EXHIBIT 12.1

AIRGATE PCS, INC.
Financial Reporting
Schedule of Earnings to Fixed Charges

							Nine Months																Nine Months
			Year Ended				Ended				Year Ended September 30,												Ended
			December 31,				September 30,																June 30,
			1998				1999				2000				2001				2002				2003
			(Dollars in thousands)
Income (loss) before income taxes, minority interest and extraordinary item				(5,193	)			(15,599	)			(81,323	)			(110,990	)			(1,025,378	)			(76,942	)
Fixed charges				1,467				9,708				28,570				32,699				64,653				48,869
Earnings (loss) available for combined fixed charges				(3,726	)			(5,891	)			(52,753	)			(78,291	)			(960,725	)			(28,073	)
Combined fixed charges:
	Interest expense			1,392				651				1,885				3,890				5,272				9,215
	Amortization of original issue discount on Subordinate Notes			—				8,707				23,043				23,799				50,670				35,747
	Amortization of deferred financing costs			—				—				1,192				1,210				1,211				907
	Estimated interest expense within rental expense (1)			75				350				2,450				3,800				7,500				3,000
Total combined fixed charges				1,467				9,708				28,570				32,699				64,653				48,869
Ratio of earnings to fixed charges (2)				—				—				—				—				—				—
Additional earnings necessary for 1:1 ratio				5,193				15,599				81,323				110,990				1,025,378				76,942

(1)		The interest component of rental expense was assumed to be 25% of operating lease expense.
(2)		Earnings were inadequate to cover fixed charges for the year ended December 31, 1998, the nine months ended September 30, 1999, the years ended September 30, 2000, 2001, and 2002, and the nine months ended September 30, 2002 and 2003 by $5,193, $15,599, $81,323, $110,990, $1,025,378, $335,276 and $76,942, respectively.