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 DECEMBER 31, 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 |_|

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes |_| No |X|

     25,944,903  shares  of common  stock,  $0.01  par  value  per  share,  were
outstanding as of February 10, 2003.





                                AIRGATE PCS, INC.
                              THIRD QUARTER REPORT

                                TABLE OF CONTENTS

PART I    FINANCIAL INFORMATION
Item 1.   Financial Statements............................................... 3
          Consolidated Balance Sheets at December 31, 2002 and
             September 30, 2002 (unaudited).................................. 3
          Consolidated Statements of Operations for the three months ended
             December 31, 2002 and 2001 (unaudited).......................... 4
          Consolidated Statements of Cash Flows for the three months ended
             December 31, 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...................................... 16
Item 3.   Quantitative and Qualitative Disclosures About Market Risk.........31
Item 4.   Controls and Procedures........................................... 32
PART II   OTHER INFORMATION................................................. 33
Item 1.   Legal Proceedings................................................. 33
Item 2.   Changes in Securities and Use of Proceeds......................... 33
Item 3.   Defaults Upon Senior Securities................................... 33
Item 4.   Submission of Matters to a Vote of Security Holders............... 33
Item 5.   Other Information................................................. 33
Item 6.   Exhibits and Reports on Form 8-K.................................. 45






                          PART I. FINANCIAL INFORMATION
                         Item 1. -- FINANCIAL STATEMENTS
                       AIRGATE PCS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (unaudited)
                  (dollars in thousands, except share amounts)



                                                                                                     December 31,  September 30,
                                                                                                         2002          2002
                                                                                                         ----          ----
                                                                                                                
Assets
Current assets:

     Cash and cash equivalents..................................................................        $  3,010      $  32,475
     Accounts receivable, net of allowance for doubtful accounts of $11,455
       and $11,256, respectively................................................................          37,430         38,127
     Receivable from Sprint.....................................................................          42,334         44,953
     Inventories................................................................................           6,555          6,733
     Prepaid expenses...........................................................................          10,647          7,159
     Other current assets.......................................................................             293            326
                                                                                                            ----           ----
         Total current assets...................................................................         100,269        129,773
Property and equipment, net of accumulated depreciation of $133,262 and $112,913, respectively..         383,720        399,155
Financing costs.................................................................................           7,867          8,118
Intangible assets, net of accumulated amortization of $21,856 and $17,592, respectively.........          24,063         28,327
Direct subscriber activation costs..............................................................           8,341          8,409
Other assets....................................................................................           1,369            512
                                                                                                           -----          -----
       Total assets.............................................................................        $525,629       $574,294
                                                                                                        ========       ========

Liabilities and Stockholders' Equity (Deficit)
Current liabilities:
     Accounts payable...........................................................................        $  5,681      $  18,152
     Accrued expenses...........................................................................          18,575         20,950
     Payable to Sprint..........................................................................          82,011         88,360
     Deferred revenue...........................................................................          11,923         11,775
     Current maturities of long-term debt and capital lease obligations.........................          361,828       354,936
                                                                                                          -------       -------
         Total current liabilities..............................................................         480,018        494,173
Deferred subscriber activation fee revenue......................................................          15,200         14,973
Other long-term liabilities.....................................................................           3,565          3,267
Long-term debt and capital lease obligations, excluding current maturities......................         367,291        354,828
                                                                                                        --------       --------
         Total liabilities......................................................................         866,074        867,241
                                                                                                        --------       --------
           Commitments and contingencies........................................................              --             --
                                                                                                        --------       --------
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; 25,836,520 and
        25,806,520 shares issued and outstanding at December 31, 2002 and September 30, 2002,                258            258
        respectively............................................................................
     Additional paid-in-capital.................................................................         924,030        924,008
     Unearned stock compensation................................................................            (875)        (1,029)
     Accumulated deficit........................................................................      (1,263,858)    (1,216,184)
                                                                                                      -----------    -----------
         Total stockholders' equity (deficit)...................................................        (340,445)      (292,947)
                                                                                                      -----------    -----------
         Total liabilities and stockholders' equity (deficit)...................................      $  525,629     $  574,294
                                                                                                      ===========   ============


See accompanying notes to the unaudited consolidated financial statements.






                       AIRGATE PCS, INC. AND SUBSIDIARIES

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



                                                                           Three Months Ended
                                                                              December 31,
                                                                    ----------------------------------
                                                                         2002               2001
                                                                    ---------------     --------------
                                                                                       
Revenues:

     Service revenues..........................................           $ 96,328           $ 55,849
     Roaming revenues..........................................             31,991             21,303
     Equipment revenues........................................              4,782              4,545
                                                                         ---------          ---------
           Total  revenues.....................................            133,101             81,697

Operating Expenses:
     Cost of services and roaming (exclusive
      of depreciation,  and amortization as shown separately
      below)...................................................            (88,006)           (57,757)
     Cost of equipment.........................................            (12,127)            (9,583)
     Selling and marketing.....................................            (28,903)           (29,845)
     General and administrative expenses.......................             (7,408)            (5,200)
     Non-cash stock compensation expense.......................               (176)              (231)
     Depreciation and amortization of property and equipment...            (20,626)           (11,266)
     Amortization of intangible assets.........................             (4,264)            (4,539)
                                                                         ----------         ----------
           Total operating expenses............................           (161,510)          (118,421)
                                                                         ----------         ----------
           Operating loss......................................            (28,409)           (36,724)
                                                                         ----------         ----------
Interest income................................................                 40                 99
Interest expense...............................................            (19,305)           (10,283)
Other expense..................................................                 --                (95)
                                                                         ----------         ----------
           Loss before income tax benefit......................            (47,674)           (47,003)
                                                                         ----------         ----------
           Income tax benefit..................................                 --             17,359

           Net loss............................................          $ (47,674)        $  (29,644)
                                                                        -----------        -----------
Basic and diluted net loss per share of common stock...........          $   (1.85)        $    (1.68)

Basic and diluted weighted-average outstanding common shares...         25,824,149         17,675,349



See accompanying notes to the unaudited consolidated financial statements.






                       AIRGATE PCS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                             (dollars in thousands)



                                                                                                           Three Months Ended
                                                                                                              December 31,
                                                                                                       ---------------------------

                                                                                                          2002            2001
                                                                                                                    

     Net loss......................................................................................        $ (47,674)     $(29,644)
     Adjustments to reconcile net loss to net cash used in operating activities:
      Depreciation and amortization of property and equipment......................................           20,626        11,266
      Amortization of intangible assets............................................................            4,264         4,539
      Amortization of financing costs into interest expense........................................              302           386
      Provision for doubtful accounts..............................................................            3,126         6,731
      Interest expense associated with accretion of discounts......................................           14,863         9,069
      Non-cash stock compensation..................................................................              176           231
      Deferred income tax benefit..................................................................               --       (17,359)
        Changes in assets and liabilities:
          Accounts receivable......................................................................           (2,103)       (9,540)
          Receivable from Sprint...................................................................            2,619           827
          Inventories..............................................................................                          1,066
                                                                                                                 178
          Prepaid expenses, other current and non-current assets...................................           (4,622)       (2,337)
          Accounts payable, accrued expenses and other long term liabilities.......................           (6,597)       (7,941)
          Payable to Sprint........................................................................           (6,349)       (1,841)
          Deferred revenue.........................................................................            1,282         3,426
                                                                                                          -----------    ----------
                     Net cash used in operating activities.........................................          (19,909)      (31,121)
                                                                                                          -----------    ----------

Cash flows from investing activities:
     Capital expenditures..........................................................................         (14,050)       (7,126)
     Cash acquired from iPCS, Inc..................................................................              --        24,401
     Purchase of business assets...................................................................              --        (5,880)
                                                                                                          ----------    -----------

                     Net cash (used in) provided by investing activities...........................         (14,050)       11,395
                                                                                                         -----------    -----------

Cash flows from financing activities:
     Proceeds from borrowings under senior credit facilities.......................................           5,000        30,000
     Payments for credit facility borrowings.......................................................            (506)           --
     Proceeds from exercise of employee stock options..............................................              --           585
                                                                                                         -----------    -----------
                     Net cash provided by financing activities.....................................           4,494        30,585
                                                                                                         -----------    -----------
                     Net (decrease) increase in cash and cash equivalents..........................         (29,465)       10,859
Cash and cash equivalents at beginning of period...................................................          32,475        14,290
                                                                                                         -----------   ------------
Cash and cash equivalents at end of period.........................................................     $     3,010    $   25,149
                                                                                                        ============   ============
Supplemental disclosure of cash flow information - cash paid for interest..........................     $     2,702    $    1,738
Supplemental disclosure for non-cash investing activities:
     Capitalized interest..........................................................................     $       522    $    1,317



See accompanying notes to the unaudited consolidated financial statements.






                       AIRGATE PCS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 2002
                                   (unaudited)

(1) Business, Basis of Presentation and Liquidity

(a) Business and Basis of Presentation

The accompanying  unaudited quarterly financial  statements of AirGate PCS, Inc.
(the  "Company") are presented in accordance  with the rules and  regulations of
the  Securities  and Exchange  Commission  ("SEC") and do not include all of the
disclosures normally required by accounting principles generally accepted in the
United States of America. In the opinion of management, these statements reflect
all adjustments, including recurring adjustments, which are necessary for a fair
presentation of the consolidated  financial  statements for the interim periods.
The  consolidated  financial  statements  should be read in conjunction with the
audited  consolidated  financial  statements and notes thereto  contained in the
Company's  Annual Report on Form 10-K/A for the fiscal year ended  September 30,
2002,  which is filed  with the SEC and may be  accessed  via EDGAR on the SEC's
website at  http://www.sec.gov.  The results of operations for the quarter ended
December  31, 2002 are not  necessarily  indicative  of the results  that can be
expected for the entire  fiscal year ending  September  30, 2003.  Certain prior
year  amounts  have  been   reclassified   to  conform  to  the  current  year's
presentation.  Management  of the  Company  has made a number of  estimates  and
assumptions  relating  to the  reporting  of  assets  and  liabilities  and  the
disclosure of contingent  liabilities at the dates of the  consolidated  balance
sheets and revenues and expenses  during the reporting  periods to prepare these
consolidated  financial  statements in  conformity  with  accounting  principles
generally accepted in the United States of America.  Actual results could differ
from those estimates.

AirGate PCS, Inc. and its restricted and unrestricted  subsidiaries were created
for the purpose of providing wireless Personal  Communication  Services ("PCS").
AirGate PCS, Inc. and its restricted subsidiaries ("AirGate") collectively are a
network  partner of Sprint with the exclusive right to market and provide Sprint
PCS products and services in a defined network territory. AirGate is licensed to
use  the  Sprint  brand  names  in  its  original  21  markets  located  in  the
southeastern United States.

On  November  30,  2001,   AirGate  acquired  iPCS,  Inc.   (together  with  its
subsidiaries,  "iPCS"),  a network  partner  of Sprint  with 37  markets  in the
midwestern United States.  The accompanying  consolidated  financial  statements
include the  accounts  of AirGate  PCS,  Inc.  and its  wholly-owned  restricted
subsidiaries,  AGW Leasing Company,  Inc.,  AirGate Service  Company,  Inc., and
AirGate Network  Services,  LLC, and its unrestricted  subsidiary iPCS since its
acquisition.  All significant  intercompany  accounts and transactions have been
eliminated in consolidation.

The PCS  market  is  characterized  by  significant  risks as a result  of rapid
changes in technology,  intense  competition  and the costs  associated with the
build-out of a PCS network. The Company's operations are dependent upon Sprint's
ability to perform its obligations under the agreements  between the Company and
Sprint (see note 3) 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 subscriber  base of sufficient size and credit
quality is  critical  to  achieving  sufficient  positive  cash flow to meet its
financial  covenants  under  its  credit  agreements.   Changes  in  technology,
increased  competition,  economic  conditions or inability to achieve sufficient
positive cash flow to meet its financial  covenants under its credit agreements,
among other  factors,  could have an adverse  effect on the Company's  financial
position, results of operations, and liquidity.

(b)  Liquidity

The  Company has  generated  significant  net losses  since  inception.  For the
quarter  ended  December 31, 2002 and the year ended  September  30,  2002,  the
Company's  net loss  amounted  to $47.7  million and $996.6  million,  including
goodwill  and asset  impairment  charges of $817.4  million.  As of December 31,
2002, the Company had a working capital  deficit of $379.7 million,  and AirGate
had available  credit of $12.0 million under its $153.5  million  senior secured
credit facility (the "AirGate credit  facility").  The majority of the Company's
working  capital deficit is  attributable  to the  classification  of iPCS' debt
described below totaling $359.8 million as current.

iPCS has ceased making  interest  payments on its $130.0  million senior secured
credit  facility  (the "iPCS credit  facility")  and is not in  compliance  with
certain  provisions of the iPCS credit facility or the indenture under which its
$300.0  million  senior  subordinated  discount  notes (the "iPCS  notes")  were
issued. iPCS has no remaining credit availability under its credit facility.  As
a result of these defaults,  substantially  all of iPCS' debt is classified as a
current  liability.  The lenders under the iPCS credit  facility and the trustee
for the iPCS notes are  entitled  to  accelerate  the iPCS debt,  subject to the
forbearance agreement described in Note 10.

iPCS has also incurred  significant net losses during the quarter ended December
31,  2002 and the year ended  September  30,  2002,  which are  included  in the
accompanying  consolidated  financial statements.  Because current conditions in
the capital  markets make  additional  financing  unlikely,  iPCS has undertaken
efforts to restructure its  relationship  with its secured  lenders,  its public
noteholders and Sprint. To date, iPCS has been unable to restructure its debt or
secure additional  financing necessary to fund its operations and,  accordingly,
iPCS expects to file for  reorganization and protection from its creditors under
Chapter 11 of the United States  Bankruptcy Code in early 2003 either as part of
a  consensual  restructuring  or in an  effort  to  effect a court  administered
reorganization.

Because iPCS is an  unrestricted  subsidiary,  under  AirGate's debt  agreements
AirGate is generally  unable to provide  capital or other  financial  support to
iPCS. Further, iPCS lenders,  noteholders and creditors do not have a lien on or
encumbrance on assets of AirGate.  We believe  AirGate  operations will continue
independent of the outcome of the iPCS restructuring. However, it is likely that
AirGate's  ownership interest in iPCS will have no value after the restructuring
is complete.

The carrying value of iPCS' long-lived  assets in these  consolidated  financial
statements (principally property and equipment,  goodwill and intangible assets)
was written down during the year ended September 30, 2002 to reflect  impairment
charges as required by Statement of Financial  Accounting Standards ("SFAS") No.
144 and SFAS No. 142.

While the ultimate and long-term affect on AirGate of iPCS' proposed  bankruptcy
proceedings  cannot be  determined,  management  believes  that  AirGate and its
restricted  subsidiaries  will  continue  to operate  and that iPCS'  bankruptcy
proceedings,  and related  outcomes,  will not have a material adverse effect on
the liquidity of AirGate.

In addition  to its  capital  needs to fund  operating  losses,  the Company has
invested  large amounts to build-out its networks and for other capital  assets.
For the quarter ended December 31, 2002 and the three years ended  September 30,
2002,  the Company  invested $14.1 million and $320.7  million  respectively  to
purchase  property and equipment.  While much of the Company's  networks are now
complete, and capital expenditures are expected to decrease significantly in the
future, such expenditures will continue to be necessary.

AirGate  had only $12  million  remaining  available  under the  AirGate  credit
facility as of December 31, 2002. AirGate currently has no additional sources of
working  capital other than EBITDA.  If AirGate's  actual revenues are less than
expected  or  operating  or  capital  costs  are more than  expected,  AirGate's
financial condition and liquidity may be materially adversely affected.  In such
event, there is substantial risk that the Company could not access the credit or
capital markets for additional capital.

AirGate's  ability to borrow  funds under the  AirGate  credit  facility  may be
terminated if it is unable to maintain or comply with the restrictive  financial
and operating  covenants  contained in the AirGate credit facility.  The AirGate
credit  facility  contains  covenants  specifying  the  maintenance  of  certain
financial  ratios,  reaching  defined  subscriber  growth  and  network  covered
population goals, minimum service revenues,  maximum capital  expenditures,  and
the maintenance of a ratio of total debt to annualized EBITDA, as defined in the
AirGate credit facility.

If the Company is unable to operate the AirGate  business  within the  covenants
specified  in the  AirGate  credit  facility,  and is unable  to  obtain  future
amendments to such covenants,  AirGate's ability to make borrowings  required to
operate  the  AirGate  business  could  be  restricted  or  terminated.  Such  a
restriction  or  termination  would have a material  adverse affect on AirGate's
liquidity and capital resources.

AirGate has initiated a number of action steps to lower its operating costs and
capital needs. The following are some of the more significant steps:

o    a plan to improve the credit quality of new  subscribers and its subscriber
     base and reduce churn by restricting availability of programs for sub-prime
     subscribers;

o    the elimination of certain personnel positions;

o    a significant reduction in capital expenditures; and

o    a reduction in spending for advertising and promotions.

In addition to these steps,  AirGate is initiating or  investigating a number of
other actions that could further  reduce  operating  expenses and capital needs.
These  include  additional  reductions  in staff;  the  outsourcing  of  certain
functions now performed by AirGate;  further  deferrals or reductions in capital
spending and seeking  ways to lower fees and charges from  services now provided
by Sprint. Although there can be no assurances, AirGate management believes that
existing  cash,  expected  results of  operations  and cash  flows,  and amounts
available under the AirGate credit facility will provide sufficient resources to
fund AirGate's activities through at least the end of calendar year 2003.

The following  reflects  condensed  balance sheet  information  and statement of
operations  information  of  AirGate  and  its  unrestricted  subsidiary,  iPCS,
separately  identifying the investment in iPCS including the effects of purchase
accounting  as of December 31, 2002 and  September  30, 2002 and the  historical
equity  basis loss of iPCS,  the  related  effects of purchase  accounting,  and
income tax benefit for the quarters ended December 31, 2002 and 2001.




                                                                                   As of
                                                                   December 31, 2002    September 30, 2002
                                                                                           
Condensed Balance Sheet Information:

Cash and cash equivalents..................................               $     944             $   4,887
Other current assets.......................................                  63,650                62,819
                                                                            -------               -------
        Total current assets...............................                  64,594                67,706
Property and equipment, net................................                 203,644               213,777
Investment in iPCS ........................................                (169,789)             (141,543)
Other noncurrent assets....................................                  14,226                13,732
                                                                          ---------             ---------
                                                                          $ 112,675             $ 153,672
                                                                          =========             =========

Current liabilities........................................               $  76,036             $  82,175
Long-term debt.............................................                 366,728               354,264
Other long-term liabilities................................                  10,356                10,180
                                                                            -------               -------
      Total liabilities....................................                 453,120               446,619

Stockholders' deficit......................................                (340,445)             (292,947)
                                                                           ---------            ----------
                                                                          $ 112,675             $ 153,672
                                                                          =========             =========





                                                                        For the Three Months Ended
                                                                  December 31, 2002      December 31, 2001
                                                                                           
Condensed Statement of Operations Information:

Revenues...................................................             $    81,865             $  67,671
Costs of revenues..........................................                 (58,278)              (53,243)
Selling and marketing expenses.............................                 (16,798)              (25,089)
General and administrative expenses........................                  (4,077)               (3,976)
Depreciation and amortization..............................                 (11,619)               (9,023)
Other expense, net (principally interest)..................                 (10,521)               (8,935)
                                                                          ----------            ----------
      Total expenses.......................................                (101,293)             (100,266)
                                                                          ----------            ----------
Loss before equity in loss of iPCS and effects of purchase
    accounting, and income tax benefit.....................                 (19,428)              (32,595)
Historical equity basis loss of iPCS.......................                 (25,763)              (10,319)
Effects of purchase accounting.............................                  (2,483)               (4,089)


Income tax benefit.........................................                      --                17,359
                                                                         -----------           -----------
Net loss...................................................              $  (47,674)            $ (29,644)
                                                                         ===========            ==========


  (c)  Basic and Diluted Net Loss Per Share

Basic  net  loss  per  share  is   computed   by   dividing   net  loss  by  the
weighted-average   number  of  common  shares  outstanding  during  the  period.
Potentially  dilutive  securities of 41,790 for the quarter  ended  December 31,
2002 and 704,876 for the quarter ended December 31, 2001 have been excluded from
the computation of dilutive net loss per share for the periods presented because
their effect would have been antidilutive.


(2)  New Accounting Pronouncements

In December 2002, the Financial  Accounting Standards Board ("FASB") issued SFAS
No. 148 "Accounting for Stock-Based  Compensation--Transition and Disclosure--an
amendment of FASB Statement No. 123." SFAS No. 148 provides  alternative methods
of  transition  for a  voluntary  change  to the  fair  value  based  method  of
accounting for stock-based employee  compensation from the intrinsic value-based
method of accounting  prescribed by Accounting  Principles Board ("APB") Opinion
No. 25,  "Accounting for Stock Issued to Employees." As allowed by SFAS No. 123,
the Company has elected to continue to apply the intrinsic value-based method of
accounting,  and has adopted the  disclosure  requirements  of SFAS No. 123. The
Company currently does not anticipate adopting the provisions of SFAS No. 148.

In November 2002, the Financial Accounting Standards Board issued Interpretation
No. 45,  Guarantor's  Accounting and  Disclosure  Requirements  for  Guarantees,
Including Indirect Guarantees of Indebtedness of Others (the  "Interpretation"),
which  addresses  the  disclosure  to be made by a guarantor  in its interim and
annual  financial  statements  about  its  obligations  under  guarantees.   The
Interpretation  also requires the  recognition  of a liability by a guarantor at
the inception of certain guarantees.

The  Interpretation  requires the  guarantor  to  recognize a liability  for the
non-contingent  component of the  guarantee,  which is the  obligation  to stand
ready to perform in the event that  specified  triggering  events or  conditions
occur.  The  initial  measurement  of this  liability  is the fair  value of the
guarantee at inception.  The recognition of the liability is required even if it
is not probable  that  payments  will be required  under the guarantee or if the
guarantee  was issued with a premium  payment or as part of a  transaction  with
multiple elements.

The Company guarantees certain lease commitments of its restricted subsidiaries.
The maximum amount of these guarantees is included in the consolidated operating
lease  disclosure  commitment  footnote  included in the Company's  Form 10-K/A.
Also,  the  handsets  sold by the  Company  are under a one-year  warranty  from
Sprint.  If a customer  returns a handset for  warranty,  the Company  sends the
handset to Sprint for repair.  Sprint  provides a credit to the Company equal to
the price of the refurbished handset, which is generally what is returned to the
customer.  The Company will apply the recognition and measurement provisions for
all guarantees and warranties entered into or modified after December 31, 2002.

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 the EITF Issue No. 94-3 "Liability  Recognition for Certain Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs Incurred in a Restructuring)." EITF Issue No. 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.  Early  application is permitted.  The adoption of SFAS No. 146 by the
Company  on  October 1, 2002 is not  expected  to have a material  impact on the
Company's  financial  position,  results  of  operations,  or cash  flows as the
Company has not recorded any significant restructurings in the past periods, but
the adoption may impact the timing of charges in future periods. As discussed in
Note 6, during the three  months ended  December  31, 2002 the Company  recorded
$0.7 million of costs related to staff reductions and retail store closings.

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 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 by the Company on
October  1,  2002 did not have a  material  impact  on the  Company's  financial
position, results of operations, or cash flows.

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 by the  Company  on  October  1,  2002 did not have a
material impact on the Company's  financial  position,  results of operations or
cash flows.

(3) Sprint Agreements

Under the Sprint  Agreements,  Sprint provides the Company  significant  support
services such as billing,  collections,  long distance,  customer care,  network
operations  support,  inventory  logistics  support,  use of Sprint brand names,
national   advertising,   national   distribution   and   product   development.
Additionally,  the Company derives substantial roaming revenue and expenses when
Sprint's and Sprint's network  partners'  wireless  subscribers incur minutes of
use in the  Company's  territories  and when  the  Company's  subscribers  incur
minutes of use in Sprint and other Sprint  network  partners'  PCS  territories.
These transactions are recorded in roaming revenue, cost of service and roaming,
cost of equipment and selling and marketing expense captions in the accompanying
consolidated statements of operations.  Cost of service and roaming transactions
include the 8% affiliation fee, long distance  charges,  roaming expense and the
costs  of  services  such  as  billing,   collections,   customer   service  and
pass-through  expenses.  Cost of  equipment  transactions  relate  to  inventory
purchased by the Company from Sprint  under the Sprint  Agreements.  Selling and
marketing  transactions  relate to subsidized  costs on handsets and commissions
paid by the Company  under  Sprint's  national  distribution  programs.  Amounts
recorded  relating to the Sprint  Agreements for the quarters ended December 31,
2002 and 2001 are as follows (dollars in thousands):







                                                                                 For the Three Months
                                                                                  Ended December 31,
                                                                                2002             2001
                                                                                           
Amounts included in the Consolidated Statement of Operations:

     AirGate roaming revenue...............................................   $  17,829       $  16,209
     AirGate cost of service and roaming:
          Roaming..........................................................   $  14,685       $  13,157
          Customer service.................................................      11,303           7,455
          Affiliation fee..................................................       4,836           3,386
          Long distance....................................................       2,785           3,310
          Other............................................................         494             498
                                                                              ----------       ---------

     AirGate cost of service and roaming:..................................   $  34,103       $  27,806
     AirGate purchased inventory...........................................   $   5,650       $   6,647
     AirGate selling and marketing.........................................   $   3,101       $   8,337
     iPCS roaming revenue..................................................   $  10,663       $   4,540
     iPCS cost of service and roaming
          Roaming..........................................................   $   8,362       $   3,647
          Customer service.................................................       7,526           1,290
          Affiliation fee..................................................       3,106             717
          Long distance....................................................       2,150             898
          Other............................................................       1,696             100
                                                                              ----------       ----------

     iPCS cost of service and roaming......................................   $  22,840       $   6,652
     iPCS purchased inventory..............................................   $   6,175       $   2,297
     iPCS selling and marketing............................................   $   3,014       $   3,534
Amounts included in the Consolidated Balance Sheet:


                                                             As of
                                                  December 31,     September 30,
                                                      2002              2002
                                                   ---------         ---------
 Receivable from Sprint                           $  42,334          $  44,953
 Payable to Sprint                                  (82,011)           (88,360)

Because  approximately  96% of our revenues  are  collected by Sprint and 65% of
costs of service and roaming in our financial  statements  are derived from fees
and charges,  including  pass-through charges, from Sprint, we have a variety of
settlement issues open and outstanding from time to time. These include, but are
not limited to, the following items,  all of which for accounting  purposes have
been reserved or otherwise provided for:

o    Sprint PCS sought to recoup $4.9 million in  long-distance  access revenues
     previously paid by Sprint PCS to the Company, of which $3.9 million related
     to AirGate and $1.0 million related to iPCS. We have disputed these amounts
     (see Note 5).

o    Sprint  charged the Company  approximately  $1.2  million  with  respect to
     calendar year 2002 to reimburse  Sprint for certain 3G related  development
     expenses. We have disputed Sprint's right to collect these fees.

o    In connection with the review of accounts receivable at September 30, 2002,
     the Company reclassified approximately $10.0 million of subscriber accounts
     receivable  allowance  for the fiscal  year ended  September  30, 2002 to a
     receivable  from Sprint.  We believe at least $10.0 million is payable from
     Sprint, but Sprint has acknowledged and paid only $5.1 million.

o    We continue to discuss with Sprint whether we owe software maintenance fees
     to Sprint of approximately  $3.0 million,  of which $1.6 million relates to
     AirGate and $1.4 million relates to iPCS through December 31, 2002.

o    Sprint  asserted that iPCS owed $2.2 million in various  fees,  charges and
     revenue adjustments,  which iPCS disputed. Sprint set-off $1.8 million with
     respect to these charges  against other amounts owed to iPCS in the quarter
     ended December 31, 2002.

In addition,  monthly Sprint service  charges are set by Sprint at the beginning
of each calendar  year.  Sprint takes the position that at the end of each year,
it can  determine  its actual  costs to provide  these  services  to its network
partners and require a final  settlement  against the charges  actually paid. If
the costs to provide  these  services are less than the amounts paid by Sprint's
network partners,  Sprint will issue a credit for these amounts. If the costs to
provide  the  services  are  more  than the  amounts  paid by  Sprint's  network
partners,  Sprint  will debit the network  partners  for these  amounts.  Sprint
notified us that a credit would be issued to the Company in a net amount of $2.0
million  ($1.3  million for AirGate and $0.7 million for iPCS).  This amount has
been recorded as of December 31, 2002 as a reduction to the consolidated balance
for Receivable from Sprint and a reduction of operating loss.

The Sprint  Agreements  require the Company to maintain  certain minimum network
performance standards and to meet other performance requirements. AirGate was in
compliance  in all material  respects  with these  requirements  at December 31,
2002.

(4) Intangible Assets

The following table reflects the components of intangible assets at December 31,
2002:



                                                                          Gross                                         Net
                                                 Amortization            Carrying              Accumulated           Carrying
                                                    Period                Amount               Amortization            Amount
                                                 -------------         ------------         ----------------       ------------
                                                                                                            
Non-compete agreements, AirGate store               24 months          $    159               $    (146)             $     13
acquisitions
Acquired subscriber base                            30 months            45,760                 (21,710)               24,050
                                                                       --------               ----------             --------
     Total                                                             $ 45,919               $ (21,856)             $ 24,063
                                                                       ========               ==========             ========


(5) Litigation

On July 3, 2002 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, from Sprint PCS. 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 held by Sprint PCS, 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,"
the Company recorded a charge to revenues during the quarter ended June 30, 2002
to accrue for these  amounts.  However,  we have not paid such  amounts and have
disputed the ability of Sprint PCS 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 subscribers would increase as a result of an increase in the
amount of sub-prime credit quality subscribers 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.  On November 26, 2002,
the Court  entered an Order  requiring  the  Plaintiffs  to  provide  additional
information  in connection  with their Motion for  Appointment as Lead Plaintiff
and in December 2002, Plaintiffs submitted Declarations in Support of Motion for
Appointment of Lead Plaintiff.  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.

(6) Staff Reduction and Retail Store Closings

As  discussed  in Note 1, the  Company  has  initiated a number of actions in an
attempt to lower its operating costs and capital needs. During the quarter ended
December  31, 2002 the Company  decided to reduce its  workforce  and to close a
number of retail stores.  Collectively,  these actions,  which took place in the
quarter ended December 31, 2002 and are expected to continue in the quarter that
will end on March 31, 2003, are referred to as the 2003 Plan.

During the quarter  ended  December  31, 2002,  AirGate  costs  associated  with
termination  benefits  and  contract  terminations  were $0.5  million and $0.04
million, respectively, and were associated principally with involuntary employee
terminations  and store  closures.  In the quarter that will end March 31, 2003,
AirGate expects additional  termination benefits and contract terminations to be
at least $.05 million and $0.1 million, respectively. These charges are expected
to result from additional  involuntary employee terminations and store closures.
Further  charges may be necessary as AirGate  services are terminated  under the
services agreement with iPCS as described in Note 8.

During  the  quarter  ended  December  31,  2002,  iPCS  costs  associated  with
termination  benefits  were $0.1 million and were  associated  principally  with
involuntary employee terminations.  In the quarter that will end March 31, 2003,
iPCS expects additional  termination benefits and contract terminations to be at
least $0.5 million and $0.7 million respectively.  These charges are expected to
result from additional involuntary employee terminations and store closures (See
Note 10).

A summary of the aforementioned costs is as follows:


                                                            Contract
                                      Termination         Termination
                                       Benefits              Costs                 Total
                                     --------------      --------------         -----------
                                                                          
Liability at October 1, 2002         $      0             $     0             $      0
Total charges                             610                  43                  653
Cash paid                                 379                   0                  379
Liability at December 31, 2002            231                  43                  274



The  Company  determined  the  above  costs in  accordance  with  SFAS No.  146,
"Accounting for Cost Associated with Exit or Disposal Activities."

There were no asset impairment charges  associated with the 2003 Plan.  However,
during the fiscal year ended September 30, 2002, the Company reported impairment
charges for iPCS'  assets of $460.9  million  for  goodwill,  $44.4  million for
property and equipment, and $312.1 million for intangible assets.

(7)   Income Taxes

The Company  recorded an income tax benefit of $17.4 million  during the quarter
ended  December 31, 2001.  No such  amounts were  recorded in the quarter  ended
December  31,  2002,  nor  will  amounts  be  recognized  in the  future  unless
management  believes  the  recoverability  of deferred tax assets is more likely
than not.

(8)   Transactions Between AirGate and iPCS

The Company  formed  AirGate  Service  Company,  Inc.  ("ServiceCo")  to provide
management  services  to both  AirGate  and iPCS.  ServiceCo  is a  wholly-owned
restricted  subsidiary  of AirGate.  Personnel  who provide  general  management
services to AirGate and iPCS have been leased to ServiceCo,  which  includes 176
employees at December 31, 2002. Generally,  the management personnel include the
corporate staff in the Company's  principal corporate offices in Atlanta and the
accounting staff in Geneseo, Illinois.  ServiceCo expenses are allocated between
AirGate and iPCS based on the percentage of subscribers  they  contribute to the
total  number of Company  subscribers  (the  "ServiceCo  Allocation"),  which is
currently 60% AirGate and 40% iPCS. Expenses that are related to one company are
allocated  to that  company.  Expenses  that are  related to  ServiceCo  or both
companies  are allocated in accordance  with the ServiceCo  Allocation.  For the
quarter ended  December 31, 2002,  iPCS recorded a net total of $1.0 million for
ServiceCo expenses.

To  facilitate  the orderly  transition of  management  services,  the boards of
AirGate and iPCS have  authorized  an amendment to the Services  Agreement  that
would allow  individual  services to be  terminated  by either  party upon prior
notice. This amendment requires the consent of each of the administrative agents
for the AirGate and iPCS credit  facilities and a request for these consents has
been made.  This  could  result in a  significant  change in the  allocation  of
expense to 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.

(9) Condensed Consolidating Financial Statements

AGW Leasing  Company,  Inc. ("AGW") is a wholly-owned  restricted  subsidiary of
AirGate. AGW has fully and unconditionally  guaranteed the AirGate notes and the
AirGate 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.

AirGate  Network  Services LLC ("ANS") was created as a wholly-owned  restricted
subsidiary of AirGate. ANS has fully and unconditionally  guaranteed the AirGate
notes and  AirGate  credit  facility.  ANS was  formed to  provide  construction
management services for AirGate's PCS network.

AirGate  Service  Company,  Inc.  ("Service  Co") is a  wholly-owned  restricted
subsidiary of AirGate.  Service Co has fully and unconditionally  guaranteed the
AirGate notes and the AirGate credit facility.  Service Co was formed to provide
management services to AirGate and iPCS.

iPCS is a  wholly-owned  unrestricted  subsidiary  of AirGate and  operates as a
separate business. As an unrestricted subsidiary,  iPCS provides no guarantee to
either the AirGate  notes or the  AirGate  credit  facility  and AirGate and its
restricted  subsidiaries  provide  no  guarantee  to the iPCS  notes or the iPCS
credit facility.




             Unaudited Condensed Balance Sheets of AirGate and iPCS
                             As of December 31, 2002

                                                                                               iPCS
                                               AirGate                                         Non-
                             AirGate PCS,     Guarantor                       AirGate        Guarantor                     AirGate
                                  Inc.      Subsidiaries   Eliminations   Consolidated(1)   Subsidiary    Eliminations  Consolidated
                            -------------  --------------  -------------  ---------------  -------------  ------------- ------------
                                                                                                      
Cash and cash
 equivalents............      $     954      $     (10)   $        --        $      944     $    2,066      $     --    $     3,010
Other current assets....        124,078            529        (60,957)           63,650         33,924          (315)        97,259
                            -------------    ------------ --------------   ------------  -------------       ---------  ------------
Total current assets....      $ 125,032            519        (60,957)           64,594         35,990          (315)       100,269
Property and equipment,
  net...................        159,941         43,703            --            203,644        180,076            --        383,720
Intangible assets, net..         (1,457)           --             --             (1,457)        25,520            --         24,063
Investment in
  subsidiaries..........       (217,631)           --          92,656          (124,975)          --         124,975           --

Other noncurrent assets.          5,705            --            --               5,705        11,872             --         17,577
                           --------------- -------------  -------------- --------------- -------------    -----------    -----------
Total assets............       $ 71,590      $ 44,222        $ 31,699         $ 147,511     $ 253,458       $124,660      $ 525,629
                           =============== =============  ============== =============== ==============  ============    ===========
Current liabilities.....         43,201       136,878         (60,957)          119,122       361,211           (315)       480,018
Long-term debt..........        366,728           --              --            366,728           563             --        367,291
Other long-term                   2,106           --              --              2,106        16,659             --         18,765
  liabilities...........
                           -------------- --------------  ------------- ---------------  --------------- -------------   -----------
 Total liabilities.......     $  412,035    $136,878        $(60,957)         $ 487,956     $ 378,433       $  (315)     $ 866,074
                           -------------- -------------  -------------- ---------------  --------------- -------------   -----------
 Stockholders' equity....       (340,445)    (92,656)         92,656           (340,445)     (124,975)      124,975       (340,445)
                           -------------- --------------  ------------- ---------------  --------------- -------------  ------------
Total liabilities and
  stockholders' equity
  (deficit)............      $   71,590    $ 44,222         $ 31,699          $ 147,511     $ 253,458      $124,660      $ 525,629
                           ============================== ============  ===============  ==============  ============   ============





       Unaudited Condensed Consolidating Balance Sheet of AirGate and iPCS
                            As of September 30, 2002



                                              AirGate
                                             Guarantor                                    iPCS
                            AirGate PCS,    Subsidiaries   Eliminations   AirGate(1)  Non-Guarantor                     AirGate
                                Inc.                                    Consolidated    Subsidiary    Eliminations    Consolidated
                           -------------- ---------------- ------------ ------------ --------------- -------------- ---------------

                                                                                                 
Cash and cash               $  4,769        $  118         $   --       $ 4,887       $  27,588          $  --      $  32,475
  equivalents...........
Other current assets....     122,869           529          (60,579)     62,819          35,593         (1,114)        97,298
                           -------------- ---------------- ------------ ------------ --------------- -------------- ---------------

Total current assets....     127,638           647          (60,579)     67,706          63,181         (1,114)       129,773
Property and equipment,
  net.................       168,163        45,614               --     213,777         185,378             --        399,155
Intangible assets, net..       1,428            --               --       1,428          26,899             --         28,327
Investment in
  subsidiaries..........    (183,718)           --           84,506     (99,212)                         99,212           --
Other noncurrent assets.       4,924            --               --       4,924           12,115             --         17,039
                           -------------- ---------------- ------------ ------------ --------------- -------------- --------------

Total assets............   $ 118,435       $ 46,261        $ 23,927     $188,623       $ 287,573        $ 98,098     $ 574,294
                           ============== ================ ============ ============ =============== ============== ==============

Current liabilities.....   $  55,535      $  60,579        $(60,579)    $125,723       $ 369,564       $ (1,114)    $ 494,173
Long-term debt..........     354,264             --              --      354,264             564             --       354,828
Other long-term
  liabilities...........       1,583             --              --        1,583          16,657             --        18,240

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

Total liabilities.......     411,382         60,579         (60,579)    481,570          386,785         (1,114)      867,241
                           -------------- ---------------- ------------ ------------ --------------- -------------- ---------------


Stockholders' equity....    (292,947)       (14,318)         84,506    (292,947)         (99,212)        99,212      (292,947)
                           -------------- ---------------- ----------- ------------- --------------- -------------- ---------------

Total liabilities and
  stockholders' equity
  (deficit).............   $ 118,435       $ 46,261      $ 23,927     $188,623      $ 287,573        $ 98,098       $ 574,294
                           ============== ================ =========== ============= =============== ============== ===============


     (1) Amounts in the column for AirGate  consolidated  include the effects of
purchase  accounting related to the iPCS acquisition.  Balance sheet information
includes  $43 million of debt and $1 million of net  liabilities  as of December
31,  2002,  and $44 million of debt and $1 million of net assets as of September
30,  2002.  The net loss of AirGate  includes  $2.5  million and $4.1 million of
expenses related to the effects of purchase accounting for iPCS for the quarters
ended December 31, 2002 and 2001,  respectively.  The quarter ended December 31,
2001 include a tax benefit of $17.4 million related to the iPCS acquisition.







  Unaudited Condensed Statement of Operations of AirGate and iPCS
                  For the Three Months Ended December 31, 2002


                                           AirGate                        AirGate        iPCS
                                          Guarantor                     Consolidated      Non-
                           AirGate PCS,   Subsidiaries   Eliminations                   Guarantor                       AirGate
                               Inc.                                                     Subsidiary                    Consolidated
                                                                                                     Eliminations
                           ------------- --------------- ------------- ------------- --------------- --------------- --------------


                                                                                                    
Total revenues..........    $  81,865    $  --          $  --         $  81,865       $  51,534       $  (298)       $  133,101
                               ------    -------       --------      -----------     -----------     ---------       -----------
Cost of revenues.........     (53,945)    (4,333)          --          (58,278)        (42,153)          298          (100,133)
Selling and marketing....     (16,040)     (758)           --          (16,798)        (12,105)           --           (28,903)
General and administrative.    (3,347)     (730)           --           (4,077)         (3,331)           --            (7,408)
Depreciation and
  amortization............    (12,041)    (2,443)          --           (14,484)        (10,406)           --           (24,890)
Other, net................    (10,253)       114           --           (10,139)         (9,302)           --           (19,441)
                           ------------ ---------------- ------------- ------------- --------------- -------------- ---------------

Total expenses............    (95,626)    (8,150)          --         (103,776)        (77,297)          298          (180,775)

Loss in subsidiaries......    (33,913)        --         8,150          (25,763)                       25,763
                                                                                             --                              --
Loss before income tax
  benefit.................    (47,674)    (8,150)        8,150          (47,674)        (25,763)       25,763           (47,674)

Income tax benefit........         --         --            --               --              --            --                --
                           ------------ --------------- -------------- ------------- --------------- -------------- ---------------
Net loss..................  $ (47,674)  $ (8,150)       $8,150        $ (47,674)      $ (25,763)     $ 25,763         $ (47,674)
                           ============================ ============== ============= =============== ============== ===============







  Unaudited Condensed Consolidating Statement of Operations of AirGate and iPCS
                  For the Three Months Ended December 31, 2001



                                          AirGate                        AirGate        iPCS
                                         Guarantor                     Consolidated      Non-
                          AirGate PCS,   Subsidiaries   Eliminations                   Guarantor                       AirGate
                              Inc.                                                     Subsidiary                    Consolidated
                                                                                                         Eliminations
                            ------------- --------------- ------------- ------------- --------------- --------------- --------------

                                                                                                          
Total revenues..........   $  67,671          $  --         $ --       $ 67,671       $ 14,026          $  --           $ 81,697
                           ------------- --------------- ------------- ------------- --------------- --------------- --------------
 Cost of revenues........     (49,498)      (3,745)              --      (53,243)        (14,097)           --            (67,340)
Selling and marketing...     (24,621)        (468)              --      (25,089)         (4,756)           --            (29,845)
General and                                                     --
  administrative........      (3,677)        (299)                       (3,976)         (1,224)           --             (5,200)
Depreciation and
  amortization..........     (11,941)      (1,541)              --      (13,482)         (2,323)           --           (15,805)
Other, net..............      (8,565)         --                --       (8,565)         (1,945)           --           (10,510)
                           ------------ --------------- -------------- ------------ --------------- --------------  --------------

Total expenses..........     (98,302)        (6,053)            --     (104,355)        (24,345)           --          (128,700)

Loss in subsidiaries......   (16,372)            --          6,053      (10,319)             --        10,319                --
Loss before income tax
  benefit...............     (47,003)        (6,053)         6,053      (47,003)        (10,319)       10,319           (47,003)
Income tax benefit......      17,359             --             --       17,359              --            --            17,359
                           ---------------- -------------- ------------ ----------- --------------- --------------- -------------

Net loss................   $ (29,644)       $ (6,053)      $ 6,053     $(29,644)      $ (10,319)       $10,319         $ (29,644)
                           ================ ============== ============ =========== =============== =============== =============







         Unaudited Condensed Statement of Cash Flow of AirGate and iPCS
                  For the Three Months Ended December 31, 2002


                                         AirGate                        AirGate        iPCS
                                        Guarantor                     Consolidated      Non-
                         AirGate PCS,   Subsidiaries   Eliminations                   Guarantor                       AirGate
                             Inc.                                                     Subsidiary                    Consolidated
                                                                                                   Eliminations
                         ------------- --------------- ------------- ------------- --------------- --------------- --------------

                                                                                                 
Operating activities,
 net...................    $ (2,683)      $  (128)        $  --       $ (2,811)    $ (17,098)          $  --          $ (19,909)

Investing activities,
  net..................      (5,626)           --            --         (5,626)       (8,424)                           (14,050)
Financing activities,
  net..................       4,494            --            --          4,494                            --              4,494
                          ------------- ---------------- ------------ ------------- --------------- --------------- --------------


Decrease in cash and
  cash equivalent......    $ (3,815)      $  (128)        $  --      $ (3,943)    $ (25,522)          $  --           $ (29,465)
Cash at beginning of
  period...............      4,769            118            --         4,887        27,588              --              32,475
                           ---------------- ------------- ----------- ------------ ---------------- ---------------- --------------

Cash at end of period...       954            (10)           --           944         2,066              --               3,010
                           ================ ============= =========== ============ ================ ================ ==============







            Unaudited Condensed Consolidating Statement of Cash Flows
                  For the Three Months Ended December 31, 2001



                                           AirGate                        AirGate        iPCS
                                          Guarantor                     Consolidated      Non-
                           AirGate PCS,   Subsidiaries   Eliminations                   Guarantor                       AirGate
                               Inc.                                                     Subsidiary                    Consolidated
                                                                                                     Eliminations
                           ------------- --------------- ------------- ------------- --------------- --------------- --------------

                                                                                                    
Operating activities,       $ (21,736)      $  1,193       $   --     $ (20,543)       $ (10,578)         $   --     $  (31,121)
  net...................
Investing activities,
  net...................       16,335         (1,061)          --        15,274           (3,879)             --         11,395
Financing activities,
  net...................       30,585             --           --        30,585             --                --         30,585
                           ------------- ---------------- ------------ ------------- --------------- --------------- --------------


Increase in cash and
  cash equivalent.......      25,184            132            --        25,316         (14,457)                --      10,859
Cash at beginning of
  period................      14,447           (157)           --        14,290          24,401           (24,401)      14,290
                           ---------------- ------------- ------------ ------------- -------------- ---------------- --------------

Cash at end of period...   $  39,631        $   (25)         $ --     $  39,606        $  9,944         $ (24,401)   $  25,149
                           ================ ============= ============ ============= ============== ================ ==============




(10)  Subsequent Events

iPCS

iPCS has continued to work with its lenders and  noteholders on a  restructuring
and in  connection  with these efforts  appointed  Timothy M. Yager as the Chief
Restructuring  Officer  of iPCS.  Mr.  Yager  will be  responsible  for  leading
continued restructuring efforts and managing the day-to-day affairs of iPCS. Mr.
Yager  was the  president  and chief  executive  officers  of iPCS  prior to its
acquisition by AirGate and was formerly a director of AirGate.

Since  December  31,  2002,  iPCS  has (i)  closed  16  retail  locations  and 6
administrative  offices,  reducing the number of retail locations from 27 to 11;
(ii)  reconfigured  support for  national  third  party and local  distributors,
reducing  the total  number of  employees  supporting  these  channels and (iii)
reduced support for the business-to-business  channel. These actions resulted in
the termination of approximately  160 employees.  Charges  associated with these
actions  are  expected  to be at least  $1.2  million.  Furthermore,  additional
charges for iPCS are expected as iPCS restructures its business.

To  facilitate  the orderly  transition of  management  services,  the boards of
AirGate and iPCS have  authorized  an amendment to the Services  Agreement  that
would allow  individual  services to be  terminated by either party upon 60 days
prior notice.  This amendment requires the consent of each of the administrative
agents for the  AirGate  and iPCS  credit  facilities,  and a request  for these
consents  has been  made.  This  could  result  in a  significant  change in the
allocation of expense to AirGate and iPCS.

On January  23,  2003,  Sprint  set-off  against  required  weekly  payments  of
collected revenues to iPCS $1.8 million in unrelated disputed fees and charges.

Due to its liquidity issues, iPCS has delayed payments to many of its vendors,
including Sprint. iPCS has delayed payments to Sprint of approximately $6.0
million.

On January 30, 2003, iPCS ceased paying interest on the iPCS credit facility. As
a result,  the lenders under the iPCS credit facility are entitled to accelerate
payments due under the iPCS credit facility.  The failure to pay interest on the
iPCS credit  facility is also a default  under the iPCS notes.  iPCS has entered
into a forbearance  agreement  with its senior  lenders under the terms of which
the senior  lenders  have agreed not to  exercise  their  rights  under the iPCS
credit  facility,  including the right to  accelerate,  until the earlier of (i)
March 15, 2003,  (ii) a subsequent  default by iPCS or (iii) the election of the
administrative   agent  after  written  notice  to  iPCS.  Based  on  continuing
discussions with an ad hoc committee holding in excess of 50% of the iPCS notes,
iPCS expects to enter into a forbearance agreement with such committee shortly.

AirGate

On February  10, 2003,  the Board of  Directors  approved new forms of severance
agreements  for each of our executive  officers.  These  agreements  provide two
levels of  severance  benefits  based upon  whether  the  termination  occurs in
connection  with a  change  of  control  or  not.  If the  executive  terminates
employment  for good reason or is terminated by the Company other than for cause
or disability, as such terms are defined in the agreements, in connection with a
change of control or for two years  following a change of  control,  the Company
will  pay the  executive  his or her  unpaid  base  salary  through  the date of
termination,  a pro rata payment of the executive's target bonus for the year in
which the  termination  occurs,  any  compensation  previously  deferred  by the
executive  and any accrued  vacation  pay. In addition,  the Company will make a
severance  payment to the  executive  equal to two times his or her annual  base
salary  and bonus at  target,  or 2.5  times in the case of the Chief  Executive
Officer.  The Company will also continue benefits for the executive for a period
after termination and provide limited outplacement  services for a period of six
months to one year.

If the executive  terminates  employment for good reason or is terminated by the
Company  other  than for  cause or  disability  and such  termination  is not in
connection  with a change of control or within two years  following  a change of
control,  the  Company  will pay the  executive  his or her unpaid  base  salary
through the date of termination,  any  compensation  previously  deferred by the
executive  and any accrued  vacation  pay. In addition,  the Company will make a
severance payment to the executive equal to six months annual base salary,  plus
one month for each year of service.  The Company will also continue benefits for
the executive for a period after  termination and provide  limited  outplacement
services for the severance period.

The agreements provide that in consideration of the payments and promises in the
agreement,  the  executive  releases the Company  from all claims,  liabilities,
contracts,  contractual  obligations,  attorney's  fees,  demands  and causes of
action,  whether  known  or  unknown,  fixed or  contingent.  In  addition,  the
executive  agrees not to  directly or  indirectly  (1)  perform  services  for a
competitor  of the  Company in our  territory,  (2)  solicit  our  employees  to
terminate  their  employment  with us or  solicit  certain of our  customers  to
purchase  competing  products or (3) disclose or use the Company's  confidential
information and trade secrets,  for a period of from 6 months to two years after
termination of employment.

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

This Management's Discussion and Analysis of Results of Operations and Financial
Condition ("MD&A") contains forward looking statements that are based on current
expectations,   estimates,  forecasts  and  projections  about  us,  our  future
performance,  our liquidity, the wireless industry, our beliefs and management's
assumptions.  In addition,  other written and oral  statements  that  constitute
forward  looking  statements  may be made by us or on our behalf.  Such  forward
looking statements  include statements  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 Key  Operating  Metrics),
roaming  rates,  EBITDA (as defined in the Key Operating  Metrics),  and capital
expenditures.  Words  such as  "anticipate,"  "assume,"  "believe,"  "estimate,"
"expect," "intend," "plan," "seek",  "project,"  "target," "goal," variations of
such words and similar expressions are intended to identify such forward-looking
statements.  These  statements  are not  guarantees  of future  performance  and
involve  certain  risks,  uncertainties  and  assumptions  that are difficult to
predict.  Therefore,  actual future events or results may differ materially from
these statements. These risks and uncertainties include:

o   the impact of an iPCS insolvency;
o   the competitiveness and impact of Sprint's pricing plans and PCS products
      and services;
o   subscriber credit quality;
o   the potential to experience a continued high rate of subscriber turnover;
o   the ability of Sprint to provide back office  billing,  subscriber  care
      and other  services and the quality and costs of such services;
o   inaccuracies in data provided by Sprint;
o   new charges and fees, or increased charges and fees, charged by Sprint;
o   rates of penetration in the wireless industry;
o   our significant level of indebtedness;
o   adequacy of bad debt and other allowances;
o   the potential need for additional sources of liquidity;
o   anticipated future losses;
o   subscriber 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 AirGate's common stock.

These and other  applicable  risks and  uncertainties  are summarized  under the
captions "Future Trends That May Affect Operating Results, Liquidity and Capital
Resources"  included in this "Item 2.  Management's  Discussion  and Analysis of
Financial  Condition and Results of Operations" of this quarterly report on Form
10-Q and "Risk Factors"  included in Part II under "Item 5 - Other  Information"
of this quarterly report on Form 10-Q and elsewhere in this report.

For a further list of and description of such risks and  uncertainties,  see the
reports filed by us with the SEC.  Except as required  under federal  securities
law and the rules and  regulations  of the SEC, we do not have any  intention or
obligation to update publicly any forward looking  statements after distribution
of this report,  whether as a result of new information,  future events, changes
in assumptions or otherwise.

Overview

On July 22, 1998,  AirGate entered into  management and related  agreements with
Sprint whereby it became the network partner of Sprint with the right to provide
100% digital PCS products and services under the Sprint brand names in AirGate's
original  territory in the southeastern  United States. In January 2000, AirGate
began commercial operations with the launch of four markets covering 2.2 million
residents in AirGate's  territory.  By September 30, 2000,  AirGate had launched
commercial  PCS  service in all of the 21 basic  trading  areas,  referred to as
markets,  which comprise  AirGate's  original  territory.  On November 30, 2001,
AirGate  acquired  iPCS,  a network  partner  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
approximately  7.1 million to  approximately  14.5 million.  Additionally,  iPCS
served  149,119  subscribers  as of November  30,  2001.  At December  31, 2002,
AirGate  and  iPCS   provided   Sprint  PCS  services  to  352,809  and  236,628
subscribers,  respectively.  At December  31,  2002,  AirGate had total  network
coverage of  approximately  5.9  million  residents  and iPCS had total  network
coverage  of  approximately  5.6 million  residents,  of the 7.1 million and 7.4
million residents in its respective territory.

Under  AirGate's  and iPCS'  long-term  agreements  with  Sprint,  we manage our
networks  on  Sprint's  licensed  spectrum  and have the right to use the Sprint
brand names  royalty-free  during the respective  company's PCS affiliation with
Sprint.  We  also  have  access  to  Sprint's  national  marketing  support  and
distribution  programs and are generally  entitled to buy network  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,
AirGate  and iPCS each pay an  affiliation  fee of 8% of  collected  revenues to
Sprint. We are entitled to 100% of revenues  collected from the sale of handsets
and  accessories and on roaming  revenues  received when customers of Sprint and
Sprint's other network partners make a wireless call on our PCS network.

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  corporate  entity from the
other.  AirGate's  notes  require  subsidiaries  of AirGate to be  classified as
either "restricted  subsidiaries" or "unrestricted  subsidiaries".  A restricted
subsidiary is defined  generally as any subsidiary  that is not an  unrestricted
subsidiary. An unrestricted subsidiary includes any subsidiary which:

o    has been  designated  an  unrestricted  subsidiary  by the AirGate board of
     directors,

o    has no  indebtedness  which  provides  recourse  to  AirGate  or any of its
     restricted subsidiaries,

o    is not  party  to  any  agreement  with  AirGate  or any of its  restricted
     subsidiaries,  unless the terms of the agreement  are no less  favorable to
     AirGate or such  restricted  subsidiary  than those that might be  obtained
     from persons unaffiliated with AirGate,

o    is a  subsidiary  with  respect  to which  neither  AirGate  nor any of its
     restricted  subsidiaries  has any  obligation to subscribe  for  additional
     equity  interests,   maintain  or  preserve  such  subsidiary's   financial
     condition or cause such subsidiary to achieve certain operating results,

o    has  not   guaranteed  or  otherwise   provided   credit  support  for  any
     indebtedness of AirGate or any of its restricted subsidiaries, and

o    has at least one director and one executive  officer that are not directors
     or executive officers of AirGate or any of its restricted subsidiaries.

AirGate's notes impose certain affirmative and restrictive  covenants on AirGate
and its restricted  subsidiaries  and also include as events of default  certain
events,   circumstances  or  conditions  involving  AirGate  or  its  restricted
subsidiaries.  Because iPCS is an  unrestricted  subsidiary,  the  covenants and
events of default under AirGate's notes do not apply to iPCS.

AirGate's  credit  facility also imposes  certain  restrictions  on, and applies
certain  events of default to events,  circumstances  or  conditions  involving,
AirGate  and  its  subsidiaries.  AirGate's  senior  credit  facility,  however,
expressly  excludes iPCS from the definition of "subsidiary."  Therefore,  these
restrictions and events of default applicable to AirGate and its subsidiaries do
not generally apply to iPCS.

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.  Several of the most  critical  accounting  policies
that materially impact the Company's results of operations include:

Allowance for Doubtful Accounts

Estimates are used in  determining  the allowance for doubtful  accounts and are
based on historical collection and write-off experience,  current trends, credit
policies  and  accounts  receivable  by aging  category.  In  determining  these
estimates,  the  Company  compares  historical  write-offs  in  relation  to the
estimated 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 amounts to the aging categories.  The Company provides an allowance for
substantially  all  receivables  over 90 days old.  The  provision  for doubtful
accounts as a percentage of service revenues for the three months ended December
31 was as follows:

Provision for Doubtful Accounts                                        Combined
    As % of Service Revenue            AirGate           iPCS          Company
    -----------------------            -------           ----          -------
              2002                        3.7%           2.6%             3.3%
              2001                       11.9%          13.0%            12.1%


The  allowance  for doubtful  accounts as of December 31, 2002 and September 30,
2002 was $11.5 million and $11.3  million,  respectively.  At December 31, 2002,
$6.8   million  and  $4.7  million  was   attributable   to  AirGate  and  iPCS,
respectively.  If the allowance for doubtful accounts is not adequate,  it could
have a material adverse affect on our liquidity,  financial position and results
of operations.

The Company also reviews  current trends in the credit quality of its subscriber
base and periodically changes its credit policies.  As of December 31, 2002, 34%
of the combined  Company's,  34% of AirGate's and 35% of iPCS'  subscriber  base
consisted of sub-prime credit quality subscribers. Sprint has a program in which
subscribers  with lower quality credit or limited credit history may nonetheless
sign  up  for  service  subject  to  certain  account  spending  limits,  if the
subscriber  makes a deposit  ranging  from $125 to $250.  In May,  2001,  Sprint
introduced the no-deposit  account spending limit program,  in which the deposit
requirement  was  waived  except  in  very  limited  circumstances  (the  "NDASL
program").  The  NDASL  program  was  replaced  in late  2001 with the Clear Pay
program.  The Clear Pay program  re-instituted the deposit for the lowest credit
quality subscribers.  The NDASL and Clear Pay programs and their associated lack
of deposit  requirements  increased the number of the Company's sub-prime credit
subscribers.  At the end of February,  2002, Sprint allowed its network partners
to  re-institute  deposits  in a program  called  the Clear Pay II  program.  As
described  in our Annual  Report on Form  10-K/A,  the deposit was waived in the
iPCS  markets  during  certain  times in 2002.  The Clear Pay II program and its
deposit  requirements  are  currently in effect in most of  AirGate's  and iPCS'
markets,  which  reinstates  a deposit  requirement  of $125 for most  sub-prime
credit  subscribers.  In early February 2003,  management  began  implementing a
higher deposit threshold of $250 for all sub-prime customers in our markets.

Reserve for First  Payment  Default  Subscribers,  Late  Payment  Fees and Early
Cancellation Fees

The Company  reserves a portion of its new  subscribers and provides a reduction
in revenues from those  subscribers  that it anticipates  will never pay a bill.
Using historical  information of the percentage of subscribers whose service was
cancelled for non-payment  without ever making a payment,  the Company estimates
the number of new  subscribers  activated in the current  period that will never
pay a bill. For these  subscribers,  the Company provides a reduction of revenue
and  removes  them from  subscriber  additions  and  churn.  As a result,  these
subscribers are not included in the churn  statistics or subscriber  count.  The
Company records reserves for late payment fees and early cancellation fees based
on  information  about  historical  collection  rates.  The Company  records the
reserves for late  payment fees and early  cancellation  fees as  reductions  of
revenue.

Revenue Recognition

The Company  recognizes  revenues  when  persuasive  evidence of an  arrangement
exists,  services have been rendered or products have been delivered,  the price
to the  buyer  is fixed  and  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" promulgated by the Securities and Exchange Commission.

The Company records  equipment revenue from the sale of handsets and accessories
to subscribers in its retail stores and to local distributors in its territories
upon  delivery.  The Company does not record  equipment  revenue on handsets and
accessories  purchased from national third-party  retailers such as Radio Shack,
Best Buy and  Circuit  City,  or  directly  from  Sprint by  subscribers  in its
territories.  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 subscribers. For
industry  competitive  reasons,  the Company sells wireless  handsets at a loss.
Because  such  arrangements  do not  require  a  customer  to  subscribe  to the
Company's  wireless  services and because the Company sells wireless handsets to
existing  customers  at a loss,  the  Company  accounts  for these  transactions
separately from agreements to provide customers wireless service.

The  Company's  subscribers  pay an  activation  fee to the  Company  when  they
initiate  service.  The Company  defers  activation fee revenue over the average
life of its  subscribers,  which  is  estimated  to be 30  months.  The  Company
recognizes  service  revenue from its  subscribers as they use the service.  The
Company provides a reduction of recorded revenue for billing adjustments,  first
payment default  customers,  late payment fees, and early cancellation fees. The
Company  also  reduces  recorded  revenue  for rebates  and  discounts  given to
subscribers on wireless  handset sales in accordance  with Emerging  Issues Task
Force ("EITF") Issue No. 01-9 "Accounting for Consideration Given by a Vendor to
a  Subscriber  (Including  a Reseller of the  Vendor's  Products)."  The Company
participates in the Sprint national and regional  distribution programs in which
national  retailers  such as Radio Shack,  Best Buy and Circuit City 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 Sprint PCS  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 Sprint agreements,  when a national retailer sells a handset purchased
from  Sprint to a  subscriber  in the  Company's  territories,  the  Company  is
obligated  to  reimburse  Sprint for the handset  subsidy.  The Company does not
receive any  revenues  from the sale of  handsets  and  accessories  by national
retailers. The Company classifies these handset subsidy charges as a selling and
marketing  expense  for a new  subscriber  handset  sale  and  classifies  these
subsidies as a cost of service and roaming for a handset  upgrade to an existing
subscriber.

Sprint retains 8% of collected  service revenues from  subscribers  based in the
Company's  markets and from  non-Sprint  subscribers who roam onto the Company's
network.  The amount of affiliation  fees retained by Sprint is recorded as cost
of  service  and  roaming.  Revenues  derived  from  the  sale of  handsets  and
accessories by the Company and from certain roaming services  (outbound  roaming
and roaming  revenues from Sprint PCS and its PCS network  partner  subscribers)
are not subject to the 8% affiliation fee from Sprint.

The  Company  defers  direct  subscriber  activation  costs  when  incurred  and
amortizes these costs using the  straight-line  method over 30 months,  which is
the estimated average life of a subscriber.  Direct subscriber  activation costs
also  include  credit  check fees and loyalty  welcome  call fees charged to the
Company  by Sprint and costs  incurred  by the  Company to operate a  subscriber
activation center.

Impairment of Long-Lived Assets and Goodwill

The Company  accounts for long-lived  assets and goodwill in accordance with the
provisions  of  Statement of Financial  Accounting  Standards  ("SFAS") No. 144,
"Accounting  for the  Impairment or Disposal of Long-Lived  Assets" and SFAS No.
142,  "Goodwill  and  Other  Intangible  Assets."  SFAS No.  144  requires  that
long-lived  assets  and  certain   identifiable   intangibles  be  reviewed  for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable.  Recoverability of assets to
be held and used is measured by a comparison of the carrying  amount of an asset
to future net cash flows  expected to be generated by the asset.  If such assets
are  considered to be impaired,  the  impairment to be recognized is measured by
the amount by which the carrying  amount of the assets exceeds the fair value of
the assets.  Assets to be disposed of are  reported at the lower of the carrying
amount or fair value less costs to sell.  SFAS No. 142 requires annual tests for
impairment of goodwill and intangible  assets that have indefinite  useful lives
and  interim  tests when an event has  occurred  that more  likely  than not has
reduced the fair value of such  assets.  As of September  30, 2002,  the Company
recorded  substantial  write-offs of long lived assets and goodwill.  Management
does not believe that any significant  changes  occurred since year end and thus
no additional write-offs have been made. Management will continue to monitor any
triggering events and perform re-evaluations, as necessary.

NEW ACCOUNTING PRONOUNCEMENTS

In December 2002, the Financial  Accounting Standards Board ("FASB") issued SFAS
No. 148 "Accounting for Stock-Based  Compensation--Transition and Disclosure--an
amendment of FASB Statement No. 123." SFAS No. 148 provides  alternative methods
of  transition  for a  voluntary  change  to the  fair  value  based  method  of
accounting for stock-based employee  compensation from the intrinsic value-based
method of accounting  prescribed by Accounting  Principles Board ("APB") Opinion
No. 25,  "Accounting for Stock Issued to Employees." As allowed by SFAS No. 123,
the Company has elected to continue to apply the intrinsic value-based method of
accounting,  and has adopted the  disclosure  requirements  of SFAS No. 123. The
Company currently does not anticipate adopting the provisions of SFAS No. 148.

In November 2002, the Financial Accounting Standards Board issued Interpretation
No. 45,  Guarantor's  Accounting and  Disclosure  Requirements  for  Guarantees,
Including Indirect Guarantees of Indebtedness of Others (the  "Interpretation"),
which  addresses  the  disclosure  to be made by a guarantor  in its interim and
annual  financial  statements  about  its  obligations  under  guarantees.   The
Interpretation  also requires the  recognition  of a liability by a guarantor at
the inception of certain guarantees.

The  Interpretation  requires the  guarantor  to  recognize a liability  for the
non-contingent  component of the  guarantee,  which is the  obligation  to stand
ready to perform in the event that  specified  triggering  events or  conditions
occur.  The  initial  measurement  of this  liability  is the fair  value of the
guarantee at inception.  The recognition of the liability is required even if it
is not probable  that  payments  will be required  under the guarantee or if the
guarantee  was issued with a premium  payment or as part of a  transaction  with
multiple elements.

The Company guarantees certain lease commitments of its restricted subsidiaries.
The maximum amount of these guarantees is included in the consolidated operating
lease  disclosure  commitment  footnoted  included in the Company's Form 10-K/A.
Also,  the  handsets  sold by the  Company  are under a one-year  warranty  from
Sprint.  If a customer  returns a handset for  warranty,  the Company  sends the
handset to Sprint for repair.  Sprint  provides a credit to the Company equal to
the price of the refurbished handset, which is generally what is returned to the
customer.  The Company will apply the recognition and measurement provisions for
all guarantees and warranties entered into or modified after December 31, 2002.

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 the EITF Issue No. 94-3 "Liability  Recognition for Certain Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs Incurred in a Restructuring)." EITF Issue No. 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.  Early  application is permitted.  The adoption of SFAS No. 146 by the
Company  on  October 1, 2002 is not  expected  to have a material  impact on the
Company's  financial  position,  results  of  operations,  or cash  flows as the
Company has not recorded any significant restructurings in the past periods, but
the adoption may impact the timing of charges in future periods. As discussed in
Note 6, during the quarter  ended  December 31, 2002 the Company  recorded  $0.7
million of costs related to staff reductions and retail location closings.

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 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 by the Company on
October  1,  2002 did not have a  material  impact  on the  Company's  financial
position, results of operations, or cash flows.

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 by the  Company  on  October  1,  2002 did not have a
material impact on the Company's  financial  position,  results of operations or
cash flows.

RESULTS OF OPERATIONS

The following  discussion  of the results of operations  includes the results of
operations of iPCS  subsequent to November 30, 2001 and therefore  iPCS' results
of operation  for the quarter  ended  December 31, 2001 only include one month's
results.

Key Operating Metrics Defined

Terms such as subscriber 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. Terms such as EBITDA are financial
measures used by many  companies.  None of these terms,  including  EBITDA,  are
measures of financial performance under accounting principles generally accepted
in the United  States  ("GAAP").  The Company  believes that EBITDA serves as an
important   financial  analysis  tool  for  measuring  and  comparing  financial
information such as liquidity, operating performance and leverage. EBITDA should
not,  however,  be considered an alternative  to, or more  meaningful  than, net
income,  cash flow or operating  loss as  determined  in  accordance  with GAAP.
EBITDA and these other terms as used by the Company may not be  comparable  to a
similarly  titled  measure  of  another  company.   We  have  included  below  a
reconciliation of EBITDA to operating loss.

The following terms used in this report have the following meanings:

"EBITDA" means earnings before interest, taxes, depreciation and amortization.

"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 subscribers.

"Churn" is the monthly rate of  subscriber  turnover that both  voluntarily  and
involuntarily  discontinued service during the month,  expressed as a percentage
of the total  subscriber  base.  Churn is  computed  by  dividing  the number of
subscribers  that  discontinued  service during the month, net of 30 day returns
and an  adjustment  for  estimated  first payment  default  subscribers,  by the
average total subscriber base for the period.

"CPGA" summarizes the average cost to acquire new subscribers 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 subscribers acquired
during the period, reduced by a provision for first payment default subscribers.

"CCPU" is a measure  of the cash  costs to operate  the  business  on a per user
basis consisting of subscriber support,  network  operations,  service delivery,
roaming expense,  bad debt expense,  wireless handset upgrade subsidies (but not
commissions)  and other  general and  administrative  costs,  divided by average
subscribers  for the period,  which is net of an  adjustment  for first  payment
default subscribers.

For the three months ended  December 31, 2002 compared to the three months ended
December 31, 2001:

iPCS was acquired on November 30, 2001. In accordance with purchase  accounting,
iPCS'  results of operations  are included only for the month of December  2001.
The table below sets forth below key  operating  metrics for the Company for the
quarters ended December 31, 2002 and 2001.




                                                               Quarter Ended December 31,
                                                   2002                                           2001
                                 ------------------------------------------    --------------------------------------------
                                    AirGate            iPCS       Combined         AirGate           iPCS       Combined
                                    -------            ----       --------         -------           ----       --------
                                                                                               
Subscriber Gross Additions           55,621          45,299        100,920          83,012         17,681        100,693
Subscriber Net Additions             13,670          20,934         34,604          54,820         13,892         68,712
Total Subscribers                   352,809         236,628        589,437         289,844        163,514        453,358
ARPU                                    $58             $53            $56             $60            $55            $59
Churn (with subscriber reserve)       3.78%           3.18%          3.54%           3.19%          1.99%          2.24%
Churn (without subscriber             4.09%           3.62%          3.91%           4.40%          3.92%          3.24%
reserve)
CPGA                                   $369            $346           $359            $345           $365           $349
CCPU                                    $54             $59            $56             $64            $77            $66
Cap Ex (from cash flow statement)$5,626,000      $8,424,000    $14,050,000      $3,246,000     $3,880,000     $7,126,000
EBITDA                           $2,536,000    $(6,055,000)    $(3,519,000)   $(14,868,000)   $(6,051,000)   $(20,919,000)



The reconciliation of EBITDA to our reported operating loss, as determined in
accordance with GAAP, is as follows (in thousands):




                                                                Quarter Ended December 31,
                                                   2002                                          2001
                                   --------------------------------------    ---------------------------------------------

                                  AirGate            iPCS        Combined        AirGate           iPCS        Combined
                                  -------            ----        --------        -------           ----        --------
                                                                                               
EBITDA                               $2,536         $(6,055)        $(3,519)      $(14,868)       $(6,051)      $(20,919)
  Depreciation                     (11,599)          (9,027)        (20,626)        (9,003)        (2,263)       (11,266)
  Amortization of intangible                                         (4,264)                                      (4,539)
  assets                            (2,885)          (1,379)                        (4,479)           (60)
                                 -----------     -----------    ------------    -----------     ----------    ------------
Operating Loss                    $(11,948)        $(16,461)       $(28,409)      $(28,350)       $(8,374)      $(36,724)
                                 ===========     ===========    ============    ===========     ==========    ============



Subscriber Net Additions

For AirGate,  net  subscriber  additions are down for the quarter ended December
31,  2002,  compared  to the same  quarter in 2001.  This  decline is due to the
re-institution  of the deposit for sub-prime credit quality  customers,  actions
taken to reduce acquisition costs, the increased number of subscribers who churn
and slowing wireless subscriber growth in our markets.  For iPCS, net subscriber
additions  increased in the quarter ended December 31, 2002 compared to the same
quarter in 2001.  This  increase  is due to the  inclusion  of only one  month's
results for iPCS in the quarter ended December 31, 2001.

The Company does not include in its subscriber base an estimate of first payment
default subscribers.  At December 31, 2002 and 2001, the estimated first payment
default subscribers were 7,597 and 10,055, respectively. Estimated first payment
default  subscribers  at  December  31, 2002 for AirGate and iPCS were 4,187 and
3,410, respectively.

Subscriber Gross Additions

For AirGate, gross subscriber additions were down for the quarter ended December
31,  2002  compared  to the same  quarter  in 2001.  This  decline is due to the
re-institution  of the deposit for sub-prime credit quality  customers,  actions
taken to reduce costs and slowing wireless subscriber growth in our markets. For
iPCS,  gross  subscriber  additions  increased in the quarter ended December 31,
2002 compared to the same quarter in 2001. This increase is due to the inclusion
of only one month's results for iPCS in the quarter ended December 31, 2001.

EBITDA

EBITDA losses for the quarter ended  December 31, 2002 have  decreased  from the
same  period  in  2001.  This  reduction  in  total  losses  is  a  result  of a
substantially  larger  subscriber base over the period and increased net roaming
margin. On a standalone basis,  AirGate had positive EBITDA in the quarter ended
December 31, 2002. While all financial transactions and estimates affect EBITDA,
EBITDA for AirGate was favorably impacted by $1.3 million in credits provided by
Sprint as a result of the final  settlement of service fees as described in Note
3. The impact of this final  settlement  of service  fees on EBITDA for iPCS was
approximately  $700,000.  The EBITDA loss for iPCS was  adversely  impacted by a
$1.4 million charge for disputed cash  adjustments  with Sprint  associated with
iPCS' purchase of Cedar Rapids and Iowa City  subscribers.

Average  Revenue Per User

The  decrease in ARPU for the Company for the quarter  ended  December  31, 2002
compared to the same quarter for 2001 is primarily the result of the acquisition
of iPCS, cessation of recognizing terminating access revenue and declines in the
average  monthly  recurring  revenue per user.  Until  March  2002,  the Company
recorded terminating  long-distance access revenues billed by Sprint PCS to long
distance carriers.

Churn

Churn  increased  for the quarter  ended  December 31, 2002 compared to the same
quarter in 2001  primarily as a result of increased  competition  among wireless
carriers  in our  markets and the greater  number of  sub-prime  credit  quality
subscribers in our subscriber base.

Cost Per Gross Addition

For AirGate, CPGA was higher for the quarter ended December 31, 2002 compared to
the  same  quarter  in  2001.  The  increase  is due to  greater  handset  sales
incentives,  rebates and  marketing  costs in 2002 than the prior year and fixed
costs being spread over a fewer number of gross  additions.  For iPCS,  CPGA was
down for the quarter  ended  December 31, 2002,  compared to the same quarter in
2001. This decrease is primarily attributable to fixed costs being spread over a
larger number of gross  subscriber  additions as a result of having three months
results included in the quarter ended December 31, 2002.

Cash Cost Per User

The decrease in CCPU for the quarter  ended  December  31, 2002  compared to the
same  quarter  for 2001 is the result of the fixed  network  and  administrative
support  costs  being  spread  over a  greater  number of  average  subscribers,
including, for the combined Company, those acquired in the merger with iPCS.

Revenues




                                                      Quarter Ended December 31,
                                              2002                                     2001
                             ---------------------------------------    ------------------------------------
                               AirGate        iPCS          Combined       AirGate       iPCS        Combined
                                                                                   
Service Revenue                 $59,933     $36,395          $96,328      $47,240       $8,609       $55,849
Roaming Revenue                  18,910*     13,379*          31,991       16,618        4,685        21,303
Equipment Revenue                 3,021       1,761            4,782        3,813          732         4,545
                              -----------  ----------       ----------    ---------  ----------     ----------
Total                           $81,864*    $51,535*        $133,101      $67,671      $14,026       $81,697


* Amounts are reflected prior to the elimination of intercompany transactions

We derive our revenue from the following sources:

     Service.  We sell wireless personal  communications  services.  The various
     types of service revenue associated with wireless  communications  services
     include   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.   We  sell  wireless   personal   communications   handsets  and
     accessories  that  are  used by our  subscribers  in  connection  with  our
     wireless  services.  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
     subscribers  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  subscribers  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.

     Roaming.  The Company  receives  roaming  revenue at a per-minute rate from
     Sprint and other Sprint PCS network  partners  when Sprint PCS  subscribers
     from outside of the Company's  territory use the Company's  network,  which
     accounted  for 89% of the roaming  revenue  recorded for the quarter  ended
     December 31, 2002. The Company pays the same  reciprocal  roaming rate when
     subscribers from our territories use the network of Sprint or its other PCS
     network partners. 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.

Service  revenue and equipment  revenue for the quarter ended  December 31, 2002
increased  over the same  period in the prior  year.  The  increase  in  service
revenue and equipment revenue for the combined Company reflect the substantially
higher  average  number of subscribers  using the Company's  network,  including
subscribers  acquired  in the iPCS  acquisition  and the  inclusion  of only one
month's activity for iPCS for the quarter ended December 31, 2001.

Roaming  revenue for the quarter ended December 31, 2002 increased over the same
period in the prior year. The increase is  attributable  to the larger  wireless
subscriber base for Sprint and other Sprint PCS network partners, the additional
covered  territory  acquired with iPCS,  increased  roaming revenue to iPCS from
Verizon Wireless and increased roaming revenue from other third-party  carriers,
and the  inclusion of only one month's  activity for iPCS for the quarter  ended
December 31, 2001,  partially  offset by a lower average  roaming rate.  For the
quarter ended December 31, 2002, roaming revenue from Sprint and its PCS network
partners was $28.5  million,  or 89% of the roaming  revenue  recorded.  For the
quarter ended December 31, 2002, roaming revenue from Sprint and its PCS network
partners  attributable  to AirGate and iPCS was $17.8 million and $10.7 million,
respectively.

The reciprocal roaming rate among Sprint and its PCS network partners, including
the Company, has declined over time, from $0.20 per minute of use (prior to June
1, 2001 for AirGate or January 1, 2002 for iPCS),  to $0.10 per minute of use in
calendar  year 2002.  Sprint has  notified the Company that it intends to reduce
the  reciprocal  roaming rate to $0.058 per minute of use in calendar year 2003.
The Company is assessing its ability to dispute the reduction in this rate,  but
its remedies may be limited.

Cost of Service and Roaming




                                                        Quarter Ended December 31,
                                              2002                                     2001
                             ---------------------------------------    ------------------------------------
                               AirGate       iPCS        Combined       AirGate       iPCS       Combined
                                                                                  
Roaming expense                $ 15,668*      $9,430*      $ 24,800     $ 14,414      $ 3,898      $18,312
Network operating costs          11,551       10,463         22,014       11,005        3,175       14,180
Bad debt expense                  2,186          940          3,126        5,613        1,117        6,730
Wireless handset upgrades
                                  1,583        1,047          2,630           --           --           --
Total cost of service and
roaming                        $ 51,431*    $ 36,874*        $88,006      $46,238      $11,519      $57,757


*Amounts are reflected prior to the elimination of intercompany transactions

Cost of service and roaming principally consists of costs to support the
Company's subscriber base including:

o    Roaming expense,

o    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),

o    back office services provided by Sprint such as customer care,  billing and
     activation,  41 the 8% of collected service revenue representing the Sprint
     affiliation fee,

o    long distance expense relating to inbound roaming revenue and the Company's
     own  subscriber's  long distance usage and roaming expense when subscribers
     from the Company's territory place calls on Sprint's network,

o    bad debt related to estimated uncollectible accounts receivable, and

o    wireless handset subsidies on existing subscriber upgrades through national
     third-party retailers.

The cost of service and roaming  increased  for the quarter  ended  December 31,
2002  compared to the same period in 2001.  The  increase in the cost of service
and roaming is  attributable to the increase in the number of subscribers due to
the  acquisition of iPCS and additional  subscriber  growth and the inclusion of
only one month's costs for iPCS for the quarter ended December 31, 2001. Cost of
service was reduced by approximately  $0.9 million ($0.5 million for AirGate and
$0.4 million for iPCS) for the quarter ended  December 31, 2002 due to the final
settlement of service  bureau fees with Sprint (See Note 3). Cost of service was
increased by $1.4 million for disputed cash adjustments  with Sprint  associated
with iPCS' purchase of Cedar Rapids and Iowa City subscribers.

Roaming  expense  increased for the quarter ended  December 31, 2002 compared to
the same period in 2001 as a result of the substantial increase in the Company's
subscriber base,  including the acquired iPCS subscriber base and an increase in
the average roaming minutes per month for each subscriber, partially offset by a
lower  average  rate  per  minute.  93%  and  92% of the  cost  of  roaming  was
attributable  to Sprint and its network  partners for the quarter ended December
31,  2002 and  2001,  respectively,  prior to the  elimination  of  intercompany
transactions.  As discussed  above,  the per-minute rate the Company pays Sprint
when  subscribers  from the  Company's  territory  roam onto the Sprint  network
decreased beginning June 1, 2001 for AirGate and January 1, 2002 for iPCS.

Bad debt expense  decreased by $1.6 million ($2.3  million  decrease for AirGate
and $0.7  million  increase  for iPCS) in the quarter  ended  December  31, 2002
compared  to the same  period in 2001.  This  decrease  in bad debt  expense  is
primarily attributable to improvements in the credit quality and payment profile
of our subscriber base since we re-imposed deposits in early 2002. This resulted
in a significant improvement in accounts receivable write-offs and corresponding
bad debt expense for the quarter.

For the quarter ended  December 31, 2002 the network  operating  cost  increased
compared to the same period in 2001 as a result of the  acquisition  of iPCS and
its subscriber base and network assets.

Cost of Equipment

We purchase  handsets and  accessories to resell to our  subscribers  for use in
connection  with our  services.  Because we  subsidize  the sale of  handsets to
remain  competitive in the marketplace,  the cost of handsets is higher than the
resale  price to the  subscriber.  Cost of equipment  was $12.1  million for the
quarter ended December 31, 2002, and $9.6 million for the quarter ended December
31, 2001,  an increase of $2.5  million.  This  increase in cost of equipment is
primarily  attributable  to the increase in the number of subscribers  that have
upgraded  their  equipment in our  Company-owned  retail  stores.  For the three
months ended December 31, 2002,  cost of equipment  attributable  to AirGate and
iPCS was $6.8 million and $5.3 million, respectively.

Selling and Marketing

Selling and marketing  expenses  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  agreements  with Sprint,  when a
national retailer sells a handset purchased from Sprint to a subscriber from the
Company's  territories,  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 incurred
selling  and  marketing  expenses  of $28.9  million  during the  quarter  ended
December 31, 2002,  compared to $29.8 million in the quarter ended  December 31,
2001.  Selling and marketing  expense is down $0.9 million for the quarter ended
December  31, 2002  compared to the same  quarter in 2001.  This  reduction  was
partially  due to the final  settlement  of service  bureau fees from Sprint PCS
($0.6  million for AirGate and $0.1 million for iPCS) (See Note 3) and equipment
rebates,  net, of $0.25 million for the quarter ended December 31, 2002,  offset
by staff reductions,  predominately for AirGate, of $0.6 million.  For the three
months ended December 31, 2002,  selling and marketing  expense  attributable to
AirGate and iPCS was $16.8 million and $12.1 million, respectively.

General and Administrative

For the quarter  ended  December  31,  2002,  the Company  incurred  general and
administrative  expenses  of $7.4  million,  compared  to $5.2  million  for the
quarter  ended  December 31, 2001,  an increase of $2.2  million.  This increase
resulted  from the  growth in the  number of  employees  and  service  providers
providing  general and  administrative  services  and the  acquisition  of iPCS.
Approximately  146 employees  were  performing  corporate  support  functions at
December 31, 2002 compared to 88 employees at December 31, 2001. For the quarter
ended December 31, 2002,  general and  administrative  expense  attributable  to
AirGate and iPCS was $4.1 million and $3.3 million, respectively.

Non-Cash Stock Compensation

Non-cash  stock  compensation  expense was $0.2  million  for the quarter  ended
December 31, 2002, and $0.2 million for the quarter ended December 31, 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 and restricted  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

We capitalize  network  development  costs incurred to ready our network for use
and costs to build-out our retail stores and office space. Depreciation of these
costs  begins when the  equipment is ready for its intended use and is amortized
over the estimated  useful life of the asset. For the quarter ended December 31,
2002, depreciation increased to $20.6 million, compared to $11.3 million for the
quarter ended  December 31, 2001,  an increase of $9.3 million.  The increase in
depreciation  expense relates primarily to only one month's depreciation expense
being  included for iPCS for the quarter  ended  December  31, 2001,  additional
network assets placed in service in 2002,  offset by impairment charge in fiscal
year 2002. For the quarter ended December 31, 2002, depreciation attributable to
AirGate and iPCS was $11.6 million and $9.0 million, respectively.

The Company incurred capital  expenditures of $14.0 million in the quarter ended
December 31, 2002,  which  included  approximately  $0.5 million of  capitalized
interest,  compared to capital  expenditures  of $7.1  million  and  capitalized
interest  of $1.3  million in the  quarter  ended  December  31,  2001.  Capital
expenditures  incurred by AirGate and iPCS were $5.6  million and $8.4  million,
respectively, for the quarter ended December 31, 2002.

Amortization of Intangible Assets

Amortization of intangible  assets relates to the amounts recorded from the iPCS
acquisition for the acquired subscriber base,  non-competition  agreements,  and
the right to provide service under iPCS' Sprint agreements. Amortization for the
quarter  ended  December  31,  2002 was  approximately  $4.3  million.  With the
completion of the iPCS  acquisition  on November 30, 2001,  amortization  of the
intangible  assets of $4.5 million  represented only one month of expense during
the quarter ended December 31, 2001. The Company  recorded an impairment  charge
in fiscal year 2002 to write-down  intangible assets in accordance with SFAS No.
144 and 142.

Interest Expense

For the quarter ended  December 31, 2002,  interest  expense was $19.3  million,
compared to $10.3 million for the quarter  ended  December 31, 2001, an increase
of $9.0  million.  The increase is  primarily  attributable  to  increased  debt
related to accreted interest on the AirGate notes and the iPCS notes,  increased
borrowings  under the AirGate and iPCS credit  facilities,  and only one month's
expense  included for iPCS for the quarter  ended  December 31, 2001,  partially
offset by lower  commitment fees on undrawn  balances of the credit  facilities,
and a  lower  interest  rate  on  variable  rate  borrowings  under  the  credit
facilities.  The Company had  borrowings  of $729.1  million as of December  31,
2002,  including debt of iPCS,  compared to $556.4 million at December 31, 2001.
For the quarter  ended  December  31, 2002,  interest  expense  attributable  to
AirGate and iPCS was $10.0 million and $9.3 million, respectively.

Income Tax Benefit

No income tax benefit was  recognized  for the quarter ended  December 31, 2002.
Income tax  benefits of $17.4  million  were  recognized  for the quarter  ended
December 31, 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 quarter  ended  December 31, 2002,  the net loss was $47.7  million,  an
increase of $18.1 million from a net loss of $29.6 million for the quarter ended
December 31, 2001. The increase was attributable to the results of operations of
iPCS,  which had a reported  net loss of $25.8  million.  For the quarter  ended
December 31, 2002, net loss  attributable  to AirGate and iPCS was $21.9 million
and $25.8 million,  respectively.  The net loss of AirGate included $2.5 million
of expenses for purchase accounting adjustments related to iPCS.

LIQUIDITY AND CAPITAL RESOURCES

As of  December  31,  2002,  the  Company  had  $3.0  million  in cash  and cash
equivalents, compared to $32.5 million in cash and cash equivalents at September
30, 2002. The Company's  working  capital deficit was $379.7 million at December
31, 2002,  compared to a working  capital deficit of $364.4 million at September
30, 2002. The majority of the Company's  working  capital deficit as of December
31, 2002 was attributable to the  classification of the iPCS credit facility and
notes totaling  $359.8 million as current.  As of December 31, 2002, iPCS was in
default of certain  covenants in the iPCS credit facility and notes.  Because of
iPCS'  inability  to cure such  defaults,  all  amounts  under  the iPCS  credit
facility and notes were  classified as a current  liability.  As of December 31,
2002,  cash and  cash  equivalents  attributable  to  AirGate  and iPCS was $0.9
million and $2.1  million,  respectively.  Working  capital at December 31, 2002
attributable  to AirGate and iPCS was  $(54.5)  million  and  ($325.2)  million,
respectively.

Net Cash Used in Operating Activities

The $19.9  million of cash used in  operating  activities  in the quarter  ended
December 31, 2002 was the result of the Company's  $47.7 million net loss offset
by  non-cash  items  including  depreciation,  amortization  of note  discounts,
financing costs,  amortization of intangibles,  provision for doubtful accounts,
and non-cash stock  compensation  totaling  $43.4 million.  These non-cash items
were  partially  offset by negative  net cash working  capital  changes of $15.6
million.  The negative net working capital  changes were driven  primarily by an
increase in prepaid  expenses  along with  decreases  in payables due to Sprint,
trade accounts payable,  accrued expenses and other long-term  liabilities.  The
$31.1 million of cash used in operating activities in the quarter ended December
31, 2001 was the result of the  Company's  $29.6  million net loss and  negative
working capital changes of $16.3 million,  which were partially  offset by $14.8
million of depreciation,  amortization of note discounts, provision for doubtful
accounts,   amortization   of  financing   costs  and   non-cash   stock  option
compensation.  For the quarter ended  December 31, 2002,  cash used in operating
activities  attributable to Airgate and iPCS was $2.8 million and $17.1 million,
respectively.

Net Cash Used in Investing Activities

The $14.0 million of cash used in investing  activities during the quarter ended
December  31, 2002  represents  $14.0  million  for  purchases  of property  and
equipment. Purchases of property and equipment during the quarter ended December
31,  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 three months ended December 31, 2001, cash outlays of $11.4
million  represented  cash  payments  of $7.1  million  made  for  purchases  of
equipment and $5.9 million of cash acquisition  costs related to the merger with
iPCS,  offset by $24.4 million of cash acquired from iPCS.  For the three months
ended  December 31,  2002,  cash used in investing  activities  attributable  to
AirGate and iPCS was $5.6 million and $8.4 million, respectively.

Net Cash Provided by Financing Activities

The $4.5  million in cash  provided by financing  activities  during the quarter
ended  December 31, 2002,  consisted  of $5.0  million in  borrowings  under the
AirGate credit facility offset by $0.5 million for principal payments associated
with the  AirGate  credit  facility.  The  $30.6  million  of cash  provided  by
financing  activities in the quarter ended  December 31, 2001 consisted of $30.0
million  borrowed under the AirGate credit facility and $0.6 million of proceeds
received from exercise of options. For the quarter ended December 31, 2002, cash
provided  by  financing  activities  attributable  to AirGate  and iPCS was $4.5
million and $0 million, respectively.

Liquidity

Due to the factors  described in the Company's  Annual Report on Form 10-K/A for
the  year  ended  September  30,  2002,  management  has  made  changes  to  the
assumptions underlying the long-range business plans for AirGate and iPCS. These
changes included lower new subscribers,  lower ARPU,  higher  subscriber  churn,
increased  service and pass through costs from Sprint in the near-term and lower
roaming margins from Sprint.

Despite cost cutting and other  measures,  liquidity is an issue for iPCS in the
near-term.  In October,  2002, we retained Houlihan Lokey Howard & Zukin Capital
to review iPCS' revised long range  business  plan,  the strategic  alternatives
available to iPCS and to assist iPCS in developing  and  implementing  a plan to
improve its capital structure. Because current conditions in the capital markets
make additional  financing unlikely,  iPCS has undertaken efforts to restructure
its relationship with its secured lenders, its public noteholders and Sprint. To
date,  iPCS  has been  unable  to  restructure  its  debt or  secure  additional
financing  necessary to fund its operations  and,  accordingly,  iPCS expects to
file for  reorganization  and protection  from its creditors under Chapter 11 of
the United States  Bankruptcy  Code in early 2003 either as part of a consensual
restructuring or in an effort to effect a court administered reorganization.

As of December 31, 2002, iPCS was in default under certain  covenants  contained
in its credit facility and the indenture  governing its notes.  In addition,  on
January 30, 2003,  iPCS ceased making  interest  payments  under the iPCS credit
facility.  As a result,  the senior lenders have the ability to accelerate iPCS'
payment  obligations  under the iPCS credit facility and the holders of the iPCS
notes have the  ability to  accelerate  iPCS'  payment  obligations  under iPCS'
indenture.  iPCS  would  not  have  sufficient  resources  to meet  its  payment
obligations  in the  event of any such  acceleration.  iPCS has  entered  into a
forbearance  agreement  with its  senior  lenders  under  the terms of which the
senior  lenders  have agreed not to exercise  their rights under the iPCS credit
facility until the earlier of (i) March 15, 2003,  (ii) a subsequent  default by
iPCS or (iii) the election of the  administrative  agent after written notice to
iPCS. Based on continuing discussions with an ad hoc committee holding in excess
of 50% of the iPCS notes,  iPCS  expects to enter into a  forbearance  agreement
with such committee shortly.

Due to its liquidity  issues,  iPCS has delayed payments to many of its vendors,
including  Sprint.  iPCS has delayed  payments to Sprint of  approximately  $6.0
million.

Because  iPCS is an  unrestricted  subsidiary,  AirGate is  generally  unable to
provide  capital or other  financial  support to iPCS.  Further,  iPCS  lenders,
noteholders  and  creditors  do not have a lien on or  encumbrance  on assets of
AirGate.  We believe  AirGate's  operations  will  continue  independent  of the
outcome of the iPCS restructuring.

While AirGate has also experienced a deterioration in its liquidity,  it appears
that it is in a better position to address the issues  discussed above. It has a
larger  subscriber  base than iPCS and, as a  stand-alone  operation,  AirGate's
business is more  mature.  Although no  assurances  can be made,  based upon its
current  business plan,  which continues to be revised and evaluated in light of
evolving  circumstances,  we expect that AirGate will have sufficient funds from
operations  and  amounts  available  under its credit  facility  to satisfy  its
working  capital   requirements,   capital   expenditures  and  other  liquidity
requirements through at least the end of the calendar year 2003.

Capital Resources

At December 31, 2002, the Company had $3.0 million of cash and cash equivalents,
consisting of $0.9 million for AirGate and $2.1 million for iPCS.

As of December 31, 2002,  $12.0 million  remained  available for borrowing under
the AirGate credit facility.  The Company's obligations under the AirGate credit
facility are secured by all of AirGate's assets,  but not assets of iPCS and its
subsidiaries.

As of December 31,  2002,  there was no  remaining  availability  under the iPCS
credit facility,  which was amended during November 2002 to reduce  availability
by $10.0 million to $130.0 million.  As described above under  "Liquidity," iPCS
has ceased making  interest  payments on its credit facility and is currently in
default of certain  covenants  under its credit  facility  and  indenture.  As a
result,  the lenders have the ability to accelerate  iPCS'  payment  obligations
under the iPCS credit  facility and the holders of its notes have the ability to
accelerate iPCS' payment  obligations to them under the indenture governing such
notes.  While iPCS has  entered  into a  forbearance  agreement  with its senior
lenders,  as  referenced  above,  there  can  also  be  no  assurance  that  the
noteholders will enter into the forbearance  agreement referenced above, or that
the senior  lenders or noteholders  will enter into any  additional  forbearance
agreement if  necessary.  iPCS would not have  sufficient  resources to meet its
payment  obligations in the event of any such  acceleration.  iPCS'  obligations
under the iPCS credit facility are secured by all of iPCS' operating assets, but
not other assets of AirGate and its restricted subsidiaries.

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

Our business plan and estimated future operating  results are based on estimates
of key operating metrics, including subscriber growth, subscriber churn, capital
expenditures,   ARPU,   losses  on  sales  of  handsets  and  other   subscriber
acquisitions  costs,  and other  operating  costs.  The unsettled  nature of the
wireless market,  the current economic  slowdown,  increased  competition in the
wireless  telecommunications  industry,  new service  offerings of  increasingly
large  bundles  of minutes of use at lower  prices by some major  carriers,  and
other  issues  facing the wireless  telecommunications  industry in general have
created a level of uncertainty  that may adversely affect our ability to predict
future subscriber growth as well as other key operating metrics.

Certain  other  factors that may affect our  operating  results,  liquidity  and
capital resources include the following:

AirGate has limited  funding  options  and the ability to draw  remaining  funds
under the AirGate credit facility may be terminated.

AirGate  had only $12  million  remaining  available  under the  AirGate  credit
facility as of December 31, 2002. AirGate currently has no additional sources of
working  capital  other than  EBITDA.  If our actual  revenues  are less than we
expect or  operating  or capital  costs are more than we expect,  our  financial
condition and liquidity may be  materially  adversely  affected.  In such event,
there is  substantial  risk that the  Company  could not  access  the  credit or
capital markets for additional capital.

AirGate's  ability to borrow  funds under the  AirGate  credit  facility  may be
terminated if it is unable to maintain or comply with the restrictive  financial
and operating covenants contained in the agreements governing the AirGate credit
facility.

The AirGate credit  facility  contains  covenants  specifying the maintenance of
certain financial ratios, reaching defined subscriber growth and network covered
population goals, minimum service revenues,  maximum capital  expenditures,  and
the maintenance of a ratio of total debt to annualized EBITDA, as defined in the
credit facility.  In accordance with the AirGate credit facility,  EBITDA means,
consolidated  net income (or loss) plus the sum of (a) income tax  expense,  (b)
interest   expense,   (c)  depreciation  and  amortization   expense,   and  (d)
extraordinary,  unusual or non-recurring  losses or charges and (e) any non-cash
losses or charges,  minus (i) interest income,  (ii)  extraordinary,  unusual or
non-recurring  gains and any other non-cash gains and (iii) income  attributable
to investments in any entity (other than  consolidated  Subsidiaries)  except to
the extent AirGate or a wholly-owned subsidiary actually received such income in
the form of cash dividends or other similar cash distributions ("Credit Facility
EBITDA").

In order to satisfy the total debt to annualized Credit Facility EBITDA covenant
at March 31, 2003 and based on the amount  anticipated to be  outstanding  under
the AirGate  credit  facility on that date,  Credit  Facility  EBITDA must be at
least $10.4 million for the six months ending March 31, 2003.  AirGate has taken
a number of actions to reduce  costs to enable it to attain this level of Credit
Facility EBITDA,  including instituting a $250 deposit requirement for sub-prime
credit customers,  reducing advertising and marketing spending,  cutting back on
retail store hours and cutting back on promotional  activity.  AirGate  believes
these  actions will be  sufficient to enable it to meet the March 31, 2003 total
debt to annualized  Credit Facility EBITDA  covenant.  However,  there can be no
assurance  that  these  measures  will be  sufficient  or that  other  operating
metrics, including revenues, for the quarter will be as planned.

If the Company is unable to operate the AirGate  business  within the  covenants
specified  in the  AirGate  credit  facility,  and is unable  to  obtain  future
amendments to such covenants,  AirGate's ability to make borrowings  required to
operate  the  AirGate  business  could  be  restricted  or  terminated.  Such  a
restriction  or  termination  would have a material  adverse affect on AirGate's
liquidity and capital  resources.  There can be no assurance  that AirGate could
obtain  amendments to such covenants if necessary.

The Company believes that it is currently in compliance in all material respects
with all  financial and  operational  covenants  relating to the AirGate  credit
facility.

Variable interest rates may increase substantially.

At December 31, 2002, the Company had borrowed  $141.0 million and 130.0 million
under the AirGate and iPCS credit facilities, respectively. The rate of interest
on those 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).  For the quarter  ended  December 31, 2002,  the weighted  average
interest rate under variable rate  borrowings were 5.5% under the AirGate credit
facility  and 5.4%  under  the iPCS  credit  facility.  The  combined  Company's
weighted average borrowing rate on variable rate borrowings at December 31, 2002
was 5.5%. If interest  rates  increase,  the Company may not have the ability to
service the interest requirements on its credit facilities.  Further, if AirGate
or iPCS were to default under their respective  credit facility,  such company's
rate of interest  would  increase by an additional  2%. The senior  lenders have
agreed under the  forbearance  agreement to not increase the  Company's  rate of
interest for iPCS during the forbearance period.

The Company operates with negative working capital because of amounts owed to
Sprint.

Each month the Company pays Sprint  expenses  described in greater  detail under
"Related  Party  Transactions  and  Transactions  between  AirGate  and iPCS." 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.  An
increase in such  amounts may reduce cash  available to the Company and decrease
the  amount  of cash  for  working  capital  purposes  then the  business  plans
currently project.

Other factors

Other factors which could adversely  affect our liquidity and capital  resources
are described in this report at Risk Factors, including the following:

o    our revenues may be less than we anticipate,

o    our costs may be higher than we anticipate,

o    we may continue to experience a high rate of subscriber turnover,

o    our efforts to reduce costs may not succeed or may have adverse  affects on
     our business,

o    our  provision  for  doubtful  accounts  may  not be  sufficient  to  cover
     uncollectible accounts,

o    the restructuring of iPCS,

o    in the event of iPCS' bankruptcy or insolvency,  AirGate may not be able to
     reduce its  general and  administrative  costs in an amount  sufficient  to
     subsidize the portion of the combined  Company's  costs  currently borne by
     iPCS,

o    there  could be a  significant  change in the  allocation  of expense  from
     AirGate to iPCS under the  Services  Agreement  if services or the Services
     Agreement are terminated, and

o    risks related to our relationship with Sprint.

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  credit
facilities, the AirGate notes, the iPCS notes, capital leases and non-cancelable
operating  lease  agreements for office space,  cell sites,  vehicles and office
equipment.  Future expected  minimum  contractual  cash obligations for the next
five years and in the aggregate at December 31, 2002 are as follows  (dollars in
thousands):



                                                                  Payments Due By Period

      Contractual Obligation           Total        2003        2004        2005       2006       2007      Thereafter
      ----------------------           -----        ----        ----        ----       ----       ----      ----------
                                                                                        
AirGate credit facility (1)           $ 140,993     $ 2,024      $15,863    $21,150    $26,920   $ 35,400       $39,636
AirGate notes                           300,000          --           --         --         --         --       300,000
AirGate operating leases (2)             75,284      19,096       18,313     13,711      8,768      5,766         9,630
                                    -----------  ----------      -------    -------    -------  ---------         -----
      AirGate subtotal                $ 516,277     $21,120     $ 34,176    $34,861    $35,688    $41,166      $349,266
                                      ---------     -------     --------    -------    -------    -------      --------
iPCS credit facility (1)(3)           $ 130,000       $  --     $ 13,000    $19,500    $32,500    $32,500       $32,500
iPCS notes (3)                          300,000          --           --         --         --         --       300,000
iPCS operating leases (2)                71,029      13,214       12,593     11,663      8,694      6,094        18,771

iPCS capital leases                       1,268          72           75         78         82         85           876
                                         -----      -------        -----    -------     ------    -------           ---
      iPCS subtotal                   $ 502,297     $13,286      $25,668    $31,241    $41,276    $38,679      $352,147
                                      ---------     -------      -------    -------    -------    -------      --------
      Total                          $1,018,574     $34,406      $59,844    $66,102    $76,964    $79,845      $701,413
                                     ==========     =======      =======    =======    =======    =======      ========
      Total after
reclassification(3)                  $1,018,574    $464,406      $46,844    $46,602    $44,464    $47,345      $368,913
                                     ==========    ========      =======    =======    =======    =======      ========


(1) Total  repayments are based upon  borrowings  outstanding as of December 31,
2002, not projected  borrowings under the respective  credit facility.  (2) Does
not include  payments due under renewals to the original lease term. (3) Amounts
in this table do not  reflect  the  current  classification  of the iPCS  credit
facility and iPCS notes as a result of the event of default discussed above.

The $153.5 million AirGate 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 credit facility is for a $140.0 million senior secured term loan,  which
matures on September 30, 2008. The AirGate 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.   AirGate  made  its  first  quarterly
principal  payment  in the amount of $0.5  million on  December  31,  2002.  The
commitment fee on unused  borrowings is 1.50%,  payable  quarterly.  The AirGate
notes will require cash payments of interest beginning on April 1, 2005.

The iPCS credit  facility  provides for a $80.0 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  credit
facility is for a $50.0 million senior secured term loan,  which also matures on
December 31,  2008.  The iPCS credit  facility  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.  The iPCS notes  will  require  cash  payments  of  interest
beginning on January 15, 2006.

There are provisions in each of the agreements  governing the credit facilities,
the AirGate notes and the iPCS notes  providing for an acceleration of repayment
upon an event of default, as defined in the respective agreements.  As discussed
previously,  because of iPCS' defaults under its credit  facility,  iPCS' senior
lenders and noteholders have the ability to accelerate its payment  obligations.
While iPCS has entered into a forbearance  agreement with its senior lenders, as
referenced above, there can be no assurance that the  administrative  agent will
not exercise the rights to terminate the  forbearance or that the senior lenders
will enter into any  additional  forbearance  agreement if  necessary.  Further,
there can be no assurance  that the  noteholders  will enter in the  forbearance
agreement described above or any other forbearance agreement if nevessary.

As of February 12, 2003,  two major credit rating  agencies  rate  AirGate's and
iPCS' unsecured debt. The ratings were as follows:

  Type of facility                                      Moody's           S&P
  ----------------                                      -------           ---
  AirGate notes                                          Caa2             CC
  iPCS notes                                              Ca              CC

On February 4, 2003  Standard & Poor's  removed  AirGate  from credit watch as a
result of AirGate's filing of its Annual Report on Form 10-K.

The Company has no off-balance  sheet  arrangements and has not entered into any
transactions  involving  unconsolidated,  limited purpose  entities or commodity
contracts.

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  subscriber
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. We expect,  however,  that
fourth quarter seasonality will have less impact in the future.


RELATED PARTY TRANSACTIONS AND TRANSACTIONS BETWEEN AIRGATE AND IPCS

Transactions with Sprint

Under the Sprint  Agreements,  Sprint provides the Company  significant  support
services such as billing,  collections,  long distance,  customer care,  network
operations  support,  inventory  logistics  support,  use of Sprint brand names,
national   advertising,   national   distribution   and   product   development.
Additionally,  the Company derives substantial roaming revenue and expenses when
Sprint's and Sprint's network  partners'  wireless  subscribers incur minutes of
use in the  Company's  territories  and when  the  Company's  subscribers  incur
minutes of use in Sprint and other Sprint  network  partners'  PCS  territories.
These transactions are recorded in roaming revenue, cost of service and roaming,
cost of equipment and selling and marketing expense captions in the accompanying
consolidated statements of operations.  Cost of service and roaming transactions
include the 8% affiliation fee, long distance  charges,  roaming expense and the
costs  of  services  such  as  billing,   collections,   customer   service  and
pass-through  expenses.  Cost of  equipment  transactions  relate  to  inventory
purchased by the Company from Sprint  under the Sprint  agreements.  Selling and
marketing  transactions  relate to subsidized  costs on handsets and commissions
paid by the Company  under  Sprint's  national  distribution  programs.  Amounts
recorded  relating to the Sprint  agreements for the three months ended December
31, 2002 and 2001 are as follows (dollars in thousands):










                                                                                   For the Three Months Ended
                                                                                          December 31,
                                                                                   ----------------------------

                                                                                          2002            2001
                                                                                                
Amounts included in the Consolidated Statement of Operations:

     AirGate roaming revenue................................................          $ 17,829        $ 16,209
     AirGate cost of service and roaming:
          Roaming...........................................................          $ 14,685        $ 13,157
          Customer service..................................................            11,303           7,455
          Affiliation fee...................................................             4,836           3,386
          Long distance.....................................................             2,785           3,310
          Other.............................................................               494             498
                                                                                     ---------      ----------

     AirGate cost of service and roaming:...................................          $ 34,103        $ 27,806
     AirGate purchased inventory............................................           $ 5,650         $ 6,647
     AirGate selling and marketing..........................................           $ 3,101         $ 8,337
     iPCS roaming revenue...................................................          $ 10,663         $ 4,540
     iPCS cost of service and roaming
          Roaming...........................................................           $ 8,362         $ 3,647
          Customer service..................................................             7,526           1,290
          Affiliation fee...................................................             3,106             717
          Long distance.....................................................             2,150             898
          Other.............................................................             1,696             100
                                                                                     ---------     -----------
     iPCS cost of service and roaming.......................................          $ 22,840         $ 6,652
     iPCS purchased inventory...............................................           $ 6,175         $ 2,297
     iPCS selling and marketing.............................................           $ 3,014         $ 3,534



                                                          As of
                                               December 31, September 30,
                                               2002                   2002
  Receivable from Sprint                   $   42,334            $   44,953
  Payable to Sprint                           (82,011)              (88,360)

Because  approximately  96% of our revenues  are  collected by Sprint and 65% of
costs of service and roaming in our financial  statements  are derived from fees
and charges,  including  pass-through charges, from Sprint, we have a variety of
settlement issues open and outstanding from time to time. These include, but are
not limited to, the following items,  all of which for accounting  purposes have
been reserved or otherwise provided for:

o    Sprint PCS sought to recoup $4.9 million in  long-distance  access revenues
     previously paid by Sprint PCS to the Company, of which $3.9 million related
     to  AirGate  and $1.0  million  related  to iPCS.  We have  disputed  these
     amounts.

o    Sprint  charged the Company  approximately  $1.2  million  with  respect to
     calendar year 2002 to reimburse  Sprint for certain 3G related  development
     expenses. We have disputed Sprint's right to collect these fees.

o    In connection with the review of accounts receivable at September 30, 2002,
     the Company reclassified approximately $10.0 million of subscriber accounts
     receivable  for the fiscal year ended  September  30, 2002 to a  receivable
     from Sprint. We believe at least $10.0 million is payable from Sprint,  but
     Sprint has acknowledged and paid only $5.1 million.

o    We continue to discuss with Sprint whether we owe software maintenance fees
     to Sprint of approximately  $3.0 million,  of which $1.6 million relates to
     AirGate and $1.4 million relates to iPCS through December 31, 2002.

o    Sprint  asserted that iPCS owed $2.2 million in various  fees,  charges and
     revenue  adjustments which iPCS disputed.  Sprint set-off $1.8 million with
     respect to these charges  against other amounts owed to iPCS in the quarter
     ended December 31, 2002.

In addition,  monthly Sprint service  charges are set by Sprint at the beginning
of each calendar  year.  Sprint takes the position that at the end of each year,
it can  determine  its actual  costs to provide  these  services  to its network
partners and require a final  settlement  against the charges  actually paid. If
the costs to provide  these  services are less than the amounts paid by Sprint's
network partners,  Sprint will issue a credit for these amounts. If the costs to
provide  the  services  are  more  than the  amounts  paid by  Sprint's  network
partners,  Sprint  will debit the network  partners  for these  amounts.  Sprint
notified  us that a credit  would be issued to the  Company  in a net  amount of
approximately $2.0 million ($1.3 million for AirGate and $0.7 million for iPCS).
This  amount has been  recorded as of  December  31, 2002 as a reduction  to the
consolidated  balance for  Receivable  from Sprint and a reduction  of operating
loss.

Transactions between AirGate and iPCS

The Company  formed  AirGate  Service  Company,  Inc.  ("ServiceCo")  to provide
management  services  to both  AirGate  and iPCS.  ServiceCo  is a  wholly-owned
restricted  subsidiary  of AirGate.  Personnel  who provide  general  management
services to AirGate and iPCS have been leased to ServiceCo,  which  includes 176
employees at December 31, 2002. Generally,  the management personnel include the
corporate staff in the Company's  principal corporate offices in Atlanta and the
accounting staff in Geneseo, Illinois.  ServiceCo expenses are allocated between
AirGate and iPCS based on the percentage of subscribers  they  contribute to the
total  number of Company  subscribers  (the  "ServiceCo  Allocation"),  which is
currently 60% AirGate and 40% iPCS. Expenses that are related to one company are
allocated  to that  company.  Expenses  that are  related to  ServiceCo  or both
companies  are allocated in accordance  with the ServiceCo  Allocation.  For the
quarter ended  December 31, 2002,  iPCS recorded a net total of $1.0 million for
ServiceCo expenses.

To  facilitate  the orderly  transition of  management  services,  the boards of
AirGate and iPCS have  authorized  an amendment to the Services  Agreement  that
would allow  individual  services to be  terminated  by either  party upon prior
notice. This amendment requires the consent of each of the administrative agents
for the AirGate and iPCS credit facilities, and a request for these consents has
been made.  This  could  result in a  significant  change in the  allocation  of
expense to 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.

Item 3.    Quantitative And Qualitative Disclosure About Market Risk

In the normal  course of  business,  the  Company's  operations  are  exposed to
interest  rate  risk  on  its  credit   facilities  and  any  future   financing
requirements.  The Company's fixed rate debt consists  primarily of the accreted
carrying  value of the 1999 AirGate notes ($228.1  million at December 31, 2002)
and the 2000 iPCS notes ($229.8 million at December 31, 2002). Our variable rate
debt  consists of  borrowings  made under the AirGate  credit  facility  ($141.0
million at December 31, 2002) and the iPCS credit  facility  ($130.0  million at
December 31, 2002).  For the three months ended  December 31, 2002, the weighted
average  interest rate under the AirGate credit  facility was 5.5% and under the
iPCS credit facility was 5.4%. Our primary  interest rate risk exposures  relate
to (i) the interest rate on long-term borrowings;  (ii) our ability to refinance
the AirGate and iPCS 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  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 AirGate and
iPCS  notes  and  credit  facilities  based on  projected  levels  of  long-term
indebtedness:




                                                                          Years Ending September 30,
                                                 ------------------------------------------------------------------------------
                                                 ------------ ------------ ------------ ------------ ------------ -------------
                                                    2003         2004         2005         2006         2007       Thereafter
                                                    ----         ----         ----         ----         ----       ----------
                                                                            (Dollars in thousands)
                                                                                                      
AirGate 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

AirGate credit facility                            $151,475     $133,700     $110,000      $79,893      $40,000          --
Variable interest rate (1)                            5.75%        5.75%        5.75%        5.75%        5.75%         5.75%
Principal payments                                  $ 2,025      $17,775      $23,700     $ 30,107      $39,893       $40,000

iPCS credit facility (2)                           $130,000     $120,250     $102,375     $ 73,125      $40,625          --
Variable interest rate (1)                            5.75%        5.75%        5.75%        5.75%        5.75%         5.75%
Principal payments                                     --        $ 9,750     $ 17,875     $ 29,250      $32,500       $40,625

iPCS notes (2)                                     $252,093     $285,118     $296,967     $297,165     $300,000          --
Fixed interest rate                                   14.0%        14.0%        14.0%        14.0%        14.0%         14.0%
Principal payments                                     --           --           --           --           --        $300,000



(1)  The  interest  rate on the credit  facilities  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 $2.7 million
     increase (decrease) in the related interest expense on an annual basis.

(2)  Amounts in this table do not reflect the current classification of the iPCS
     credit  facility  and iPCS  notes  as a result  of the  events  of  default
     discussed elsewhere in this report.

Item 4.    Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our Chief  Executive  Officer and Chief  Financial  Officer are  responsible for
establishing and maintaining "disclosure controls and procedures" (as defined in
the  Securities  Exchange Act of 1934 Rules  13a-14(c)  and  15d-14(c))  for the
Company.  Our  Chief  Executive  Officer  and  Chief  Financial  Officer,  after
evaluating the  effectiveness of our disclosure  controls and procedures as of a
date  within 90 days  before  the filing  date of this  quarterly  report,  have
concluded that our disclosure controls and procedures are adequate and effective
in timely alerting them to material information relating to the Company required
to be included in its periodic Securities and Exchange Commission filings.

Under our agreements with Sprint, Sprint provides us with billing,  collections,
customer  care and  other  back  office  services.  As a result,  Sprint  remits
approximately 96% of our revenues to us. In addition,  approximately 65% of cost
of  service  and  roaming in our  consolidated  financial  statements  relate to
charges from Sprint for its affiliation fee, charges for services provided under
our  agreements  with Sprint such as billing,  collections  and  customer  care,
roaming  expense,  long-distance,  and pass-through and other fees and expenses.
The  Company,  as a result,  necessarily  relies on Sprint to provide  accurate,
timely and  sufficient  data and  information  to properly  record our revenues,
expenses and accounts  receivable  which  underlie a substantial  portion of our
periodic financial statements and other financial disclosures.  The relationship
with  Sprint is  established  by our  agreements  and our  flexibility  to use a
service provider other than Sprint is limited.

Because of our reliance on Sprint for  financial  information,  the Company must
depend on Sprint  to design  adequate  internal  controls  with  respect  to the
processes  established  to provide this data and  information to the Company and
Sprint's  other  network  partners.  To address this issue,  Sprint  engages its
independent  auditors to perform a periodic  evaluation of these controls and to
provide  a  "Report  on  Controls  Placed in  Operation  and Tests of  Operating
Effectiveness  for Affiliates"  under guidance provided in Statement of Auditing
Standards No. 70. This report is provided annually to the Company and covers the
Company's entire fiscal year.

Information  provided  by  Sprint  includes  reports  regarding  our  subscriber
accounts  receivable.  During the last quarter of fiscal 2002, Company personnel
began inquiring about differences  between various accounts  receivable  reports
provided by Sprint.  We continued to make  inquiries and have  discussions  with
Sprint regarding these differences until, in early December,  Sprint informed us
that certain  accounts  receivable  reports provided to the Company could not be
relied upon for financial  reporting  purposes.  Since that time, Sprint and the
Company have worked  cooperatively  to confirm the correct  accounts  receivable
balances and to reconcile  inconsistencies  with reports previously relied on by
the Company.

In connection with the review of accounts  receivable at September 30, 2002, the
Company   reclassified   approximately  $10.0  million  of  subscriber  accounts
receivable  for the fiscal year ended  September  30, 2002 to a receivable  from
Sprint. We believe at least $10.0 million is payable from Sprint, but Sprint has
acknowledged and paid only $5.1 million.

Changes in Internal Controls

As indicated above, it is inherent in our relationship  with Sprint that we rely
on Sprint to provide  accurate,  timely and sufficient  data and  information to
properly record the revenues,  expenses and accounts receivable which underlie a
substantial  portion of our periodic  financial  statements and other  financial
disclosures.   We  and  our  independent  auditors  believe  that  the  accounts
receivable issue resulted from a reportable  condition in internal controls.  We
have retained an outside accounting firm to assist us in reviewing our processes
to verify data provided by Sprint, to develop recommendations on processes,  and
to  identify  other  information  and  reports  that  would  assist  us  in  the
verification  process.  We plan to focus  additional  resources on reviewing and
analyzing  information  provided by Sprint.  We continue to assess and  explore,
both  internally and with Sprint,  what other measures might be adopted to avoid
this or similar reporting problems in the future.





PART II. OTHER INFORMATION

Item 1.    Legal Proceedings

On July 3, 2002 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, from Sprint PCS. 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,  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",
the Company recorded a charge to revenues during the quarter ended June 30, 2002
to fully reserve for these amounts.  However,  we have not paid such amounts and
have disputed the ability of Sprint PCS 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 subscribers would increase as a result of an increase in the
amount of sub-prime credit quality subscribers 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.  On November 26, 2002,
the Court  entered an Order  requiring  the  plaintiffs  to  provide  additional
information  in connection  with their Motion for  Appointment as Lead Plaintiff
and in December 2002, the plaintiffs submitted Declarations in Support of Motion
for Appointment of Lead Plaintiff.  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. CHANGES IN SECURITIES AND USE OF PROCEEDS

None.

Item 3. DEFAULTS UPON SENIOR SECURITIES

On January 30, 2003, iPCS failed to make a required  interest  payment under its
$130 million senior secured credit facility,  which is an event of default under
the iPCS credit  facility.  The amount of this interest payment default was $0.1
million,  and the total  arrearage under the iPCS credit facility as of February
14, 2003 was $0.4 million.

In addition,  iPCS failed to file its annual  report on Form 10-K for the fiscal
year ended September 30, 2002 with the Securities and Exchange  Commission,  and
failed to deliver its financial  statements  or provide the required  opinion of
its independent auditors on its financial  statements.  Each of these events are
defaults  under the  credit  facility  and the  indenture  governing  iPCS' $300
million  14%  senior  subordinated  discount  notes  due  2010.  iPCS  does  not
anticipate being able to remedy these defaults.

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

None.

Item 5. OTHER INFORMATION

Investment Considerations  - Risk Factors

Our business and our  prospects are subject to many risks.  The following  items
are representative of the risks, uncertainties and assumptions that could affect
our  business,  our future  performance,  our  liquidity  and the outcome of the
forward-looking  statements  we make.  In  addition,  our  business,  our future
performance,  our liquidity and forward-looking  statements could be affected by
general  industry and market  conditions and growth rates,  general economic and
political  conditions,  including  the global  economy and other future  events,
including those  described BELOW AND elsewhere in this QUARTERLY  report on Form
10-Q.

Risks Related to Our Business, Strategy and Operations

The  unsettled  nature of the wireless  market may limit the  visibility  of key
operating metrics

Our business plan and estimated future operating  results are based on estimates
of key operating metrics, including subscriber growth, subscriber churn, average
monthly revenue per subscriber, losses on sales of handsets and other subscriber
acquisitions  costs and  other  operating  costs.  The  unsettled  nature of the
wireless market,  the current economic  slowdown,  increased  competition in the
wireless  telecommunications  industry,  new service  offerings of  increasingly
large  bundles  of minutes of use at lower  prices by some major  carriers,  and
other  issues  facing the wireless  telecommunications  industry in general have
created a level of uncertainty  that may adversely affect our ability to predict
these key operating metrics.

Our revenues may be less than we  anticipate  which could  materially  adversely
affect our liquidity, financial condition and results of operations

Revenue  growth  is  primarily  dependent  on the size of our  subscriber  base,
average  monthly  revenues per user and roaming  revenue.  During the year ended
September  30, 2002,  we  experienced  slower net  subscriber  growth rates than
planned,  which we believe is due in large part to  increased  churn,  declining
rates of wireless  subscriber  growth in general,  the re-imposition of deposits
for most  sub-prime  credit  subscribers  during the last half of the year,  the
current economic  slowdown and increased  competition.  Other carriers also have
reported slower subscriber growth rates compared to prior periods.  We have seen
a  continuation  of  competitive  pressures in the  wireless  telecommunications
market  causing  some major  carriers  to offer  plans with  increasingly  large
bundles of minutes of use at lower  prices  which may  compete  with the calling
plans we  offer,  including  the  Sprint  calling  plans we  support.  While our
business plan anticipates  lower subscriber  growth,  it assumes average monthly
revenues per user will remain relatively stable. Increased price competition may
lead to lower average monthly revenues per user than we anticipate. In addition,
the lower reciprocal  roaming rate that Sprint intends to institute in 2003 will
reduce our  roaming  revenue,  which may not be offset by the  reduction  in our
roaming  expense.  If our  revenues  are  less  than  we  anticipate,  it  could
materially  adversely affect our liquidity,  financial  condition and results of
operation.

Our costs may be higher  than we  anticipate  which could  materially  adversely
affect our liquidity, financial condition and results of operations

Our business  plan  anticipates  that we will be able to lower our operating and
capital  costs,  including  costs  per  gross  addition  and cash cost per user.
Increased  competition may lead to higher promotional costs,  losses on sales of
handset and other costs to acquire  subscribers.  Further,  as  described  below
under "Risks Related to Our Relationship With Sprint," a substantial  portion of
costs of service and roaming are  attributable to fees and charges we pay Sprint
for billing and collections,  customer care and other back-office  support.  Our
ability to manage costs charged by Sprint is limited. If our costs are more than
we anticipate, the actual amount of funds to implement our strategy and business
plan may exceed our estimates, which could have a material adverse affect on our
liquidity, financial condition and results of operations.

We may continue to  experience a high rate of subscriber  turnover,  which would
adversely affect our financial performance

The wireless personal  communications  services industry in general,  and Sprint
and its  network  partners  in  particular,  have  experienced  a higher rate of
subscriber  turnover,  commonly known as churn, as compared to cellular industry
averages.  This churn rate has been driven  higher over the past year due to the
NDASL and  Clear  Pay  programs  and the  removal  of  deposit  requirements  as
described  elsewhere in this report.  Our business  plan assumes that churn will
decline  significantly  over the  course  of  fiscal  2003.  Due to  significant
competition in our industry and general economic conditions, among other things,
this  decline may not occur and our future rate of  subscriber  turnover  may be
higher than our historical rate. Factors may contribute to higher churn include:

o    inability  or   unwillingness  of  subscribers  to  pay  which  results  in
     involuntary deactivations,  which accounted for 62% of our deactivations in
     the three months ended December 31, 2002;

o    subscriber mix and credit class,  particularly sub-prime credit subscribers
     which  have  accounted  for  approximately  50%  of  our  gross  subscriber
     additions  since  May  2001  and  account  for  approximately  34%  of  our
     subscriber base as of December 31, 2002;

o    the attractiveness of our competitors' products, services and pricing;

o    network performance and coverage relative to our competitors;

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  subscriber  turnover  could  adversely  affect  our  competitive
position, liquidity, financial position, 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 subscribers.

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

On an ongoing basis,  we estimate the amount of subscriber  receivables  that we
will not collect to reflect the  expected  loss on such  accounts in the current
period.  Our business  plan  assumes  that bad debt as a  percentage  of service
revenues  will decline  significantly  during  fiscal 2003.  Our  allowance  for
doubtful  accounts  may  underestimate  actual  unpaid  receivables  for various
reasons, including:

o    our churn rate may exceed our estimates;

o    bad debt as a percentage  of service  revenues may not decline as we assume
     in our business plan;

o    adverse changes in the economy; or

o    unanticipated changes in Sprint's PCS products and services.

If our allowance for doubtful  accounts is  insufficient  to cover losses on our
receivables,  it could  materially  adversely  affect our  liquidity,  financial
condition and results of operations.

Roaming revenue could be less than anticipated, which could adversely affect our
liquidity, financial condition and results of operations

The Company has been notified by Sprint that it intends to reduce the reciprocal
rate from  $0.10 per  minute to $0.058  per  minute in 2003.  While the  Company
believes this reduction is not in accordance with its agreements with Sprint, it
is reviewing its options, and its recourse against Sprint for this reduction may
be limited.  Based upon 2002 historical roaming data, a reduction in the roaming
rate to $0.058 per minute would have reduced  roaming  revenue by  approximately
$36  million  ($23  million for AirGate and $13 million for iPCS) and would have
reduced  roaming expense by  approximately  $26 million ($16 million for AirGate
and $10  million  for  iPCS).  The ratio of roaming  revenue to expense  for the
quarter ended December 31, 2002 was 1.3 to one.

The amount of roaming  revenue we receive  also depends on the minutes of use of
our network by PCS  subscribers  of Sprint and Sprint PCS network  partners.  If
actual usage is less than we anticipate,  our roaming  revenue would be less and
our liquidity, financial condition and results of operations could be materially
adversely affected.

Our efforts to reduce costs may have adverse affects on our business

As a result  of the  current  business  environment,  AirGate  has  revised  its
business  plan and is  seeking  to manage  expenses  to  improve  its  liquidity
position.  AirGate has significantly  reduced  projected  capital  expenditures,
advertising  and promotion  costs and other  operating  costs.  Reduced  capital
expenditures  could,  among other things,  force us to delay improvements to our
networks,   which  could  adversely   affect  the  quality  of  service  to  our
subscribers.  These  actions  could  reduce our  subscriber  growth and increase
churn,  which could  materially  adversely  affect our  financial  condition and
results of operation.

The Company may incur  significantly  higher wireless handset subsidy costs than
we anticipate for existing subscribers who upgrade to a new handset

As the Company's subscriber base matures,  and technological  innovations occur,
more existing  subscribers will begin to upgrade to new wireless  handsets.  The
Company  subsidizes a portion of the price of wireless handsets and incurs sales
commissions, even for handset upgrades. Excluding sales commissions, the Company
experienced  approximately $4.8 million associated with wireless handset upgrade
costs for the year ended  September  30,  2002.  The  Company  does not have any
historical experience regarding the adoption rate for wireless handset upgrades.
If more subscribers  upgrade to new wireless handsets than the Company projects,
our results of operations would be adversely affected.

The loss of the officers and skilled employees who we depend upon to operate our
business could materially 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.  Our ability to attract and
retain such persons may be negatively  impacted if our  liquidity  position does
not improve.  In addition,  we grant stock options as a method of attracting and
retaining  employees,  to motivate  performance  and to align the  interests  of
management  with those of our  stockholders.  Due to the  decline in the trading
price of our common stock,  a  substantial  portion of the stock options held by
employees have an exercise  price that is higher than the current  trading price
of our common stock,  and therefore  these stock options may not be effective in
helping  us to  retain  valuable  employees.  We  currently  have "key man" life
insurance for our Chief Executive Officer.  The loss of our officers and skilled
employees could materially adversely affect our results of operation.

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 AirGate's  territory.  While
Sprint  has  licenses  covering  30 MHz of  spectrum  throughout  most of  iPCS'
territory,  it has licenses covering only 10 MHz or 20 MHz in parts of Illinois.
As the number of subscribers 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  subscriber  turnover
and adversely affect our financial condition and results of operations.

There is a high  concentration  of ownership of the wireless towers we lease and
if we lose the right to install our equipment on certain  wireless towers or are
unable  to renew  expiring  leases,  our  financial  condition  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.  A large  portion of these  leased tower sites are
owned by a few  tower  companies.  Approximately  75% of the  towers  leased  by
AirGate are owned by four tower companies (and their affiliates).  Approximately
60% of the towers  leased by iPCS are owned by four tower  companies  (and their
affiliates), with one company owning approximately 29% of the combined Company's
leased  towers.  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,  because of this
concentration  of  ownership  of our cell sites,  our  financial  condition  and
results of  operations  could be  materially  and  adversely  affected if we are
unable to renew expiring leases with such tower companies on favorable terms, or
in the event of a disruption in any of their business operations.

Risks Particular to AirGate's Indebtedness

AirGate has  substantial  debt that it may not be able to service;  a failure to
service  such  debt may  result  in the  lenders  under  such  debt  controlling
AirGate's assets

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

o    AirGate 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    AirGate may not 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, working
     capital requirements and other corporate purposes;

o    some  of  AirGate's  debt,   including  financing  under  AirGate's  credit
     facility,  is 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 AirGate's assets and the pledges
     of stock of AirGate's  existing  and future  restricted  subsidiaries  that
     secure  AirGate's  credit  facility  and notes,  lenders or holders of such
     notes may  exercise  remedies  giving  them the right to control  AirGate's
     assets or the assets of the  subsidiaries  of AirGate,  other than iPCS, in
     the event of a default.

The ability of AirGate to make  payments on its debt will depend upon its future
operating  performance  which is  subject to general  economic  and  competitive
conditions and to financial,  business and other factors,  many of which AirGate
cannot  control.  If the  cash  flow  from  AirGate's  operating  activities  is
insufficient,  it may take actions, such as further delaying or reducing capital
expenditures, attempting to restructure or refinance its debt, selling assets or
operations or seeking additional equity capital. Any or all of these actions may
not be  sufficient to allow  AirGate to service its debt  obligations.  Further,
AirGate may be unable to take any of these actions on  satisfactory  terms, in a
timely manner or at all. The AirGate  credit  facility and  indenture  governing
AirGate's debt limit our ability to take several of these actions.

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

As of December 31, 2002,  AirGate had outstanding  $141 million under its credit
facility. The remaining $12 million available under AirGate's credit facility is
subject to AirGate  meeting all of the  conditions  specified  in its  financing
documents.  Additional  borrowings  are subject to specific  conditions  on each
funding date, including the following:

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

o    that certain financial  covenant tests are satisfied,  including  leverage,
     debt  coverage and  operating  performance  covenants,  minimum  subscriber
     revenues, maximum capital expenditures,  and covenants relating to earnings
     before interest, taxes, depreciation and amortization; and

o    the  absence of a default  under the loan  documents  and  agreements  with
     Sprint.

See "Liquidity and Capital  Resources" for a discussion of certain covenants for
the quarter ending March 31, 2003. If AirGate does not meet these  conditions at
each funding date,  its senior lenders may not lend some or all of the remaining
amounts under its credit facility.  If other sources of funds are not available,
AirGate may not be in a position to meet its operating and other cash needs.

The AirGate  indenture and credit facility  contain  provisions and requirements
that could limit AirGate's ability to pursue borrowing opportunities

The restrictions contained in the indenture governing the AirGate notes, and the
restrictions contained in AirGate's credit facility, may limit AirGate's ability
to implement its business plans, finance future operations,  respond to changing
business and economic conditions,  secure additional  financing,  if needed, and
engage in opportunistic transactions. The AirGate credit facility and notes also
restricts  the  ability of AirGate and the  ability of  AirGate's  subsidiaries,
other than iPCS, and its 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 its business.

If  AirGate  fails to pay the debt  under its  credit  facility,  Sprint has the
option of purchasing AirGate's loans, giving Sprint certain rights of a creditor
to foreclose on AirGate's assets

Sprint has contractual  rights,  triggered by an acceleration of the maturity of
the debt under AirGate's credit facility,  pursuant to which Sprint may purchase
AirGate's  obligations  to its 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 AirGate's interests.  Sprint's rights as a senior
lender would enable it to exercise  rights with respect to AirGate's  assets and
continuing  relationship  with Sprint in a manner not otherwise  permitted under
its Sprint agreements.

Risks Related to iPCS

iPCS is in default on its senior credit facility and notes

iPCS has ceased paying interest on its credit  facility.  In addition,  it is an
event of default  under iPCS' credit  facility and the  indenture  governing its
notes if, among other things,  iPCS fails to file its periodic  reports with the
Securities and Exchange Commission,  deliver its financial statements or provide
the required opinion of its independent auditors on its financial statements. At
December 30, 2002, iPCS failed to meet these requirements.  The lenders have the
ability to accelerate iPCS' payment  obligations  under the iPCS credit facility
and the trustee  for or the  holders of its notes has the ability to  accelerate
iPCS' payment  obligations  under the indenture  governing such notes. iPCS does
not  anticipate  being  able to  remedy  these  defaults.  iPCS  would  not have
sufficient  resources to meet its payment  obligations  in the event of any such
acceleration. In addition, the senior lenders and noteholders could foreclose on
the collateral  pledged to secure  outstanding loans or institute an involuntary
bankruptcy  proceeding  against iPCS.  While iPCS has entered into a forbearance
agreement  with its senior  lenders,  as described  herein under  "Liquidity and
Capital  Resources,"  there can be no assurance that the noteholders  will enter
into a  forbearance  agreement.  Further,  there  can be no  assurance  that the
administrative agent will not exercise the right to terminate the forbearance or
that  the  senior  lenders  or  noteholders   will  enter  into  any  additional
forbearance agreement if necessary.

The restructuring of iPCS may cause the value of AirGate's ownership interest in
iPCS to be worthless

There is a  substantial  risk  that  AirGate  will  lose all of the value of its
investment in iPCS in connection  with any  restructuring  of iPCS.  Because the
amount of iPCS'  obligations  under its credit  facility  and its notes would be
greater than its existing cash and other assets if its payment  obligations  are
accelerated,  there would  likely be no assets  available  for  distribution  to
AirGate  as  iPCS'  sole  stockholder.  While  AirGate  may  request  an  equity
participation  in a  restructuring  of iPCS, it is likely that AirGate will lose
all of the value of its investment in iPCS in connection with any restructuring.

AirGate cannot provide funding to iPCS

In order to assure continued  compliance with the indenture  governing AirGate's
notes, AirGate has designated iPCS as an "unrestricted subsidiary." As a result,
for  purposes  of their  respective  public  debt  indentures,  AirGate and iPCS
operate  as  separate  business  entities.  Due  to  restrictions  in  AirGate's
indenture, AirGate is generally unable to provide funding, or direct or indirect
credit or  financial  support to iPCS and may not  maintain  or  preserve  iPCS'
financial  condition  or cause iPCS to achieve a  specified  level of  operating
results.

If iPCS fails to pay the debt under its credit  facility,  Sprint has the option
of  purchasing  iPCS'  loans,  giving  Sprint  certain  rights of a creditor  to
foreclose on iPCS' assets

Sprint has contractual  rights,  triggered by an acceleration of the maturity of
the debt under iPCS'  credit  facility,  pursuant to which  Sprint may  purchase
iPCS'  obligations  to its  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 the  interests of iPCS.  Sprint's  rights as a
senior  lender would  enable it to exercise  rights with respect to iPCS' assets
and its continuing  relationship  with iPCS in a manner not otherwise  permitted
under its Sprint agreements.

The restructuring of iPCS may have adverse affects on AirGate

AirGate  has  agreements  and  relationships   with  third  parties,   including
suppliers,  subscribers  and  vendors,  that  are  integral  to  conducting  its
day-to-day  operations.  A  restructuring  of  iPCS  in or out  of a  bankruptcy
proceeding may adversely affect the perception of AirGate and
the AirGate  business and its prospects in the eyes of  subscribers,  employees,
suppliers,  creditors  and vendors.  These  persons may  perceive  that there is
increased   risk  in  doing   business   with  AirGate  as  a  result  of  iPCS'
restructuring.  Some of these persons may  terminate  their  relationships  with
AirGate which would make it more difficult for AirGate to conduct its business.

In the  event of iPCS'  bankruptcy  or  insolvency,  AirGate  may not be able to
reduce its general and administrative costs in an amount sufficient to subsidize
the portion of the combined Company's costs currently borne by iPCS

On a net basis, we estimate that iPCS will pay approximately $4.6 million of the
combined  Company's  general  and  administrative   costs  in  fiscal  2003.  To
facilitate the orderly transition of management services,  the boards of AirGate
and iPCS have authorized an amendment to the Services Agreement that would allow
individual  services to be terminated by either party upon 60 days prior notice.
As services  are  terminated,  AirGate  will be required to reduce its costs and
expenses to meet its  business  plan.  A failure to reduce  these  expenses in a
timely manner could adversely affect AirGate's  liquidity,  financial  condition
and results of operations.

iPCS' net operating loss and credit  carryforwards may be significantly  reduced
in the event of a restructuring

If a restructuring of iPCS is implemented and there is a significant elimination
or reduction of iPCS'  outstanding  indebtedness,  iPCS' net operating  loss and
credit  carryforwards  and the tax  bases  of its  assets  may be  significantly
reduced.

Risks Related 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 subscribers  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
material 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, failure to pay, marketing, build-out and
network  operational  requirements.  Many of these  requirements  are  extremely
technical and detailed in nature. In addition, many of these 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  our  liquidity,   financial  condition  and  results  of
operations.

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 subscribers 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,  such as a one-rate plan where
     subscribers are not required to pay roaming  charges,  or establish  credit
     policies,  such as the NDASL  program,  which  could  adversely  affect our
     results of operations;

o    Sprint  could raise the costs to perform  back office  services or maintain
     the costs above those  expected,  reduce  levels of services or expenses or
     otherwise seek to increase expenses and other amounts charged;

o    Sprint can seek to further reduce the reciprocal  roaming rate charged when
     Sprint's or other Sprint network partners' PCS subscribers use our network;

o    Sprint could limit our ability to develop local and other promotional plans
     to enable us to attract sufficient subscribers;

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 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 subscribers in our  territories,  increase our expenses and/or decrease our
revenues  and  have  a  material  adverse  affect  on our  liquidity,  financial
condition and results of operation.

Our  dependence  on Sprint for services  may limit our ability to reduce  costs,
which could materially  adversely affect our financial  condition and results of
operation

Approximately  65% of cost of service  and roaming in our  financial  statements
relate to charges from Sprint. As a result, a substantial portion of our cost of
service and  roaming is outside  our  control.  There can be no  assurance  that
Sprint will lower its  operating  costs,  or, if these costs are  lowered,  that
Sprint will pass along savings to its PCS network  partners.  If these costs are
more than we anticipate  in our business  plan,  it could  materially  adversely
affect our liquidity, financial condition and results of operations and as noted
below, our ability to replace Sprint with lower cost providers may be limited.

Our dependence on Sprint may adversely affect our ability to predict our results
of operations

Over the past year, our dependence on Sprint has interjected a greater degree of
uncertainty  to our business and  financial  planning.  During this time:

o    we agreed to a new $4 logistics fee for each 3G enabled  handset to avoid a
     prolonged   dispute   over  certain   charges  for  which   Sprint   sought
     reimbursement;

o    Sprint PCS sought to recoup $4.9 million in  long-distance  access revenues
     previously paid by Sprint PCS to the Company, of which $3.9 million related
     to  AirGate  and $1.0  million  related  to iPCS (See  "Legal  Proceedings"
     herein);

o    Sprint has  charged  us $1.2  million to  reimburse  Sprint for  certain 3G
     related development expenses with respect to calendar year 2002;

o    Sprint informed the Company on December 23, 2002 that it had  miscalculated
     software  maintenance fees for 2002 and future years, which would result in
     an annualized increase of $2.0 million if owed by the Company;

o    Sprint  notified  the  Company  that it intends  to reduce  the  reciprocal
     roaming  rate  charged by Sprint and its  network  partners  for use of our
     respective  networks  from  $0.10 per minute of use to $0.058 per minute of
     use in 2003.

We have questioned  whether certain of these charges and actions are appropriate
and  authorized  under our  Sprint  agreements.  We plan to work with  Sprint to
increase the  predictability  of fees,  charges and revenues and to resolve open
issues.  We expect  that it will  take time to  resolve  these  issues,  and the
ultimate outcome is uncertain.  Unanticipated expenses and reductions in revenue
have had and,  if they occur in the future,  will have a negative  impact on our
liquidity  and make it more  difficult  to predict with  reliability  our future
performance.

Inaccuracies  in data  provided  by Sprint  could  understate  our  expenses  or
overstate  our  revenues  and  result  in  out-of-period  adjustments  that  may
materially adversely affect our financial results

Approximately  65% of cost of service  and roaming in our  financial  statements
relate to charges from Sprint. In addition,  because Sprint provides billing and
collection  services for the Company,  Sprint  remits  approximately  96% of our
revenues to us. As a result, we rely on Sprint to provide  accurate,  timely and
sufficient data and  information to properly  record our revenues,  expenses and
accounts  receivables  which  underlie a  substantial  portion  of our  periodic
financial statements and other financial disclosures.

The Company and Sprint have discovered billing and other errors or inaccuracies,
which,  while not material to Sprint,  could be material to the Company.  If the
Company is required in the future to make additional adjustments or charges as a
result  of  errors  or  inaccuracies  in data  provided  to us by  Sprint,  such
adjustments  or charges  may have a  material  adverse  affect on our  financial
results in the period that the  adjustments  or charges are made and our ability
to satisfy covenants contained in AirGate's credit facility.

The  inability of Sprint to provide high  quality back office  services,  or our
inability to use Sprint's  back office  services and  third-party  vendors' back
office  systems,  could lead to subscriber  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 provide internal support systems in a high quality manner,  or to efficiently
outsource those services and systems through third-party vendors. Cost pressures
are expected to continue to pose a  significant  challenge to Sprint's  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.  We depend on Sprint's  willingness  to continue to offer
these  services and to provide these  services  effectively  and at  competitive
costs.  These  costs were  approximately  $40.4  million  for  AirGate and $19.7
million for iPCS for the year ended  September 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 provide high quality
back office  services,  or our inability to use Sprint back office  services and
third-party   vendors'   back   office   systems,   could  lead  to   subscriber
dissatisfaction, increase churn or otherwise increase our costs.

Further,  our ability to replace Sprint in providing back office services may be
limited.  While the  services  agreements  allow the Company to use  third-party
vendors to provide certain of these services instead of Sprint, the high startup
costs and necessary cooperation associated with interfacing with Sprint's system
may  significantly  limit our  ability to use back office  services  provided by
anyone  other than Sprint.  This could limit our ability to lower our  operating
costs.

Changes in Sprint PCS products and  services  may reduce  subscriber  additions,
increase subscriber turnover and decrease subscriber credit quality

The  competitiveness  of Sprint PCS products and services is a key factor in our
ability to attract  and retain  subscribers,  and we believe was a factor in the
slowing subscriber growth in the last two quarters of fiscal 2002.

Certain  Sprint  pricing  plans,  promotions  and  programs may result in higher
levels of subscriber  turnover and reduce the credit  quality of our  subscriber
base. For example,  we believe that the NDASL and Clear Pay Program  resulted in
increased churn and an increase in sub-prime credit subscribers.

Sprint's roaming arrangements may not be competitive with other wireless service
providers,  which may restrict our ability to attract and retain subscribers and
create other risks for us

We rely on Sprint's roaming  arrangements  with other wireless service providers
for coverage in some areas where Sprint service is not yet available.  The risks
related to these arrangements include:

o    the quality of the service  provided by another  provider  during a roaming
     call may not approximate the quality of the service  provided by the Sprint
     PCS network;

o    the price of a roaming  call off our  network may not be  competitive  with
     prices of other wireless  companies for roaming calls;

o    subscribers  must end a call in  progress  and  initiate  a new  call  when
     leaving the Sprint PCS network and entering another wireless network;

o    Sprint customers may not be able to use Sprint's advanced features, such as
     voicemail notification, while roaming; and

o    Sprint or the carriers  providing the service may not be able to provide us
     with accurate billing information on a timely basis.

If Sprint  customers are not able to roam  instantaneously  or efficiently  onto
other wireless  networks,  we may lose current Sprint subscribers and our Sprint
PCS services will be less attractive to new subscribers.

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  are also  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.
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 capable  handsets  from Sprint or a Sprint  authorized
distributor  through the  earlier of December  31, 2004 or the date on which the
cumulative 3G handset fees received by Sprint from all Sprint  network  partners
equal $25,000,000.  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
     network  partners  and  its  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  subscriber  service
and/or result in a decrease in our subscribers, which could adversely affect our
results of operations.

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

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  network
partners.  Sprint's PCS network may not provide nationwide  coverage to the same
extent as its  competitors,  which could adversely affect our ability to attract
and retain subscribers.

If other Sprint  network  partners have financial  difficulties,  the Sprint PCS
network could be disrupted

Sprint's national network is a combination of networks.  The large  metropolitan
areas are owned and operated by Sprint,  and the areas in between them are owned
and operated by Sprint network partners,  all of which are independent companies
like we are. We believe that most, if not all, of these  companies have incurred
substantial debt to pay the large cost of building out their networks.

If other  network  partners  experience  financial  difficulties,  Sprint's  PCS
network could be disrupted.  If Sprint's  agreements with those network partners
are like ours, Sprint would have the right to step in and operate the network in
the affected  territory,  subject to the rights of their lenders. In such event,
there can be no assurance that Sprint could  transition in a timely and seamless
manner or that lenders would permit Sprint to do so.

Non-renewal or revocation by the Federal  Communications  Commission of Sprint's
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 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
Sprint's 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 Sprint's 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  approved  equipment  may  limit our  ability  to keep pace with
competitors on the introduction of new products, services and equipment. Many 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 many of our
competitors.

Market saturation could limit or decrease our rate of new subscriber additions

Intense competition in the wireless  communications  industry could cause prices
for wireless products and services to continue to decline.  If prices drop, then
our rate of net  subscriber  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 increase over time, our rate
of adding net subscribers  could decrease.  If this decrease were to happen,  it
could materially adversely affect our liquidity, financial condition and results
of operations.

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.

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

Our  subscriber  base  is  primarily   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  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.  A number  of U.S.  states  and local  governments  are
considering or have recently enacted legislation that would restrict or prohibit
the use of a wireless handset while driving a vehicle or, alternatively, require
the use of a hands-free telephone.  Legislation of this sort, if enacted,  would
require wireless service providers to provide hands-free enhanced services, such
as voice activated dialing and hands-free  speaker phones and headsets,  so that
they can keep generating revenue from their subscribers,  who make many of their
calls while on the road.  If we are unable to provide  hands-free  services  and
products to our  subscribers  in a timely and  adequate  fashion,  the volume of
wireless phone usage would likely decrease, and our ability to generate revenues
would suffer.

Risks Related to Our Common Stock

We may not achieve or sustain  operating  profitability  or positive cash flows,
which may adversely affect AirGate's 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,  manage  churn,  sustain
monthly average revenues per user, and reduce capital expenditures and operating
expenses. We have experienced slowing net subscriber growth, increased churn and
increased costs to acquire new  subscribers and as a result,  have had to revise
our business  plans.  As discussed  elsewhere in this report,  we do not believe
that iPCS' existing capital resources will be sufficient to maintain its current
and planned  operations.  If AirGate does not achieve and maintain positive cash
flows from operations  when  projected,  AirGate's stock price may be materially
adversely affected. In addition, in the event of a bankruptcy of iPCS, AirGate's
investment in iPCS is likely to be worthless, and such bankruptcy may materially
adversely affect AirGate's stock price.

Our stock price has suffered significant declines,  remains volatile and you may
not be able to sell your shares at the price you paid for them

The market price of AirGate common stock has been and may continue to 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    concerns about liquidity;

o    the potential de-listing of our common stock;

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  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    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    actual or potential defaults by us under any of our agreements;

o    actual or  potential  defaults  in bank  covenants  by Sprint or Sprint PCS
     network  partners,  which may result in a perception that AirGate is unable
     to comply with its bank covenants;

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 the
Company fails to maintain its listing on Nasdaq

Since its initial public offering in September 1999, the Company's  common stock
has been  listed on the Nasdaq  National  Market.  We  received  notice from the
Nasdaq National  Market  indicating that as of October 28, 2002, the closing bid
price of our common stock had fallen below $1.00 for 30 consecutive trading days
and that we would have 90 calendar  days,  or until  January 27, 2003, to regain
compliance  with a minimum  bid  price of $1.00 if the bid  price of our  common
stock closed at $1.00 per share or more for a minimum of 10 consecutive  trading
days during this time. As of January 27, 2003, we did not regain compliance.  On
January 28, 2003, the Company received a Nasdaq Staff  Determination  indicating
that  because of the  Company's  failure to regain  compliance  with the minimum
$1.00 bid price per share  requirement,  its  common  stock  would be subject to
delisting from the Nasdaq National Market at the opening of business on February
6, 2003, unless it appealed this  determination.  The letter also indicated that
Nasdaq had  determined  that the  Company  does not comply  with the minimum $10
million  stockholders'  equity requirement under Maintenance  Standard 1, as set
forth in  Marketplace  Rule  4450(a)(3),  or the market  value of publicly  held
shares and minimum bid requirement under Maintenance Standard 2, as set forth in
Marketplace  Rule  4450(b)(3)  and (4),  for  continued  listing  on the  Nasdaq
National Market.

Following  procedures set forth in the Nasdaq  Marketplace Rule 4800 Series, the
Company  has filed an appeal and  request  for an oral  hearing  before a Nasdaq
Listing  Qualifications  Panel to review the  Nasdaq  Staff  Determination.  The
hearing  has been  scheduled  for  March  6,  2003.  Until  the  Nasdaq  Listing
Qualifications  Panel reaches its decision,  our common stock will remain listed
and will  continue  to trade on the  Nasdaq  National  Market.  There  can be no
assurance,  however, that the Nasdaq Listing Qualifications Panel will grant the
Company's request for continued listing on the Nasdaq National Market.

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

In addition, if our common stock is not listed on the Nasdaq National Market, we
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 subscribers 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 our 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.

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  acquisition  of iPCS,  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  connection  with the  acquisition  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
the Company.  The lock-up agreements imposed 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.  As of September 26, 2002,  all of such shares were
released from the lock-up.

We entered into a  registration  rights  agreement at the effective  time of the
merger  with  some of the  former  iPCS  stockholders.  Under  the  terms of the
registration  rights agreement,  Blackstone  Communications  Partners I L.P. and
certain of its affiliates  ("Blackstone") has a demand registration right, which
became  exercisable  after  November  30,  2002.  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 account.

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 its ability to raise capital through the sale of equity securities.

We do not intend to pay dividends in the foreseeable future

We do not  anticipate  paying  any cash  dividends  on our  common  stock in the
foreseeable  future. We intend to retain any future earnings to fund our growth,
debt service requirements and other corporate needs.  Accordingly,  you will not
receive a return on your  investment  in our common stock through the payment of
dividends  in the  foreseeable  future  and may not  realize  a  return  on your
investment even if you sell your shares.  Any future payment of dividends to our
stockholders  will  depend  on  decisions  that  will be made  by our  board  of
directors and will depend on then existing  conditions,  including our financial
condition,   contractual   restrictions,   capital   requirements  and  business
prospects.

Item 6.  Exhibits and Reports on Form 8-K

(a)       Exhibits

99.1 Certification  of  Thomas  M.  Dougherty  pursuant  to  Section  906 of the
     Sarbanes-Oxley Act of 2002, 18 U.S.C.ss.1350.

99.2 Certification  of  William  H.  Seippel  pursuant  to  Section  906  of the
     Sarbanes-Oxley Act of 2002, 18 U.S.C.ss.1350.

(b)      Reports on 8-K

The following  Current  Reports on 8-K were filed by AirGate  during the quarter
ended December 31, 2002:

On October 29,  2002,  AirGate  furnished a Current  Report on Form 8-K with the
Securities  and  Exchange  Commission  under Item 9 - Regulation  FD  Disclosure
relating to the appointment of William H. Seippel as Chief Financial  Officer of
AirGate.

On November  7, 2002,  AirGate  furnished a Current  Report on Form 8-K with the
Securities  and  Exchange  Commission  under Item 9 - Regulation  FD  Disclosure
relating to the  reinstatement by iPCS of the deposit  requirement for sub-prime
subscribers, the reduction in the iPCS senior credit facility, the waiver of the
minimum  subscriber  covenant for December 31, 2002 and the  elimination  of the
minimum  liquidity  covenant,  retaining  a  financial  advisor to review  iPCS'
strategic  alternatives,  and AirGate's  receipt of notification from the Nasdaq
National  Market of its  noncompliance  with the Nasdaq  National Market listing
requirements.

On December 16, 2002,  AirGate  furnished a Current  Report on Form 8-K with the
Securities  and  Exchange  Commission  under Item 9 - Regulation  FD  Disclosure
relating to the scheduling of AirGate's  fourth  quarter fiscal 2002  conference
call to review its fourth  quarter  and fiscal  year ended  September  30,  2002
financial and operating results.

On December 30, 2002,  AirGate  furnished a Current  Report on Form 8-K with the
Securities  and  Exchange  Commission  under Item 9 - Regulation  FD  Disclosure
relating to the delayed  filing of AirGate's  Annual Report on Form 10-K and the
inability of iPCS to deliver its audited financial  statements and audit opinion
as required by the iPCS credit  facility and the indenture under which its notes
are issued.





                                   SIGNATURES

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


                                AIRGATE PCS, INC.

                           By: /s/ William H. Seippel
                               ----------------------
                                  William H. Seippel
                                  Title: Chief Financial Officer
                                         (Duly Authorized Officer, Principal
                                         Financial and Chief Accounting Officer)

Date:  February 14, 2003






                                 CERTIFICATIONS

I, Thomas M. Dougherty, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of AirGate PCS, Inc.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: February 14, 2003

/s/ Thomas M. Dougherty
----------------------------
    Thomas M. Dougherty
    Chief Executive Officer





I, William H. Seippel, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of AirGate PCS, Inc.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: February 14, 2003

/s/ William H. Seippel
----------------------------
    William H. Seippel
    Chief Financial Officer





Exhibit 99.1


                        CERTIFICATION OF PERIODIC REPORT

I, Thomas M. Dougherty of AirGate PCS, Inc. (the "Company"),  certify,  pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that:

(1)  the Quarterly  Report on Form 10-Q of the Company for the quarterly  period
     ended December 31, 2002 (the "Report") fully complies with the requirements
     of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C.
     78m or 78o(d)); and

(2)  to the best of my knowledge, the information contained in the Report fairly
     presents, in all material respects,  the financial condition and results of
     operations of the Company.

Dated: February 14, 2003



                                                   /s/ Thomas M. Dougherty
                                                   -------------------------
                                                       Thomas M. Dougherty
                                                       Chief Executive Officer





Exhibit 99.2

                        CERTIFICATION OF PERIODIC REPORT

I,  William H.  Seippel,  Chief  Financial  Officer of AirGate  PCS,  Inc.  (the
"Company"),  certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002,
18 U.S.C. Section 1350, that:

(1)  the Quarterly  Report on Form 10-Q of the Company for the quarterly  period
     ended December 31, 2002 (the "Report") fully complies with the requirements
     of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C.
     78m or 78o(d)); and

(2)  to the best of my knowledge, the information contained in the Report fairly
     presents, in all material respects,  the financial condition and results of
     operations of the Company.

Dated: February 14, 2003


                                                   /s/ William H. Seippel
                                                   -----------------------
                                                       William H. Seippel
                                                       Chief Financial Officer