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

                                  SCHEDULE 13D
                    UNDER THE SECURITIES EXCHANGE ACT OF 1934
                               (AMENDMENT NO. 1)*


                            Triton PCS Holdings, Inc.
--------------------------------------------------------------------------------
                                (Name of Issuer)


                                  Common Stock
--------------------------------------------------------------------------------
                         (Title of Class of Securities)


                                    896775103
--------------------------------------------------------------------------------
                                 (CUSIP Number)


                             Kathleen A. Walsh, Esq.
                               Mayer Brown & Platt
                            1675 Broadway, Suite 1900
                            New York, New York 10019
--------------------------------------------------------------------------------
 (Name, Address and Telephone Number of Person Authorized to Receive Notices and
                                 Communications)


                                  June 6, 2001
--------------------------------------------------------------------------------
             (Date of Event which Requires Filing of this Statement)


If the filing person has previously  filed a statement on Schedule-13G to report
the  acquisition  that is the subject of this  Schedule  13D, and is filing this
schedule because of SS.SS.240.13d-l(e),  240.13d-l(f) or 240.13d-l(g), check the
following box. [ ]

NOTE:  Schedules  filed in paper format shall include a signed original and five
copies of the  schedule,  including  all exhibits.  See  SS.240.13d-7  for other
parties to whom copies of this statement are to be sent.


------------
*       The  remainder  of this cover  page shall be filled out for a  reporting
person's  initial  filing on this  form with  respect  to the  subject  class of
securities,  and for any subsequent amendment containing information which would
alter  disclosures  provided in a prior cover page.

The information required on the remainder of this cover page shall not be deemed
to be "filed" for the purpose of Section 18 of the  Securities  Exchange  Act of
1934 ("Act") or otherwise  subject to the liabilities of that section of the Act
but  shall be  subject  to all other  provisions  of the Act  (however,  see the
Notes).

      POTENTIAL  PERSONS  WHO ARE TO RESPOND TO THE  COLLECTION  OF  INFORMATION
      CONTAINED  IN THIS  FORM  ARE NOT  REQUIRED  TO  RESPOND  UNLESS  THE FORM
      DISPLAYS A CURRENTLY VALID OMB CONTROL NUMBER.




SEC 1746 (2-98)




                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103


         -----------------------------------------------------------------------
1.       NAME OF REPORTING PERSONS
         I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)

         J.P. Morgan Partners (23A SBIC), LLC (formerly known as
         CB Capital Investors, L.P.
         13-337-6808
         -----------------------------------------------------------------------

2.       CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP (See Instructions)
         (a)
              ------------------------------------------------------------------
         (b)    X
              ------------------------------------------------------------------


3.       SEC USE ONLY
         -----------------------------------------------------------------------

4.       SOURCE OF FUNDS (See Instructions)

         WC
         -----------------------------------------------------------------------

5.       CHECK IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED
         PURSUANT TO ITEMS 2(d) OR 2(e)
         -----------------------------------------------------------------------

6.       CITIZENSHIP OR PLACE OF ORGANIZATION

         Delaware
        ------------------------------------------------------------------------
                       7.       SOLE VOTING POWER
       NUMBER OF
                                                  11,409,614
         SHARES
                       ---------------------------------------------------------
     BENEFICIALLY      8.       SHARED VOTING POWER

      OWNED BY                                 Not Applicable
                       ---------------------------------------------------------
        EACH
                       9.       SOLE DISPOSITIVE POWER
      REPORTING
                                                 11,409,614
       PERSON
                       ---------------------------------------------------------
        WITH
                       10.      SHARED DISPOSITIVE POWER

                                                 Not Applicable
                       ---------------------------------------------------------

11.      AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
                                   11,409,614
         -----------------------------------------------------------------------

12.      CHECK IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES
         (See Instructions) [ X ]
         -----------------------------------------------------------------------
13.      PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
                                      19.8%
         -----------------------------------------------------------------------
14.      TYPE OF REPORTING PERSON (See Instructions)
         CO
         -----------------------------------------------------------------------


SEC 1746 (2-98)
                               Page 2 of 21 Pages




                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103



         -----------------------------------------------------------------------
1.       NAME OF REPORTING PERSONS
         I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)

         J.P. Morgan SBIC LLC (the successor to J.P. Morgan Investment
         Corporation)
         13-3610568
         -----------------------------------------------------------------------
2.       CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP (See Instructions)
         (a)
                ----------------------------------------------------------------
         (b)    X
                ----------------------------------------------------------------

         -----------------------------------------------------------------------
3.       SEC USE ONLY
         -----------------------------------------------------------------------
4.       SOURCE OF FUNDS (See Instructions)

         WC
         -----------------------------------------------------------------------
5.       CHECK IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED
         PURSUANT TO ITEMS 2(d) OR 2(e)
         -----------------------------------------------------------------------
6.       CITIZENSHIP OR PLACE OF ORGANIZATION

         Delaware
         -----------------------------------------------------------------------
                         7.    SOLE VOTING POWER
      NUMBER OF
                                    9,945,792
       SHARES
                         -------------------------------------------------------
    BENEFICIALLY         8.    SHARED VOTING POWER

      OWNED BY                       Not applicable
                         -------------------------------------------------------
        EACH             9.    SOLE DISPOSITIVE POWER

      REPORTING                      9,945,792
                         -------------------------------------------------------
       PERSON            10.   SHARED DISPOSITIVE POWER

        WITH                         Not applicable

         -----------------------------------------------------------------------
11.      AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
                                    9,945,792
         -----------------------------------------------------------------------
12.      CHECK IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES
         (See Instructions) [ X ]
         -----------------------------------------------------------------------
13.      PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
                                      17.2%
         -----------------------------------------------------------------------
14.      TYPE OF REPORTING PERSON (See Instructions)
         CO



SEC 1746 (2-98)
                               Page 3 of 21 Pages




                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103

              ------------------------------------------------------------------
1.            NAME OF REPORTING PERSONS
              I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)
              Sixty Wall Street SBIC Fund, L.P.
              13-3926426

              ------------------------------------------------------------------
2.            CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP
              (See Instructions)
              (a)
                    ------------------------------------------------------------
              (b)    X
                    ------------------------------------------------------------
              ------------------------------------------------------------------

3.            SEC USE ONLY
              ------------------------------------------------------------------

4.            SOURCE OF FUNDS (See Instructions)

              WC
              ------------------------------------------------------------------
5.            CHECK IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED
              PURSUANT TO ITEMS 2(d) OR 2(e)
              ------------------------------------------------------------------
6.            CITIZENSHIP OR PLACE OF ORGANIZATION

              Delaware
 -------------------------------------------------------------------------------
        NUMBER OF           7.       SOLE VOTING POWER

          SHARES                            86,620
                            ----------------------------------------------------
       BENEFICIALLY
                            8.       SHARED VOTING POWER
         OWNED BY
                                              Not applicable
           EACH
                            ----------------------------------------------------
        REPORTING
                            9.       SOLE DISPOSITIVE POWER
          PERSON
                                              86,620
           WITH
                            ----------------------------------------------------
                            10.      SHARED DISPOSITIVE POWER

                                             Not applicable
--------------------------------------------------------------------------------
11.           AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
                                      86,620%

--------------------------------------------------------------------------------
12.           CHECK IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES
              (See Instructions) [ X ]

--------------------------------------------------------------------------------
13.           PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
                                 0.2%
--------------------------------------------------------------------------------

14.           TYPE OF REPORTING PERSON (See Instructions)
              PN
--------------------------------------------------------------------------------


SEC 1746 (2-98)

                               Page 4 of 21 Pages



                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103



PRELIMINARY NOTE:

This  Schedule  13D/A amends and restates in its entirety the original  Schedule
13D filed with the Securities and Exchange Commission on January 10, 2001.


ITEM 1.  SECURITY AND ISSUER.

         This statement (the  "Statement")  relates to the Class A Common Stock,
par value $0.01 per share (the "Class A Common Stock") and Class B Common Stock,
par value  $0.01 per share (the  "Class B Common  Stock" and  together  with the
Class A Common Stock,  sometimes  referred to herein as the "Common Stock"),  of
Triton  PCS  Holdings,  Inc.  (the  "Issuer").  The Class B Common  Stock may be
converted  at any time at the option of the holder  thereof  into an  equivalent
number of shares  of Class A Common  Stock.  The  Issuer's  principal  executive
offices are located at 375 Technology Drive, Malver, PA 19355.


ITEM 2.  IDENTITY AND BACKGROUND.

         This  Statement  is  being  filed  by each of the  following  Reporting
Persons:  (i) J.P. Morgan Partners (23A SBIC), LLC (formerly known as CB Capital
Investors,  L.P.), a Delaware limited liability company (hereinafter referred to
as "JPMP (SBIC)") whose principal office is located at c/o J.P. Morgan Partners,
LLC, 1221 Avenue of the Americas,  New York,  New York 10020,  (ii) J.P.  Morgan
SBIC LLC, a Delaware limited liability company (hereinafter  referred to as "JPM
SBIC"),  whose principal office is located at 60 Wall Street, New York, New York
10260,  and (iii)  Sixty  Wall  Street  SBIC  Fund,  L.P.,  a  Delaware  limited
partnership (hereinafter referred to as "Sixty Wall"), whose principal office is
located at 60 Wall Street, New York, New York 10260.

      JPMP  (SBIC) is  engaged  in the  venture  capital  and  leveraged  buyout
business.  The Managing  Member of JPMP (SBIC) is J.P. Morgan Partners (23A SBIC
Manager),  Inc.  (formerly  known as CB  Capital  Investors,  Inc.),  a Delaware
corporation  (hereinafter referred to as "JPMP (SBIC Manager"),  whose principal
business  office is  located  at the same  address  as JPMP  (SBIC).  JPMP (SBIC
Manager) is also engaged in the venture capital and leveraged  buyout  business.
Set forth in  Schedule A hereto and  incorporated  herein by  reference  are the
names,  business  addresses,  principal  occupations  and  employments  of  each
executive  officer and director of JPMP (SBIC) Manager (the "JPMP (SBIC) Manager
Disclosed Parties").

         JPMP (SBIC) Manager is a wholly owned subsidiary of The Chase Manhattan
Bank, a New York corporation  (hereinafter referred to as "Chase Bank") which is
engaged in the commercial  banking business with its principal office located at
270 Park Avenue,  New York,  New York 10017.  Set forth in Schedule B hereto and
incorporated herein by reference are the names,  business  addresses,  principal
occupations and employments of each executive officer and director of Chase Bank
(the "Chase Bank Disclosed Parties").

      JPM SBIC is also  engaged in the  venture  capital  and  leveraged  buyout
business.  Set forth in Schedule C hereto and  incorporated  herein by reference
are the names,  business  address and employments of each executive  officer and
director  of JPM  SBIC  (the  "JPM  SBIC  Disclosed  Parties").

      JPM SBIC is a wholly-owned  subsidiary of J.P. Morgan Capital Corporation,
a Delaware  corporation  (hereinafter  referred to as "JPMCC"),  whose principal
business  office is  located  at the same  address  as JPM  SBIC.  JPMCC is also
engaged in the  venture  capital and  leveraged  buyout  business.  Set forth in
Schedule D hereto and incorporated  herein by reference are the names,  business
addresses and  employments of each executive  officer and director of JPMCC (the
"JPMCC Disclosed Parties").

         Sixty Wall is also engaged in the venture capital and leveraged  buyout
business  and is owned  principally  by  employees  of J.P.  Morgan  Chase & Co.
Incorporated  (formerly  known as The Chase Manhattan  Corporation),  a Delaware
corporation and its direct and indirect subsidiaries. Sixty Wall co-invests with
JPMCC and its subsidiaries.


SEC 1746 (2-98)
                               Page 5 of 21 Pages


                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103


         The   general   partner  of  Sixty  Wall  is  Sixty  Wall  Street  SBIC
Corporation, a Delaware corporation, whose principal business address is located
at the same address as Sixty Wall, JPM SBIC and JPMCC  (hereinafter  referred to
as "Sixty Wall Corp.").  Sixty Wall Corp. is also engaged in the venture capital
and leveraged buyout  business.  Set forth in Schedule E hereto and incorporated
herein by reference are the names, business addresses, principal occupations and
employments  of each  executive  officer  and  director  of Sixty Wall Corp (the
"Sixty Wall Corp. Disclosed Parties").

         Each of Chase  Bank,  JPMCC  and Sixty  Wall  Corp.  is a  wholly-owned
subsidiary  of JP Morgan  Chase & Co.  (formerly  known as The  Chase  Manhattan
Corporation),  a Delaware  corporation  (hereinafter  referred  to as "JP Morgan
Chase") which is engaged  (primarily  through  subsidiaries)  in the  commercial
banking business with its principal office located at 270 Park Avenue, New York,
New York  10017.  Set forth in  Schedule  F hereto  and  incorporated  herein by
reference  are  the  names,   business  addresses,   principal  occupations  and
employments of each  executive  officer and director of JP Morgan Chase (the "JP
Morgan  Chase  Disclosed  Parties,"  and together  with the JPMP (SBIC)  Manager
Disclosed  Parties,  the Chase Bank  Disclosed  Parties,  the JPM SBIC Disclosed
Parties,  the JPMCC  Disclosed  Parties,  and the  Sixty  Wall  Corp.  Disclosed
Parties, the "Disclosed Parties").

         During the last five years, no Reporting Person or, to the knowledge of
such Reporting Person, no Disclosed Party related to such Reporting Person,  has
been convicted in a criminal proceeding (excluding traffic violations or similar
misdemeanors)  or  has  been  party  to a  civil  proceeding  of a  judicial  or
administrative body of competent jurisdiction and as a result of such proceeding
was or is  subject  to a  judgment,  decree  or  final  order  enjoining  future
violations  of, or prohibiting  or mandating  activities  subject to, federal or
state securities laws or finding any violation with respect to such laws.


ITEM 3.  SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

         The funds  provided  by JPMP (SBIC) for the  purchase  of the  Issuer's
Common Stock were obtained from JPMP (SBIC) contributed capital,  which includes
funds that are held  available for such purpose.  The funds provided by JPM SBIC
for the  purchase  of the  Issuer's  Common  Stock were  obtained  from JPM SBIC
contributed  capital,  which  includes  funds that are held  available  for such
purpose. All of the funds for Sixty Wall's purchase of the Issuer's Common Stock
were obtained from Sixty Wall contributed capital, which includes funds that are
held available for such purpose.


ITEM 4.  PURPOSE OF TRANSACTION.

         On December 31, 2000,  J.P. Morgan & Co.  Incorporated  merged with and
into  The  Chase  Manhattan  Corporation  (the  "Merger"),  with  the  surviving
corporation  being J.P.  Morgan Chase.  As a result of the Merger,  J.P.  Morgan
Chase  indirectly  acquired the Issuer's Common Stock held by JPM SBIC and Sixty
Wall and as a result  thereof,  J.P.  Morgan  Chase may be deemed  the  indirect
Beneficial  Owner  through the  Reporting  Persons of  21,442,026  shares of the
Issuer's  Common  Stock which  represented  37.13% of the  Issuer's  outstanding
Common Stock as of March 26, 2001.

         JPMP (SBIC),  JPM SBIC, Sixty Wall,  Private Equity Investors III, L.P.
and Equity-Linked Investors-II,  which collectively own an aggregate of 56.3% of
the  outstanding  Class A common stock of the Issuer as of March 26, 2001,  have
verbally  agreed that they will not be selling any additional  securities of the
Issuer at this  time.  They  have  also  verbally  agreed  to act  together,  in
cooperation  with the Issuer and the Issuer's  management,  in  determining  the
timing and extent of future sales of  securities  of the Issuer.  The  foregoing
entities  should be deemed to be acting together for such purposes until further
notice.

         The acquisition of the Issuer's equity securities has been made by JPMP
(SBIC), JPM SBIC and Sixty Wall for investment  purposes.  Although none of JPMP
(SBIC),  JPM SBIC and Sixty Wall has a present  intention to do so, each of JPMP
(SBIC),  JPM SBIC and Sixty Wall may make  additional  purchases of the Issuer's
Common Stock either in the open market or in privately negotiated  transactions,
including  transactions  with the  Issuer,  depending  on an  evaluation  of the
Issuer's business prospects and financial  condition,  the market for the Common
Stock,  other  available  investment  opportunities,   money  and  stock  market
conditions and other future  developments.  Depending on these factors,  each of
JPMP  (SBIC),  JPM SBIC and  Sixty  Wall may  decide  to sell all or part of its
holdings  of the  Issuer's  Common  Stock  in  one or  more  public  or  private
transactions.

         Except as set forth in this Item 4, none of JPMP  (SBIC),  JPM SBIC and
Sixty Wall has a present plan or proposal  that relate to or would result in any
of the actions  specified in clauses (a) through (j) of Item 4 of Schedule  13D.
However,  JPMP (SBIC), JPM SBIC and Sixty Wall each reserve the right to propose
or  participate in future  transactions  which may result in one or more of such
actions,  including but not limited to, an extraordinary  corporate transaction,
such as a merger,  reorganization  or liquidation,  sale of a material amount of
assets of the Issuer or its subsidiaries, or other transactions which might have
the effect of causing  the  Issuer's  Common  Stock to cease to be listed on the
NASDAQ National Market System or causing the Common Stock to become eligible for
termination of registration, under section 12(g) of the Exchange Act.


                               Page 6 of 21 Pages
SEC 1746 (2-98)



                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103


ITEM 5.  INTEREST IN SECURITIES OF THE ISSUER.

         JPMP (SBIC) may be deemed the beneficial owner of 11,409,614  shares of
Common Stock,  which represents 19.76% of the Common Stock as of March 26, 2000.
JPMP (SBIC) has the sole voting power and dispositive  power with respect to its
shares of the Issuers Common Stock.  JPM SBIC may be deemed  beneficial owner of
9,945,792  shares of Common Stock,  which  represents  17.22% of the outstanding
shares of Common Stock as of March 26, 2000.  JPM SBIC has the sole voting power
and dispositive power with respect to its shares of Common Stock. Sixty Wall may
be  deemed  the  beneficial  owner of  86,620  shares  of  Common  Stock,  which
represents  0.15% of the Common Stock as of March 26,  2000.  Sixty Wall has the
sole voting  power and  dispositive  power with  respect to its shares of Common
Stock. Each of JPMP (SBIC),  JPM and Sixty Wall disclaims that it is a member of
a group with any other persons  either for purposes of this Statement or for any
other purpose related to its beneficial ownership of the Issuer's securities.

         Each of the Reporting Persons is a party to the agreement  described in
the  second  paragraph  of Item 4 (the  "Agreement"),  and as such,  they may be
deemed to be part of a "group"  for  purposes  of Section  13 of the  Securities
Exchange Act of 1934, as amended,  whose members  collectively hold more than 5%
of the Issuer's  Common  Stock (a  "Group").  Each  Reporting  Person  disclaims
membership  in any Group and  disclaims  beneficial  ownership  of any shares of
Common Stock held by any of the other  parties to the Agreement or any member of
a Group that might be attributed to them by reason of the Agreement.  The filing
of this  Statement  shall not be construed as an  admission  that the  Reporting
Person is the beneficial  owner of such shares or that the Reporting  Person and
any of  such  other  stockholders'  constitute  such a  person  or  group.  Each
Reporting Person is not responsible for the accuracy of any information filed in
this  Statement  relating  to any  Reporting  Person  other than  itself and its
related persons or entities.

         Except  as  reported  in  Item  4  above  and  incorporated  herein  by
reference,  there have been no transactions  involving the Issuer's Common Stock
during the past sixty days which are required to be reported in this Statement.

         No person  other than JPMP  (SBIC),  JPM SBIC and Sixty  Wall,  has the
right to  receive or the power to direct the  receipt of  dividends  from or the
proceeds from the sale of the Issuer's  Common Stock owned  beneficially by JPMP
(SBIC), JPM SBIC and Sixty Wall.


ITEM 6.  CONTRACTS, ARRANGEMENTS, UNDERSTANDINGS OR
         RELATIONSHIPS WITH RESPECT TO SECURITIES OF THE ISSUER.

         Stockholders  Agreement.  Each of JPMP (SBIC),  JPM SBIC and Sixty Wall
are parties to the First  Amended and  Restated  Stockholders  Agreement,  dated
October 27,  1999,  by and among the Issuer and certain of its  stockholders,  a
copy of which is attached as Exhibit A hereto and is  incorporated  by reference
herein.

         Verbal  Agreement.  Each of JPMP  (SBIC),  JPM SBIC and Sixty Wall is a
party to the verbal  agreement  described  in the second  paragraph of Item 4 of
this  Statement,  which  description  is  incorporated  by  reference  herein in
response to this Item.



                               Page 7 of 21 Pages
SEC 1746 (2-98)



                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103



ITEM 7.  MATERIAL TO BE FILED AS EXHIBITS.

SCHEDULE A

Item 2 information for executive officers and directors of JPMP (SBIC) Manager.


SCHEDULE B

Item 2 information for executive officers and directors of Chase Bank.


SCHEDULE C

Item 2 information for executive officers and directors of JPM SBIC.


SCHEDULE D

Item 2 information for executive officers and directors of JPMCC.


SCHEDULE E

Item 2 information for executive officers and directors of Sixty Wall Corp.


SCHEDULE F

Item 2 information for executive officers and directors of JP Morgan Chase.


EXHIBIT A

First Amended and Restated  Stockholders  Agreement,  dated October 27, 1999, by
and among Triton PCS Holdings,  Inc., AT&T Wireless PCS,  L.L.C.,  and the other
parties appearing on the signature pages thereto.



                               Page 8 of 21 Pages
SEC 1746 (2-98)



                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103


SIGNATURE

After  reasonable  inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.

                                        J.P. MORGAN PARTNERS (23A SBIC), LLC

                                        By:  J.P. Morgan Partners
                                            (23A SBIC Manager), Inc., its
                                            Managing Member


                                        By:  /s/ Arnold L. Chavkin
                                            ----------------------
                                            Name:   Arnold L. Chavkin
                                            Title:  Executive Vice President


       June 6, 2001
-----------------------
           Date



                               Page 9 of 21 Pages
SEC 1746 (2-98)



                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103



SIGNATURE

After  reasonable  inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.

                                    J.P. MORGAN SBIC LLC


                                    By:   /s/  James P. Marriott
                                          ----------------------
                                          Name:   James P. Marriott
                                          Title:  Vice President and Secretary

        June 6, 2001
-------------------------
          Date






                              Page 10 of 21 Pages
SEC 1746 (2-98)



                                  SCHEDULE 13D
                            - - - - - - - - - - - - -


ISSUER:  Triton PCS Holdings, Inc.                           CUSIP No. 896775103


SIGNATURE

After  reasonable  inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.

                                  SIXTY WALL STREET SBIC FUND, L.P.


                                  By:  Sixty Wall Street
                                          SBIC Corporation,
                                          its General Partner
                                  By:   /s/ James P. Marriott
                                        ---------------------
                                        Name:    James P. Marriott
                                        Title:   Vice President and Secretary

     June 6, 2001
--------------------
       Date




                              Page 11 of 21 Pages
SEC 1746 (2-98)






                                                                      SCHEDULE A

                  J.P. MORGAN PARTNERS (23A SBIC Manager), Inc.

                                             Executive Officers (1)

President                                    Jeffrey C. Walker*
Executive Vice President                     Mitchell J. Blutt, M.D.*
Executive Vice President                     Arnold L. Chavkin*
Executive Vice President                     John M.B. O'Connor*
Managing Director                            John R. Baron*
Managing Director                            Christopher C. Behrens*
Managing Director                            David S. Britts*
Managing Director                            David L. Ferguson*
Managing Director                            Rodney A. Ferguson*
Managing Director                            David Gilbert*
Managing Director                            Evan Graf*
Managing Director                            Eric A. Green*
Managing Director                            Michael R. Hannon*
Managing Director                            Donald J. Hofmann, Jr.*
Managing Director                            W. Brett Ingersoll*
Managing Director                            Alfredo Irigoin*
Managing Director                            Andrew Kahn*
Managing Director                            Jonathan R. Lynch*
Managing Director                            Thomas G. Mendell*
Managing Director                            Stephen P. Murray*
Managing Director                            Joao Neiva de Figueiredo, Ph.D.*
Managing Director                            Timothy Purcell*
Managing Director                            Thomas Quinn*
Managing Director                            Peter Reilly*
Managing Director                            Robert R. Ruggiero, Jr.*
Managing Director                            Susan L. Segal*
Managing Director                            Shahan D. Soghikian*
Managing Director                            Faith Rosenfeld*
Managing Director                            Georg Stratenwerth*
Managing Director                            Patrick J. Sullivan*
Managing Director                            Kelly Shackelford*
Managing Director                            Charles R. Walker*
Managing Director                            Timothy J. Walsh*
Managing Director                            Richard D. Waters, Jr.*
Managing Director                            Damion E. Wicker, M.D.*
Managing Director                            Eric R. Wilkinson*
Senior Vice President                        Marcia Bateson*
Vice President and Treasurer                 Elisa R. Stein*
 Secretary                                   Anthony J. Horan**
Assistant Secretary                          Robert C. Caroll**
Assistant Secretary                          Denise G. Connors**

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

(1)  Each of whom is a United States citizen except for Messrs. Britts, Irigoin,
Neiva de Figueiredo, Soghikian and Stratenwerth.

*  Principal occupation is employee and/or partner of J.P. Morgan Partners, LLC.
Business address is c/o J.P. Morgan Partners, LLC, 1221 Avenue of the Americas,
New York, New York 10020.

**  Principal  occupation  is  employee  or officer of J.P.  Morgan  Chase & Co.
Business address is c/o J.P. Morgan Chase & Co., 270 Park Avenue,  New York, New
York 10017




                                   Directors (1)

                               Jeffrey C. Walker*





---------

(1)  Each of whom is a United States citizen except for Messrs. Britts, Irigoin,
Neiva de Figueiredo, Soghikian and Stratenwerth.

*  Principal occupation is employee and/or partner of J.P. Morgan Partners, LLC.
Business address is c/o J.P. Morgan Partners, LLC, 1221 Avenue of the Americas,
New York, New York 10020.




                                                                     SCHEDULE B


                            THE CHASE MANHATTAN BANK

                              EXECUTIVE OFFICERS(1)


Chairman of the Board                                  Douglas A. Warner, III*
President and Chief Executive Officer                  William B. Harrison Jr. *
Vice Chairman                                          Geoffrey T. Boisi*
Vice Chairman                                          David A. Coulter*
Managing Director                                      Ramon de Oliveira*
Director of Human Resources                            John J. Farrell*
Vice Chairman                                          Walter A. Gubert*
Managing Director                                      Thomas B. Ketchum*
Director of Corporate Marketing and Communications     Frederick W. Hill*
Vice Chairman                                          Donald H. Layton*
Vice Chairman                                          James B. Lee Jr. *
General Counsel                                        William H. McDavid*
Vice Chairman                                          Marc J. Shapiro*
Managing Partner                                       Jeffrey C. Walker**

                                  DIRECTORS(1)

                                        PRINCIPAL OCCUPATION OR EMPLOYMENT;
 NAME                                   BUSINESS OR RESIDENCE ADDRESS
--------------------------------------------------------------------------------
 Hans W. Becherer                       Chairman of the Board
                                        Chief Executive Officer
                                        Deere & Company
                                        One John Deere Place
                                        Moline, IL 61265
--------------------------------------------------------------------------------
 Frank A. Bennack, Jr.                  President and Chief Executive Officer
                                        The Hearst Corporation
                                        959 Eighth Avenue
                                        New York, New York 10019

--------------------------------------------------------------------------------
 M. Anthony Burns                       Chairman of the Board and
                                        Chief Executive Officer
                                        Ryder System, Inc.
                                        3600 N.W. 82nd Avenue
                                        Miami, Florida 33166
--------------------------------------------------------------------------------

 H. Laurence Fuller                     Co-Chairman
                                        BP Amoco p.l.c.
                                        1111 Warrenville Road, Suite 25
                                        Chicago, Illinois 60563
--------------------------------------------------------------------------------





------
(1) Each of whom is a United States citizen.

*   Principal occupation is executive officer and/or employee of J.P Morgan
    Chase & Co. Busines address is c/o J.P. Morgan Chase & Co., 270 Park Avenue,
    New York, New York 10017.

**  Principal occupation is managing partner of J.P. Morgan Partners, LLC.
    Business address is c/o J.P. Morgan Partners, LLC, 1221 Avenue of the
    Americas, New York, New York 10020.



                                        PRINCIPAL OCCUPATION OR EMPLOYMENT;
 NAME                                   BUSINESS OR RESIDENCE ADDRESS
--------------------------------------------------------------------------------
 William H. Gray, III                   President and Chief Executive Officer
                                        The College Fund/UNCF
                                        9860 Willow Oaks Corporate Drive
                                        P.O. Box 10444
                                        Fairfax, Virginia 22031

--------------------------------------------------------------------------------
 William B. Harrison, Jr.               President and Chief Executive Officer
                                        The Chase Manhattan Corporation
                                        270 Park Avenue, 8th Floor
                                        New York, New York  10017-2070

--------------------------------------------------------------------------------
 Helene L. Kaplan                       Of Counsel
                                        Skadden, Arps, Slate, Meagher & Flom LLP
                                        919 Third Avenue - Room 29-72
                                        New York, New York 10022

--------------------------------------------------------------------------------
 John R. Stafford                       Chairman, President and
                                        Chief Executive Officer
                                        American Home Products Corporation
                                        5 Giralda Farms
                                        Madison, New Jersey 07940

--------------------------------------------------------------------------------
 Douglas A. Warner III                  Chairman of the Board
                                        J.P. Morgan Chase & Co.
                                        270 Park Avenue
                                        New York, New York 10017

--------------------------------------------------------------------------------
 Marina v.N. Whitman                    Professor of Business Administration and
                                        Public Policy
                                        The University of Michigan
                                        School of Public Policy
                                        411 Lorch Hall, 611 Tappan Street
                                        Ann Arbor, MI 48109-1220
--------------------------------------------------------------------------------




                                                                      SCHEDULE C


                              J.P. MORGAN SBIC LLC


                                           EXECUTIVE OFFICERS (1)

President, Chief Executive Officer
and Managing Director                      Jeffrey C. Walker****
Managing Director                          Jorge Albajar*
Managing Director                          Marcia Bateson****
Managing Director                          Evan M. Graf****
Managing Director                          Alfredo M. Irigoin****
Managing Director                          Iimothy Purcell****
Managing Director                          Stephen Skoczylas**
Managing Director                          Elisa Stein****
Managing Director                          Tira Wannamethee**
Managing Director                          Brian F. Watson**
Vice President                             Francisco Bosch**
Vice President                             Michael L. Campbell**
Vice President                             Dominique Chaffard**
Vice President                             Kevin Charlton**
Vice President                             Alberto Delgado**
Vice President                             Martin Friedman**
Vice President                             Avi Gilboa**
Vice President and Assistant Secretary     Puneet Gulati*
Vice President                             Marc D. Johnson**
Vice President and Assistant Secretary     Sandra King**
Vice President                             Stephen King**
Vice President                             Dietrich Knoer**
Vice President                             Howard Lask**
Vice President and Secretary               James P. Marriott**
Vice President                             Christopher Molanphy**
Vice President                             Peter M. Reilly**
Vice President                             Francisco Silveyra**
Vice President                             Robert Velarde**
Assistant Secretary                        Matthew Cumiskey*

                                           DIRECTORS (1)

                                           Jeffrey C. Walker****
                                           Thomas B. Ketchum***
                                           Ramon de Oliveira***

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

(1) Each of whom is a United States citizen.

* Principal  occupation is director,  executive officer or employee of JPM SBIC.
Business address is 60 Wall Street, New York, New York 10260

** Principal  occupation  is director,  executive  officer or employee of JPMCC.
Business  address is c/o J.P. Morgan Capital  Corporation,  60 Wall Street,  New
York, New York 10260.

***  Principal  occupation  is director,  executive  officer or employee of J.P.
Morgan Chase. Business address is c/o J.P. Morgan Chase & Co.,m 270 Park Avenue,
New York, New York 10017.

****  Principal  occupation is employee  and/or  partner of JPMP SIBC.  Business
address is c/o J.P. Morgan Partners, LLC, 1221 Avenue of the Americas, New York,
New York 10022.




                                                                     SCHEDULE D
                         J.P. MORGAN CAPITAL CORPORATION

                                                   EXECUTIVE OFFICERS (1)
President, Chief Executive Officer
     and Managing Director                         John A. Mayer, Jr.*
Managing Director                                  Pierre Dupont*
Managing Director                                  Karl Fooks*
Managing Director                                  Evan M. Graf`*
Managing Director                                  Alfredo M. Irigoin*
Managing Director                                  Martin O'Neil*
Managing Director                                  Timothy Purcell*
Managing Director                                  Thomas S. Quinn*
Managing Director                                  Thomas P. Reagan*
Managing Director                                  Stephen Skoczylas*
Managing Director                                  Tira Wannamethee*
Managing Director                                  Brian F. Watson*
Vice President                                     Aisaku Suzuki*
Vice President                                     Francisco Bosch*
Vice President                                     Michael L. Campbell*
Vice President                                     Dominique Chaffard*
Vice President                                     Kevin Charlton*
Vice President                                     Francisco Churtichaga*
Vice President                                     Alberto Delgado*
Vice President and Assistant Secretary             Cheryl Eustace*
Vice President                                     Martin Friedman*
Vice President                                     Avi Gilboa*
Vice President                                     Marc D. Johnson*
Vice President and Assistant Secretary             Irena D. Kaufmann*
Vice President                                     Stephen King*
Vice President                                     Dietrick Knoer*
Vice President                                     Howard Lask*
Vice President                                     Andrew Liu*
Vice President                                     Caroline Lovelace*
Vice President and Secretary                       James P. Marriott*
Vice President                                     Brian Mathis*
Vice President                                     Terutomo Mitsumasu*
Vice President                                     Christopher Molanphy*
Vice President                                     Nicola Pedroni*
Vice President                                     Peter M. Reilly*
Vice President                                     Roberto Rodriguez*
Vice President                                     Francisco Silveyra*
Vice President                                     Robert Velarde*
Assistant Secretary                                Bee-Ann Benson*
Assistant Secretary                                Sandra King*

                                                   DIRECTORS (1)

                                                   John A. Mayer, Jr.*
Chairman                                           Thomas B. Ketchum**
                                                   Clayton S. Rose***
                                                   Ramon de Oliveira**

---------

(1) Each of whom is a United States citizen.

* Principal  occupation  is  director,  executive  officer or employee of JPMCC.
Business  address is c/o J.P. Morgan Capital  Corporation,  60 Wall Street,  New
York, New York 10260.

**  Principal  occupation  is  director,  executive  officer or employee of J.P.
Morgan  Chase & Co.  Business  address is c/o J.P.  Morgan Chase & Co., 270 Park
Avenue, New York, New York 10017.

*** Principal  occupation is Managing Director of J.P. Morgan  Securities,  Inc.
Business address is c/o J.P. Morgan Securities,  Inc., 60 Wall Street, New York,
New York 10260.





                                                                     SCHEDULE E


                       SIXTY WALL STREET SBIC CORPORATION


                                              EXECUTIVE OFFICERS(1)

President, Chief Executive Officer,
Managing Director                             Jeffrey C. Walker****
Managing Director                             Marcia Bateson****
Managing Director                             Stephen Skoczylas***
Managing Director                             Elisa Stein****
Vice President and Assistant Secretary        Sandra King***
Vice President                                Howard Lask***
Vice President and Secretary                  James P. Marriott***
Assistant Secretary                           Matt Cumiskey*****


                                              DIRECTORS (1)

                                              Jeffrey C. Walker****
                                              Thomas B. Ketchum**
                                              Ramon de Oliveira**
                                              John A. Mayer***
                                              Michael E. Patterson*



-------
(1) Each of whom is a United States citizen.
   *  Principal occupation is executive  officer or employee of Sixty Wall Corp.
      Business  address is 60 Wall Street, New York, New York 10260.
  **  Principal occupation is director, excutive officer or employee of J.P
      Morgan Chase & Co. Busines address is c/o J.P. Morgan Chase & Co.,
      270 Park Avenue, New York, New York 10017.
 ***  Principal occupation is director, executive officer or employee of JPMCC.
      Business address is c/o J.P. Morgan Capital Corporation, 60 Wall Street,
      New York, New York 10260.
****  Principal occupation is employee and/or partner of JPMP SBIC.
      Business address is c/o J.P. Morgan Partners, LLC, 1221 Avenue of the
      Americas, New York, New York 10022.
***** Principal occupation is director, executive officer or employee of
      JPM SBIC.  Business address is 60 Wall Street, New York, New York 10260.






                                                                     SCHEDULE F
                             J.P. MORGAN CHASE & CO.

                             EXECUTIVE OFFICERS (1)

Chairman of the Board                         Douglas A. Warner, III*
President and Chief Executive Officer         William B. Harrison Jr. *
Vice Chairman                                 Geoffrey T. Boisi*
Vice Chairman                                 David A. Coulter*
Managing Director                             Ramon de Oliveira*
Director of Human Resources                   John J. Farrell*
Vice Chairman                                 Walter A. Gubert*
Managing Director                             Thomas B. Ketchum*
Director of Corporate Marketing and
Communications                                Frederick W. Hill*
Vice Chairman                                 Donald H. Layton*
Vice Chairman                                 James B. Lee Jr. *
General Counsel                               William H. McDavid*
Vice Chairman                                 Marc J. Shapiro*
Managing Partner                              Jeffrey C. Walker**


                                  DIRECTORS (1)

                                         PRINCIPAL OCCUPATION OR EMPLOYMENT;
NAME                                     BUSINESS OR RESIDENCE ADDRESS
-------------------------------------------------------------------------------
 Hans W. Becherer                        Chairman of the Board
                                         Chief Executive Officer
                                         Deere & Company
                                         One John Deere Place
                                         Moline, IL 61265
-------------------------------------------------------------------------------
 Riley P. Bechtel                        Chairman and Chief Executive Officer
                                         Bechtel Group, Inc.
                                         P.O. Box 193965
                                         San Francisco, CA 94119-3965
-------------------------------------------------------------------------------
 Frank A. Bennack, Jr.                   President and Chief Executive Officer
                                         The Hearst Corporation
                                         959 Eighth Avenue
                                         New York, New York 10019
-------------------------------------------------------------------------------
 Lawrence A. Bossidy                     Chairman of the Board
                                         Honeywell International
                                         P.O. Box 3000
                                         Morristown, NJ 07962-2245
-------------------------------------------------------------------------------
 M. Anthony Burns                        Chairman of the Board and
                                         Chief Executive Officer
                                         Ryder System, Inc.
                                         3600 N.W. 82nd Avenue
                                         Miami, Florida 33166
-------------------------------------------------------------------------------

(1)  Each of whom is a United States citizen.

* Principal  occupation is executive officer and/or employee of J.P Morgan Chase
& Co. Busines address is c/o J.P. Morgan Chase & Co., 270 Park Avenue, New York,
New York 10017.

**  Principal  occupation  is managing  partner of J.P.  Morgan  Partners,  LLC.
Business address is c/o J.P. Morgan Partners,  LLC, 1221 Avenue of the Americas,
New York, New York 10020.




                                        PRINCIPAL OCCUPATION OR EMPLOYMENT;
NAME                                    BUSINESS OR RESIDENCE ADDRESS
-------------------------------------------------------------------------------
 H. Laurence Fuller                     Co-Chairman
                                        BP Amoco p.l.c.
                                        1111 Warrenville Road, Suite 25
                                        Chicago, Illinois 60563

-------------------------------------------------------------------------------
Ellen V. Furter                         President
                                        American Museum of Natural History
                                        Central Park West at 79th Street
                                        New York, NY 10024

-------------------------------------------------------------------------------
 William H. Gray, III                   President and Chief Executive Officer
                                        The College Fund/UNCF
                                        9860 Willow Oaks Corporate Drive
                                        P.O. Box 10444
                                        Fairfax, Virginia 22031

-------------------------------------------------------------------------------
 William B. Harrison, Jr.               President and Chief Executive Officer
                                        The Chase Manhattan Corporation
                                        270 Park Avenue, 8th Floor
                                        New York, New York  10017-2070

-------------------------------------------------------------------------------
 Helene L. Kaplan                       Of Counsel
                                        Skadden, Arps, Slate, Meagher & Flom LLP
                                        919 Third Avenue - Room 29-72
                                        New York, New York 10022
------------------------------------------------------------------------------

 Lee R. Raymond                        Chairman of the Board and Chief Executive
                                       Officer
                                       Exxon Mobil Corporation
                                       5959 Las Colinas Boulevard
                                       Irving, TX 75039-2298

-------------------------------------------------------------------------------
 John R. Stafford                      Chairman, President and Chief Executive
                                       Officer
                                       American Home Products Corporation
                                       5 Giralda Farms
                                       Madison, New Jersey 07940

-------------------------------------------------------------------------------
 Lloyd D. Ward                         Former Chairman of Board and Chief
                                        Executive Officer Of Maytag
                                       13338 Lakeshore Drive
                                       Clive, Iowa 50325

-------------------------------------------------------------------------------
 Douglas A. Warner III                 Chairman of the Board
                                       J.P. Morgan Chase & Co.
                                       270 Park Avenue
                                       New York, New York 10017

-------------------------------------------------------------------------------
 Marina v.N. Whitman                   Professor of Business Administration and
                                       Public Policy
                                       The University of Michigan
                                       School of Public Policy
                                       411 Lorch Hall, 611 Tappan Street
                                       Ann Arbor, MI 48109-1220