================================================================================
--------------------------------------------------------------------------------

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

                                   FORM 10-Q/A

     |X| AMENDMENT NO. 1 TO QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 2002

                                       OR

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

                   For the transition period from ____ to ____

                         Commission file number 0-30152

                                 Billserv, Inc.
             (Exact name of registrant as specified in its charter)

            Nevada                                              98-0190072
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                            Identification number)

                       211 North Loop 1604 East, Suite 200
                              San Antonio, TX 78232
                    (Address of principal executive offices)

                                 (210) 402-5000
              (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 Securities 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 requirement for
the past 90 days. Yes |X|  No |_|

At November 1, 2002, 20,603,799 shares of the registrant's common stock, $.001
par value, were outstanding.

--------------------------------------------------------------------------------
================================================================================



                                 Billserv, Inc.

                                      INDEX



Part I - Financial Information                                                  Page
                                                                                ----

                                                                              
Item 1.  Financial Statements (Unaudited)

         Consolidated Balance Sheets as of September 30, 2002
           and December 31, 2001 ................................................  3

         Consolidated Statements of Operations for the three and nine months
           ended September 30, 2002 and 2001 ....................................  4

         Consolidated Statements of Cash Flows for the nine months
           ended September 30, 2002 and 2001 ....................................  5

         Notes to Consolidated Financial Statements .............................  6

Item 2.  Management's Discussion and Analysis of Financial Condition and
           Results of Operations ................................................ 10

Item 3.  Quantitative and Qualitative Disclosures About Market Risk ............. 15

Item 4.  Controls and Procedures ................................................ 15

Part II - Other Information

Item 5.  Other Information ...................................................... 16

Item 6.  Exhibits and Reports on Form 8-K ....................................... 16

Signature ....................................................................... 17

Certifications .................................................................. 18



                                       2


                         PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

                                 BILLSERV, INC.
                           CONSOLIDATED BALANCE SHEETS



                                                                                                    December 31,
                                                                             September 30, 2002         2001
                                                                             ------------------     ------------
                                                                                (Unaudited)           (Note 1)
                                                                                              
 Assets:
    Current assets:
       Cash and cash equivalents                                                $    660,636        $  4,173,599
       Cash pledged as collateral for related party obligations                    1,356,796           2,018,951
       Investments restricted as collateral for capital leases                        66,900             236,948
       Accounts receivable, net                                                      702,019             437,677
       Prepaid expenses and other                                                    512,194             225,795
       Related party notes receivable                                                     --             162,154
                                                                                ------------        ------------
 Total current assets                                                              3,298,545           7,255,124

    Property and equipment, net                                                    3,535,438           3,701,205
    Intangible asset, net                                                             26,250              37,500
    Other assets                                                                      95,846             421,307
                                                                                ------------        ------------
 Total assets                                                                   $  6,956,079        $ 11,415,136
                                                                                ============        ============

 Liabilities and stockholders' equity:
    Current liabilities:
       Accounts payable                                                         $    593,871        $    201,513
       Accrued expenses and other current liabilities                                524,142             664,200
       Current portion of obligations under capital leases                            11,444             148,228
       Current portion of deferred revenue                                           368,643             490,829
       Short-term borrowings                                                       1,320,136                  --
                                                                                ------------        ------------
 Total current liabilities                                                         2,818,236           1,504,770

 Deferred revenue, less current portion                                              101,730             161,800

 Stockholders' equity:
    Common stock, $.001 par value, 200,000,000 shares authorized; 20,603,799
      issued and outstanding at September 30, 2002, 20,538,526 issued and
      outstanding at
      December 31, 2001                                                               20,604              20,539
    Additional paid-in capital                                                    46,514,409          45,909,410
    Accumulated deficit                                                          (42,498,900)        (36,181,383)
                                                                                ------------        ------------
 Total stockholders' equity                                                        4,036,113           9,748,566
                                                                                ------------        ------------
 Total liabilities and stockholders' equity                                     $  6,956,079        $ 11,415,136
                                                                                ============        ============


See notes to interim consolidated financial statements.


                                       3


                                 BILLSERV, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)



                                              Three Months Ended                 Nine Months Ended
                                         -----------------------------     -----------------------------
                                         September 30,    September 30,    September 30,    September 30,
                                             2002             2001             2002             2001
                                         ------------     ------------     ------------     ------------
                                                                                
Service revenues                         $    827,736     $    831,893     $  3,061,821     $  2,031,364
Software license revenues                          --               --          238,000               --
                                         ------------     ------------     ------------     ------------
Total revenues                                827,736          831,893        3,299,821        2,031,364

Cost of service revenues                    1,102,447        1,306,400        3,531,603        3,764,966
Cost of software license revenues                  --               --          228,000               --
                                         ------------     ------------     ------------     ------------
Total cost of revenues                      1,102,447        1,306,400        3,759,603        3,764,966
                                         ------------     ------------     ------------     ------------

Gross margin                                 (274,711)        (474,507)        (459,782)      (1,733,602)

Operating expenses:
   General and administrative                 878,567        1,052,416        3,125,010        3,324,078
   Selling and marketing                      196,960          436,248          765,521        1,810,641
   Research and development                   114,044          193,898          391,517          599,404
   Depreciation and amortization              352,750          395,054        1,117,467        1,147,311
                                         ------------     ------------     ------------     ------------
Total operating expenses                    1,542,321        2,077,616        5,399,515        6,881,434
                                         ------------     ------------     ------------     ------------

Operating loss                             (1,817,032)      (2,552,123)      (5,859,297)      (8,615,036)

Other income (expense), net:
   Interest income                             13,457           82,594           71,776          322,197
   Interest expense                          (454,096)          (8,861)        (467,378)         (33,770)
   Equity in loss of unconsolidated
     subsidiary                                   (53)              --           (7,729)              --
   Other income (expense)                     (17,981)              --          (54,889)          36,941
                                         ------------     ------------     ------------     ------------
Total other income, net                      (458,673)          73,733         (458,220)         325,368
                                         ------------     ------------     ------------     ------------

Loss before income taxes                   (2,275,705)      (2,478,390)      (6,317,517)      (8,289,668)

Income taxes                                       --               --               --               --
                                         ------------     ------------     ------------     ------------

Net loss                                 $ (2,275,705)    $ (2,478,390)    $ (6,317,517)    $ (8,289,668)
                                         ============     ============     ============     ============

Net loss per common share - basic and
   diluted                               $      (0.11)    $      (0.13)    $      (0.31)    $      (0.47)

Weighted average common shares
   outstanding - basic and diluted         20,602,074       18,535,923       20,587,093       17,584,934


See notes to interim consolidated financial statements.


                                       4


                                 BILLSERV, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)



                                                          Nine Months Ended September 30,
                                                          -------------------------------
                                                                2002            2001
                                                            -----------     -----------
                                                                      
 Cash flows from operating activities:
   Net loss                                                 $(6,317,517)    $(8,289,668)
   Adjustments to reconcile net loss to net cash used in
   operating activities:
     Depreciation and amortization                            1,117,467       1,147,311
     (Gain) loss on disposition                                  20,999         (36,070)
     Equity in loss of unconsolidated subsidiary                  7,729              --
     Non-cash exchange of assets                               (600,000)             --
     Loss on renegotiation of facilities lease                  345,880              --
     Issuance of common stock warrants and convertible
     debt                                                       425,509              --
   Changes in current assets and current liabilities:
     (Increase) decrease in accounts receivable                (264,342)        131,791
     Decrease in related party notes receivables                162,154         103,515
     (Increase) decrease in prepaid expenses and other         (142,123)        355,904
     Increase (decrease) in accounts payable,
       accrued expenses and other current liabilities           245,886        (939,994)
     Decrease in deferred revenue                              (182,256)       (118,851)
                                                            -----------     -----------

   Net cash used in operating activities                     (5,180,614)     (7,646,062)

 Cash flows from investing activities:
   Purchases of property and equipment                         (405,729)       (666,049)
   Long-term deposits, net                                      188,603         170,918
   Proceeds from sales and maturities of investments                 --       1,028,680
   Proceeds from sale of equipment                               10,000              --
   Other investing activities                                    (6,126)          2,015
                                                            -----------     -----------

   Net cash provided by (used in) investing activities         (213,252)        535,564

 Cash flows from financing activities:
   Proceeds from notes payable                                2,145,000              --
   Principal payments for notes payable                        (645,000)     (1,500,000)
   Financing costs, net                                        (207,703)             --
   Principal payments for capital lease obligations            (136,784)       (133,274)
   Cash pledged as collateral for related party                 662,155      (1,008,039)
     obligations
   Issuance of common stock, net of issuance costs               63,235       6,867,021
                                                            -----------     -----------

   Net cash provided by financing activities                  1,880,903       4,225,708
                                                            -----------     -----------

 Net decrease in cash and cash equivalents                   (3,512,963)     (2,884,790)

 Cash and cash equivalents, beginning of period               4,173,599       5,171,822
                                                            -----------     -----------

 Cash and cash equivalents, end of period                   $   660,636     $ 2,287,032
                                                            ===========     ===========


See notes to interim consolidated financial statements.


                                       5


                                 BILLSERV, INC.

               Notes to INTERIM Consolidated Financial Statements
                                   (UNAUDITED)

Note 1. Basis of Presentation

The accompanying unaudited consolidated financial statements of Billserv, Inc.
(the "Company") have been prepared without audit, pursuant to the rules and
regulations of the Securities and Exchange Commission ("SEC"). Certain
information and footnote disclosures normally included in financial statements
prepared in accordance with accounting principles generally accepted in the
United States have been condensed or omitted pursuant to such rules and
regulations. In the opinion of management, the accompanying consolidated
financial statements reflect all adjustments of a normal recurring nature
considered necessary to present fairly the Company's financial position, results
of operations and cash flows for such periods. The accompanying interim
consolidated financial statements should be read in conjunction with the
consolidated financial statements and the notes thereto included in the
Company's Annual Report on Form 10-K for the year ended December 31, 2001.
Results of operations for interim periods are not necessarily indicative of
results that may be expected for any other interim periods or the full fiscal
year. Certain prior period amounts have been reclassified to conform to the
current year presentation. In prior fiscal years, the Company had been in the
development stage, but is no longer considered to be a development stage
company.

The consolidated balance sheet at December 31, 2001 has been derived from the
audited financial statements at that date but does not include all of the
information and footnotes required by accounting principles generally accepted
in the United States for complete financial statements.

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

Note 2. Comprehensive Loss

The Company's comprehensive loss is composed of net loss and unrealized gains
and losses on investments held as available-for-sale investments. The following
table presents the calculation of comprehensive loss:



                                      Three Months Ended              Nine Months Ended
                                         September 30,                   September 30,
                                  ---------------------------     ---------------------------
                                      2002            2001            2002            2001
                                  -----------     -----------     -----------     -----------
                                                                      
Net loss                          $(2,275,705)    $(2,478,390)    $(6,317,517)    $(8,289,668)

Unrealized loss on investments             --          (7,382)             --          (9,861)
                                  -----------     -----------     -----------     -----------

Total comprehensive loss          $(2,275,705)    $(2,485,772)    $(6,317,517)    $(8,299,529)
                                  ===========     ===========     ===========     ===========


Note 3. Line of Credit

On March 29, 2002, the Company executed a working capital line of credit
agreement with a bank in the amount of $700,000. The Company borrowed $645,000
under this line of credit during the first six months of 2002. In September
2002, the Company repaid the outstanding balance in full, including accrued
interest, and terminated the line of credit. Advances under the line of credit
accrued interest at the prime rate minus 0.25%, with repayment terms of monthly
interest-only payments and principal due in June 2003. As part of the line of
credit agreement, the Company had to maintain a minimum restricted cash balance
of $800,000 with the bank.


                                       6


Note 4. Related Party Transactions

From time to time, the Company has made loans to certain officers of the
Company. These amounts are included in Related Party Notes Receivable. The
highest aggregate amount outstanding of loans due from officers (including an
ex-officer of the Company) during the nine months ended September 30, 2002 was
$162,000. The Company had an aggregate of $116,000 in notes receivable bearing
interest at 8.0% annually from an ex-officer of the Company at December 31,
2001. In March 2002, this ex-officer repaid the balance of these loans in full,
including accrued interest. The Company had a $46,000 note receivable bearing
interest at 8.0% annually from a certain officer of the Company at December 31,
2001. In May 2002, this officer repaid the balance of this loan in full,
including accrued interest. As of September 30, 2002, there were no outstanding
loans due from any officer of the Company.

The Company has pledged $1,357,000 held as money market funds and certificates
of deposit to collateralize certain margin loans of three officers and an
ex-officer of the Company. These funds are classified as Cash pledged as
collateral for related party obligations on the Company's balance sheet at
September 30, 2002. The margin loans are from institutional lenders and are
secured by shares of the Company's common stock held by these individuals. The
Company's purpose in collateralizing the margin loans was to prevent the sale of
the Company's common stock held by these officers while the Company was pursuing
efforts to raise more capital through private equity placements. The sale of the
Company's common stock by these officers may have hindered the Company's ability
to raise capital in such a manner and compromised the Company's continuing
efforts to secure additional financing. The total balance of the margin loans
guaranteed by the Company was approximately $1,347,000 at September 30, 2002.
The agreements provide for the Company to terminate its guarantees at its sole
discretion, and at the time the Company entered into these agreements, the value
of the stock pledged by the officers to secure their margin loans exceeded the
balance of the loans in the aggregate. The Company believed it had the
unrestricted legal right to use the pledged funds for its operations if
necessary based on (i) its interpretation of the loan guarantee agreements, (ii)
the market price of the Company's stock at the time of the pledge, and (iii)
assurances the Company received from one of the institutional lenders that funds
would be made available if needed. The institutional lenders holding the funds
as collateral are disputing this claim, solely relying upon the strict
interpretation of the loan guarantee agreements. Therefore, the funds are not
currently available for the Company's use as of the date of this report. In
light of this dispute, the Company is attempting to negotiate a resolution of
this matter with the lenders.

Note 5. Nonmonetary Transactions

During the nine months ended September 30, 2002, the Company entered into two
separate nonmonetary transactions whereby the Company licensed the use of its
Application Service Provider ("ASP") payment gateway technology to certain third
party software vendors to be used as an original equipment manufacturer ("OEM")
component of their product offering in exchange for software products from those
vendors. The Company accounted for these transactions in accordance with APB
Opinion No. 29, "Accounting for Nonmonetary Transactions". These exchanges were
determined to culminate the earning process because the technology exchanged by
the Company was held for sale in the ordinary course of business and the
products received by the Company were expected to be deployed and utilized as
productive assets. The Company recognized revenue related to these transactions
at the fair value of the software received, which was determined by reference to
vendor-specific objective evidence, because it was more clearly evident than the
value of the assets transferred. The value of the software received was
estimated by comparison to third party evidence including vendor-specific
established pricing lists and historical sales information and was more readily
determinable because the Company did not have a history of comparable cash sales
of its payment gateway technology. The Company recognized $300,000 in a
transaction where the Company's technology was exchanged for customer
relationship management software and concurrent seat licenses to use in
providing customer care services via the Internet or telephone. The Company also
recognized $300,000 in a transaction where the Company's technology was
exchanged for document archival and retrieval software to use in the storage of
electronic billing statements. The carrying value of the gateway technology
exchanged in both transactions was zero. The Company has capitalized the
software received and is depreciating these assets over their estimated useful
lives of three years.


                                       7


Note 6. Stock Option Exchange

In May 2002, the Company tendered an offer to employees and non-employee
directors to cancel certain outstanding stock options under a stock option
exchange program. In return for voluntarily canceling certain stock options,
employees and non-employee directors will be granted an equal number of stock
options promptly after six months and one day from the cancellation date. The
exercise price of the new options granted will be equal to the fair market value
of the Company's common stock on the grant date. The program is not expected to
result in any additional compensation expense or variable plan accounting.

Note 7. Facilities Lease

In May 2002, the lease agreement for the office space the Company utilizes for
its headquarters and operations was amended. The amendment reduced the leased
space to approximately 36,000 square feet and lowered the annual rent to
approximately $677,000 from $1,175,000. In return, the Company surrendered a
portion of its prepaid rent, which was included in other assets, to the lessor.
Including the write-off of affected leasehold improvements, the Company
recognized a charge related to the lease amendment of $346,000 for the quarter
ended June 30, 2002.

Note 8. Convertible Debt

On July 25, 2002, the Company executed a financing agreement with Laurus Master
Fund, Ltd. ("Laurus") in exchange for a $1.5 million convertible note and a
three-year warrant to purchase 300,000 shares of the Company's common stock at
exercise prices of $0.936 for the first 150,000 shares, $0.975 for the next
50,000 shares, and $1.17 for the remaining 100,000 shares. Laurus may convert
the convertible note, which bears interest at 7% annually, at any time into
shares of the Company's common stock at a fixed conversion price of $0.78,
subject to certain restrictions in the purchase agreement.

The Company may pay the principal and interest on the convertible note, which
has a one-year term, in cash, shares of its common stock or a combination of
cash and stock. If common stock is used to pay the note, the conversion price
will be the lesser of (i) $0.78 or (ii) 88% of the average of the 7 lowest
closing prices during the 22 trading days prior to the date the Company gives
notice of payment. Accrued interest and one-ninth of the principal is due on the
first business day of each calendar month beginning on November 1, 2002 and
continuing until the maturity date of July 1, 2003. However, Laurus has opted to
delay the repayment of principal until no later than December 1, 2002. If the
required monthly payment is made in cash, the principal amount paid will be 105%
of the monthly amount due. The Company granted Laurus a security interest in all
of its assets.

The Company recorded a debt discount as a result of the issuance of the warrant
to Laurus of approximately $259,000, which is being charged to interest expense
over the term of the convertible note using the effective yield method.
Furthermore, the Company recorded an additional debt discount as a result of the
beneficial conversion feature of approximately $283,000, which was charged to
interest expense at the date of issuance. The amount related to the beneficial
conversion feature was determined by dividing the note proceeds allocated to the
convertible security of approximately $1,241,000 by the number of shares into
which the note is convertible, or 1,923,077 shares based on the fixed conversion
price of $0.78 per common share. The resulting effective conversion price of
$0.65 per common share was then compared to the fair value of the Company's
stock, which was $0.93 per common share on the issuance date. The difference of
$0.28 per common share between the fair value of the stock and the effective
conversion price was then multiplied by 1,009,586, which was the number of
shares the note was convertible into at the date of issuance, taking into
account the limitation on the number of shares that Laurus could convert at that
time. The agreement stipulates that Laurus may not convert that amount of the
note that would result in beneficial ownership of more than 4.9% of the
outstanding common shares of the Company on the date of conversion. The
conversion limitation becomes null and void upon an event of default under the
note and may be raised if the Company chooses to redeem the outstanding
principal amount of the note in cash and Laurus elects to convert the note
instead. The limitation may also be raised if the Company were to issue
additional common shares for any reason, thus increasing the number of
outstanding shares. If the number of issued and outstanding shares increases or
the limitation is raised or voided, additional interest expense will be


                                       8


recognized at a rate of $0.28 per common share to reflect the increase in the
number of shares that Laurus is able to acquire through conversion, subject to
the 4.9% limitation, if applicable.

The Company agreed to file with the Securities and Exchange Commission, and have
declared effective by November 25, 2002, a registration statement registering
the resale of the shares of the Company's common stock issuable upon conversion
or payment of the note and exercise of the warrant.

Note 9. Subsequent Event - Going Concern

Due to a material shortfall from anticipated revenues in the third quarter of
2002 and the inability to access its funds held as collateral to guarantee
certain executive margin loans (see Note 4) after attempting to retrieve such
funds during the fourth quarter of 2002, the Company believes that its current
available cash and cash equivalents and investment balances along with
anticipated revenues may be insufficient to meet its anticipated cash needs for
the foreseeable future. Accordingly, the Company reduced its workforce by 36
employees on November 13, 2002 and is currently aggressively pursuing strategic
alternatives, including investment in or sale of the Company. The sale of
additional equity or convertible debt securities would result in additional
dilution to the Company's stockholders, and debt financing, if available, may
involve restrictive covenants which could restrict operations or finances. There
can be no assurance that financing will be available in amounts or on terms
acceptable to the Company, if at all. If the Company cannot raise funds, on
acceptable terms, or achieve positive cash flow, it may not be able to continue
to exist, conduct operations, grow market share, take advantage of future
opportunities or respond to competitive pressures or unanticipated requirements,
any of which would negatively impact its business, operating results and
financial condition.


                                       9


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

The following discussion and analysis of financial condition and results of
operations contains forward-looking statements that involve a number of risks
and uncertainties. Actual results in future periods may differ materially from
those expressed or implied in such forward-looking statements. This discussion
should be read in conjunction with the unaudited interim consolidated financial
statements and the notes thereto included in this report, and the Company's
Annual Report on Form 10-K for the year ended December 31, 2001. All references
to "we," "us" or "our" in this Form 10-Q/A mean Billserv, Inc. ("Billserv" or
the "Company").

Overview

We provide electronic bill presentment and payment ("EBPP") and related services
to companies that generate recurring bills, primarily in the United States. EBPP
is the process of sending bills to consumers securely through the Internet and
processing Internet payment of bills utilizing an electronic transfer of funds.
Our service offering allows companies to outsource their electronic billing
process, providing them a single point of contact for developing, implementing
and managing their EBPP process. Billserv offers services to consolidate
customer billing information and then securely deliver an electronic bill to the
biller's own Billserv-hosted payment Web site, the consumer's e-mail inbox and
numerous Internet bill consolidation Web sites, such as those sponsored by
financial institutions. Our EBPP services allow billers to establish an
interactive, online relationship with their consumers by integrating Internet
customer care and direct marketing with the electronic bill. We provide
professional services to assist with the implementation and maintenance of an
electronic bill offering. The Company also provides Internet-based customer care
interaction services and operates an Internet bill presentment and payment
portal for consumers under the domain name www.bills.com.

Prior to 2002, Billserv was in the development stage, but is no longer
considered to be a development stage company. We generated our first full year
of revenues in 2000 and therefore have a relatively limited operating history on
which to base an evaluation of our businesses and prospects. Our prospects must
be considered in light of the risks, expenses and difficulties frequently
encountered by companies in their early stages of growth, particularly companies
in new and rapidly evolving markets such as electronic commerce. Such risks
include, but are not limited to, an evolving and unpredictable business model
and our ability to continue as a going concern. To address these risks, we must,
among other things, maintain our customer base, implement a successful cost
reduction strategy, continue to maintain and upgrade our technology and
transaction-processing systems, provide superior customer service, respond to
competitive developments, attract, retain and motivate qualified personnel, and
respond to unforeseen industry developments and other factors. We cannot assure
you that we will be successful in addressing such risks, and the failure to do
so could have a material adverse effect on our business, prospects, financial
condition and results of operations.

Since inception, we have incurred operating losses each quarter, and as of
September 30, 2002, we have an accumulated deficit of $42.5 million. The Company
expects to continue to incur losses during the next several quarters of
operations as efforts to achieve profitability continue. We believe that our
success will depend in large part on our ability to (a) drive the consumer
adoption rate of EBPP, (b) meet evolving customer requirements and (c) adapt to
technological changes in an emerging market. Accordingly, we intend to focus on
activities and service offerings that serve to encourage EBPP adoption by
consumers and existing billers. Because growth of our revenues is dependent upon
consumer acceptance of EBPP, the Company offers billers services for a fee that
encourage consumer adoption of EBPP such as Online Demonstrations, Online
Enrollment Assistance, Instant Activation of consumers through bill warehousing,
and Auto Enrollment, which streamlines the enrollment process for new consumers
(collectively, "Preferred Enrollment").

Since we have a significant amount of investment in infrastructure and a certain
level of fixed operating expenses, achieving profitability depends on the volume
of transactions we process and the revenue we generate from these transactions,
as well as other services performed for our customers. During the third quarter
of 2002, we announced the rebranding and reorganization of our product line
under the eServ brand name, which is a federally


                                       10


registered trademark owned by Billserv. This new organization and branding was
done in order to consolidate our products under one identifiable and proprietary
brand name, and distinguish our comprehensive customizable EBPP offering
marketed under the eServ Select product group from our standard,
parameter-driven EBPP offering marketed under the eServ Express product group.
We do not expect this action to have a significant effect on continuing
operations and there were no significant changes made to any of our service
products as a result of this action. The components of our service offering, all
of which are currently available to customers and have generated revenue to date
with the exception of our electronic publishing and storage services, include:

      o     Internet billing services for EBPP through a Billserv-hosted payment
            Web site, secure direct delivery to the consumer's email inbox, or
            distribution via bill aggregators.
      o     Electronic publishing and storage services for online document
            delivery and archival.
      o     Internet-enabled, interactive customer care services on an in-house
            or outsourced basis.
      o     Professional consulting services for EBPP billers or software
            vendors needing value-added resources to deliver customized EBPP
            services, including payment gateway services that provide billers
            who are already participating in EBPP using in-house software a
            single distribution point to virtually any bill presentment and
            payment location across the World Wide Web in addition to their
            existing distribution points or biller direct site. Gateway
            technology may also be embedded as an OEM (original equipment
            manufacturer) component within vendors' software or service
            offerings to provide a cost-effective, proven method to give their
            clients and consumers the ability to make online payments, and view
            and pay bills anytime, anywhere through bank and Internet payment
            portals.
      o     Licensing of CheckFree e-billing software as an authorized reseller
            in Australia only.
      o     Online bill payment and management services for consumers through
            the bills.com Internet portal.

As a result of our limited operating history, the current economic environment
and the emerging nature of the markets in which we compete, we are unable to
precisely forecast our revenues. Our current and future expense levels are based
largely on our investment plans and estimates of future revenues. Revenue and
operating results will depend on the volume of transactions processed and
related services rendered. The timing of such services and transactions and our
ability to fulfill a customer's demands are difficult to forecast. Although we
systematically budget for planned outlays and maintain tight controls on our
expenditures, we may be unable to adjust spending in a timely manner to
compensate for any unexpected revenue shortfall. Accordingly, any significant
shortfall in revenues in relation to our planned expenditures could have a
material adverse effect on our business, prospects, financial condition and
results of operations. Further, we may make certain pricing, service, marketing
or acquisition decisions that could have a material adverse effect on each or
all of these areas.

Results of Operations

Billserv's revenues are principally derived from fees for implementing EBPP
capabilities, processing EBPP transactions and providing related customer care,
and consulting services. Billserv also became a licensed reseller of CheckFree's
e-billing software in Australia during the second quarter of 2002. Revenues by
type for the three and nine months ended September 30, 2002 and 2001 are as
follows:



                                 Three Months Ended                 Nine Months Ended
                            -----------------------------     ------------------------------
                            September 30,   September 30,     September 30,    September 30,
                                2002            2001              2002              2001
                            -------------   -------------     -------------    -------------
                                                                    
 Service revenues:
 Implementation revenues      $ 74,791        $173,363        $  255,021        $  329,231
 Transaction revenues          505,677         343,141         1,435,497           806,186
 Consulting revenues           247,268         315,389         1,371,303           895,947
                              --------        --------        ----------        ----------
   Total service revenues      827,736         831,893         3,061,821         2,031,364
 Software license revenues          --              --           238,000                --
                              --------        --------        ----------        ----------
   Total revenues             $827,736        $831,893        $3,299,821        $2,031,364
                              ========        ========        ==========        ==========


Total revenues for the quarter ended September 30, 2002 decreased slightly to
$827,736 from $831,893 for the


                                       11


quarter ended September 30, 2001. Transaction revenues increased 47% due to an
increase in the volume of transactions. This increase was offset by decreases in
implementation and consulting revenues due to less demand for such services in
the current quarter. For the nine months ended September 30, 2002 and 2001,
total revenues grew 62% to $3,299,821 from $2,031,364, respectively. The
increase from the prior year period was primarily attributable to growth in
transaction fee revenue, which accounted for 50% of the growth from the prior
year nine-month period, due to an increase in the volume of transactions. The
increase in professional consulting fees, which includes revenue from the
licensing of ASP payment gateway technology, accounted for 37% of the growth
from the prior year nine-month period due to the nonmonetary transactions
discussed below. As of September 30, 2002, we had 114 billers under contract who
were in various stages of development, including 102 billers that were in full
production or pilot stages, as compared to 67 billers in full production or
pilot stages at September 30, 2001. Although revenue from transaction fees
increased significantly from the prior year periods, transaction fees are not
likely to become the major revenue source until consumer adoption rates
increase. While consumer adoption rates cannot be controlled, we are working
with our clients and partners to promote EBPP through consumer education and
marketing programs and the utilization of programmatic adoption driving services
such as Preferred Enrollment. The Company's first sale of a software license as
a reseller of CheckFree's e-billing software in Australia also contributed 18%
to the increase in revenue from the prior year nine-month period. The sale was
made to an Australian billing service provider that is also an equal partner
with the Company in a joint venture formed to provide EBPP services to the
Australian market.

During the nine months ended September 30, 2002, the Company entered into two
separate nonmonetary transactions whereby the Company licensed the use of its
ASP payment gateway technology to certain third party software vendors to be
used as an OEM component of their product offering in exchange for software
products from those vendors. These exchanges were determined to culminate the
earning process and the Company recognized revenue related to these transactions
at the fair value of the software received in accordance with APB Opinion No.
29, "Accounting for Nonmonetary Transactions". The Company recognized $300,000
in a transaction where the Company's technology was exchanged for customer
relationship management software and concurrent seat licenses to use in
providing customer care services via the Internet or telephone. The Company also
recognized $300,000 in a transaction where the Company's technology was
exchanged for document archival and retrieval software to use in the storage of
electronic billing statements. The carrying value of the gateway technology
exchanged in both transactions was zero. The Company has capitalized the
software received and is depreciating these assets over their estimated useful
lives of three years.

Cost of revenues includes the cost of personnel dedicated to the design of
electronic bill templates, creation of connections to third-party aggregators
and payment processors, testing and quality assurance processes related to
implementation and presentment, as well as professional staff dedicated to
providing contracted services to EBPP customers under consulting arrangements.
Cost of revenues also includes fees paid for presentation of consumer bills on
Web sites powered by aggregators and processing of payments for EBPP
transactions by third party providers. Cost of revenues was $1,102,447 and
$1,306,400 for the quarters ended September 30, 2002 and 2001, respectively, and
$3,759,603 and $3,764,966 for the nine months ended September 30, 2002 and 2001,
respectively. The decrease from the prior year quarter is primarily attributable
to $244,000 in personnel cost reductions that were implemented in the second
half of 2001, which was offset by an increase in non-personnel related costs of
$48,000 due to increased transaction volumes. The resulting personnel cost
savings from the prior year period of $288,000 were offset by the $228,000 cost
of the CheckFree software license that was resold in the second quarter of 2002
and an increase in non-personnel related costs of $62,000 due to increased
transaction volumes.

General and administrative expenses decreased to $878,567 for the quarter ended
September 30, 2002, from $1,052,416 for the prior year quarter due to lower rent
of $83,000 and cost reductions resulting from the restructuring and realignment
of our organization during the latter half of 2001 to better position the
Company for current economic and market conditions. In May 2002, the Company
renegotiated the lease terms for its corporate headquarters to provide for a
reduction in future rent expense of approximately $1.6 million over the
remaining term of the lease. The lease amendment required the Company to expense
a portion of its prepaid rent, which resulted in a one-time charge of $312,000
for the second quarter of 2002. In spite of this charge, general and
administrative expenses for the first nine months of 2002 decreased to
$3,125,010 from $3,324,078 in the prior


                                       12


year period due to the rent savings of $83,000 in the third quarter of 2002 and
the cost reductions made during 2001.

Selling and marketing expenses decreased to $196,960 and $765,521 for the
quarter and nine months ended September 30, 2002, respectively, from $436,248
and $1,810,641 for the comparable periods of 2001, respectively. The decrease
from the prior year periods was primarily the result of reductions in our direct
sales staff, which contributed 77% and 66% to the decrease from the prior year
quarter and nine-month period, respectively, as well as lower related travel
expenses and trade show participation, which contributed 5% and 17% to the
decrease from the prior year quarter and nine-month period, respectively. As we
have increased our focus on using strategic partners to provide sales
opportunities related to the deployment and use of our EBPP services, we have
experienced a significant decrease in the amount of expenses related to our
direct sales channel.

Research and development expenses consist primarily of the cost of personnel
devoted to the design of new processes that will improve our electronic
presentment and payment abilities and capacities, new customer care and direct
marketing services, additional business-to-consumer applications, and
integration of third-party applications. These expenses decreased 41% and 35% in
the third quarter and nine months of 2002, respectively, from the comparable
prior year periods due to a focus on our core competencies in order to implement
and service existing products. We plan to minimize our research and development
activities in the foreseeable future, as we intend to concentrate our limited
resources on generating revenue and servicing existing customers.

Depreciation and amortization decreased to $352,750 for the quarter ended
September 30, 2002, from $395,054 for the third quarter of 2001. During the nine
months ended September 30, 2002 and 2001, depreciation and amortization expenses
were $1,117,467 and $1,147,311, respectively. The decreases from the prior year
periods were the result of certain assets becoming fully depreciated during
2002. We acquired approximately $1.0 million of property and equipment during
the nine months ended September 30, 2002 and anticipate making minimal capital
expenditures over the remainder of 2002.

Net other expense was $458,673 for the quarter ended September 30, 2002, as
compared to net other income of $73,733 for the third quarter of 2001. Net other
expense was $458,220 for the nine months ended September 30, 2002, as compared
to net other income of $325,368 for the prior year period. These changes were
primarily attributable to $445,000 of interest expense recognized in the third
quarter of 2002 related to the Company's convertible debt and lower interest
income earned in 2002 as a result of lower investment balances and lower market
interest rates.

Net loss improved to $2,275,705 for the quarter ended September 30, 2002, from
$2,478,390 for the third quarter of 2001 partly as a result of the decrease in
costs of revenue of $204,000 from the prior year quarter. The overall decrease
in total operating expenses of $535,000 from the prior year quarter was offset
by the decrease in net other income. Net loss improved to $6,317,517 for the
nine months ended September 30, 2002, from $8,289,668 for the comparable period
of 2001 partly as a result of the increase in revenue of $1.3 million from the
prior year period. Also contributing to the improvement was the overall decrease
in total operating expenses of $1.5 million from the prior year period that was
offset partially by the decrease in net other income of $784,000.

Liquidity and Capital Resources

At September 30, 2002, the Company's principal sources of liquidity consisted of
$661,000 of cash and cash equivalents and $67,000 in short-term investments,
compared to $4.2 million of cash and cash equivalents and $237,000 in short-term
investments at December 31, 2001. Included in the current assets at September
30, 2002 is $1,357,000 in money market funds and certificates of deposit being
used to collateralize certain margin loans of three officers and an ex-officer
of the Company. These funds are classified as cash pledged as collateral for
related party obligations on the Company's balance sheet at September 30, 2002.
The margin loans are from institutional lenders and are secured by shares of the
Company's common stock held by these individuals. The Company's purpose in
collateralizing the margin loans was to prevent the sale of the Company's common
stock held by these officers while the Company was pursuing efforts to raise
more capital through private equity placements. The sale of the Company's common
stock by these officers may have hindered the Company's ability to raise capital
in such


                                       13


a manner and compromised the Company's continuing efforts to secure additional
financing. The total balance of the margin loans guaranteed by the Company was
approximately $1,347,000 at September 30, 2002 and has decreased from
approximately $2.0 million at December 31, 2001. The agreements provide for the
Company to terminate its guarantees at its sole discretion, and at the time the
Company entered into these agreements, the value of the stock pledged by the
officers to secure their margin loans exceeded the balance of the loans in the
aggregate. The Company believed it had the unrestricted legal right to use the
pledged funds for its operations if necessary based on (i) its interpretation of
the loan guarantee agreements, (ii) the market price of the Company's stock at
the time of the pledge, and (iii) assurances the Company received from one of
the institutional lenders that funds would be made available if needed. The
institutional lenders holding the funds as collateral are disputing this claim,
solely relying upon the strict interpretation of the loan guarantee agreements.
Therefore, the funds are not currently available for the Company's use as of the
date of this report. In light of this dispute, the Company is attempting to
negotiate a resolution of this matter with the lenders.

Net cash used in operating activities was $5.2 million and $7.6 million for the
nine months ended September 30, 2002 and 2001, respectively. The Company's
average monthly net cash outflows, or cash burn rate, increased from
approximately $440,000 in the second quarter of 2002 to approximately $796,000
for the third quarter of 2002, primarily as a result of the $645,000 repayment
of the Company's line of credit in September 2002.

Net cash used in investing activities was $213,000 for the nine months ended
September 30, 2002 and primarily reflected capital expenditures of approximately
$406,000 for computer equipment and software offset by the return of $189,000 of
deposits. We anticipate making minimal capital expenditures for the remainder of
2002. Net cash provided by investing activities was $536,000 for the nine months
ended September 30, 2001 and reflected the sale of a marketable security held
for investment for $1.0 million and purchases of property and equipment.

Net cash provided by financing activities was $1.9 million for the nine months
ended September 30, 2002 and included the borrowing of $1.5 million under a
convertible debt agreement, and the return of $662,000 pledged as collateral as
discussed above. Net cash provided by financing activities of $4.2 million for
the nine months ended September 30, 2001 resulted from proceeds, net of issuance
costs, of $6.8 million from the issuance of common stock under the March 2001
private placement offering. The $1.5 million repayment of the outstanding line
of credit in January 2001 and pledge of an additional $1.0 million as collateral
for related party obligations reduced the amount of net cash provided by
financing activities.

On March 29, 2002, the Company executed a working capital line of credit
agreement with a bank in the amount of $700,000. The Company borrowed $645,000
on this line of credit during the six months ended June 30, 2002. In September
2002, the Company repaid the outstanding balance in full, including accrued
interest, and terminated the line of credit. Advances under the line of credit
accrued interest at the prime rate minus 0.25%, with repayment terms of monthly
interest-only payments and principal due in June 2003. As part of the line of
credit agreement, the Company had to maintain a minimum restricted cash balance
of $800,000 with the bank.

On August 26, 2002, the Company announced that it had received a letter from
Nasdaq advising the Company that for a period of 30 consecutive trading days,
the price of the Company's common stock closed below the minimum price of $1.00
per share as required for continued listing on the Nasdaq National Market. Under
the Nasdaq Marketplace Rule, if the Company's common stock closes at $1.00 per
share or more for a minimum of 10 consecutive trading days before November 19,
2002, the Company will regain share price compliance. If the Company is not
compliant by that date, Nasdaq will provide the Company with written
notification that the Company's securities will be delisted from the Nasdaq
National Market. If that were to occur, the Company may at that time appeal for
an extension to a Nasdaq Listing Qualifications Panel. The letter also stated
that the Company could apply to transfer its common stock to the Nasdaq SmallCap
Market, which makes available an extended grace period, up to an additional 270
days, for the minimum $1.00 bid price requirement. During this period, the
Company would also have the ability to transfer back to the Nasdaq National
Market if it maintained a closing bid price equal to or greater than $1.00 for
30 consecutive trading days and if the Company complies with all other continued
listing requirements for that market.

Our capital requirements depend on several factors, including:


                                       14


      o     The rate of consumer acceptance of the Internet, Internet
            technology, electronic commerce and our online services
      o     The ability to adapt quickly to rapid changes in technology and
            competition in electronic commerce and related financial services
      o     The level of purchases of computer equipment and software
      o     The need to respond to unforeseen industry developments and other
            factors

The Company currently plans to meet its capital requirements primarily through
issuance of equity securities or new borrowing arrangements, and in the longer
term, revenue from operations. Due to a material shortfall from anticipated
revenues and the inability to access its funds held as collateral to guarantee
certain executive margin loans as discussed above, the Company believes that its
current available cash and cash equivalents and investment balances along with
anticipated revenues may be insufficient to meet its anticipated cash needs for
the foreseeable future. Accordingly, the Company reduced its workforce by 36
employees in November 2002 and is currently aggressively pursuing strategic
alternatives, including investment in or sale of the Company. The sale of
additional equity or convertible debt securities would result in additional
dilution to the Company's stockholders, and debt financing, if available, may
involve restrictive covenants which could restrict operations or finances. There
can be no assurance that financing will be available in amounts or on terms
acceptable to the Company, if at all. If the Company cannot raise funds, on
acceptable terms, or achieve positive cash flow, it may not be able to continue
to exist, conduct operations, grow market share, take advantage of future
opportunities or respond to competitive pressures or unanticipated requirements,
any of which would negatively impact its business, operating results and
financial condition.

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

Except for the historical information contained herein, the matters discussed in
our Form 10-Q/A include certain forward-looking statements within the meaning of
Section 27A of the Securities Act, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended, which are intended to be covered by the safe
harbors created thereby. Those statements include, but may not be limited to,
all statements regarding our and management's intent, belief and expectations,
such as statements concerning our future and our operating and growth strategy.
Investors are cautioned that all forward-looking statements involve risks and
uncertainties including, without limitation, the factors set forth under the
Risk Factors section of Item 7, Management's Discussion and Analysis of
Financial Condition and Results of Operations, of the Annual Report on Form
10-K/A for the year ended December 31, 2001 and other factors detailed from time
to time in our filings with the Securities and Exchange Commission. One or more
of these factors have affected, and in the future could affect, our businesses
and financial results in the future and could cause actual results to differ
materially from plans and projections. We believe that the assumptions
underlying the forward-looking statements included in this Form 10-Q/A will
prove to be accurate. In light of the significant uncertainties inherent in the
forward-looking statements included herein, the inclusion of such information
should not be regarded as a representation by us or any other person that our
objectives and plans will be achieved. All forward-looking statements made in
this Form 10-Q/A are based on information presently available to our management.
We assume no obligation to update any forward-looking statements.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's exposure to market risk for changes in interest rates relates
primarily to the Company's current investment portfolio. Certain of the
Company's marketable securities are designated as "available for sale" and
accordingly, are presented at fair value on the balance sheets. The Company
generally invests its excess cash in high-quality short- to intermediate-term
fixed income securities. Fixed-rate securities may have their fair market value
adversely impacted by a rise in interest rates, and the Company may suffer
losses in principal if forced to sell securities which have declined in market
value due to changes in interest rates.


                                       15


Item 4. CONTROLS AND PROCEDURES

Within the 90 days prior to the filing date of this Quarterly Report on Form
10-Q/A, an evaluation was performed under the supervision and with the
participation of the Company's management, including the Chief Executive Officer
("CEO") and Chief Financial Officer ("CFO"), of the effectiveness of the design
and operation of the Company's disclosure controls and procedures (as defined in
Rules 13a-14 and 15d-14 of the Securities Exchange Act of 1934). Based on that
evaluation, the Company's CEO and CFO concluded that the Company's disclosure
controls and procedures were effective in ensuring that material information
relating to the Company with respect to the period covered by this report was
made known to them. Since the date of their evaluation, there have been no
significant changes in the Company's internal controls or in other factors that
could significantly affect these controls, including any corrective actions with
regard to significant deficiencies and material weaknesses.


                                       16


                           Part II - OTHER INFORMATION

Item 5. Other Information

On August 16, 2002, the Company announced that its Board of Directors approved
the appointment of Mitch Hovendick to serve as a member of the Board of
Directors. Concurrently, the Company also announced that Roger Hemminghaus
resigned from the Board of Directors.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits:

Exhibit
Number                            Description
------                            -----------

3.1   Articles of Incorporation, as amended (incorporated by reference to such
      exhibit in the Registrant's Registration Statement on Form SB-2, filed
      December 29, 1999)

3.2   By-laws, as amended (incorporated by reference to such exhibit in the
      Registrant's Registration Statement on Form SB-2, filed December 29, 1999)

4.1   Rights Agreement, dated October 4, 2000 (incorporated by reference to such
      exhibit in the Registrant's Registration Statement on Form 8-A, filed
      October 11, 2000)

10.1  Securities Purchase Agreement, dated July 25, 2002, relating to the
      purchase and sale of a convertible note and warrant (incorporated by
      reference to such exhibit in the Registrant's Current Report on Form 8-K,
      filed August 1, 2002)

99.1  Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
      Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith)

(b) Reports on Form 8-K:

      On August 1, 2002, the Company filed a Current Report on Form 8-K
      regarding the Company's execution of a financing agreement with Laurus
      Master Fund, Ltd. The matter was reported under Item 5 of Form 8-K and the
      related securities purchase agreement was filed as an exhibit under Item 7
      of Form 8-K.

Items 1, 2, 3 and 4 are not applicable and have been omitted.


                                       17


                                    SIGNATURE

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 thereunto duly authorized.

                                        Billserv, Inc.


Date: June 25, 2003                     /s/ Terri A. Hunter
                                        ----------------------------------------
                                        Terri A. Hunter
                                        Executive Vice President and
                                        Chief Financial Officer
                                        (Duly authorized and principal financial
                                        and accounting officer)


                                       18


                                 CERTIFICATIONS

I, Michael R. Long, certify that:

1.    I have reviewed this quarterly report on Form 10-Q/A of Billserv, 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: June 25, 2003                     /s/ Michael R. Long
                                        ----------------------------------------
                                        Michael R. Long
                                        Chief Executive Officer


                                       19


I, Terri A. Hunter, certify that:

1.    I have reviewed this quarterly report on Form 10-Q/A of Billserv, 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: June 25, 2003                     /s/ Terri A. Hunter
                                        ----------------------------------------
                                        Terri A. Hunter
                                        Chief Financial Officer


                                       20