the AirGate senior credit facility, and a
lower  interest  rate on  variable  rate  borrowings  under the AirGate and iPCS
senior credit  facilities.  The Company had  borrowings of $670.5  million as of
June 30, 2002,  including  debt of iPCS  compared to $242.1  million at June 30,
2001.

Income Tax Benefit

     For the nine months ended June 30,  2002,  the income tax benefit was $28.8
million. No income tax benefit was recognized for the nine months ended June 30,
2001.  Income tax benefits  will be  recognized in the future only to the extent
management  believes  recoverability  of deferred tax assets is more likely than
not.

Net Loss

     For the nine months ended June 30, 2002,  the net loss was $381.6  million,
an  increase  of $295.6  million  from a net loss of $86.0  million for the nine
months ended June 30, 2001.  The  increase  was  attributable  to the results of
operations  of iPCS,  which had a reported  net loss of $317.3  million  and the
goodwill impairment associated with iPCS of $261.2 million.

LIQUIDITY AND CAPITAL RESOURCES

     As of June  30,  2002,  the  Company  had  $23.9  million  in cash and cash
equivalents, compared to $14.3 million in cash and cash equivalents at September
30, 2001.  The Company's net working  capital  deficit was $18.2 million at June
30, 2002,  compared to working  capital deficit of $5.8 million at September 30,
2001.

Net Cash Used in Operating Activities

     The $48.8  million of cash used in operating  activities in the nine months
ended June 30, 2002,  was the result of the  Company's  $381.6  million net loss
offset by $370.3 million of goodwill impairment,  depreciation,  amortization of
note discounts,  financing  costs,  amortization  of  intangibles,  deferred tax
benefit,  provision for doubtful accounts and non-cash stock compensation,  that
was  partially  offset by negative  net cash  working  capital  changes of $37.5
million.  The negative net working  capital  changes were  primarily a result of
timing of payments to vendors at June 30, 2002,  compared to September  30, 2001
resulting  from the  acquisition  of iPCS and growth in the  Company's  customer
base. The $41.7 million of cash used in operating  activities in the nine months
ended June 30, 2001 was the result of the Company's $85.9 million net loss being
partially  offset by a net $3.8  million  in cash  provided  by  changes  in net
working  capital  and  $48.0  million  of  depreciation,  amortization  of  note
discounts, provision for doubtful accounts,  amortization of financing costs and
non-cash stock option compensation.

Net Cash Used in Investing Activities

     The $59.1  million  of cash used in  investing  activities  during the nine
months ended June 30, 2002,  represents  $77.4 million for purchases of property
and  equipment  and  $6.1  million  of cash  acquisition  costs  related  to the
acquisition  of iPCS,  partially  offset by $24.4  million of cash acquired from
iPCS.  Purchases of property and equipment during the nine months ended June 30,
2002,  related  to  investments  to  upgrade  the  Company's  network  to 1XRTT,
expansion of switch capacity and expansion of service  coverage in the Company's
territories.  For the nine months  ended June 30,  2001,  cash  outlays of $56.4
million  represented  cash  payments  of $55.9  million  made for  purchases  of
equipment  and $0.5 million to purchase  certain  assets of one of the Company's
agents.

Net Cash Provided by Financing Activities

     The $117.4 million in cash provided by financing activities during the nine
months ended June 30, 2002,  consisted of $56.2 million in borrowings  under the
AirGate  senior  credit  facility and $60.0 million under the iPCS senior credit
facility,  $0.7  million of proceeds  received  from the exercise of options and
warrants and $0.5 million  received  from stock issued under the employee  stock
purchase plan. The $47.6 million of cash provided by financing activities in the
nine months ended June 30, 2001  consisted of $42.0 million  borrowed  under the
AirGate  senior  credit  facility  and $5.6  million of proceeds  received  from
exercise of options and warrants.

Liquidity

     At  June  30,  2002,  the  Company  had  $23.9  million  of cash  and  cash
equivalents and total  availability  under the AirGate senior credit facility of
$22.0 million and total  availability  under the iPCS senior credit  facility of
$30.0  million.  iPCS  is  an  unrestricted  subsidiary.  As a  result  of  this
designation,  funds  available  under each of AirGate's  and iPCS' senior credit
facilities  can only be used by AirGate or iPCS,  as  applicable,  and cash flow
from  AirGate and iPCS can be used only by AirGate or iPCS,  as  applicable.  To
date,  the Company has used  proceeds from its 1999 initial  public  offering of
equity, the 1999 AirGate senior subordinated discount notes, borrowings from the
AirGate senior credit facility, the 2000 iPCS senior subordinated discount notes
and   borrowings   from  the  iPCS  senior  credit   facility  to  fund  capital
expenditures,  operating  losses,  working capital and cash interest needs while
the Company built out its digital PCS network and acquired customers.

     Due to a  number  of  factors,  including  the  rapidly  changing  wireless
industry, general economic uncertainty,  lower than expected new subscribers and
continuing  higher rates of customer  turnover than  anticipated,  management is
reviewing the assumptions  underlying the long-range  business plans for AirGate
and iPCS.  While these long-term  projections  are being refined,  they indicate
that cash and cash equivalents and cash availability  under the AirGate and iPCS
senior credit facilities,  combined with cash flow from operations, are expected
to be sufficient to fund working capital,  meet capital expenditure needs and to
service debt requirements until the Company obtains free cash flow positive.  As
a result of these changes to the  assumptions  underlying the long-range  plans,
management  anticipates  attaining  free cash flow  positive a year or two later
than originally projected.  Management  anticipates that the long-range business
plans will be sufficiently  refined to provide more  definitive  guidance in its
Annual  Report of Form 10-K.  Free cash flow is defined as EBITDA minus  capital
expenditures,  cash  interest  payments and required  amortization  of principal
under the senior credit facilities. Management's projections contain significant
assumptions  including  projections  for gross  new  customer  additions,  CPGA,
capital  expenditures,  ARPU, churn, bad debt expense,  wireless handset upgrade
costs,  fees charged by Sprint,  roaming expense and roaming  revenue.  If these
assumptions do not occur, AirGate and iPCS may not reach free cash flow positive
when projected.

Future Trends That May Affect Operating Results, Liquidity and Capital Resources

     In addition to the Investment Considerations included herein, the following
risk  factors  could  materially  and  adversely  affect  the  Company's  future
operating  results and could cause actual events to differ materially from those
predicted in forward-looking statements related to our business.

     The  Company  may not be able to sustain  its  growth or obtain  sufficient
revenue  to  achieve  and  sustain  profitability.   Recently  the  Company  has
experienced slowing net customer growth.  Including net additions from iPCS on a
pro forma  basis,  net  customer  growth was 87,258 for the three  months  ended
December 31,  2001,  53,010 for the three months ended March 31, 2002 and 26,079
for the  three  months  ended  June 30,  2002.  This  trend is  attributable  to
increased churn and competition, slowing wireless subscriber growth and weakened
consumer  confidence.  Additionally,  the Company currently operates with EBITDA
losses.  For the three months and nine months  ended June 30, 2002,  the Company
incurred an EBITDA loss of $(3.6)  million  and $(31.1)  million,  respectively,
which included an  out-of-period  revenue  adjustment net of management  fees of
$(4.9)  million and $(2.1)  million,  respectively.  If the current trend of net
customer growth continues,  it will lengthen the amount of time it will take for
the Company to reach a  sufficient  number of customers to reach EBITDA and free
cash flow  positive,  which in turn will have  negative  effect on liquidity and
capital resources. See note 9 in Item 1 of this report for a further discussion.
The Company's business  projections  reflect continuing growth in its subscriber
base and a reduction and eventual  elimination of EBITDA losses as the cash flow
generated by the growing  subscriber  base exceeds costs incurred to acquire new
customers.  If the Company  acquires  more new  customers  than  projected,  the
upfront  costs to  acquire  those  customers  (including  the  handset  subsidy,
commissions and promotional expenses) may result in greater EBITDA losses in the
near term but higher  cash  flows in later  periods.  Conversely,  if there is a
slowdown in new  subscriber  growth in the  wireless  industry,  the Company may
acquire  fewer new  customers,  which would result in lower EBITDA losses in the
near term but lower cash flows in later periods.

     The Company may continue to  experience  higher costs to acquire a customer
(including handset subsidy, commissions and promotional expenses). For the three
months ended March 31,  2002,  CPGA was $333 and for the three months ended June
30,  2002,  CPGA was $437.  If the Company  incurs  higher  costs to acquire new
customers  than  projected,  these  upfront  costs may result in greater  EBITDA
losses and lower cash flows.

     The Company may continue to  experience a higher churn rate.  The Company's
average  customer  monthly  churn (net of 30 day returns and a reserve for first
payment  default  customers)  for the three months ended June 30, 2002 was 3.2%.
This rate of churn was higher  than the 3.0% churn rate  reported  for the three
months ended December 31, 2001 and March 31, 2002.  The Company  expects that in
the near term that  churn  will  remain  higher  than  historical  levels.  This
expectation  is the result of a greater  percentage  of  sub-prime  versus prime
credit class customers  comprising the Company's subscriber base. As a result of
this increase, the Company has experienced greater involuntary deactivations. If
the rate of churn  continues at current rates or increases  over the  long-term,
the Company would lose the cash flow  attributable  to these  customers and have
greater EBITDA losses and lower cash flows.

     The Company  may receive a  significantly  lower  roaming  rate in 2003 and
thereafter. The Company is paid a fee from Sprint for every minute that a Sprint
PCS  subscriber  based  outside of the  Company's  territory  uses the Company's
network;  the Company  refers to such fees as roaming  revenue.  Similarly,  the
Company pays a fee to Sprint for every minute that the  Company's  customers use
the Sprint PCS network outside of the Company's  markets;  the Company refers to
such fees as roaming  expense.  Under the  Company's  original  agreements  with
Sprint, Sprint had the right to change the reciprocal roaming rate exchanged for
customers who roam into the other party's or another Sprint affiliate's network.
On April 27, 2001, the Company and Sprint announced an agreement in principle to
reduce this  reciprocal  roaming rate  exchanged  between Sprint and AirGate for
customers  who roam  into the  other  party's,  or  another  network  partner's,
territory. The rate was reduced from $0.20 per minute of use to $0.15 per minute
of use beginning June 1, 2001, and to $0.12 per minute of use beginning  October
1, 2001.  iPCS and Sprint had an agreement  which fixed the  reciprocal  roaming
rate  exchanged  between  Sprint and iPCS for  customers who roam into the other
party's, or another Sprint PCS affiliate's, territory at $0.20 per minute of use
through  December 31, 2001.  Under the agreement in principle,  the roaming rate
for both  AirGate  and iPCS  with  respect  to  calendar  year 2002 is $0.10 per
minute.  The Company believes that this rate could decrease to between $0.06 and
$0.065 per minute in 2003, and further thereafter.  The ratio of roaming revenue
to expense for the three months ended June 30, 2002, was 1.5 to one.

     The Company's  ability to borrow funds under the senior  credit  facilities
may be terminated due to its failure to maintain or comply with the  restrictive
financial  and operating  covenants  contained in the  agreements  governing the
senior credit facilities.  The AirGate senior credit facility contains covenants
specifying  the  maintenance  of  certain  financial  ratios,  reaching  defined
subscriber  growth and  network  covered  population  goals,  minimum  quarterly
service revenues and limiting capital expenditures. The Company believes that it
is currently in  compliance  in all material  respects  with all  financial  and
operational  covenants relating to the AirGate senior credit facility.  The iPCS
senior credit facility contains covenants  specifying the maintenance of certain
financial  ratios,  reaching  defined  subscriber  growth  and  network  covered
population goals, minimum quarterly service revenues,  maximum EBITDA losses and
limiting  capital  expenditures.  The Company  believes  that it is currently in
compliance in all material respects with all financial and operational covenants
relating to the iPCS senior credit  facility.  During February 2002, the Company
completed an amendment to the iPCS senior credit facility,  primarily to provide
additional  relief under the maximum EBITDA losses  covenant,  which the Company
anticipated  not meeting in future  quarters.  As part of obtaining  this EBITDA
covenant relief,  performance  thresholds contained in other covenants under the
iPCS senior credit facility were increased,  such as the minimum number of total
subscribers.  To satisfy the minimum subscriber  covenant at September 30, 2002,
iPCS must have 218,600  subscribers before the reserve for first payment default
customers. At June 30, 2002, iPCS had 197,604 subscribers before the reserve for
first payment  default  customers of 2,461.  This is an increase in  subscribers
before first payment  default  customers of 20,996.  If the Company is unable to
operate  either the AirGate or iPCS business  within the covenants  specified in
the  AirGate  senior  credit  facility or the iPCS senior  credit  facility,  as
amended, as applicable, the Company's ability to obtain future amendments to the
covenants in the  applicable  senior credit  facility is not  guaranteed and the
ability to make borrowings required to operate the AirGate or iPCS business,  as
applicable, could be restricted or terminated. Such a restriction or termination
would have a material adverse affect on liquidity.

     The  Company  may incur  significant  wireless  handset  subsidy  costs for
existing customers who upgrade to a new handset.  As the Company's customer base
matures, and technological innovations occur, more existing customers will begin
to upgrade to new wireless handsets for which the Company  subsidizes the price.
The Company  experienced  approximately  $2.0 million  associated  with wireless
handset upgrade costs for the three months ended June 30, 2002. The Company does
not have any  historical  experience  regarding  the adoption  rate for wireless
handset  upgrades.  If more customers  upgrade to new wireless handsets than the
Company projects, EBITDA and cash flow would be lower than projected.

     On July 3,  2002  the FCC  issued  an  order  in  Sprint  PCS v.  AT&T  for
declaratory  judgment holding that PCS wireless  carriers could not unilaterally
impose  terminating long distance access charges pursuant to FCC rules. This FCC
order did not preclude a finding of a contractual  basis for these charges,  nor
did it rule whether or not Sprint PCS had such a contract  with carriers such as
AT&T.  AirGate and iPCS have previously  received $3.9 million and $1.0 million,
respectively,  of terminating long distance access revenues less $0.5 million of
associated  affiliation fees from Sprint PCS prior to the current  quarter,  and
Sprint  PCS  has  asserted  its  right  to  recover  these  revenues  net of the
affiliation  fees from AirGate and iPCS. The Company will continue to assess the
ability of Sprint, Sprint PCS or other carriers to recover these charges and the
Company is continuing to review the availability of defenses we may have against
Sprint PCS' claim to recover these  revenues from us. For the three months ended
June 30, 2002, billings that were not collected associated with terminating long
distance  access charges were  approximately  $2.2 million.

     In its business plan for iPCS,  the Company has assumed that a sale of iPCS
towers will  provide  funds of at least $10 million.  iPCS owns 89 towers.  iPCS
does not consider  towers a strategic  asset and plans on selling some or all of
these assets as market terms and conditions permit.  There are several companies
that have  traditionally  been  purchasers  of towers in the wireless  industry.
However,  the financial condition of these tower companies and their willingness
and ability to purchase towers the Company owns is not certain. As a result, the
Company  may not be able to sell  enough  iPCS  towers at an  adequate  price to
generate  proceeds  projected,  and if so,  the  Company's  liquidity  would  be
materially adversely affected.

     Sprint provides back-office and many other services to the Company. For the
quarter  ended June 30,  2002,  these  expenses  accounted  for more than 43% of
operating  expenses.  There is no formula  established  in the  agreements  with
Sprint for the cost of these  services and Sprint may adjust  these  expenses at
least annually.  For example,  Sprint has sought to increase service fees during
the  remainder  of 2002 and beyond in  connection  with the launch of 1XRTT.  If
Sprint were to increase its fees significantly,  we may seek other third parties
to provide some of the services  currently  provided by Sprint.  Any such change
may not be effected  quickly or at all, and these increased  operating  expenses
would have an adverse effect on the Company's EBITDA and cash flow.

     Variable interest rates may increase  substantially.  At June 30, 2002, the
Company had borrowed  $241.5  million  under the AirGate and iPCS senior  credit
facilities. The rate of interest on those senior credit facilities is based on a
margin  above  either the  alternate  bank rate (the prime  lending  rate in the
United  States)  or the  London  Interbank  Offer Rate  (LIBOR).  The  Company's
weighted  average  borrowing rate on variable rate  borrowings at June 30, 2002,
was 5.8%.  Further,  if the  AirGate  or iPCS were to  default  under the senior
credit  facilities,  such  Company's  rate  of  interest  would  increase  by an
additional 2%.

     The Company  operates with negative working capital because of amounts owed
to Sprint.  Each month the Company pays Sprint amounts  relating to: (i) roaming
expense,  (ii) the 8%  affiliation  fee,  (iii) costs for  customer  support and
billing, (iv) handsets purchased from Sprint, (v) reimbursements for commissions
paid to national third party retailers such as Radio Shack, Best Buy and Circuit
City,  (vi)  reimbursement  for  subsidies  related to handsets sold by national
third party  retailers,  and (vii)  wholesale  long  distance  expense  that the
Company's  customers  incur and that Sprint  customers  incur related to roaming
revenue.  A reduction  in the  amounts  the Company  owes Sprint may result in a
greater  use of cash  for  working  capital  purposes  than the  business  plans
currently project.

     The  Company may not be able to access the credit  markets  for  additional
capital if the liquidity  discussed above is insufficient  for the cash needs of
the business. The Company frequently evaluates options for additional financings
to supplement its liquidity position and maintain maximum financial flexibility.
However,  if the need  arises,  because  its actual  results  differ  from those
projected or for any other reason, the Company may be unable to raise additional
capital.

Capital Resources

     The 1999 AirGate senior  subordinated  discount notes due 2009 will require
cash  payments  of  interest  beginning  on April 1, 2005.  The 2000 iPCS senior
secured discount notes due 2010 will require cash payments of interest beginning
on January 15, 2006.

     The AirGate  $153.5  million  senior credit  facility  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 AirGate  senior credit  agreement is for a $140.0  million  senior
secured term loan, which matures on December 31, 2008. The AirGate senior credit
facility requires 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.  The
commitment fee on unused borrowings is 1.50%, payable quarterly.  As of June 30,
2002,  $22.0 million  remained  available for borrowing under the AirGate senior
credit  facility.  The  Company's  obligations  under the AirGate  senior credit
facility are secured by all of AirGate's assets,  but not assets of iPCS and its
subsidiaries.

     The iPCS $140.0 million senior credit facility provides for a $90.0 million
senior secured term loan which matures on December 31, 2008,  which is the first
installment  of the loan,  or tranche A. The second  installment,  or tranche B,
under the iPCS senior credit facility is for a $50.0 million senior secured term
loan,  which also  matures on  December  31,  2008.  The iPCS  credit  agreement
requires quarterly payments of principal  beginning March 31, 2004 for tranche A
and  tranche  B,  initially  in the  amount  of 2.5% of the  loan  balance  then
outstanding and increasing  thereafter.  The commitment fee on unused borrowings
ranges  from  1.00% to 1.50%,  payable  quarterly.  As of June 30,  2002,  $30.0
million remained  available for borrowing under the iPCS senior credit facility.
The Company's  obligations  under the iPCS senior credit facility are secured by
all of  iPCS'  operating  assets,  but  not  other  assets  of  AirGate  and its
subsidiaries.

     As of June 30, 2002,  management believes that the Company is in compliance
with all material financial and operational covenants associated with its senior
credit facilities, senior subordinated discount notes, and Sprint agreements.

Contractual Obligations

     The Company is obligated to make future payments under various contracts it
has  entered  into,  including  amounts  pursuant to the AirGate and iPCS senior
credit  facilities,  the AirGate senior  subordinated  discount notes,  the iPCS
senior secured discount notes, capital leases and non-cancelable operating lease
agreements for office space, cell sites,  vehicles and office equipment.  Future
minimum  contractual  cash  obligations  for  the  next  five  years  and in the
aggregate at June 30, 2002, are as follows (dollars in thousands):




                                  PAYMENTS DUE
                         BY PERIOD YEARS ENDED JUNE 30,

     CONTRACTUAL OBLIGATION          TOTAL        2003         2004         2005        2006         2007      THEREAFTER
     ----------------------          -----        ----         ----         ----        ----         ----      ----------
                                                                                             
AirGate senior credit
  facility (1)                       $131,500       $1,518      $10,875     $20,231      $24,218     $ 32,515      $42,143
iPCS senior credit facility (1)       110,000           --        5,500      13,750       22,000       27,500       41,250
AirGate operating leases (2)           67,023       17,670       17,269      14,769        7,745        3,812        5,758
iPCS operating leases (2)              70,442       11,430       11,271      10,714        9,483        6,331       21,213
iPCS capital leases                       953           71           74          77           80           83          568
1999 AirGate senior
subordinated discount notes           300,000           --           --          --           --           --      300,000
2000 iPCS senior subordinated
  discount notes                      300,000           --           --          --           --           --      300,000
                                      -------    ---------     --------    --------    ---------      -------    ---------
      Total                          $979,918      $30,689      $44,989     $59,541      $63,526      $70,241     $710,932
                                     ========      =======      =======     =======      =======      =======     ========


  (1) Total  repayments are based upon borrowings  outstanding as of June 30,
2002, not projected borrowings under the respective senior credit facility.

  (2) Does not include payments due under renewals to the original lease term.

     There are provisions in each of the agreements  governing the senior credit
facilities,  the AirGate senior subordinated  discount notes and the iPCS senior
subordinated  discount notes  providing for an acceleration of repayment upon an
event of default, as defined in the respective agreements.

Seasonality

     The  Company's  business is subject to  seasonality  because  the  wireless
industry  historically  has been 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 available financial resources during this period.

RELATED PARTY TRANSACTIONS

     Under the  Sprint  agreements,  Sprint  provides  the  Company  significant
support  services such as customer  service,  billing,  long distance  transport
services,  national network operations support, inventory logistics support, use
of the Sprint  brand  name,  national  advertising,  national  distribution  and
product  development.  Additionally,  the Company  derives  substantial  roaming
revenue and expenses when Sprint and other Sprint affiliates' wireless customers
incur  minutes  of use in the  Company's  territories  and  when  the  Company's
customers  incur  minutes  of  use  in  Sprint  and  other  Sprint   affiliates'
territories. These transactions are recorded in the cost of service and roaming,
and selling and  marketing  captions in the  statement  of  operations.  Cost of
service  and  roaming  transactions  relate  to the  8%  affiliation  fee,  long
distance, roaming expenses, billing support and customer care support. Purchased
inventory  transactions relate to inventory purchased by the Company from Sprint
under the  Sprint  agreements.  Selling  and  marketing  transactions  relate to
subsidized costs on wireless  handsets and commissions  under Sprint's  national
distribution  program.  Amounts relating to the Sprint  agreements for the three
and nine  months  ended  June 30,  2002 and 2001,  are as  follows  (dollars  in
thousands):




                                                                                     THREE MONTHS ENDED
                                                                                -----------------------------
                                                                                  JUNE 30,       JUNE 30,
                                                                                    2002           2001
                                                                                    ----           ----
                                                                                           
Amounts included in the Consolidated Statement of Operations:
     Cost of service and roaming................................................    $49,262      $19,082
     Purchased inventory........................................................     11,744        4,034
     Selling and marketing......................................................      5,979        4,268

                                                                                     NINE MONTHS ENDED
                                                                                -----------------------------
                                                                                  JUNE 30,       JUNE 30,
                                                                                    2002           2001
                                                                                    ----           ----

Amounts included in the Consolidated Statement of Operations:
     Cost of service and roaming................................................   $128,226      $39,940
     Purchased inventory........................................................     30,829       11,029
     Selling and marketing......................................................     22,367       13,337



Transactions between AirGate and iPCS

     AirGate has completed  transactions  at arms-length in the normal course of
business with its unrestricted subsidiary iPCS. These transactions are comprised
of roaming  revenue and  expenses,  inventory  sales and  purchases and sales of
network  operating  equipment.  In the normal course of business under AirGate's
and iPCS'  Sprint  agreements,  customers  of AirGate incur  minutes of use in
iPCS's territory causing AirGate to incur roaming expense.  In addition,  iPCS's
customers incur minutes of use in AirGate's territory for which AirGate receives
roaming  revenue.  AirGate received $0.3 million of roaming revenue and incurred
$0.2  million of roaming  expense to iPCS during the nine months  ended June 30,
2002. The roaming rate charged and other terms are  established  under AirGate's
and iPCS' Sprint agreements.

     In order to optimize the most  efficient use of certain  models of wireless
handset  inventory in relation to regional  demand,  AirGate sold  approximately
$32,000 of wireless handset  inventory to iPCS.  Additionally  AirGate purchased
approximately   $184,000  of  wireless   handset   inventory  from  iPCS.  These
transactions were completed at market prices. At June 30, 2002,  neither AirGate
nor iPCS were carrying any wireless handset inventory purchased from each other.

     AirGate sold approximately  $0.2 million of network operating  equipment to
iPCS at market  prices.  iPCS had a need for such  equipment  and it had  become
recently idled by AirGate. Additionally, iPCS sold to AirGate approximately $0.7
million of network operating equipment at market prices.

Transactions with Vendor Associated with Board Member

     The Company purchases  telecommunication  services for its network from New
South  Communications.  James  Akerhielm,  a member  of the  Company's  board of
directors,  is the  president  and chief  executive  officer and a member of the
board of directors of New South  Communications,  Inc. Mr. Akerhielm was elected
to the board of  directors of the Company  during May 2002.  For the nine months
ended June 30, 2002,  the Company  purchased  $0.3 million of  telecommunication
services from New South Communications.

COMMITMENTS AND CONTINGENCIES

     On July 3,  2002  the FCC  issued  an  order  in  Sprint  PCS v.  AT&T  for
declaratory  judgment holding that PCS wireless  carriers could not unilaterally
impose  terminating long distance access charges pursuant to FCC rules. This FCC
order did not preclude a finding of a contractual  basis for these charges,  nor
did it rule whether or not Sprint PCS had such a contract  with carriers such as
AT&T.  AirGate and iPCS have previously  received $4.9 million comprised of $5.4
million of terminating long distance access revenues less $0.4 and $0.1 million,
respectively,  of affiliation fees from Sprint PCS prior to the current quarter,
and  Sprint PCS has  asserted  its right to recover  these  revenues  net of the
affiliation  fees from  AirGate and iPCS.  As a result of this  ruling,  and our
assessment of this contingency under SFAS No. 5, "Accounting for Contingencies",
we have taken a charge to current period revenue.  However,  we will continue to
assess the  ability of Sprint,  Sprint PCS or other  carriers  to recover  these
charges and the Company is continuing to review the  availability of defenses it
may have against Sprint PCS's claim to recover these revenues.

     In May,  2002,  putative class action  complaints  were filed in the United
States District Court for the Northern  District of Georgia against AirGate PCS,
Inc.,  Thomas M.  Dougherty,  Barbara L. Blackford,  Alan B.  Catherall,  Credit
Suisse First Boston, Lehman Brothers,  UBS Warburg LLC, William Blair & Company,
Thomas Wiesel  Partners LLC and TD Securities.  The complaints do not specify an
amount or range of damages that the plaintiffs are seeking.  The complaints seek
class  certification  and allege that the prospectus used in connection with the
secondary  offering  of Company  stock by certain  former iPCS  shareholders  on
December 18, 2001  contained  materially  false and  misleading  statements  and
omitted material information  necessary to make the statements in the prospectus
not false and misleading. The alleged omissions included (i) failure to disclose
that in order to complete an  effective  integration  of iPCS,  drastic  changes
would have to be made to the Company's  distribution  channels,  (ii) failure to
disclose  that the  sales  force in the  acquired  iPCS  markets  would  require
extensive  restructuring  and (iii)  failure  to  disclose  that the  "churn" or
"turnover"  rate for customers  would increase as a result of an increase in the
amount of sub-prime  credit quality  customers the Company added from its merger
with iPCS. On July 15, 2002, certain plaintiffs and their counsel filed a motion
seeking  appointment as lead plaintiffs and lead counsel.  The Company  believes
the  plaintiffs'  claims are  without  merit and  intends to  vigorously  defend
against  these claims.  However,  no assurance can be given as to the outcome of
the litigation.

2002 LONG-TERM INCENTIVE PLAN

     On December 18, 2001, subject to shareholder approval,  the Company's board
of directors  approved the AirGate PCS, Inc. 2002 Long-Term  Incentive Plan (the
"Plan"),  which made available  1,500,000  shares of common stock.  The plan was
approved by shareholders  and became effective on February 26, 2002. The purpose
of the Plan is to promote the success and enhance the value of the  Company,  by
linking the personal interests of employees, officers, directors and consultants
of the  Company  or any  Affiliate  to  those  of  Company  stockholders  and by
providing such persons with an incentive for outstanding  performance.  The Plan
is further  intended  to provide  flexibility  to the  Company in its ability to
motivate, attract, and retain the services of employees, officers, directors and
consultants  upon whose  judgment,  interest,  and special effort the successful
conduct of the Company's operation is largely dependent.  Accordingly,  the Plan
permits the grant of  incentive  awards from time to time to selected  employees
and officers, directors and consultants of the Company or any affiliate.

      ITEM 3. - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     In the normal course of business,  the Company's  operations are exposed to
interest  rate risk on its senior  credit  facilities  and any future  financing
requirements.  The Company's fixed rate debt consists  primarily of the accreted
carrying  value of the 1999 AirGate senior  subordinated  discount notes ($212.8
million at June 30, 2002) and the 2000 iPCS senior  subordinated  discount notes
($216.1 million at June 30, 2002). Our variable rate debt consists of borrowings
made under the AirGate senior credit facility  ($131.5 million at June 30, 2002)
and the iPCS senior  credit  facility  ($110.0  million at June 30,  2002).  Our
primary  interest  rate  risk  exposures  relate  to (i)  the  interest  rate on
long-term  borrowings;  (ii) our ability to  refinance  the senior  subordinated
discount  notes at  maturity at market  rates;  and (iii) the impact of interest
rate  movements  on our  ability  to  meet  interest  expense  requirements  and
financial covenants under our debt instruments.

     The Company  manages the interest  rate risk on its  outstanding  long-term
debt through the use of fixed and variable  rate debt and the use of an interest
rate cap with regard to a portion of the debt.  While the Company cannot predict
its ability to refinance  existing debt or the impact  interest  rate  movements
will have on existing debt, the Company  continues to evaluate its interest rate
risk on an ongoing basis.

     The following  table presents the estimated  future balances of outstanding
long-term  debt projected 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 senior  credit  facilities  based on projected
levels of long-term indebtedness:



                                                                     YEARS ENDING SEPTEMBER 30,
                                           2002           2003         2004          2005            2006       THEREAFTER
                                           ----           ----         ----          ----            ----       ----------
                                                                       (DOLLARS IN THOUSANDS)
                                                                                                
1999 AirGate senior subordinated
discount notes                            $228,813     $260,630     $297,191       $297,289        $297,587            --
Fixed interest rate                           13.5%        13.5%        13.5%          13.5%           13.5%          13.5%
Principal payments                              --           --           --             --              --       $300,000

2001 iPCS senior subordinated

discount notes                            $222,896     $252,095     $285,118       $296,967        $297,165             --
Fixed interest rate                           14.0%        14.0%        14.0%          14.0%           14.0%          14.0%
Principal payments                              --           --           --             --              --       $300,000

AirGate senior credit facility            $128,500     $126,475     $117,498       $105,528         $90,083             --
Variable interest rate (1)                    5.75%        5.75%        5.75%          5.75%           5.75%          5.75%
Principal payments                              --      $ 2,025      $ 8,977       $ 11,970         $15,445        $87,083

iPCS senior credit facility               $105,500     $125,000     $115,625       $ 98,436         $70,309             --
Variable interest rate (1)                    5.75%        5.75%        5.75%          5.75%           5.75%          5.75%
Principal payments                              --           --      $ 9,375       $ 17,189         $28,127        $70,309



     (1) The  interest  rate on the  senior  credit  facility  equals the London
Interbank Offered Rate ("LIBOR") +3.75%.  LIBOR is assumed to equal 2.0% for all
periods presented,  which is the current LIBOR rate. A 1% increase (decrease) in
the variable interest rate would result in a $2.6 million increase (decrease) in
the interest expense.





                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

     In May,  2002,  putative class action  complaints  were filed in the United
States District Court for the Northern  District of Georgia against AirGate PCS,
Inc.,  Thomas M.  Dougherty,  Barbara L. Blackford,  Alan B.  Catherall,  Credit
Suisse First Boston, Lehman Brothers,  UBS Warburg LLC, William Blair & Company,
Thomas Wiesel  Partners LLC and TD Securities.  The complaints do not specify an
amount or range of damages that the plaintiffs are seeking.  The complaints seek
class  certification  and allege that the prospectus used in connection with the
secondary  offering  of Company  stock by certain  former iPCS  shareholders  on
December 18, 2001  contained  materially  false and  misleading  statements  and
omitted material information  necessary to make the statements in the prospectus
not false and misleading. The alleged omissions included (i) failure to disclose
that in order to complete an  effective  integration  of iPCS,  drastic  changes
would have to be made to the Company's  distribution  channels,  (ii) failure to
disclose  that the  sales  force in the  acquired  iPCS  markets  would  require
extensive  restructuring  and (iii)  failure  to  disclose  that the  "churn" or
"turnover"  rate for customers  would increase as a result of an increase in the
amount  of  sub-prime  credit  quality  customers  the  Company  added  from its
acquisition  of iPCS.  On July 15, 2002,  certain  plaintiffs  and their counsel
filed a motion  seeking  appointment as lead  plaintiffs  and lead counsel.  The
Company  believes  the  plaintiffs'  claims  are  without  merit and  intends to
vigorously defend against these claims. However, no assurance can be given as to
the outcome of the litigation.

     From time to time, we are subject to other legal  proceedings and claims in
the ordinary  course of business,  including  contract  disputes and  employment
matters. We currently are not aware of any such legal proceedings or claims that
we believe  will have,  individually  or in the  aggregate,  a material  adverse
effect on our business, financial condition or operating results.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

     Omitted Pursuant to General Instruction H(1)(a) and (b).

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

     Omitted Pursuant to General Instruction H(1)(a) and (b).

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

     Omitted Pursuant to General Instruction H(1)(a) and (b).

ITEM 5. OTHER INFORMATION

Execution of Limited 10b5-1 Plans

     Certain executives have initiated structured  diversification plans to sell
a limited  portion of their  AirGate stock  holdings at specified  prices over a
fixed period.  The plans,  adopted under Rule 10b5-1 of the Securities  Exchange
Act of 1934,  are designed to avoid any real or perceived  conflicts of interest
that might  arise from these  sales due to these  executives,  involvement  with
AirGate, while enabling these executives to diversify their respective holdings.
Further,  the plans will help avoid an  aggregation of sales of our common stock
during  our  "trading   window"   periods  that   typically   follow   quarterly
announcements of our earnings.

INVESTMENT CONSIDERATIONS

RISKS RELATED TO THE COMBINED COMPANY'S BUSINESS, STRATEGY AND OPERATIONS

     We have a limited  operating  history  and we may not  achieve  or  sustain
operating  profitability or positive cash flows,  which may adversely affect our
stock price

     AirGate and iPCS have limited operating  histories.  Our ability to achieve
and sustain operating profitability will depend upon many factors, including our
ability to market Sprint PCS products and services and manage customer  turnover
rates and expenses.  In addition,  a key factor in our  operational  performance
after the merger  depends  upon our ability to manage the growth of iPCS through
the completion of its network  build-out and through  implementing  the combined
company's best practices to increase  market  penetration in iPCS' and AirGate's
current and future markets.  iPCS will require  additional  expenditures for the
continued development,  construction,  testing,  deployment and operation of its
network.  These  activities  are  expected to place  demands on our  managerial,
operational and financial resources.  If we do not achieve and maintain positive
cash flows from operations when projected, our stock price may be affected.

     Our stock price may be volatile and you may not be able to sell your shares
at the price you paid for them

     The market price of our common stock could be subject to wide  fluctuations
in  response  to  factors  such as the  following,  some of which are beyond our
control:

o    quarterly variations in our operating results;
o    operating results that vary from the expectations of securities analysts
       and investors;
o    changes in expectations as to our future financial performance, including
       financial estimates by securities analysts and investors;
o    changes in the Company's relationship with Sprint;
o    announcements by Sprint concerning developments or changes in its
       business, financial condition or results of operations, or in its
       expectations as to future financial performance;
o    changes in the market perception about the prospects and results of
       operations and market valuations of other companies in the
       telecommunications industry in general and the wireless industry in
       particular, including Sprint and its PCS network partners and our
       competitors;
o    announcements by Sprint or our competitors of technological innovations,
       new products and services or changes to existing products and services;
o    changes in law and regulation;
o    announcements by third parties of significant claims or proceedings
       against us;
o    announcements by us or our competitors of significant contracts,
       acquisitions, strategic partnerships, joint ventures or capital
       commitments; and
o    general economic and competitive conditions.

     Our business and the value of your securities may be adversely  affected if
we fail to maintain our listing on Nasdaq.

     Nasdaq  Marketplace  Rules  currently  provide that the Nasdaq may commence
delisting  procedures  against a company whose minimum closing bid price remains
below $1.00 for thirty  consecutive  days. A delisting would result in a limited
public market and reduced  liquidity for AirGate  common stock,  make  obtaining
future financing more difficult for AirGate and could result in lower prices and
larger spreads in the bid and ask prices for shares of AirGate common stock.

     If AirGate is unable to meet the Nasdaq  listing  requirements,  it will be
granted grace periods in which to comply with the  requirements.  If it fails to
return to compliance during those grace periods,  the Nasdaq will notify AirGate
that its common stock will be delisted from Nasdaq. AirGate would have the right
to appeal such decision, but we cannot assure you that it would be successful in
the appeal.

     If AirGate common stock loses its Nasdaq National Market status,  shares of
AirGate  common stock would likely trade in the  over-the-counter  market in the
so-called  "pink  sheets" or the OTC  Bulletin  Board.  Selling the common stock
would be more  difficult  because  smaller  quantities of shares would likely be
bought and sold,  transactions could be delayed, and security analysts' and news
media coverage of us may be reduced.  These factors could result in lower prices
and larger spreads in the bid and ask prices for shares of AirGate common stock.
Such delisting from the Nasdaq National Market or further  declines in AirGate's
stock price could also  greatly  impair  AirGate's  ability to raise  additional
necessary capital through equity or debt financing and may significant  increase
the dilution to stockholders  caused by AirGate's issuing equity in financing or
other transactions.

     In addition,  if AirGate common stock is not listed on the Nasdaq  National
Market,  AirGate  may  become  subject to Rule 15g-9  under the  Securities  and
Exchange Act of 1934 which imposes  additional  sales practice  requirements  on
broker-dealers that sell low-priced  securities,  referred to as "penny stocks,"
to  persons  other  than  established  customers  and  institutional  accredited
investors.  A penny stock is  generally  any equity  security  that has a market
price or  exercise  price of less  than  $5.00 per  share,  subject  to  certain
exceptions,  including  listing  on the  Nasdaq  National  Market or the  Nasdaq
SmallCap Market. For transactions  covered by these rules,  broker-dealers  must
make a special suitability determination for the purchase of such securities and
must have received the purchaser's  written consent to the transaction  prior to
the purchase.  Additionally, for any transaction involving a penny stock, unless
exempt,  the rules require the  delivery,  prior to the  transaction,  of a risk
disclosure  document mandated by the SEC relating to the penny stock market. The
broker-dealer  is  also  subject  to  additional  sales  practice  requirements.
Consequently,  the penny stock rules may restrict the ability of  broker-dealers
to sell AirGate's securities and may affect the ability of holders to sell these
securities in the secondary  market and the price at which such holders can sell
any such securities.

     The  integration  of AirGate and iPCS  following  the merger  will  present
significant challenges that could adversely affect our results of operations

     AirGate  acquired  iPCS  with  the  expectation  that it  would  result  in
expanding  AirGate's  existing network and customer base and leveraging the best
operating practices of both organizations.  Achieving the benefits of the merger
will depend in part on  integrating  the  operations of the two businesses in an
efficient  and timely  manner.  We cannot  assure you that this will  occur.  To
realize the anticipated  benefits of this combination,  our management team must
develop strategies and implement a business plan that will successfully:

o   manage our network and markets;
o   maintain adequate focus on existing business and operations while working
      to integrate the management of the two companies;
o   combine two companies with limited operating histories;
o   manage each company's cash and available credit lines for use in financing
      future growth and working capital needs of such company;
o   manage our marketing and sales;
o   manage the transition of iPCS' senior management expertise to the combined
      company; and
o   retain and attract key employees of the combined company during a period of
       transition.

     We cannot  assure you that  combining  the  businesses of AirGate and iPCS,
even if achieved in an efficient,  effective and timely  manner,  will result in
combined results of operations and financial  conditions  superior to those that
AirGate  and  iPCS  could  have   achieved   independently.   The  diversion  of
management's attention from ongoing operations and any difficulties  encountered
in the transition and integration  process could have a material  adverse effect
on our financial condition and results of operations.

     Future  sales of  shares of our  common  stock,  including  sales of shares
following the expiration of `lock-up"  arrangements,  may negatively  affect our
stock price

     As a result of the  merger,  the  former  iPCS  security  holders  received
approximately  12.4 million  shares of our common stock and options and warrants
to purchase  approximately 1.1 million shares of our common stock. The shares of
common stock issued in the merger represented  approximately 47.5% of our common
stock, assuming the exercise of all outstanding warrants and options.

     In  connection  with  the  merger,  holders  of  substantially  all  of the
outstanding  shares of iPCS common and preferred  stock  entered into  "lock-up"
agreements  with AirGate.  The lock-up  agreements  impose  restrictions  on the
ability of such  stockholders to sell or otherwise  dispose of the shares of our
common stock that they received in the merger.  The lock-up period  commenced on
November  30,  2001 and  extends  for a minimum of 120 days and a maximum of 300
days after the  effective  time of the  merger.  On March 30,  2002,  all of our
shares held by the Blackstone Group (Blackstone) were released from the lock-up.
As of June 30, 2002,  50% of the shares held by other  former iPCS  shareholders
were  released  from the lock-up.  The remainder of such shares will be released
from the lock-up on September 26, 2002.

     We have on file an effective registration statement on Form S-4 in order to
allow the former  iPCS  stockholders  to freely  resell the shares of our common
stock  that  they  received  in the  merger.  In  addition,  we  entered  into a
registration  rights  agreement at the effective time of the merger with some of
the former iPCS  stockholders.  We completed an offering of 4,000,000  shares of
AirGate  common  stock held by former iPCS  stockholders  on December  18, 2001.
Under  the  terms  of  the  registration  rights  agreement.  Blackstone  has an
additional  demand  registration  right  exercisable at any time after the first
anniversary  of the effective time of the merger.  In addition,  the former iPCS
stockholders, including Blackstone, have incidental registration rights pursuant
to which they can, in general,  include  their shares of our common stock in any
public registration we initiate, whether or not for sale for our own amount.

     Sales of  substantial  amounts of shares of our common  stock,  or even the
potential  for such sales,  could lower the market price of our common stock and
impair our ability to raise capital through the sale of equity securities.

     We may experience a higher rate of customer turnover in the future compared
to historical rates, which would adversely affect our financial performance

     The  wireless  personal  communications  services  industry  in general and
Sprint in  particular  have  experienced  a higher  rate of  customer  turnover,
commonly known as churn, as compared to cellular industry  averages.  This churn
rate has been  driven  higher in recent  months due to the  introduction  of the
NDASL and Clear Pay programs as described elsewhere in this report. In addition,
due to significant  competition in our industry and general economic conditions,
among other things,  our future rate of customer turnover may be higher than our
historical rate. Factors, which may contribute to higher churn, include:

o    inability of customers to pay which results in involuntary deactivations
       which accounted for 80% of our deactivations in the quarter ended June
        30, 2002;
o    customer mix and credit class, particularly sub-prime credit customers
       which accounted for approximately 53% of our customer additions since
       May 2001, including those choosing NDASL and Clear Pay Programs;
o    our handset return policy that allows customers to return used handsets
       within 14 days of purchase and receives a full refund;
o    the attractiveness of our competitors' products and services;
o    network performance;
o    customer service;
o    increased prices; and
o    any future changes by us in the products and services we offer, especially
       to the Clear Pay Program

     A high rate of customer  turnover could  adversely  affect our  competitive
position,  liquidity, results of operations and our costs of, or losses incurred
in, obtaining new subscribers, especially because we subsidize some of the costs
of initial purchases of handsets by customers.

     Our  allowance  for  doubtful  accounts  may  not be  sufficient  to  cover
uncollectible accounts

     On an ongoing basis, we estimate the amount of customer receivables that we
will not collect to reflect the  expected  loss on such  accounts in the current
period.  However,  our allowance for doubtful accounts may underestimate  actual
unpaid receivables for various reasons, including:

o    our churn rate exceeds our estimates;
o    adverse changes in the economy from our expectations; or
o    unanticipated changes in Sprint PCS' products and services.

     If our allowance for doubtful  accounts is  insufficient to cover losses on
our receivables, our business, financial position or results of operations could
be materially adversely affected.

     The loss of the  officers  and  skilled  employees  who we  depend  upon to
operate our business could adversely affect our results of operations

     Our business is managed by a small number of executive officers. We believe
that our future success depends in part on our continued  ability to attract and
retain  highly  qualified  technical  and  management  personnel.  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 do not  have  long-term
employment or change of control  agreements with any of our executive  officers,
and most of the stock  options  granted  to senior  management  are at  exercise
prices above current market prices of our stock.

     Parts of our territories have limited amounts of licensed  spectrum,  which
may adversely affect the quality of our service and our results of operations

     Sprint has licenses covering 10 MHz of spectrum in our southeast territory.
While Sprint has  licenses  covering 30 MHz of spectrum  throughout  most of our
midwest  territory,  it has licenses  covering only 10 MHz or 20 MHz in parts of
Illinois. As the number of customers in our territories  increase,  this limited
amount of licensed  spectrum  may not be able to  accommodate  increases in call
volume,  may lead to  increased  dropped  and  blocked  calls  and may limit our
ability to offer  enhanced  services,  all of which  could  result in  increased
customer turnover and adversely affect our results of operations.

     If we lose the right to install our equipment on certain wireless towers or
are unable to renew expiring  leases or locate new sites for wireless  towers on
favorable  terms,  our  business  and results of  operations  could be adversely
impacted

     Many of our cell sites are  co-located  on leased tower  facilities  shared
with one or more  wireless  providers.  In  addition,  a large  portion of these
leased tower sites are owned by a few tower companies.  If a master  co-location
agreement  with one of these tower  companies  were to  terminate,  or if one of
these tower  companies  were unable to support  our use of its tower  sites,  we
would have to find new sites or we may be  required to rebuild  that  portion of
our network.  In addition,  the concentration of our cell sites with a few tower
companies could  adversely  affect our results of operations if we are unable to
renew expiring leases with such tower companies on favorable terms.

     Because  the former iPCS  stockholders  did not  provide  AirGate  with any
indemnification   following  the  merger,  iPCS  will  be  responsible  for  any
undisclosed prior liabilities of iPCS

     iPCS made certain  representations  and warranties to AirGate in the merger
agreement concerning iPCS' business and operations. The merger agreement did not
provide AirGate with any contractual  indemnification from the iPCS stockholders
for any breaches of the representations and warranties by iPCS or any failure of
iPCS to comply with its  obligations  under the merger  agreement.  As a result,
iPCS will be  responsible  for any of its prior  undisclosed  liabilities.  Such
liabilities  could  materially  impact  our  future   consolidated   results  of
operations.

RISKS PARTICULAR TO OUR INDEBTEDNESS

     Both AirGate and iPCS have  substantial  debt that  neither  company may be
able to service;  a failure to service such debt may result in the lenders under
such debt controlling AirGate's or iPCS' assets

     The  substantial  debt of  AirGate  and  iPCS  has a  number  of  important
consequences for our operations and our investors, including the following:

o    each company will have to dedicate a substantial portion of any cash flow
       from its operations to the payment of interest on, and principal of, its
       debt, which will reduce funds available for other purposes;
o    neither company may be able to obtain additional financing if the
       assumptions underlying the business plan are not correct and existing
       sources of funds, together with cash flow, are insufficient for capital
       requirements, capital expenditures, working capital requirements and
       other corporate purposes;
o    some of each company's debt, including financing under each company's
       senior credit facility, will be at variable rates of interest, which
       could result in higher interest expense in the event of increases in
       market interest rates; and
o    due to the liens on substantially all of each company's assets and the
       pledges of stock of each company's existing and future subsidiaries that
       secure AirGate's and iPCS' respective senior debt and senior
       subordinated  discount notes, lenders or holders of such senior
       subordinated discounts may control AirGate's or iPCS' assets or the
       assets of the subsidiaries of either company in the event of a default.

     The ability of both AirGate and iPCS to make  payments on their  respective
debt will depend  upon each  company's  future  operating  performance  which is
subject  to  general  economic  and  competitive  conditions  and to  financial,
business and other factors,  many of which neither  company can control.  If the
cash flow from either company's  operating  activities is  insufficient,  we may
take actions, such as delaying or reducing capital  expenditures,  attempting to
restructure  or refinance  our debt,  selling  assets or  operations  or seeking
additional equity capital.  Any or all of these actions may not be sufficient to
allow us to service our debt obligations.  Further, we may be unable to take any
of these actions on satisfactory terms, in a timely manner or at all. The credit
facilities and indentures  governing  AirGate's and iPCS'  respective debt limit
our ability to take several of these actions.  The failure of AirGate or iPCS to
generate  sufficient funds to pay its debts or to successfully  undertake any of
these actions could, among other things,  materially adversely affect the market
value of AirGate's common stock.

     If  either  AirGate  or iPCS does not meet all of the  conditions  required
under its respective  senior secured  credit  facility,  such company may not be
able to draw  down all of the funds it  anticipates  receiving  from its  senior
lenders  and we may not be able to fund  operating  losses and  working  capital
needs

     As of June 30, 2002,  AirGate had borrowed  $131.5 million under its senior
credit  facility and iPCS had borrowed  $110.0  million  under its senior credit
facility.  The remaining $22.0 million  available under AirGate's  senior credit
facility and the  remaining  $30.0 million  available  under iPCS' senior credit
facility,  a portion of which each company  expects to borrow in the future,  is
subject to the applicable company meeting all of the conditions specified in its
respective financing  documents.  During February 2002, the Company completed an
amendment to the iPCS senior credit  facility,  primarily to provide  additional
relief under the maximum EBITDA losses covenant,  which the Company  anticipated
not  meeting in future  quarters.  As part of  attaining  this  EBITDA  covenant
relief,  performance  thresholds  contained  in other  covenants  under the iPCS
senior  credit  facility  were  increased,  such as the minimum  number of total
subscribers. To satisfy the minimum subscriber  covenant at September 30, 2002,
iPCS must have 218,600  subscribers before the reserve for first payment default
customers. At June 30, 2002, iPCS had 197,604 subscribers before the reserve for
first payment  default  customers of 2,461.  This is an increase in  subscribers
before first payment  default  customers of 20,996.

     In addition,  additional  borrowings are subject to specific  conditions on
each funding date, including the following:

o    that the representations and warranties in such company's loan documents
       are true and correct;
o    that certain of such company's financial covenant tests are satisfied,
       including leverage and operating performance covenants and, solely with
       respect to iPCS, loss covenants relating to earnings before interest,
       taxes, depreciation and amortization; and
o    the absence of a default under such company's loan documents and its
       agreements with Sprint.

     If either company does not meet these conditions at each funding date, such
company's senior lenders may not lend some or all of the remaining amounts under
such company's senior secured credit facility. If other sources of funds are not
available,  neither  company  may be in a position  to meet its  operating  cash
needs.

     The ability of AirGate and iPCS to operate as a combined company is limited
by the separate public debt  indentures and senior secured credit  facilities of
AirGate and iPCS

     In order to  assure  continued  compliance  with  the  indenture  governing
AirGate's senior subordinated  discount notes, AirGate has designated iPCS as an
"unrestricted  subsidiary." As a result, for purposes of their respective public
debt indentures,  AirGate and iPCS will operate as separate  business  entities.
Due to  restrictions in AirGate's  indenture,  AirGate will be unable to provide
direct or indirect credit support to iPCS and will be  significantly  limited in
its ability to maintain or preserve iPCS'  financial  condition or cause iPCS to
achieve  a  specified  level  of  operating  results.  Likewise,  iPCS  will  be
restricted   under  its  debt   instruments  from  paying  dividends  or  freely
transferring  money to  AirGate.  These  restrictions  may hinder  the  combined
company's  ability to achieve the anticipated  benefits of the merger,  react to
developments  in  either  company's  business  or  take  advantage  of  business
opportunities.

     The indentures and the senior secured credit facilities  contain provisions
and requirements that could limit our ability to pursue borrowing opportunities

     The restrictions contained in the indentures governing the AirGate and iPCS
senior  discount  notes,  and the  restrictions  contained in our senior secured
credit  facilities,  may limit our  ability to  implement  our  business  plans,
finance future operations, respond to changing business and economic conditions,
secure   additional   financing,   if  needed,   and  engage  in   opportunistic
transactions. The senior secured credit facilities also restricts the ability of
AirGate and iPCS and the ability of our subsidiaries and our future subsidiaries
to do the following:

o  create liens;
o  make certain payments, including payments of dividends and distributions in
     respect of capital stock;
o  consolidate, merge and sell assets;
o  engage in certain transactions with affiliates; and
o  fundamentally change our business.

     If either AirGate or iPCS fail to pay the debt under its respective  senior
secured  credit  facility,  Sprint has the option of purchasing  such  company's
loans, giving Sprint certain rights of a creditor to foreclose on such company's
assets

     Sprint has contractual rights, triggered by an acceleration of the maturity
of the debt under AirGate's or iPCS' respective  senior secured credit facility,
pursuant to which Sprint may  purchase  AirGate's  or iPCS'  obligations  to its
respective  senior  lenders  and obtain the  rights of a senior  lender.  To the
extent Sprint  purchases  these  obligations,  Sprint's  interests as a creditor
could  conflict  with our  interests.  Sprint's  rights as a senior lender would
enable it to exercise  rights with respect to the related  company's  assets and
continuing  relationship  with Sprint in a manner not otherwise  permitted under
our Sprint agreements.

RISKS PARTICULAR TO OUR RELATIONSHIP WITH SPRINT

     The  termination  of  AirGate's  or iPCS'  affiliation  with  Sprint  would
severely restrict our ability to conduct our business

     Neither  AirGate  nor iPCS  own the  licenses  to  operate  their  wireless
network.  The  ability of AirGate  and iPCS to offer  Sprint  PCS  products  and
services  and  operate a PCS network is  dependent  on their  Sprint  agreements
remaining  in  effect  and  not  being  terminated.  All of our  customers  have
purchased Sprint PCS products and services to date, and we do not anticipate any
change in the  future.  The  management  agreements  between  Sprint and each of
AirGate  and  iPCS are not  perpetual.  Sprint  can  choose  not to renew  iPCS'
management  agreement  at the  expiration  of the  20-year  initial  term or any
ten-year renewal term. AirGate's  management  agreement  automatically renews at
the  expiration  of the 20-year  initial term for an additional  10-year  period
unless  AirGate  is in  default.  Sprint  can  choose  not  to  renew  AirGate's
management  agreement  at the  expiration  of the  ten-year  renewal term or any
subsequent  ten-year renewal term. In any event,  AirGate's and iPCS' management
agreements terminate in 50 years.

     In addition,  each of these  agreements can be terminated for breach of any
material  term,  including,  among  others,  build-out  and network  operational
requirements.  Many of these operational and network  requirements are extremely
technical and detailed in nature and apply to each retail  store,  cell site and
switch site. In addition, many of these operational and network requirements can
be changed by Sprint with little  notice.  As a result,  we may not always be in
compliance with all requirements of the Sprint agreements.  For example,  Sprint
conducts  periodic  audits of  compliance  with  various  aspects of its program
guidelines and identifies issues it believes needs to be addressed. There may be
substantial costs associated with remedying any  non-compliance,  and such costs
may adversely affect the Company's operating results and ability to achieve free
cash flow.

     AirGate  and iPCS also are  dependent  on  Sprint's  ability to perform its
obligations under the Sprint  agreements.  The non-renewal or termination of any
of the Sprint  agreements  or the failure of Sprint to perform  its  obligations
under the Sprint  agreements  would  severely  restrict  our  ability to conduct
business.

     Sprint  may make  business  decisions  that are not in our best  interests,
which may adversely  affect our  relationships  with customers in our territory,
increase our expenses and/or decrease our revenues

     Sprint,  under the Sprint  agreements,  has a substantial amount of control
over the conduct of our business.  Accordingly,  Sprint may make  decisions that
adversely affect our business, such as the following:

o  Sprint could price its national plans based on its own objectives and could
     set price levels or other terms that may not be economically sufficient
     for our business;
o  Sprint could develop products and services or establish credit policies,
     such as NDASL, which could adversely affect our results of operations;
o  Sprint could raise the costs to perform back office services, reduce levels
     of services or expenses or otherwise seek to increase expenses and other
     amounts charged and has sought to raise these costs in connection with
     the launch of 1XRTT;
o  Sprint could limit our ability to develop local and other promotional plans
     to enable us to attract sufficient customers;
o  Sprint could, subject to limitations under our Sprint agreements, alter
     its network and technical requirements or request that we build out
     additional areas within our territories, which could result in increased
     equipment and build-out costs;
o  Sprint could make decisions which could adversely affect the Sprint and
     Sprint PCS brand names, products or services; and
o  Sprint could decide not to renew the Sprint agreements or to no longer
     perform its obligations, which would severely restrict our ability to
     conduct business.

     The  occurrence  of  any  of  the  foregoing  could  adversely  affect  our
relationship  with customers in our  territories,  increase our expenses  and/or
decrease  our  revenues  and have a material  adverse  affect on our  ability to
attain positive free cash flow.

     Change in Sprint PCS products and services may reduce  customer  additions,
increase customer turnover and decrease customer credit quality

     The  competitiveness of Sprint PCS products and services is a key factor in
our ability to attract and retain customers,  and we believe was a factor in the
slowing subscriber growth in the most two recent quarters.

     Certain Sprint pricing plans,  promotions and programs may result in higher
levels of customer  turnover and reduce the credit quality of our customer base.
For example,  under certain Sprint PCS service plans,  customers who do not meet
certain credit criteria can  nevertheless  select any plan offered subject to an
account-spending limit, referred to as ASL, to control credit exposure.  Account
spending  limits range from $125 to $200  depending on the credit quality of the
customer.  Prior to May 2001,  all of these  customers  were  required to make a
deposit  ranging  from  $125 to $200  that  could  be  credited  against  future
billings.  In May 2001,  the deposit  requirement  was  eliminated on all credit
classes  ("NDASL").  As a  result,  a  significant  amount  of our new  customer
additions  (approximately 53% since May 2001) have been under the NDASL program.
On November 15, 2001,  the NDASL program was replaced by the "Clear Pay program"
which  requires  a $125  deposit  requirement  for the lowest  credit  class and
featured  increased  back-office  controls  with  respect  to credit  collection
efforts.  We believe these programs  resulted in increased churn and an increase
in sub-prime credit customers.

     The inability of Sprint to maintain high quality back office  services,  or
our inability to use Sprints back office  services and third party vendors' back
office  systems,  could lead to  customer  dissatisfaction,  increased  churn or
otherwise increase our costs

     We rely on Sprint's  internal  support  systems,  including  customer care,
billing and back office support.  Our operations could be disrupted if Sprint is
unable to maintain  and expand its  internal  support  systems in a high quality
manner,  or to efficiently  outsource  those services and systems  through third
party  vendors.  The rapid  expansion  of Sprint's  PCS  business is expected to
continue  to pose a  significant  challenge  to its  internal  support  systems.
Additionally,  Sprint  has  made  reductions  in its  customer  service  support
structure  and may  continue to do so in the  future,  which may have an adverse
effect on our churn rate. Further,  Sprint 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.  The
combined company will depend on Sprint's  willingness to continue to offer these
services and to provide these services  effectively  and at  competitive  costs.
These costs account for 43% of our operating expenses for the quarter ended June
30, 2002. Our Sprint  agreements  provide that,  upon nine months' prior written
notice,  Sprint may elect to terminate any of these  services.  The inability of
Sprint to maintain  high quality back office  services,  or our inability to use
Sprint back office services and third party vendors' back office systems,  could
lead to customer  dissatisfaction,  increase  churn or  otherwise  increase  our
costs.

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

     Sprint currently  intends to cover a significant  portion of the population
of the United  States,  Puerto  Rico and the U.S.  Virgin  Islands by creating a
nationwide  PCS network  through its own  construction  efforts and those of its
network partners.  Sprint 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  has  entered  into
management  agreements similar to ours with companies in other markets under its
nationwide  PCS build-out  strategy.  Our results of operations are dependent on
Sprint's  national network and, to a lesser extent,  on the networks of Sprint's
other PCS network partners. Sprint's network may not provide nationwide coverage
to the same extent as its competitors,  which could adversely affect our ability
to attract and retain customers.

     Certain  provisions  of the Sprint  agreements  may  diminish  the value of
AirGate's common stock and restrict the sale of our business

     Under  limited  circumstances  and without  further  stockholder  approval,
Sprint may purchase the  operating  assets of AirGate or iPCS at a discount.  In
addition,  Sprint must approve any change of control of the ownership of AirGate
or iPCS and must consent to any  assignment of their Sprint  agreements.  Sprint
also  has a right  of  first  refusal  if  AirGate  or iPCS  decide  to sell its
operating assets to a third party. Each of AirGate and iPCS also is subject to a
number of restrictions on the transfer of its business,  including a prohibition
on the sale of  AirGate  or iPCS or their  operating  assets to  competitors  of
Sprint or Sprint PCS. These restrictions and other restrictions contained in the
Sprint  agreements  could adversely  affect the value of AirGate's common stock,
may limit our ability to sell our  business,  may reduce the value a buyer would
be willing to pay for our business and may reduce the "entire  business  value,"
as described in our Sprint agreements.

     We may have difficulty in obtaining an adequate supply of certain  handsets
from Sprint, which could adversely affect our results of operations

     We depend on our relationship  with Sprint to obtain handsets,  and we have
agreed to purchase all of our 3G handsets from Sprint through December 31, 2004.
Sprint orders  handsets  from various  manufacturers.  We could have  difficulty
obtaining specific types of handsets in a timely manner if:

o    Sprint does not adequately project the need for handsets for itself, its
       Sprint PCS network partners and it's other third party distribution
       channels, particularly in transition to new technologies; such as "one
       time radio transmission technology," or "1XRTT;"
o    Sprint gives preference to other distribution channels;
o    we do not adequately project our need for handsets;
o    Sprint modifies its handset logistics and delivery plan in a manner that
       restricts or delays our access to handsets; or
o    there is an adverse development in the relationship between Sprint and its
       suppliers or vendors.

     The occurrence of any of the foregoing  could disrupt our customer  service
and/or result in a decrease in our subscribers, which could adversely affect our
results of operations.

We are reliant on financial information and data provided by Sprint

     The Company places  significant  reliance on the timeliness and accuracy of
revenue and cost data related to its customer base that it receives on a monthly
basis from Sprint. The Company makes significant revenue, allowance for doubtful
accounts,  cost of service and sales and marketing cost estimates  based on data
it receives from Sprint.  The Company obtains  assurance to the accuracy of this
data through reliance on the "Statement of Attestation Services" (SAS) 70 report
on Sprint's  internal  control  processes.  Errors that are not  reconciled on a
timely  basis by Sprint could have a material  adverse  effect on the results of
operations and cash flows of the Company.

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

     PCS  licenses  are  subject  to  renewal  and  revocation  by  the  Federal
Communications  Commission  referred to as the FCC.  Sprint PCS  licenses in our
territories  will  begin to expire  in 2007 but may be  renewed  for  additional
ten-year terms. There may be opposition to renewal of Sprint's 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.  Any failure by
Sprint or us to comply with these standards could cause revocation or forfeiture
of the Sprint  PCS  licenses  for our  territories.  If Sprint  loses any of its
licenses in our  territory,  we would be severely  restricted  in our ability to
conduct business.

     If Sprint does not maintain control over its licensed spectrum,  the Sprint
agreements  may be  terminated,  which would result in our  inability to provide
service

     The FCC  requires  that  licensees  like Sprint  maintain  control of their
licensed spectrum and not delegate control to third-party operators or managers.
Although the Sprint agreements with AirGate and iPCS reflect an arrangement that
the parties believe meets the FCC  requirements for licensee control of licensed
spectrum,  we  cannot  assure  you that the FCC will  agree.  If the FCC were to
determine that the Sprint  agreements  need to be modified to increase the level
of licensee control,  AirGate and iPCS have agreed with Sprint to use their best
efforts to modify the Sprint  agreements  to comply with  applicable  law. If we
cannot  agree  with  Sprint  to  modify  the  Sprint  agreements,  they  may  be
terminated.  If the Sprint  agreements are  terminated,  we would no longer be a
part of the Sprint PCS network and would be severely  restricted  in our ability
to conduct business.

RISKS PARTICULAR TO OUR INDUSTRY

     Significant  competition in the wireless  communications  services industry
may result in our  competitors  offering new or better  products and services or
lower prices, which could prevent us from operating profitably

     Competition in the wireless communications industry is intense. Competition
has caused,  and we anticipate  that  competition  will  continue to cause,  the
market  prices for  two-way  wireless  products  and  services to decline in the
future.  Our  ability  to  compete  will  depend,  in part,  on our  ability  to
anticipate   and  respond  to  various   competitive   factors   affecting   the
telecommunications industry.

     Our dependence on Sprint to develop  competitive  products and services and
the requirement  that we obtain Sprint's consent to sell local pricing plans and
non-Sprint  PCS  approved  equipment  may  limit our  ability  to keep pace with
competitors on the introduction of new products, services and equipment. Some of
our competitors are larger than us, possess greater resources and more extensive
coverage  areas,  and may market  other  services,  such as  landline  telephone
service,   cable   television   and  Internet   access,   with  their   wireless
communications  services.  Furthermore,  there  has been a  recent  trend in the
wireless  communications  industry  towards  consolidation  of wireless  service
providers through joint ventures,  reorganizations  and acquisitions.  We expect
this  consolidation to lead to larger competitors over time. We may be unable to
compete  successfully  with larger  companies  that have  substantially  greater
resources or that offer more  services  than we do. In addition,  we may be at a
competitive  disadvantage since we may be more highly leveraged than some of our
competitors.

     Increased  penetration  rates  could  limit  or  decrease  our  rate of new
customer additions

     Intense  competition  in the wireless  communications  industry could cause
prices for wireless  products and services to decline.  If prices drop, then our
rate of net customer  additions will take on greater  significance  in improving
our  financial  condition  and results of  operations.  However,  as our and our
competitor's  penetration  rates in our markets increases over time, our rate of
adding net  customers  could  decrease.  If this  decrease  were to happen,  our
business and financial results could be materially adversely affected.

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

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

     If  Sprint is unable to keep  pace  with  these  technological  changes  or
changes  in  the  wireless   communications  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 business
strategy  may become  obsolete.  In addition,  wireless  carriers are seeking to
implement an upgrade to "one times radio  transmission  technology," or "1XRTT,"
as well as "third generation," or "3G," technology throughout the industry.  The
3G  technology  promises   high-speed,   always-on  Internet   connectivity  and
high-quality  video and audio.  We cannot  assure you that Sprint or the Company
can implement 1XRTT or 3G technology successfully or on a cost-effective basis.

     We are a consumer  business and a recession in the United States  involving
significantly lowered spending could negatively affect our results of operations

     Our  primary  customer  base  is  individual  consumers  and  our  accounts
receivable  represent unsecured credit. We believe the economic downturn has had
an adverse  affect on our  operations.  In the event that the economic  downturn
that the United States and our  territories  have recently  experienced  becomes
more  pronounced  or lasts  longer  than  currently  expected  and  spending  by
individual consumers drops significantly, our business may be further negatively
affected.

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

     Our  operations  and those of Sprint may be  subject to varying  degrees of
regulation  by the FCC,  the Federal  Trade  Commission,  the  Federal  Aviation
Administration, the Environmental Protection Agency, the Occupational Safety and
Health  Administration  and state and local regulatory  agencies and legislative
bodies.  Adverse  decisions  or  regulation  of these  regulatory  bodies  could
negatively  impact our operations and our costs of doing business.  For example,
changes  in tax laws or the  interpretation  of  existing  tax laws by state and
local authorities could subject us to increased income, sales, gross receipts or
other tax costs or require us to alter the structure of our current relationship
with Sprint.

     Use of hand-held  phones may pose health  risks,  which could result in the
reduced use of wireless 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  wireless  services,  or costs of  litigation  and damage
awards, could impair our ability to achieve and sustain profitability.

     Regulation  by government  or potential  litigation  relating to the use of
wireless phones while driving could adversely affect our results of operations

     Some studies have  indicated  that some  aspects of using  wireless  phones
while driving may impair  drivers'  attention in certain  circumstances,  making
accidents  more  likely.  These  concerns  could  lead to  potential  litigation
relating to accidents, deaths or serious bodily injuries, or to new restrictions
or  regulations  on wireless  phone use,  any of which also could have  material
adverse effects on our results of operations.





ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

(a)        Exhibits
99.1       Certification of Periodic Report - Chief Executive Officer
99.2       Certification of Periodic Report - Chief Financial Officer
(b)        Reports on 8-K
           None.





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


                        AIRGATE PCS, INC.

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

       Date:  August 14, 2002






                                  EXHIBIT INDEX

Exhibit
Number     Description

(a)        Exhibits
99.1       Certification of Periodic Report - Chief Executive Officer
99.2       Certification of Periodic Report - Chief Financial Officer
(b)        Reports on 8-K
           None.