Entrust Financial Services September 30, 2002 Amendment #1 10-QSB HTML

SECURITIES & EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-QSB

Amendment No. 1

(X) 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 No. 0-23965

ENTRUST FINANCIAL SERVICES, INC.
(Exact name of Registrant as specified in its charter)

                                                               Colorado                                                                                       84-1374481
                                                 (State or other jurisdiction                                                                   (IRS Employer File Number)
                                                  of incorporation)                        

Fifth Floor, 6795 E. Tennessee Ave., Denver, CO        80224
(Address of principal executive offices)                      (Zip Code)

(303) 322-6999
(Registrant's telephone number, including area code)

Indicate by check mark whether the Registrant (1) had filed all reports required to be filed by Section 13 or 15(d) of the 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 requirements for the past 90 days. Yes X     No    

The number of shares outstanding of Registrant’s common stock, par value $.0000001 per share, as of September 30, 2002 were 2,346,794 common shares.






References in this document to “us,” “we,” or “the Company” refer to Entrust Financial Services, Inc, its predecessors and its subsidiaries.



PART 1 - FINANCIAL INFORMATION

ITEM 1. Financial Statements:

ENTRUST FINANCIAL SERVICES, INC.
Consolidated Balance Sheet

(Unaudited)

Nine-Months
Ended
September 30,
2002
Year
Ended
December 31,
2001
ASSETS:      
Current assets 
    Cash  $      717,730   $      858,848  
    Accounts Receivable  873,321   638,339  
    Note Receivable  847,294   645,769  
–––––––––– ––––––––––
          Total current assets  2,438,345   2,142,956  
–––––––––– ––––––––––
Fixed assets 
   Computers & Equipment  325,934   221,652  
   Furniture & Fixtures  355,487   183,682  
–––––––––– ––––––––––
       Total fixed assets  681,421   405,334  
          Less accumulated depreciation  (274,513 ) (196,808 )
–––––––––– ––––––––––
               Net fixed assets  406,908   208,526  
–––––––––– ––––––––––
Other assets: 
    Prepaid Expenses  30,752   59,564  
    Loans for Resale  22,787,868   17,069,794  
    Title Co. Advances  432,327   330,247  
    Marketable Security  3,200   3,200  
    Deposit  24,662   21,730  
    Intangible Assets (Net)  1,492,500   1,560,000  
–––––––––– ––––––––––
           Total other assets  24,771,309   19,044,535  
–––––––––– ––––––––––
TOTAL ASSETS  27,616,562   $ 21,396,017  
–––––––––– ––––––––––
–––––––––– ––––––––––
LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities: 
    Accounts payable  $        47,785   $      141,523  
    Accrued Expenses  193,322   354,990  
    Notes Payable  298,516   163,688  
    Impounds  208,424   --  
    Loan Reserve  20,117   41,037  
    Loan Repurchase  496,468   --  
    Debenture Payable  162,100   162,100  
–––––––––– ––––––––––
        Total current liabilities  1,426,732   863,338  
–––––––––– ––––––––––
Other liabilities: 
    Warehouse Line Payable  21,892,687   16,894,300  
–––––––––– ––––––––––
   21,892,687   16,894,300  
–––––––––– ––––––––––
Stockholders' equity: 
    Preferred stock, $.0000001 Par Value 
       1,000,000 Shares Authorized. None Issued  --   --  
    Common stock, $.0000001 Par Value 
       50,000,000 Shares Authorized, 2,346,794 were 
       issued and outstanding for 2002 and 2,273,622  1   1  
       were issued and outstanding for 2001 
    Additional Paid-In Cash  7,383,218   7,213,915  
    Retained Earnings (Deficit)  (2,928,026 ) (3,494,487 )
    Deferred Compensation  (158,050 ) (81,050 )
–––––––––– ––––––––––
          Total Stockholders' Equity  4,297,143   3,638,379  
–––––––––– ––––––––––
TOTAL LIABILITIES & STOCKHOLDER'S EQUITY:  $ 27,616,562   $ 21,396,017  
–––––––––– ––––––––––
–––––––––– ––––––––––

The accompanying notes are an integral part of these financial statements.



2



ENTRUST FINANCIAL SERVICES, INC.
Consolidated Statements of Operations
(Unaudited)

Three-Months
Ended September 30,
Nine-Months
Ended September 30,
2002
2001
2002
2001
REVENUE:          
    Loan Origination Fees  $2,845,447   $2,734,212   $8,011,056   $6,277,643  
    Interest Income  463,467   344,557   1,175,577   765,800  
    Miscellaneous Income  640   17,207   941   163,861  
––––––– ––––––– ––––––– –––––––
Total Revenue  3,309,554   3,095,976   9,187,574   7,207,304  
––––––– ––––––– ––––––– –––––––
OPERATING EXPENSES: 
    Loan Origination Costs  2,313,168   1,571,971   6,569,667   4,606,309  
    Interest Expense  282,806   71,906   797,129   346,708  
    General & Administrative  572,415   1,085,279   1,254,317   1,751,514  
––––––– ––––––– ––––––– –––––––
Total Operating Expenses  3,168,389   2,729,156   8,621,113   6,704,531  
––––––– ––––––– ––––––– –––––––
NET INCOME  $   141,165   $   366,820   $   566,461   $   502,773  
––––––– ––––––– ––––––– –––––––
––––––– ––––––– ––––––– –––––––
BASIC EARNINGS PER SHARE      $         0.25   $         0.22  
––––––– –––––––
––––––– –––––––
DILUITED EARNINGS PER SHARE      $         0.24   $         0.20  
––––––– –––––––
––––––– –––––––
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING      2,310,294   2,268,623  
––––––– –––––––
––––––– –––––––
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING      2,392,794   2,453,707  
––––––– –––––––
––––––– –––––––

The accompanying notes are an integral part of these financial statements.



3


ENTRUST FINANCIAL SERVICES, INC.
STOCKHOLDER’S EQUITY
September 30, 2002
(Unaudited)

COMMON STOCKS
Shares
Amount
Additional
Paid-in
Capital
(Restated)
Retained
Earnings
(Deficit)
Deferred
Compensation
Total
Stockholder's
Equity
Balance - December 31, 1999   1,366,200   1   3,969,259   (1,391,656 ) --   2,577,604  
Issuance of stock for services 6/00  74,500   --   126,650   126,650  
Issuance of stock for cash 6/00  109,166   --   700,000   --   --   700,000  
Issuance of stock for repayment of Debenture 10/00 285,626  --   500,000   --   --   500,000  
Issuance of stock for acquistion 12/00  150,000   --   1,400,000   --   --   1,400,000  
Net loss for year  --   --   (2,733,739 ) --   (2,733,739 )
–––––– –––––– ––––––– –––––––– ––––––– –––––––
Balance - December 31, 2000  1,985,492   1   6,695,909   (4,125,395 ) --   2,570,515  
–––––– –––––– ––––––– –––––––– ––––––– –––––––
Issuance of stock for cash 3/01  50,000   --   100,000   --   --   100,000  
Issuance of stock for services 3/01  30,000   --   30,000   --   --   30,000  
Issuance of stock for cash 4/01  64,596   --   70,424   --   --   70,424  
Issuance of stock for services 5/01  138,534   --   107,219   --   --   107,219  
Issuance of stock for services 7/01  5,000   --   3,000   --   --   3,000  
Warrants Granted  --   --   207,363   --   (207,363 ) --  
Warrants Earned  --   --   --   --   126,313   126,313  
Net profit for year  --   --   --   630,908   --   630,908  
–––––– –––––– ––––––– –––––––– ––––––– –––––––
Balance December 31, 2001  2,273,622   1   7,213,915   (3,494,487 ) (81,050 ) 3,638,379  
–––––– –––––– ––––––– –––––––– ––––––– –––––––
Issuance of stock for services 2/02  10,000   --   13,000   --   --   13,000  
Issuance of stock for services 4/02  8,882   --   5,329   --   --   5,329  
Issuance of stock for services 6/02  17,790   --   14,744   --   --   14,744  
Issuance of stock for services 7/02  12,000   --   10,230   --   --   10,230  
Issuance of stock for services 9/02  8,000   --   16,000   --   --   16,000  
Issuance of stock for services 9/02  16,500   --   33,000   --   --   33,000  
Warrants Granted  --   --   77,000   --   (77,000 ) --  
Net profit for period  --   --   --   566,461   --   566,461  
–––––– –––––– ––––––– –––––––– ––––––– –––––––
Balance - September 30, 2002  2,346,794   $           1   $ 7,383,218   $(2,928,026 ) $  (158,050 ) $4,297,143  
–––––– –––––– ––––––– –––––––– ––––––– –––––––
–––––– –––––– ––––––– –––––––– ––––––– –––––––

The accompanying notes are an integral part of these financial statements.




4



ENTRUST FINANCIAL SERVICES, INC.
Consolidated Statements of Cash Flow
(Unaudited)
(Indirect Method)

Nine-Months
Ended September 30,
2002
2001
Cash Flows from Operating Activities:      
    Net Income  $    566,461   $    502,773  
    Adjustments to reconcile net loss to net cash 
       used for operating activities 
    Depreciation  77,705   96,245  
    Amortization of Intangible Assets  67,500   67,500  
    Stock issued for services  59,230   140,219  
    Compensation expense related to options  77,000   --  
Changes in Assets & Liabilities: 
    Decrease (Increase) Notes Receivable  (201,525 ) (261,366 )
    Decrease (Increase) Accounts Receivable  (234,982 ) (519,803 )
    (Increase) Loans Held for Resale  (5,718,074 ) (5,582,466 )
    (Increase) Employee Advances  --   (2,559 )
    Decrease (Increase) Prepaid Expenses  28,812   13,686  
    Decrease (Increase) Marketable Security  --   128,000  
    (Increase) Title Co. Advances  (102,080 ) (179,247 )
    (Increase) Deposits  (2,932 ) --  
    Increase (Decrease) Accounts Payable  (93,738 ) (322,329 )
    Increase Notes Payable  134,828   62,360  
    (Decrease) Impounds  (154,503 )
    Increase Loans Repurchases  496,468   168,135  
    (Decrease) Loan Reserve  (20,920 ) --  
    (Decrease) Increase Accrued Expenses  157,332   216,399  
––––––––– –––––––––
Net Cash Used for Operating Activities  (4,863,418 ) (5,472,453 )
––––––––– –––––––––
Cash Flows From Investing Activities: 
    Capital Expenditures  (276,087 ) (71,642 )
––––––––– –––––––––
Net Cash Used for Investing Activities  (276,087 ) (71,642 )
––––––––– –––––––––
Cash Flows from Financing Activities: 
    Increase in Warehouse Line Payable  4,998,387   5,885,093  
    (Decrease) Increase Debenture Payable  --   162,100  
    Issuance of Common Stocks  --   178,314  
––––––––– –––––––––
Net Cash Provided by Financing Activities  4,998,387   6,225,507  
––––––––– –––––––––
Net Increase in Cash & Cash Equivalents  (141,118 ) 681,412  
Cash & Cash Equivalents at Beginning of Period  858,848   108,119  
––––––––– –––––––––
Cash & Cash Equivalents at End of Period  $    717,730   $    789,531  
––––––––– –––––––––
––––––––– –––––––––
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION 
Cash Paid During the Year for: 
    Interest  $    282,806   $      38,181  
––––––––– –––––––––
––––––––– –––––––––
    Income Taxes  $             --   $             --  
––––––––– –––––––––
––––––––– –––––––––
NON-CASH TRANSATIONS 
    Common stock issued in exchange for services  $      59,230   $    140,219  
––––––––– –––––––––
––––––––– –––––––––
    Warrants granted for services  $      77,000   $    185,084  
––––––––– –––––––––
––––––––– –––––––––

The accompanying notes are an integral part of the financial statements.




5



ENTRUST FINANCIAL SERVICES, INC.
Notes to Financial Statements
September 30, 2002
(Unaudited)

Note 1 – Presentation of Interim Information:

In the opinion of the management of Entrust Financial Services, Inc., the accompanying unaudited financial statements include all normal adjustments considered necessary to present fairly the financial position as of September 30, 2002 and the results of operations for the three and nine-months ended September 30, 2002 and 2001, and cash flows for the nine-months ended September 30, 2002 and 2001. Interim results are not necessarily indicative of results for a full year.

The financial statements and notes are presented as permitted by Form 10-QSB, and do not contain certain information included in the Company’s audited financial statements and notes for the fiscal year ended December 31, 2001.

Note 2 – Subsequent Event:

On November 13, 2002 the Board of Directors authorized the issuance of 10,000 shares of free trading stock to Ed Alfke under an agreement with Ed Alfke dated July 23, 2002.

Note 3 – Intangible Assets:

Intangible assets consist of the following at September 30, 2002:

Acquis.
Cost
Accum.
Amort.
Net
Est. Useful Life
Client Contracts   $1,200,000   $205,000   $995,000   20 Years  
State Approvals  400,000   35,500   364,500   40 Years 
Technology Rights  200,000   67,000   133,000   10 Years 
––––––––– –––––––– –––––––––
         Total  $1,800,000   $307,500   $1,492,500  
––––––––– –––––––– –––––––––
––––––––– –––––––– –––––––––


6


ENTRUST FINANCIAL SERVICES, INC.
Notes to Financial Statements
September 30, 2002
(Unaudited)

Note 3 – Intangible Assets (Cont):

Amortization
Expense
This Period
Client Contracts   $15,000  
State Approvals  2,500  
Technology Rights  5,000  
–––––––
         Total  $22,500  
–––––––
–––––––

Estimated aggregate amortization expense for each of the five succeeding fiscal years:

2002      $ 90,000
2003        90,000
2004        90,000
2005        90,000
2006        90,000





7



REPORT ON REVIEW BY INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Board of Directors
Entrust Financial Services, Inc.
Denver, CO

We have reviewed the accompanying balance sheet of Entrust Financial Services, Inc. as of September 30, 2002 and the related statements of operations for the three and nine-month period ended September 30, 2002 and 2001, and the cash flows for the nine-months ended September 30, 2002 and 2001 included in the accompanying Securities and Exchange Commission Form 10-QSB for the period ended September 30, 2002. These financial statements are the responsibility of the Company’s management.

We conducted our review in accordance with standards established by the American Institute of Certified Public Accounts. A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with accounting standards generally accepted in the United States, the objective of which is the expression of an opinion regarding the financial statements as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements for them to be in conformity with accounting principles generally accepted in the United States.

We have previously audited, in accordance with generally accepted auditing standards, the balance sheet as of December 31, 2001, and the related statements of operations, stockholders’ equity and cash flows for the year then ended (not presented herein). In our report dated April 3, 2002, we expressed an unqualified opinion on those financial statements. In our opinion, the information set forth in the accompanying balance sheet as of September 30, 2002 is fairly stated in all material respects in relation to the balance sheet from which it has been derived.

/s/ Michael Johnson & Co., LLC
Denver, CO
November 18, 2002



8



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

        Results of Operations:

        In the first nine months of 2002, Entrust Mortgage, Inc., our wholly owned subsidiary, funded a total of $171,939,490 in loans as compared to $124,881,000 in loans for the same period ended September 30, 2001. This is an approximate 38% increase in loans funded over the comparable period in 2001. We fund non-conforming mortgages using our warehouse lines of credit to fund loan closings in order to sell the mortgages in the secondary market for a profit. We also earn fees paid by the borrower on mortgages we fund, and interest on the loans held for sale. The price the secondary markets pay for Entrust loans is determined by many economic factors. We make every effort to lock our loan rates with our secondary markets to maintain a constant margin on our mortgage loans sold. We also earn an overall positive spread on interest rates while our loans are held for sale. Certain fixed cost are the same regardless of the loan volume, so the more business we transact, the lower percentage of our volume these expenses will become.

        We were profitable for the nine months ended September 30, 2002. This marks our sixth straight quarter of profitability. Revenues were also significantly higher for the same three months and nine months ended September 30, 2002 compared to the same period in the previous year. The source of our profit comes from a continuing increase in loan origination fees and interest income from increased funding volume. For the three months ended September 30, 2002, we had total revenues of $3,309,554 compared to revenues of $3,095,976 for the same period ending September 30, 2001. For the three months ended September 30, 2002, we had total operating expenses of $3,168,389 compared to $2,729,156 for the same period in 2001. Earnings were $141,165 for these three months as compared to earnings of $366,820 for the same period in 2001. Our payroll increased operating expenses include the payroll cost of adding to our management team, stock compensation paid to the expanded Advisory Board, expensing of warrants yet to be exercised, and the increased upfront expenses associated with our expansion. For the nine months ended September 30, 2002 we had total revenues of $9,187,574, compared to total revenues of $7,207,304 for the same period ended September 30, 2001. Total operating expenses for the nine months ended September 30, 2002 were $8,621,113 compared to expenses of $6,704,531 for the same period ended September 30, 2001. The major components of operating expenses are independent contractor fees, commissions, payroll and associated payroll costs, general and health insurance costs, rent and telephone expenses. We had a net profit of $566,461, or approximately $0.24 cents per share on a fully diluted basis for the nine months ended September 30, 2002, compared to a profit of $502,773, or approximately $0.20 cents per share on a fully diluted basis for the same period ended September 30, 2001.

        Also, during the last fiscal quarter, we expensed $77,000 for warrants we issued, but which have not yet be exercised. Even if these warrants are never exercised, the warrants will remain expensed. While we believe that such an expense should be taken when the warrants are exercised, and a discount to market price is realized, we adopted this accounting methodology, which is a new accounting requirement of the SEC. This new methodology will have the effect of lowering our earnings in fiscal quarters where warrants or options are issued by us.

        Our mortgage operations continue to contribute most to our overall profitability. To maximize the benefit of this profitable sector in a market favorable to the mortgage industry, we plan to focus our expansion efforts and capital expenditures in our subsidiary Entrust Mortgage.

        In the third quarter, we added to our upper management team, and have begun expansion of our mortgage operations. As a subsequent event in October 2002, we added approximately 2,000 additional square feet of office space to our Denver based headquarters. We added this space to accommodate our expansion plans. We believe that we should begin seeing the results of this expansion in the first quarter of 2003.

        During this quarter, we made application for listing on the American Stock Exchange.



9



        Liquidity and Capital Resources:

        As of the end of the reporting period, we had cash or cash equivalents of $717,730, compared to $789,531 for the previous year:

        Net cash used by our operating activities was $4,863,418 for the nine months ended September 30, 2002, compared to net cash used of $5,472,453 for the nine months ended September 30, 2001.

        Cash flows used for investing activities was $276,087 for the nine months ended September 30, 2002, compared to $71,642 for the nine months ended September 30, 2001.

        Cash flows provided from our financing activities accounted for $4,998,387 for the nine months ended September 30, 2002, compared to $6,225,507 for the nine months ended September 30, 2001. These amounts are primarily related to the use of our warehousing lines of credit.

        At our current level of operations, our cash and cash equivalents are sufficient to meet our requirements. We are considering financing to fund our business expansion requirements, but have no specific plans at this time. Otherwise, we have no plans, proposals, arrangements, or understandings with respect to the sale or issuance of additional securities by us. We do not intend to pay dividends in the foreseeable future.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

        Safe Harbor” statement under the Private Securities Litigation Reform Act of 1995: Certain statements in this report, including statements of Entrust Financial Services, Inc. (“Entrust”) and management’s expectations, intentions, plans and beliefs, including those contained in or implied by “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the Notes to Consolidated Financial Statements, contain forward-looking statements relating to the expected capabilities of Entrust, as defined in Section 21D of the Securities Exchange Act of 1934, that are dependent on certain events, risks and uncertainties that are outside Entrust’s and/or management’s control. Such forward-looking statements include expressions of belief, expectation, contemplation, estimation and other expressions not relating to historical facts and circumstances. These forward-looking statements are subject to numerous risks and uncertainties, including the risk that (i) other companies will develop products and services perceived to be superior than the present and proposed products and services of Entrust; (ii) the products and services may not be marketed effectively by Entrust; (iii) potential customers may find other products and services more suitable for the applications marketed by Entrust; (iv) the future outcome of regulatory and litigation matters are not determinable; (v) the assumptions described in this report underlying such forward-looking statements as well as other risks that may cause such statements not to prove accurate. Any projections or estimates herein made assume certain economic and industry conditions and parameters subject to change. Any opinions and/or projections expressed herein are solely those of Entrust and are subject to change without notice. Actual results and developments could differ materially from those expressed in or implied by such statements due to a number of factors including those described in the context of such forward-looking statements.



10



PART II-OTHER INFORMATION:

ITEM 1.     Legal Proceedings.

        Our subsidiary, Entrust Mortgage, is a plaintiff in a lawsuit in Colorado District Court for the City and County of Denver against Aurora Loan Services pertaining to defaults on loans from two borrowers which were subsequently sold by Entrust Mortgage to Aurora Loan Services. Entrust Mortgage is vigorously pursuing the claims.

        There are no legal proceedings of a material nature to which we are a party were pending during the reporting period. We know of no legal proceedings of a material nature pending or threatened or judgments entered against any of our directors or officers in his capacity as such.

ITEM 2.    Changes in Securities and Use of Proceeds. None.

ITEM 3.    Defaults upon Senior Securities. None.

ITEM 4.    Submission of Matters to a Vote of Security Holders. None

ITEM 5.    Other Information. None.

ITEM 6.    Exhibits and Reports on Form 8-K:

(a) Exhibit 99.1 Certification of Chief Executive Officer, Scott J. Sax, pursuant to 18 USC Section 1350, as adopted pursuant to the Sarbanes-Oxley Act of 2002.
(b) Exhibit 99.2 Certification of Chief Financial Officer, David Hite, pursuant to 18 USC Section 1350, as adopted pursuant to the Sarbanes-Oxley Act of 2002.

        We filed two reports on Form 8-K, dated July 8 and August 27, 2002, as of the most recent fiscal quarter.



11



SIGNATURES

        In accordance with Section 13 or 15(d) 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.

                                                                                                              ENTRUST FINANCIAL SERVICES, INC.

                                                                                                                                                                           
Dated:    02/11/03                                                                                  By:    /s/ Scott J. Sax                                                
                                                                                                                           Scott J. Sax, Chief Executive Officer and President

Dated:    02/11/03                                                                                  By:    /s/ David A. Hite                                                   
                                                                                                                           David A. Hite, Chief Financial and Accounting Officer



12



CERTIFICATIONS

I, Scott J. Sax, certify that:

        1.     I have reviewed this amended quarterly report on Form 10-QSB of Entrust Financial Services, Inc.;

        2.     Based on my knowledge, this amended 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 amended quarterly report; and

        3.     Based on my knowledge, the financial statements, and other financial information included in this amended 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 amended quarterly report.

Date: 2/11/03



By: /s/ Scott J. Sax                   
          Scott J. Sax,
          Chief Executive Officer



13



CERTIFICATIONS

I, David A. Hite, certify that:

        1.     I have reviewed this amended quarterly report on Form 10-QSB of Entrust Financial Services, Inc.;

        2.     Based on my knowledge, this amended 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 amended quarterly report; and

        3.     Based on my knowledge, the financial statements, and other financial information included in this amended 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 amended quarterly report.

Date: 2/11/03



By: /s/ David A. Hite                   
          David A. Hite,
          Chief Financial Officer



14