Form 10-Q, Amendment


                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q/A

(Mark One)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND
     EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 2002
                                       OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND
     EXCHANGE ACT OF 1934
                    For the transition period from ___ to ___
                       COMMISSION FILE NUMBER 333-88168-01
                                              333-88168

                       TSI TELECOMMUNICATION HOLDINGS, LLC
                       TSI TELECOMMUNICATION SERVICES INC.

             (Exact name of registrant as specified in its charter)

                               Delaware 30-0041664
                               Delaware 06-1262301

         (State or other jurisdiction of incorporation or organization)
                      (I.R.S. Employer Identification No.)

                        201 N. Franklin Street, Suite 700
                                 Tampa, Fl 33602
                     (Address of principal executive office)
                                   (Zip code)

                                 (813) 273-3000
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the past 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 [ ]   No [X]

The registrant's Registration Statement No. 333-88168 was declared effective on
May 24, 2002, and the registrant became subject to the filing requirements of
Section 13 or 15(d) of the Securities and Exchange Act of 1934 on that date.
Since May 24, 2002, the registrant has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934.

As of August 12, 2002, there were 2,000 shares of TSI Telecommunication Services
Inc.'s no par value common stock outstanding, which are owned of record by TSI
Telecommunication Holdings, Inc., which are owned by TSI Telecommunication
Holdings, LLC.


                                     PART I
                              FINANCIAL INFORMATION

ITEM 1: Condensed Consolidated Financial Statements

               TSI TELECOMMUNICATION HOLDINGS, LLC AND PREDECESSOR
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)

                                                                                                    Successor
                                                                               Predecessor          June 30,
                                                                               December 31,           2002
                                                                                  2001             (unaudited)
                                                                               ------------       -------------
Assets
------
Current assets:
  Cash                                                                          $     284           $  28,189
  Accounts receivable, net of allowances of $3,565 and $3,415                      58,922              62,766
  Accounts receivable - affiliates                                                 19,495                --
  Notes receivable - affiliate                                                     98,912                --
  Inventories                                                                          99                   4
  Deferred tax assets                                                               7,122                --
  Prepaid and other current assets                                                  1,386               2,298
                                                                                ---------           ---------
Total current assets                                                              186,220              93,257
Property and equipment, net                                                        23,656              32,252
Capitalized software, net of accumulated amortization of $46,083 and
  $4,142                                                                            7,703              76,081
Deferred finance costs, net                                                          --                17,835
Goodwill                                                                             --               331,142
Identifiable intangibles, net                                                        --               280,008
Deferred taxes and other                                                           34,234                --
                                                                                ---------           ---------
Total assets                                                                    $ 251,813           $ 830,575
                                                                                =========           =========

Liabilities and shareholder's/unitholders' equity
-------------------------------------------------
Current liabilities:
  Accounts payable                                                              $  10,989           $  12,346
  Accounts payable - affiliates                                                     3,923                --
  Accrued payroll and related benefits                                             15,126               8,211
  Customer advances                                                                 1,179                 669
  Deferred revenue - affiliates and other                                           3,153               2,472
  Other accrued liabilities                                                        45,186              26,906
  Current portion of Term Note B, net of discount                                    --                20,258
                                                                                ---------           ---------
Total current liabilities                                                          79,556              70,862
                                                                                ---------           ---------
Long-term liabilities:
  Pension and other employee benefit obligations                                   18,301                --
  Other liabilities                                                                   852               2,300
  Subordinated Notes, net of discount                                                --               239,863
  Term Note B, net of discount                                                       --               256,641
                                                                                ---------           ---------
Total Long-Term Liabilities                                                        19,153             498,804

Shareholder's/unitholders' equity
---------------------------------
Class A Preferred Units-an unlimited number authorized, none issued or
  or outstanding                                                                     --                  --
Class B Preferred Units-an unlimited number authorized, 252,367.50
  units issued and outstanding at June 30, 2002                                      --               252,367
Common Units-an unlimited number authorized, 89,099,099 units issued
  and outstanding at June 30, 2002                                                   --                 2,967
Common Stock, no par value; 2,000 shares authorized, issued and
  outstanding at December 31, 2001                                                      1                --
Additional paid-in capital                                                        100,903                --
Retained earnings                                                                  52,546               5,575
Accumulated other comprehensive loss                                                 (346)               --
                                                                                ---------           ---------
Total shareholder's/unitholders' equity                                           153,104             260,909
                                                                                ---------           ---------
Total liabilities and shareholder's/unitholders' equity                         $ 251,813           $ 830,575
                                                                                =========           =========

            See Notes to Condensed Consolidated Financial Statements


                                       3


               TSI TELECOMMUNICATION HOLDINGS, LLC AND PREDECESSOR
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

                                           Predecessor     Predecessor    Predecessor    Successor      Successor
                                           Three Months    Six Months     Period from   Three Months    Period from
                                              Ended           Ended       January 1 to      Ended      February 14 to
                                             June 30,        June 30,     February 13,     June 30,       June 30,
                                               2001            2001          2002           2002           2002
                                           ------------    -----------    ------------  ------------   --------------
Revenues (including $32,305, $65,342,
  $16,012, $0 and $0 from affiliates)        $  88,198      $ 170,818      $  39,996      $  87,511      $ 130,431
                                             ---------      ---------      ---------      ---------      ---------

Costs and expenses:
  Cost of operations (including $8,507,
   $16,517, $4,419, $0 and $0 from
   affiliates)                                  40,432         79,213         20,655         40,553         59,169
  Sales and marketing                            5,942         11,423          2,614          6,087          9,222
  General and administrative (including
  $1,588, $3,669, $443, $0 and $0 from
  affiliates)                                   11,222         22,766          4,341         10,221         16,547
  Depreciation and amortization                  3,348          6,572          1,464          9,165         13,672
                                             ---------      ---------      ---------      ---------      ---------
                                                60,944        119,974         29,074         66,026         98,610
                                             ---------      ---------      ---------      ---------      ---------

Operating income                                27,254         50,844         10,922         21,485         31,821
Other income (expense), net:
  Interest income (including $318, $849,
  $221, $0 and $0 from affiliates)                 759          1,629            432            411            551
  Interest expense                                --             --             --          (15,264)       (23,191)
  Other, net                                        (1)            (3)           (19)            (9)            (5)
                                             ---------      ---------      ---------      ---------      ---------
                                                   758          1,626            413        (14,862)       (22,645)
                                             ---------      ---------      ---------      ---------      ---------

Income before provision for income taxes        28,012         52,470         11,335          6,623          9,176
Provision for income taxes                      10,688         20,228          4,418          2,602          3,601

Net income                                      17,324         32,242          6,917          4,021          5,575
Preferred unit dividends                          --             --             --           (6,450)        (9,605)
                                             ---------      ---------      ---------      ---------      ---------

Net income (loss) attributable to common
  stockholder/unitholders                    $  17,324      $  32,242      $   6,917      $  (2,429)     $  (4,030)
                                             =========      =========      =========      =========      =========

            See Notes to Condensed Consolidated Financial Statements

                                        4


               TSI TELECOMMUNICATION HOLDINGS, LLC AND PREDECESSOR
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

                                                        Predecessor             Successor
                                                                               Period from
                                                   Six Months   Period from    February 14
                                                     Ended      January 1 to       to
                                                   June 30,     February 13,     June 30,
                                                     2001           2002          2002
                                                   ----------   ------------  -----------
Cash flows from operating activities
Net Income                                          $ 32,242      $  6,917      $  5,575
Adjustments to reconcile net income to net cash
  provided by operating activities:
    Depreciation and amortization                      6,572         1,464        17,436
    Provision for uncollectible accounts               1,108         1,340           323
    Deferred income tax benefit                         (669)         (586)        2,300
    Pension and other employee retirement
      benefits                                         1,395           546          --
    Changes in current assets and liabilities:
       Accounts receivable                            10,933        15,084        (1,181)
       Other current assets                             (845)       (1,641)          824
       Accounts payable                               (5,107)        2,732         1,599
       Other current liabilities                        (177)      (24,671)        7,684
                                                    --------      --------      --------
Net cash provided by operating activities             45,452         1,185        34,560
                                                    --------      --------      --------
Cash flows from investing activities
Capital expenditures                                  (2,678)         (606)       (2,825)
(Increase) decrease in note
  receivable-affiliate                               (22,813)       35,387          --
                                                    --------      --------      --------
Net cash provided by (used in) investing
  activities                                         (25,491)       34,781        (2,825)
                                                    --------      --------      --------
Cash flows from financing activities
Dividends paid                                       (22,500)      (11,250)         --
Excess cash received at purchase date                   --            --           1,884
Retirement of short-term debt                           --            --         (30,430)
                                                    --------      --------      --------
   Net cash used in financing activities             (22,500)      (11,250)      (28,546)
                                                    --------      --------      --------

Net increase (decrease) in cash                       (2,539)       24,716         3,189
Cash at beginning of period                            2,584           284        25,000
                                                    --------      --------      --------
Cash at end of period                               $     45      $ 25,000      $ 28,189
                                                    ========      ========      ========
Supplemental cash flow information
Interest paid                                       $   --        $   --        $  6,435
Income taxes paid                                     20,142        22,554         1,605
Supplemental non-cash transactions
Note receivable of $63,525 and accrued
  liabilities of $48,201 distributed as
  dividend to stockholder                           $   --        $ 15,264      $   --

            See Notes to Condensed Consolidated Financial Statements

                                        5


                       TSI TELECOMMUNICATION HOLDINGS, LLC
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                             (DOLLARS IN THOUSANDS)

1.       Basis of Presentation

         The accompanying condensed consolidated financial statements of TSI
Telecommunication Holdings, LLC (the Ultimate Parent or TSI LLC) have been
prepared in accordance with accounting principles generally accepted in the
United States for interim financial information. Accordingly, they do not
include all of the information and footnotes required by generally accepted
accounting principles for complete financial statements. In the opinion of
management, all adjustments (including normal recurring accruals) considered
necessary for a fair presentation have been included. Operating results for the
period from January 1, 2002 to February 13, 2002 or the period from February 14,
2002 through June 30, 2002, are not necessarily indicative of the results that
may be expected for the year ended December 31, 2002.

         The financial statements include the accounts of TSI LLC, TSI
Telecommunication Holdings Inc. (TSI Inc.), TSI Telecommunication Services Inc.
(TSI), TSI Finance Company (TSI Finance), and TSI Networks Inc. (TSI Networks).
All significant intercompany balances and transactions have been eliminated.

         On February 14, 2002, TSI Inc. acquired all of the outstanding stock of
TSI from Verizon Information Services Inc, a subsidiary of Verizon
Communications Inc. (collectively, Verizon). A majority of the common and
preferred units issued by TSI LLC at the acquisition date and outstanding at
June 30, 2002 are owned by certain funds or individuals affiliated with GTCR
Golder Rauner, LLC (GTCR), a private equity investment fund.

         The term "successor" refers to TSI Telecommunication Holdings, LLC and
all of its subsidiaries, including TSI, following the acquisition of TSI on
February 14, 2002. The term "predecessor" refers to TSI prior to being acquired
by TSI Inc. on February 14, 2002.

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

         For further information, refer to the consolidated financial statements
and footnotes thereto included in TSI LLC's registration statement on Form S-4,
number 333-88168-01, dated May 24, 2002.

2.       Summary of Significant Accounting Policies

Revenue Recognition

         We derive revenues from four primary categories: Technology
Interoperability Services, Network Services, Call Processing Services, and Other
Outsourcing Services. The revenue recognition policy for each of these areas is
as follows:

         o        Technology Interoperability Services primarily generate
                  revenues by charging per-transaction processing fees. For our
                  wireless roaming, wireline and SMS clearinghouse services,
                  revenues vary based on the number of data/messaging records
                  provided to us by telecommunications carriers for aggregation,
                  translation and distribution among carriers. These revenues
                  are based on the number of wireless roaming subscriber
                  telephone calls and messages that take place on our customers'
                  networks. We recognize revenues at the time the transactions
                  are performed.

         o        Network Services primarily generate revenue by charging
                  per-transaction processing fees, circuit fees and port fees.
                  The monthly SS7 connection fee is based on the number of links
                  as well as the number of switches to which a customer signals
                  and is recognized in the period when the service is rendered.
                  The per-transaction fees are based on the number of subscriber
                  events and database queries made through our network and are
                  recognized as revenues at the time the transactions are
                  performed.

         o        Call Processing Services primarily generate revenue by
                  charging per-transaction processing fees and software
                  licensing fees. The per-transaction fee is based on the number
                  of validation, authorization, and other call processing
                  messages generated by wireless subscribers. These revenues are
                  recognized at the


                                       6


                  time the transactions are performed. TSI provides turn-key
                  software solutions for which it charges customers a software
                  licensing fee. For turn-key software, we recognize revenue
                  when accepted by the customer.

         o        Other Outsourcing Services primarily generate revenue by
                  charging per-minute-of use (MOU) fees, hardware maintenance
                  fees and per-subscriber fees. We recognize revenues from the
                  MOU-based services at the time the service is performed.
                  Hardware maintenance fees are recognized over the life of the
                  contract.

Allowance for Doubtful Accounts

         We maintain allowances for doubtful accounts for estimated losses
resulting from the inability of our customers to pay their invoices to us in
full. We regularly review the adequacy of our accounts receivable allowance
after considering the size of the accounts receivable balance, each customer's
expected ability to pay and our collection history with each customer. We review
significant invoices that are past due to determine if an allowance is necessary
based on the risk category using the factors described above. In addition, we
maintain a general reserve for doubtful accounts by applying a percentage based
on the aging category.

Long-lived assets

         We review our long-lived assets for impairment when events or changes
in circumstances indicate the carrying value of such assets may not be
recoverable. We also evaluate the useful life of assets periodically. The review
consists of a comparison of the carrying value of the assets with the assets'
expected future undiscounted cash flows without interest costs. Estimates of
expected future cash flows represent management's best estimate based on
reasonable and supportable assumptions and projections. If actual market
conditions are less favorable than those projected by management, asset
write-downs may be required. Management will continue to evaluate overall
industry and company specific circumstances and conditions as necessary.

Restructuring

         We have made estimates of the costs to be incurred as a part of our
initial restructuring plan arising from our acquisition. These amounts were
accrued as a part of our purchase accounting adjustments. These estimates
include the amount of severance and other costs expected to be paid between
April 2002 and the first quarter of 2003. We have also made estimates of the
costs to be incurred as a part of our August 29, 2002 restructuring. These
estimates include severance related costs expected to be incurred between August
2002 and the second quarter of 2003. We will review both of these estimates
until fully paid.

Purchase Accounting

         We have made estimates of the fair values of the assets acquired as of
February 14, 2002 based on appraisals from third parties and also based on
certain internally-generated information. In addition, we have estimated the
economic lives of certain of these assets and these lives were used to calculate
depreciation and amortization expense.

Recent Accounting Pronouncements

         In June 2001, the Financial Accounting Standards Board issued
Statements No. 141, Business Combinations ("FAS 141") and No. 142, Goodwill and
Other Intangible Assets ("FAS 142"). FAS 141 addresses financial accounting and
reporting for business combinations while FAS 142 addresses financial accounting
and reporting for acquired goodwill and other intangible assets. FAS 141 applies
to all business combinations initiated after June 30, 2001 while FAS 142 is
required to be applied in fiscal years beginning after December 15, 2001. The
adoption of FAS 141 had a material impact on our financial statements due to the
segregation of identifiable intangibles separate from goodwill. Identifiable
intangible assets with other than indefinite lives will continue to be amortized
in the financial statements, however, goodwill and identifiable intangible
assets with indefinite lives will no longer be amortized. Other than the impact
on amortization, the adoption of FAS 142 is not expected to have a material
impact on our financial statements although we will be required to review our
intangibles and goodwill annually for indicators of impairment and this review
could result in recognition of impairment losses.

         In June 2001, the Financial Accounting Standards Board issued Statement
No. 143, Accounting for Asset Retirement Costs ("FAS 143"). This Statement
addresses financial accounting and reporting for obligations associated with the
retirement of tangible long-lived assets and the associated asset retirement
costs. This Statement is required to be applied in fiscal years beginning after
June 15, 2002. The adoption of this Statement is not expected to have a material
impact on our financial statements since we are not currently planning any
significant retirements of tangible long-lived assets.

         In August 2001, the Financial Accounting Standards Board issued
Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets ("FAS 144"). FAS 144 provides guidance on differentiating between assets
held and used and assets to be disposed of. This Statement is required to be
applied in fiscal years beginning after December 15, 2001. The adoption of this
Statement is not expected to have a material impact on our financial statements,
since we are not currently planning to dispose of any significant portions of
our long-lived assets.

         In April 2002, the Financial Accounting Standards Board issued
Statement No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of
FASB Statement No. 13, and Technical Corrections ("FAS 145"). This Statement
rescinds FASB Statement No. 4, Reporting Gains and Losses from Extinguishment of
Debt, and an amendment of that Statement, FASB Statement No. 64, Extinguishments
of Debt Made to Satisfy Sinking Fund Requirements. This Statement also rescinds
FASB Statement No. 44, Accounting for Intangible Assets of Motor Carriers. FAS
145 amends FASB Statement No. 13, Accounting for Leases, to eliminate an
inconsistency between the required accounting for sale-leaseback transactions
and the required accounting for certain lease modifications that have economic
effects that are similar to sale-leaseback transactions. FAS 145 also amends
other existing authoritative pronouncements to make various technical
corrections, clarify meanings, or describe their applicability under changed
conditions. Certain provisions of FAS 145 related to Statement 13 are effective
for transactions occurring after May 15, 2002. All other provisions of this
Statement will be effective for financial statements issued on or after May 15,
2002. The adoption of this Statement is not expected to have a material impact
on our financial statements since FAS 145 does not change the amount of gain or
loss but only the presentation in the income statement. No early extinguishment
of debt is currently expected.

         In June 2002, the Financial Accounting Standards Board issued Statement
No. 146, Accounting for Costs Associated with Exit or Disposal Activities ("FAS
146"). This Statement addresses financial accounting and reporting for costs
associated with exit or disposal activities and nullifies EITF Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs Incurred in a Restructuring)." The
provisions of FAS 146 are effective for exit or disposal activities that are
initiated after December 31, 2002. The adoption of this Statement is not
expected to have a material impact on our financial statements since we are not
currently planning any restructurings after December 31, 2002.

                                        7


3.       Acquisition

         On February 14, 2002, TSI Inc. acquired TSI by merging its wholly-owned
subsidiary, TSI Merger Sub, Inc., with and into TSI (the "acquisition").
Pursuant to the merger agreement, Verizon Information Services Inc. received
merger consideration equal to $770,000 in cash. Fees and expenses of
approximately $37,300 were paid. A working capital adjustment of $1,400 was paid
to Verizon in May 2002. TSI Inc. is a corporation formed by TSI LLC, which is
owned by GTCR Fund VII, L.P., certain of its affiliates and co-investors, G.
Edward Evans (TSI's chief executive officer) and certain other members of TSI's
management. TSI is a leading provider of mission-critical transaction processing
services to wireless telecommunications carriers throughout the world. As a
result of the acquisition, the ultimate Parent expects to increase market share
due to independence from Verizon.

                  The acquisition was funded as follows:

Equity contribution ................................................$255,335
Cash held by TSI ...................................................  25,000
Working capital adjustment paid in May 2002 ........................   1,400
Acquisition fees and expenses paid after closing using cash
   generated from operations .......................................   6,948
Senior credit facility
  Revolving credit facility ........................................   5,430
  Term loan, net of discount ....................................... 275,000
Senior Notes, net of discount ...................................... 239,570
                                                                    --------
                                                                    $808,683
                                                                    ========

         The following table summarizes the estimated fair values of the assets
acquired and liabilities assumed at February 14, 2002, the date of the
acquisition. The determination of the fair value of assets and liabilities at
the acquisition date as well as the identification of other intangible assets
are continuing, and may ultimately change, but is not expected to be materially
different.

                                                                 February 14,
                                                                    2002
                                                                 ------------
Cash and other current assets ................................... $  91,916
Property and equipment ..........................................    35,049
Intangible assets not subject to amortization--
  Trademarks ....................................................    51,700
Intangible assets subject to amortization--(19 year
 weighted-average useful life)
  Software (11 year weighted average useful life) ...............    78,532
  Contracts (4 year weighted-average useful life) ...............    17,400
  Customer Base (20 year weighted-average useful life) ..........   216,600
Deferred financing costs ........................................    19,269
Goodwill ........................................................   331,142
                                                                 ----------

Total assets acquired ...........................................   841,608
Current liabilities, excluding long-term debt ...................   (66,273)
Long-term debt ..................................................  (520,000)

Total liabilities assumed .......................................  (586,273)
                                                                 ----------

Net assets acquired .............................................$  255,335
                                                                 ==========


                                       8


         The acquisition was accounted for as a purchase in accordance with
Statement of Financial Accounting Standards (SFAS) No. 141, Business
Combinations, and EITF 88-16, Basis in Leveraged Buyout Transactions.

         The purchase accounting adjustments have been recorded in the
accompanying unaudited condensed consolidated financial statements as of
February 14, 2002 and are reflected in all periods subsequent to February 13,
2002. The excess purchase price paid by the Parent over its preliminary
estimates of the fair market value of the tangible assets and liabilities of TSI
as of the date of the acquisition was approximately $331,142 and is reflected as
Goodwill in the accompanying unaudited condensed consolidated balance sheet as
of June 30, 2002. The purchase price resulted in the recognition of goodwill due
to additional value attributable to TSI's market share, enterprise product
development capabilities and management team.

         In accordance with SFAS No. 142, Goodwill and Other Intangible Assets,
the new intangible asset balance has been allocated between identifiable
intangible assets and remaining goodwill. Goodwill will not be amortized but is
subject to an ongoing assessment for impairment. As a part of the transactions,
TSI has elected for income tax purposes to treat the acquisition as an asset
purchase resulting in a step-up in tax basis equal to the new book basis. As a
result, all deferred taxes were eliminated in purchase accounting. Goodwill will
be deductible for tax purposes over a 15-year period beginning February 14,
2002.

         The unaudited pro forma results presented below include the effects of
the acquisition as if it had been consummated at the beginning of the period
prior to acquisition. Pro Forma adjustments arise due to the asset revaluation
and debt incurred. The unaudited pro forma financial information below is not
necessarily indicative of either future results of operations or results that
might have been achieved had the acquisition been consummated at the beginning
of the year prior to acquisition.

                                    Predecessor    Predecessor    Predecessor
                                    Three Months    Six Months    Period from
                                       Ended          Ended       January 1 to
                                      June 30,       June 30,     February 13,
                                        2001           2001         2002
                                    ------------   -----------    ------------
Revenues                              $88,198        $170,818       $39,996
Net Income                              4,566           6,539         1,133
Net Income (loss) attributable
   to common unitholders              $(1,743)        $(6,080)       $1,909

4.       Debt

         As a part of the financing of the acquisition described in Note 3
above, TSI entered into various debt agreements all of which are guaranteed by
TSI LLC, TSI Inc., TSI Finance and TSI Networks. The following are the amounts
outstanding at June 30, 2002:

$35,000 revolving line of credit, due December 2006, interest
  payable quarterly, principal payable upon maturity (a) ............ $   --

$293,333 term note due December 2006, interest payable
  quarterly, principal payable quarterly beginning September
  2002--net of discount of $16,434 (a) ..............................  276,899

$245,000 Senior Notes due February 2009, bearing interest at
  12.75%, interest payable semi-annually beginning August 2002,
  principal payable upon maturity--net of discount of $5,137 (b) ....  239,863
                                                                      --------

Total ...............................................................  516,762
  Less current portion ..............................................  (20,258)
                                                                      --------
Long-term debt ...................................................... $496,504
                                                                      ========

(a)               The senior credit facility provides for aggregate borrowings
         by TSI of up to $328,333 maturing December 2006 (with net proceeds to
         us on February 14, 2002 of up to $310,000) as follows:

         o        a revolving credit facility of up to $35,000 in revolving
                  credit loans and letters of credit; available for general
                  corporate purposes including working capital, capital
                  expenditures and acquisitions (funding for acquisitions from
                  the revolving credit facility is limited to an aggregate
                  amount of $15,000. The outstanding balance of the revolving
                  line of credit is $0 as of June 30, 2002; and


                                       9


         o        a term loan B facility of $293,333 in term loans.

                  The revolving line of credit and the term note each bear
         interest at variable rates, at TSI's option:

         o        a base rate generally defined as the sum of (ii) the higher of
                  (x) the prime rate (as quoted on the British Banking
                  Association Telerate Page 5) and (y) the federal funds
                  effective rate, plus one half percent (0.50%) per annum) and
                  (ii) an applicable margin (initially 3.50%); or

         o        a LIBOR rate generally defined as the sum of (i) the rate at
                  which eurodollar deposits for one, two, three or six months
                  and, if available to the lenders under the applicable credit
                  facility, nine or twelve months (as selected by TSI) are
                  offered in the interbank eurodollar market and (ii) an
                  applicable margin (initially 4.50%).

                  The term loan B facilities are subject to equal quarterly
         installments of principal beginning on September 30, 2002 as set forth
         in the table below:

         Year                                               Term Loan B
         ----                                               -----------

         2002* .............................................. $15,000
         2003 ...............................................  20,000
         2004 ...............................................  35,000
         2005 ...............................................  45,000
         2006 ............................................... 178,333
                                                             ---------
              Total .........................................$293,333
                                                             =========

*        There will only be two quarterly principal payments in 2002, commencing
         on September 30, 2002.

                  Voluntary prepayments of principal outstanding under the
         revolving loans are permitted at any time without premium or penalty,
         upon the giving of proper notice. In addition, TSI is required to
         prepay amounts outstanding under the senior credit facility in an
         amount equal to:

         o        100% of the net cash proceeds from any sale or issuance of
                  equity by TSI LLC or any of its direct or indirect
                  subsidiaries, subject to certain baskets and exceptions;

         o        100% of the net cash proceeds from any incurrence of
                  additional indebtedness (excluding certain permitted debt);

         o        100% of the net cash proceeds from any sale or other
                  disposition by TSI LLC, or any of its direct or indirect
                  subsidiaries of any assets, subject to certain reinvestment
                  provisions and excluding certain dispositions in the ordinary
                  course; and

         o        100% of excess cash flow for each fiscal year.

                  In addition, any prepayment of the term loan B facility (other
         than from excess cash flow) shall be accompanied by a prepayment
         premium equal to 2.00% of the principal amount of such prepayment (if
         such prepayment is made on or prior to the first anniversary of the
         closing date) and 1.00% of the principal amount of such prepayment (if
         such prepayment is made after the first anniversary of the closing date
         and through the second anniversary of the closing date).

                  TSI is required to pay a commitment fee on the difference
         between committed amounts and amounts actually utilized under the
         revolving credit facility, which is 0.50% per annum.

(b)               The senior notes are general unsecured obligations of TSI, and
         are unconditionally guaranteed by TSI Inc. and TSI LLC, and each of the
         domestic subsidiaries of TSI. At any time prior to February 1, 2005,
         TSI may on any one or more occasions redeem up to 35% of the aggregate
         principal amount of notes issued under the indenture (including
         additional notes, if any) at a redemption price of 112.75% of the
         principal amount, plus accrued and unpaid interest and liquidated
         damages, if any, to the redemption date, with the net cash proceeds of
         one or more equity offerings by TSI or a contribution to TSI's common
         equity capital made with the net cash


                                       10


         proceeds of a concurrent equity offering by TSI Inc. or TSI LLC (but
         excluding any Excluded Capital Contribution, as defined, and any
         Reserved Contribution, as defined, provided that:

         o        At least 65% of the aggregate principal amount of notes issued
                  under the indenture (including additional notes, if any)
                  remains outstanding immediately after the occurrence of such
                  redemption; and

         o        The redemption occurs within 60 days of the date of the
                  closing of such equity offering.

                  Except pursuant to the preceding paragraph, the notes will not
         be redeemable at TSI's option prior to February 1, 2006. After February
         1, 2006, TSI may redeem all or a part of the notes upon not less than
         30 nor more than 60 days notice, at the redemption prices (expressed as
         percentages of principal amount), set forth below plus accrued and
         unpaid interest and liquidated damages, if any, on the notes redeemed,
         to the applicable redemption date, if redeemed during the twelve-month
         period beginning on February 1 of the years indicated below:

         Year                                               Percentage
         ----                                               ----------

         2006 .............................................   106.375%
         2007 .............................................   103.188%
         2008 .............................................   100.000%

                  TSI is not required to make mandatory redemption or sinking
         fund payments with respect to the notes.

                  The notes contain various other provisions in the event of a
         change in control or asset sales, and they also contain certain
         covenants related to dividend payments, equity repurchases, debt
         repurchases, restrictions on investments, incurrence of indebtedness,
         issuance of preferred stock, sale and leaseback transactions, and
         require the maintenance of certain financial conditions related to
         leverage ratios.

5.       Commitments and Contingencies

         On February 14, 2002, TSI entered into several agreements to enable it
to conduct its business on a stand-alone basis separate from Verizon, and for
other business reasons.

Professional Services Agreement

         TSI has agreed to pay GTCR an annual fee of $500 for its ongoing
services as a financial and management consultant to TSI.

Transition Services Agreement

         Verizon agreed to provide TSI with services for accounts payable,
general ledger/SAP, employee health benefits/COBRA, and payroll services for a
period of six months following February 14, 2002 for a total monthly fee of
approximately $129. The transition services were completed as of June 30, 2002.

Distributed Processing Services Agreement

         Verizon has agreed to provide TSI with data center infrastructure and
technical support services in support of TSI's distributed systems processing,
including a data center network infrastructure, for a period of 18 months. TSI
will pay both monthly labor fees (capped at approximately $241 per month) and
maintenance fees (capped at $300 per month). If additional hardware, software or
maintenance is added, Verizon will charge TSI additional amounts. Amounts
incurred under these agreements total $2,453 and $1,640 from February 14, 2002
to June 30, 2002 and in the three months ended June 30, 2002, respectively.

Mainframe Computing Services Agreement

         Verizon has agreed to provide certain mainframe computing and help desk
services to TSI, for a period of six months, beginning February 14, 2002. TSI
pays Verizon a per service fee depending on the type of service provided.
Therefore, monthly payments vary with usage. Typical services include CPU
processing time, disk and tape storage, and


                                       11


tape mounts. There are no stated minimum fees. Amounts incurred under these
agreements total $2,079 and $1,441 from February 14, 2002 to June 30, 2002 and
in the three months ended June 30, 2002 respectively. This does not include $311
in costs incurred during the three months ended June 30, 2002 to transition
TSI's data to a new service provider.

Aircraft Lease

         Effective March 1, 2002, TSI entered into an operating lease for the
use of an executive aircraft. The lease is for seven years, ending March 1,
2009, and requires monthly payments of $57, plus actual expenses for
maintenance, fuel and other usage related charges. TSI has an option to purchase
the aircraft 36 months after the commencement date of the lease at a price of
$6,650. TSI's CEO and one of his affiliates will be entitled to use the aircraft
and an affiliate of the CEO will pay 25% of the monthly lease and other fixed
costs for the aircraft and will reimburse TSI for all operating costs of the
aircraft in connection with such use. Amounts incurred by TSI, net of estimated
amounts due from TSI's CEO, totaled $410 and $273 in the period from February
14, 2002 to June 30, 2002 and in the three months ended June 30, 2002,
respectively.

Oklahoma Office Lease

         On April 9, 2002, TSI entered into an operating lease for the use of
office space in Oklahoma City, Oklahoma. The lease commences on August 1, 2002,
has a term of six years ending July 31, 2007, and requires monthly payments of
$9.

Revenue Guaranty Agreement

         Verizon has agreed through December 31, 2005 to make quarterly payments
to TSI if the amount of wireless revenues, as defined, for a given period is
less than the revenue target for such period. In general the revenue guaranty
payments will be due if wireless revenues during each of the years in the period
from February 14, 2002 to December 31, 2005 are less than 82.5% of the
agreed-upon targets. The payments due would be calculated as equal to 61.875% of
the quarterly shortfall. No amount has been accrued for the period from February
14, 2002 to June 30, 2002.

6.       Unitholders' Interests

         The Ultimate Parent is organized as a limited liability company under
the laws of Delaware.

         The ownership interests in TSI LLC consist of Class A Preferred Units,
Class B Preferred Units and Common Units. Holders of the Class Preferred A Units
and Class B Preferred Units have no voting rights except as required by law. The
holders of the Common Units are entitled to one vote per unit on all matters to
be voted upon by the unitholders of TSI LLC.

         The Class A Preferred Units are entitled to a cumulative preferred
yield of 10.0% per annum, compounded quarterly. Class A Preferred Units may be
used as consideration for the repurchase by TSI LLC of Class B Preferred Units
and Common Units held by members of our management team who cease to be employed
by TSI LLC, TSI Inc. or their respective subsidiaries. At June 30, 2002, no
Class A Preferred Units were outstanding.

         The Class B Preferred Units are entitled to an annual cumulative
preferred yield of 10.0%, compounded quarterly. At June 30, 2002, there were
252,367.50 of Class B Preferred Units outstanding. For the period from February
14, 2002 to June 30, 2002, preferred dividends accrued totaled $9,605.

         The Common Units represent the common equity of TSI LLC. At June 30,
2002, there were 89,099,099 Common Units outstanding.

         Pursuant to the limited liability company agreement, distributions of
property of TSI LLC shall be made in the following order:

         o        First, holders of Class A Preferred Units, if any, will
                  receive a preferred yield on their invested capital of 10% per
                  annum, compounded quarterly;

         o        Second, holders of Class A Preferred Units, if any, will
                  receive return of their invested capital;

         o        Third, holders of Class B Preferred Units will receive a
                  preferred yield on their invested capital of 10% per annum,
                  compounded quarterly;


                                       12


         o        Fourth, holders of Class B Preferred Units will receive return
                  of their invested capital; and

         o        Thereafter, holders of the Common Units will receive all
                  remaining distributions.

         Under the purchase agreements entered into in connection with the
acquisition, the GTCR investors and certain co-investors acquired a strip of
Class B Preferred Units and Common Units and committed to purchase up to an
additional $25,000 of equity securities of TSI LLC. The investment of the
additional $25,000 is conditioned upon the GTCR investors and the board of
managers of TSI LLC approving the terms of the investment and the proposed use
of the proceeds from the investment, as well as the satisfaction of certain
other conditions.

7.       Stock Options

         On May 16, 2002, TSI Inc.'s Board of Directors adopted a Founders'
Stock Option Plan for non-employee directors, executives and other key employees
of TSI Inc. In addition, the Board of Directors adopted a Directors' Stock
Option Plan on August 2, 2002. The plans have a term of five years and provide
for the granting of options to purchase shares of TSI Inc.'s non-voting common
stock. As of June 30, 2002, there were 62,300 options granted under the
Founder's Stock Option Plan. As of June 30, 2002, no options were granted under
the Directors' Stock Option Plan.

         Under the plans, the options have or will have an initial exercise
price based on the fair market value of each share, as determined by the Board.
The per share exercise price of each stock option is not less than the fair
market value of the stock on the date of the grant or, in the case of an equity
holder owning more than 10% of the outstanding stock of TSI Inc., the price for
incentive stock options is not less than 110% of such fair market value. The
Board reserved 1,000,000 shares of non-voting common stock, par value $.01 per
share for issuance under the Founders' plan and 300,000 shares under the
Directors' plan.

         All options to be issued under the plans shall be presumed to be
nonqualified stock options unless otherwise indicated in the option agreement.
Each option will have exercisable life of no more than 10 years from the date of
grant for both nonqualified and incentive stock options in the case of grants
under the Founders' Stock Option Plan and under the Directors' Stock Option
Plan. Vesting will vary by grant and will be indicated in the option agreement.

         TSI Inc. will account for these plans and related grants thereunder
using the intrinsic value method prescribed in APB Opinion No. 25, Accounting
for Stock Issued to Employees. However, pro forma information regarding net
income and earnings per share as required by Statement of Financial Accounting
Standards No. 123, Accounting for Stock Based Compensation, (SFAS 123) will be
provided and will be determined as if the Company had accounted for its employee
and non-employee director stock options under the fair value method of SFAS 123.

8.       Restructuring

         As a part of the acquisition, TSI developed a restructuring plan to
react to competitive pressures and increase operational efficiency. The plan
includes the termination of approximately 78 employees in Tampa and Dallas, or
6% of TSI's workforce and the closure of the Dallas office. As a result, TSI
accrued $3,333 of expenses in relation to this plan as of February 14, 2002
including $2,948 for severance related to the reduction in workforce and $385
for costs to relocate employees added as a part of the restructuring. All
charges were recognized in the purchase accounting.

         TSI will continue to operate the Dallas office until September 30, 2002
when the lease expires. Until that time, TSI will continue to pay the salaries
of the terminated employees as they have agreed to stay throughout the
transition period and train employees that will be relocating to Tampa and those
amounts will be expensed as incurred. After the date of notification to the
employees on April 14, 2002, TSI sought no additional services from the severed
Tampa employees. Those employees that were severed served across all functions.

         As of June 30, 2002, $772 of restructuring costs was paid with an
accrual remaining of $2,561. TSI anticipates that all restructuring activities
and payments will be complete by first quarter 2003.


                                       13


9.       Supplemental Condensed Consolidated Financial Information

         TSI's payment obligations under the senior notes, described in Note 4
above, are guaranteed by the Ultimate Parent, TSI Inc., and all domestic
subsidiaries of TSI including TSI Finance and TSI Networks (collectively, the
Guarantors). Such guarantees are full, unconditional and joint and several. The
following supplemental financial information sets forth, on an unconsolidated
basis, balance sheets, statements of income, and statements of cash flows
information for the Ultimate Parent (parent only), TSI Inc., and for the
guarantor subsidiaries. The supplemental financial information reflects the
investments of the Ultimate Parent and the Parent using the equity method of
accounting.

                           CONSOLIDATING BALANCE SHEET
                               As of June 30, 2002

                                              TSI                                     TSI         TSI
                                              LLC        TSI, Inc.       TSI       Networks     Finance   Eliminations  Consolidated
                                              ---        ---------       ---       --------     -------   ------------  ------------
             ASSETS
Current assets:
      Cash ...........................    $        --  $        --  $    28,180  $        --  $         9  $        --   $    28,189
      Accounts receivable, net
        of allowances ................             --           --       32,598       30,168           --           --        62,766
      Accounts
        receivable--affiliates .......             --           --        5,925          976       12,832      (19,733)           --
      Inventories ....................             --           --            4           --           --           --             4
      Prepaid and other current
        assets .......................             --           --        2,298           --           --           --         2,298
                                          -----------  -----------  -----------  -----------  -----------  -----------   -----------
Total current assets .................             --           --       69,005       31,144       12,841      (19,733)       93,257
Property and equipment, net ..........             --           --       17,522       14,730           --           --        32,252
Capitalized software, net of
  accumulated amortization ...........             --           --       67,484        8,597           --           --        76,081
Deferred finance costs ...............             --           --       17,835           --           --           --        17,835
Goodwill .............................             --           --       59,740      271,402           --           --       331,142
Identifiable intangibles .............             --           --      150,713      129,295           --           --       280,008
Notes receivable--affiliates .........             --           --      256,520        1,985      400,000     (658,505)           --
Investment in subsidiary .............        260,909      258,925      610,380           --           --   (1,130,214)           --
                                          -----------  -----------  -----------  -----------  -----------  -----------   -----------
           Total Assets ..............    $   260,909     $258,925  $ 1,249,199  $   457,153  $   412,841  $(1,808,452)  $   830,575
                                          ===========  ===========  ===========  ===========  ===========  ===========   ===========
  LIABILITIES AND UNITHOLDERS'
              EQUITY
Current liabilities:
      Accounts payable ...............    $        --  $        --  $    12,346  $        --  $        --  $        --   $    12,346
      Accounts
        payable-affiliates ..........              --           --           --           --           --           --            --
      Accrued payroll and
        related benefits .............             --           --        8,211           --           --           --         8,211
      Customer advances ..............             --           --          669           --           --           --           669
      Deferred
        revenue-affiliates and
        other ........................             --           --        2,472           --           --           --         2,472
      Other Accrued Liabilities ......             --           --       46,639           --           --      (19,733)       26,906
      Revolving line of credit .......             --           --           --           --           --           --            --
      Current portion of term
        note B, net of discount ......             --           --       20,258           --           --           --        20,258
                                          -----------  -----------  -----------  -----------  -----------  -----------   -----------
           Total current
            liabilities ..............             --           --       90,595           --           --      (19,733)       70,862
                                          -----------  -----------  -----------  -----------  -----------  -----------   -----------
Long-term liabilities:
      Deferred taxes .................             --           --        1,190        1,110           --           --         2,300
      Payable to affiliate ...........             --           --      401,985      256,520           --     (658,505)           --
      Subordinated Notes, net
        of discount ..................             --           --      239,863           --           --           --       239,863
      Term Note B, net of
        discount-less current
        portion ......................             --           --      256,641           --           --           --       256,641
                                          -----------  -----------  -----------  -----------  -----------  -----------   -----------
           Total Long-Term
            Liabilities ..............             --           --      899,679      257,630           --     (658,505)      498,804
Unitholders' equity
      Class A Preferred Units ........             --           --           --           --           --           --            --
      Class B Preferred Units ........        252,367           --           --           --           --           --       252,367
      Common Units ...................          2,967           --           --           --           --           --         2,967
      Common Stock ...................             --           99           --           --           --          (99)           --
      Preferred Stock ................             --            3           --          197           --         (200)           --
      Additional paid-in capital .....             --      253,248      253,350      198,283      400,025   (1,104,906)           --
      Retained Earnings ..............          5,575        5,575        5,575        1,043       12,816      (25,009)        5,575
                                          -----------  -----------  -----------  -----------  -----------  -----------   -----------
           Total Unitholders'
            Equity ...................        260,909      258,925      258,925      199,523      412,841   (1,130,214)      260,909
                                          -----------  -----------  -----------  -----------  -----------  -----------   -----------
           Total Liabilities
            and Unitholders'
            Equity ...................    $   260,909  $   258,925  $ 1,249,199  $   457,153  $   412,841  $(1,808,452)  $   830,575
                                          ===========  ===========  ===========  ===========  ===========  ===========   ===========

                                       14


                      Consolidating Statement of Operations
                    For the Three Months Ended June 30, 2002

                                                                          TSI        TSI
                                    TSI LLC      TSI Inc      TSI       Networks    Finance    Eliminations   Consolidated
                                    --------    ---------   --------    --------    -------    ------------   ------------
Revenues                            $   --      $   --      $ 64,578    $ 22,933    $   --        $   --        $ 87,511
                                    --------    --------    --------    --------    --------      --------      --------
Costs and expenses:
  Cost of operations                    --          --        28,081      12,472        --            --          40,553
  Sales and marketing                   --          --         5,005       1,082        --            --           6,087
  General and administrative            --          --         8,826       1,379          16          --          10,221
  Depreciation and amortization         --          --         7,148       2,017        --            --           9,165
                                    --------    --------    --------    --------    --------      --------      --------
                                        --          --        49,060      16,950          16          --          66,026
                                    --------    --------    --------    --------    --------      --------      --------

Operating income                        --          --        15,518       5,983         (16)         --          21,485

Other income (expense), net:
  Income from equity investment        4,021       6,623      17,825        --          --         (28,469)         --
  Interest income                       --          --         4,686          98      16,133       (20,506)          411
  Interest expense                      --          --       (31,397)     (4,373)       --          20,506       (15,264)
  Other, net                            --          --            (9)       --          --            --              (9)
                                    --------    --------    --------    --------    --------      --------      --------
                                       4,021       6,623      (8,895)     (4,275)     16,133       (28,469)      (14,862)
                                    --------    --------    --------    --------    --------      --------      --------

Income before provision for
  income taxes                         4,021       6,623       6,623       1,708      16,117       (28,469)        6,623

Provision for income taxes              --         2,602       2,602         665       5,641        (8,908)        2,602
                                    --------    --------    --------    --------    --------      --------      --------

Net income                             4,021       4,021       4,021       1,043      10,476       (19,561)        4,021

Preferred Dividends to Holders of
   Class B  Preferred Units           (6,450)    (13,831)        --       (2,565)        --         16,396        (6,450)
                                    --------    --------    --------    --------    --------      --------      --------
   Net income (loss) attributable
     to common unit holders         $ (2,429)   $ (9,810)   $  4,021    $ (1,522)   $ 10,476      $ (3,165)     $ (2,429)
                                    ========    ========    ========    ========    ========      ========      ========

                      Consolidating Statement of Operations
                 Period from February 14, 2002 to June 30, 2002

                                                                               TSI         TSI
                                      TSI LLC      TSI Inc       TSI        Networks     Finance     Eliminations   Consolidated
                                     ---------    ---------    ---------    ---------   ---------    ------------   ------------
Revenues                             $    --      $    --      $ 107,498    $  22,933   $    --       $    --        $ 130,431
                                     ---------    ---------    ---------    ---------   ---------     ---------      ---------
Costs and expenses:
  Cost of operations                      --           --         46,697       12,472        --            --           59,169
  Sales and marketing                     --           --          8,140        1,082        --            --            9,222
  General and administrative              --           --         15,152        1,379          16          --           16,547
  Depreciation and amortization           --           --         11,655        2,017        --            --           13,672
                                     ---------    ---------    ---------    ---------   ---------     ---------      ---------
                                          --           --         81,644       16,950          16          --           98,610
                                     ---------    ---------    ---------    ---------   ---------     ---------      ---------

Operating income                          --           --         25,854        5,983         (16)         --           31,821

Other income (expense), net:
  Income from equity investment          5,575        9,176       21,425         --          --         (36,176)          --
  Interest income                         --           --          4,826           98      19,733       (24,106)           551
  Interest expense                        --           --        (42,924)      (4,373)       --          24,106        (23,191)
  Other, net                              --           --             (5)        --          --            --               (5)
                                     ---------    ---------    ---------    ---------   ---------     ---------      ---------
                                         5,575        9,176      (16,678)      (4,275)     19,733       (36,176)       (22,645)
                                     ---------    ---------    ---------    ---------   ---------     ---------      ---------

Income before provision for income
   taxes                                 5,575        9,176        9,176        1,708      19,717       (36,176)         9,176

Provision for income taxes                --          3,601        3,601          665       6,901       (11,167)         3,601
                                     ---------    ---------    ---------    ---------   ---------     ---------      ---------

Net income                               5,575        5,575        5,575        1,043      12,816       (25,009)         5,575

Preferred Dividends to Holders of
   Class B Preferred Units              (9,605)     (13,831)         --        (2,565)       --          16,396         (9,605)
                                     ---------    ---------    ---------    ---------   ---------     ---------      ---------
   Net income (loss) attributable
     to common unit holders          $  (4,030)   $  (8,256)   $   5,575    $  (1,522)  $  12,816     $  (8,613)     $  (4,030)
                                     =========    =========    =========    =========   =========     =========      =========


                                       15


                      Consolidating Statement of Cash Flows
                 Period from February 14, 2002 to June 30, 2002

                                                                             TSI          TSI
                                        TSI LLC     TSI Inc      TSI       Networks     Finance    Eliminations   Consolidated
                                       ---------   ---------   ---------   ---------   ---------   ------------   ------------
Cash flows from operating activities
Net income                             $   5,575   $   5,575   $   5,575   $   1,043   $  12,816    $ (25,009)      $   5,575
Adjustments to reconcile net income
  to net cash provided by (used in)
  operating activities:
    Depreciation and amortization           --          --        15,610       1,826        --           --            17,436
    Provision for uncollectible
      accounts                              --          --           323        --          --           --               323
    Deferred income tax benefit             --          --         1,190       1,110        --           --             2,300
    Income from equity investment         (5,575)     (9,176)    (21,425)       --          --         36,176            --
    Changes in current assets and
      liabilities:
       Accounts receivable                  --          --         2,726      (3,907)    (12,832)      12,832          (1,181)
       Other current assets                 --          --           824        --          --           --               824
       Accounts payable                     --          --        21,332        --          --        (19,733)          1,599
       Other current liabilities            --         3,601       8,349        --          --         (4,266)          7,684
                                       ---------   ---------   ---------   ---------   ---------    ---------       ---------
Net cash provided by (used in)
  operating activities                      --          --        34,504          72         (16)        --            34,560
                                       ---------   ---------   ---------   ---------   ---------    ---------       ---------

Cash flows from investing activities
Capital expenditures                        --          --        (2,753)        (72)       --           --            (2,825)
                                       ---------   ---------   ---------   ---------   ---------    ---------       ---------
Net cash provided by (used in)
  investing activities                      --          --        (2,753)        (72)       --           --            (2,825)
                                       ---------   ---------   ---------   ---------   ---------    ---------       ---------

Cash flows from financing activities
Excess cash received at purchase
  date                                      --          --         1,859        --            25         --             1,884
Retirement of short-term debt               --          --       (30,430)       --          --           --           (30,430)
                                       ---------   ---------   ---------   ---------   ---------    ---------       ---------
   Net cash provided by (used in)
      financing activities                  --          --       (28,571)       --            25         --           (28,546)
                                       ---------   ---------   ---------   ---------   ---------    ---------       ---------

Net increase in cash                        --          --         3,180        --             9         --             3,189
Cash at beginning of period                 --          --        25,000        --          --           --            25,000
                                       ---------   ---------   ---------   ---------   ---------    ---------       ---------
Cash at end of period                  $    --     $    --     $  28,180   $    --     $       9    $    --         $  28,189
                                       =========   =========   =========   =========   =========    =========       =========


                                       16


ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

OVERVIEW

         On February 14, 2002, TSI Telecommunication Holdings, Inc. acquired TSI
Telecommunication Services Inc. by merging its wholly-owned subsidiary, TSI
Merger Sub, Inc., with and into TSI Telecommunication Services Inc. TSI
Telecommunication Holdings, Inc. is wholly-owned by TSI Telecommunication
Holdings, LLC. TSI Telecommunication Holdings, LLC and TSI Telecommunication
Holdings, Inc. have no operations other than their ownership of their direct and
indirect subsidiaries. See TSI LLC's registration statement on Form S-4 dated
May 24, 2002 for further details.

         As a result of applying the required purchase accounting rules, the
financial statements of TSI Telecommunication Services Inc. are significantly
affected. The application of purchase accounting rules result in different
accounting bases and hence the financial information for the periods beginning
on February 14, 2002 are not comparable to the information prior to this date.
The term "successor" refers to TSI Telecommunications Holdings, LLC and all of
its subsidiaries, including TSI Telecommunication Services Inc. following the
acquisition on February 14, 2002. The term "predecessor" refers to TSI
Telecommunication Services Inc. prior to being acquired by TSI Telecommunication
Holdings, Inc.

         Prior to February 14, 2002, we operated as a subsidiary of Verizon, and
did not operate as a separate, stand-alone entity. As a result, the historical
financial information included in this report does not necessarily reflect what
our financial position and results of operations would have been had we operated
as a separate, stand-alone entity during the periods presented.

         The acquisition was accounted for using the purchase method of
accounting. As a result, the acquisition will prospectively affect our results
of operations in certain significant respects. The aggregate acquisition costs,
including the transaction costs, of approximately $808.7 million have been
allocated to the tangible and intangible assets acquired and liabilities assumed
by us based upon estimates of their respective fair values as of the acquisition
date and will result in a significant increase in our annual depreciation and
amortization expense. Due to the effects of the increased borrowings to finance
the acquisition, our interest expense will also increase significantly in the
periods following the acquisition. In addition, due to the effects of the
dividend requirements of the Class B Preferred Units now outstanding, we will
accrue preferred dividends and thus our net income attributable to common
unitholders will be reduced. However, there will be no impact on future cash
flow since these are pay-in-kind dividends.

Introduction

         We are a leading provider of mission-critical transaction-processing
services to wireless telecommunication carriers throughout the world. Our
services are categorized into the following four groups:

         o        Technology Interoperability Services--We address technology
                  interoperability complexities by acting as the primary point
                  of contact for hundreds of wireless carriers for the
                  processing of roaming billing and short message service (SMS)
                  transactions across substantially all network, signaling,
                  billing and messaging standards. Our clearinghouse services
                  have established us as the trusted third party for the
                  collection, translation and exchange of proprietary subscriber
                  billing data and messages between carriers on a secure,
                  confidential and timely basis. Our primary services in this
                  group are ACCESS, ACCESS S & E, UniRoam, Wholesale Rating
                  Engine, Access Revenue Management and Message Management.

         o        Network Services--We provide our customers with connectivity
                  to our SS7 network and other widely used communications
                  networks (e.g., X.25, Frame Relay and IP). SS7 is the
                  telecommunication industry's standard network signaling
                  protocol used by almost every carrier in North America to
                  enable the setup and delivery of wireless and wireline
                  telephone calls. A telephone call has two components: the call
                  content (e.g., voice, video or data) and the signaling
                  information (e.g., caller information, number called and
                  subscriber validation). SS7 is the transport network for this
                  signaling information. We also provide Web-based analysis and
                  reporting services, allowing our customers to access real-time
                  subscriber activity, monitor their networks, troubleshoot
                  customer care issues and handle network


                                       17


                  management tasks seamlessly. In addition, use of our SS7
                  network facilitates access to intelligent network services,
                  such as local number portability (LNP), line information
                  database (LIDB), toll-free database and Caller ID. Our primary
                  services in this group are INLink, Visibility, the SS7
                  Database Access services, Inpack, and CCNS.

         o        Call Processing Services--We offer telecommunication carriers
                  comprehensive call processing services that employ advanced
                  technologies to provide subscriber verification, call delivery
                  and technical fraud detection and prevention regardless of
                  switch type, billing format or signaling standard. These
                  services support seamless regional, national and international
                  telephone roaming service for wireless subscribers. Our
                  primary services in this group are FraudManager, Follow Me
                  Roaming Plus, Key Management Center and FraudX.

         o        Other Outsourcing Services--We provide other value-added
                  outsourcing services including: (i) a prepaid wireless
                  solution that enables wireless carriers to offer prepaid
                  wireless services with national roaming capabilities; (ii) a
                  telematics solution that enables trucking and distribution
                  companies to track vehicle location and improve fleet
                  utilization and (iii) outsourced services that enhance
                  carriers' ability to manage and consolidate billing for their
                  enterprise customer accounts. Our primary services in this
                  group are Prepaid Wireless, Fleet-On-Track and STREAMLINER.

Revenues

         Our revenues are primarily derived from the sale of our Technology
Interoperability Services, Network Services and Call Processing Services to
telecommunication providers throughout the world. To a lesser extent, we also
generate revenues from Other Outsourcing Services. In order to encourage greater
usage, we negotiate tiered pricing schedules with our customers based on certain
established transaction volume levels. As a result, we expect the average price
per transaction for many of our products will decline as customers increasingly
use our services.

         We believe there is minimal seasonality in our business. However, there
is generally a slight increase in wireless roaming telephone usage traffic and
corresponding revenues in the high-travel months of the second and third fiscal
quarters.

         o        Technology Interoperability Services primarily generate
                  revenues by charging per-transaction processing fees. For our
                  wireless roaming, wireline and SMS clearinghouse services,
                  revenues vary based on the number of data/messaging records
                  provided to us by telecommunications carriers for aggregation,
                  translation and distribution among carriers. These records are
                  based on the number of wireless roaming subscriber telephone
                  calls and messages that take place on our customers' networks.
                  We recognize revenues at the time the transactions are
                  performed.

         o        Network Services primarily generate revenue by charging
                  per-transaction processing fees, circuit fees and port fees.
                  The monthly SS7 connection fee is based on the number of links
                  as well as the number of switches to which a customer signals.
                  The per-transaction fees are based on the number of subscriber
                  events and database queries made through our network and are
                  recognized as revenues at the time the transactions are
                  performed.

         o        Call Processing Services primarily generate revenue by
                  charging per-transaction processing fees and software
                  licensing fees. The per-transaction fee is based on the number
                  of validation, authorization, and other call processing
                  messages generated by wireless subscribers. TSI also provides
                  turn-key software solutions for which it charges customers a
                  software licensing fee. For turn-key software, we recognize
                  revenue when accepted by the customer.

         o        Our Other Outsourcing Services primarily generate revenue by
                  charging per-minute-of-use (MOU) fees, hardware maintenance
                  fees and per-subscriber fees. We recognize revenues from the
                  MOU-based services at the time the service is performed.
                  Hardware maintenance fees are recognized over the life of the
                  contract.


                                       18


         The table below indicates the portion of our revenues attributable to
Technology Interoperability Services, Network Services, Call Processing Services
and Other Outsourcing Services in the periods indicated.

                                            Predecessor    Predecessor    Predecessor     Successor       Successor
                                           Three Months     Six Months    Period from    Three Months    Period from
                                               Ended          Ended        Jan 1 to         Ended         Feb 14 to
                                              June 30,       June 30,       Feb 13,         June 30,       June 30,
                                               2001           2001           2002             2002           2002
                                           ------------     ----------    -----------    ------------    -----------
             Technology Interoperability
                Services                    $  21,070       $  39,172      $   8,464       $  22,176      $   31,999
             Network Services                  40,491          76,695         22,691          46,851          70,427
             Call Processing Services          16,617          33,931          6,429          13,159          20,041
             Other Outsourcing Services        10,020          21,020          2,412           5,325           7,964
                                            ---------      ----------      ---------       ---------      ----------
             Total Revenues                 $  88,198      $  170,818      $  39,996       $  87,511      $  130,431
                                            =========      ==========      =========       =========      ==========

Costs and Expenses

         Our costs and expenses consist of cost of operations, sales and
marketing, general and administrative, and depreciation and amortization.

         o        Cost of operations includes processing costs, network costs,
                  personnel costs associated with service implementation,
                  training and customer care, and Off-Network Database Query
                  Charges.

         o        Sales and marketing includes personnel costs, advertising
                  costs, trade show costs and relationship marketing costs.

         o        General and administrative consists primarily of research and
                  development expenses, a portion of the expenses associated
                  with our facilities, internal management expenses, business
                  development expenses, and expenses for finance, legal, human
                  resources and other administrative departments. In addition,
                  we incur significant service development costs. These costs,
                  which are primarily personnel, relate to technology creation,
                  enhancement and maintenance of new and existing services.
                  Historically, most of these costs are expensed and recorded as
                  general and administrative expenses. The capitalized portion,
                  which is recorded as capitalized software costs, relates to
                  costs incurred during the application development stage for
                  the new service offerings and significant service
                  enhancements.

         o        Depreciation and amortization relates primarily to our
                  property and equipment including SS7 network and our
                  intangible assets including capitalized software and
                  infrastructure facilities related to information management,
                  research and development and customer care.


                                       19


Critical Accounting Policies

         The following discussion and analysis of financial condition and
results of operations should be read in conjunction with the consolidated
financial statements and related notes herein, which have been prepared in
accordance with accounting principles generally accepted in the United States.
The preparation of these financial statements requires us to make estimates and
judgments that affect the reported amounts of assets, liabilities, revenues and
expenses, and related disclosure of contingent assets and liabilities. We
evaluate our estimates on a continual basis, including those related to revenue
recognition, allowance for doubtful accounts, property and equipment, and
intangible assets. We base our estimates on historical experience and on various
other assumptions that are believed to be reasonable under the circumstances,
the results of which form the basis for making judgments about the carrying
values of assets and liabilities that are not readily apparent from other
sources. Actual results may differ from these estimates under different
assumptions or conditions.

Results of Operations

         The following table shows information derived from our consolidated
statements of income expressed as a percentage of revenues for the periods
presented.

                                         Predecessor    Predecessor     Predecessor      Successor      Successor       Combined
                                        Three Months     Six Months     Period from     Three Months   Period from     Six Months
                                            Ended          Ended         Jan 1 to          Ended        Feb 14 to         Ended
                                           June 30,       June 30,         Feb 13,        June 30,       June 30,         June 30,
                                            2001            2001            2002           2002            2002            2002
                                        ------------     ----------     -----------     ------------   -----------     ----------
 Revenues                                  100.0%          100.0%         100.0%           100.0%         100.0%         100.0%

 Costs and expenses:
   Cost of operations                       45.8            46.4           51.6             46.3           45.4           46.8
   Sales and marketing                       6.7             6.7            6.5              7.0            7.1            6.9
   General and administrative               12.8            13.3           10.9             11.6           12.7           12.3
   Depreciation and amortization             3.8             3.8            3.7             10.5           10.5            8.9
                                          ------          ------         ------           ------         ------         ------
 Total costs and expenses                   69.1            70.2           72.7             75.4           75.7           74.9

 Operating income                           30.9            29.8           27.3             24.6           24.3           25.1
 Other income (expense), net
   Interest income                           0.9             0.9            1.1              0.4            0.4            0.5
   Interest expense                          0.0             0.0            0.0           (17.4)         (17.8)         (13.6)
   Other, net                                0.0             0.0           (0.1)             0.0            0.0            0.0
                                          ------          ------         ------           ------         ------         ------
 Total other income (expense), net           0.9             0.9            1.0           (17.0)         (17.4)         (13.1)
                                          ------          ------         ------           ------         ------         ------

 Income before provision for income
   taxes                                    31.8            30.7           28.3              7.6            6.9           12.0
 Provision for income taxes                 12.2            11.8           11.0              3.0            2.8            4.7
                                          ------          ------         ------           ------         ------         ------

 Net income                                 19.6%           18.9%          17.3%             4.6%           4.1%           7.3%
                                          ======          ======         ======           ======         ======         ======


Comparison of three months and six months ended June 30, 2001, the three
         months ended June 30, 2002, the period from January 1, 2002 to
         February 13, 2002 and the period from February 14, 2002 to June 30,
         2002

         As described above, our results before and after February 14, 2002 are
not generally comparable due to the effects of purchase accounting. However, to
aid in the comparison to the three months and six months ended June 30, 2001, we
have combined the period from January 1, 2002 to February 13, 2002 and the
period from February 14, 2002 to June 30, 2002 and included explanations about
the effects of purchase accounting. The full six months ended June 30, 2002 are
referred to as "combined" herein.

         Total revenues decreased $0.7 million, or 0.8%, to $87.5 million for
the three months ended June 30, 2002 from $88.2 million for the same period in
2001. Total combined revenues for the six months ended June 30, 2002 were $170.4
million, which is the total of the revenues for the period from January 1, 2002
to February 13, 2002 and the period from February 14, 2002 to June 30, 2002.
This represents a $0.4 million, or 0.2%, decrease from the $170.8 million for
the six months ended June 30, 2001. Network Services and Technology
Interoperability experienced increases in


                                       20


revenues for the 2002 periods compared to the 2001 period, partially offset by a
decrease in Call Processing Services and Other Outsourcing Services revenues.

         Technology Interoperability Services revenues increased $1.1 million,
or 5.3%, to $22.2 million for the three months ended June 30, 2002 from $21.1
million for the same period in 2001. Combined Technology Interoperability
Services revenues were $40.5 million for the six months ended June 30, 2002, a
$1.3 million, or 3.3%, increase over the comparable 2001 period of $39.2
million. The revenue growth was due to increased volumes across all of the
products within this segment with the exception of Access, which was lower
overall by 1.0% due to the loss of Cingular Wireless as a major customer for
this product.

         Network Services revenues increased $6.4 million, or 15.7%, to $46.9
million for the three months ended June 30, 2002 from $40.5 million for the same
period in 2001. Combined Network Services revenues were $93.1 million (including
$37.4 million of Off-Network Database Query Fees) for the six months ended June
30, 2002, a $16.4 million or 21.4% increase over the comparable 2001 period of
$76.7 million (including $29.8 million of Off-Network Database Query Fees). Our
Visibility services experienced strong revenue growth as wireless carriers
increasingly utilized this service to analyze network performance, monitor
roaming traffic and troubleshoot customer care issues on a real-time basis.
Visibility transaction volume increase was partially offset by decrease in
average per-transaction pricing consistent with our pricing strategy of
encouraging greater use of our services. In addition, we experienced significant
growth in INLink revenues driven by increased customer connections, strong
wireless subscriber roaming-related signaling activity and the growing trend
among many telecommunication carriers to outsource all or a portion of their SS7
network, which was partially offset by a decrease in average per-transaction
pricing consistent with our pricing strategy. Our intelligent network services
revenues grew as carriers increasingly utilized our enhanced SS7-based call
features and functionality, most notably Off-Network Database Queries.

         Call Processing Services revenues decreased $3.5 million, or 20.8%, to
$13.2 million for the three months ended June 30, 2002 from $16.6 million for
the same period in 2001. Combined Call Processing Services revenues were $26.5
million for the six months ended June 30, 2002, a $7.4 million, or 22.0%,
decrease from the comparable 2001 period of $33.9 million. This decline is due
to a lifecycle migration by carriers, who are moving off TSI's call processor to
implement SS7 connections between their own markets and their roaming partners'
markets.

         Other Outsourcing Services revenues decreased $4.7 million, or 46.9%,
to $5.3 million for the three months ended June 30, 2002 from $10.0 million for
the same period in 2001. Combined Other Outsourcing Services revenues were $10.4
million for the six months ended June 30, 2002, a $10.6 million, or 50.6%,
decrease from the comparable 2001 period of $21.0 million. The revenue decline
is primarily due to the transition of TSI's telematic services, which was
developed exclusively as an interim solution for Verizon.

         Cost of operations increased $0.1 million, or 0.3%, to $40.6 million
for the three months ended June 30, 2002 from $40.4 million for the same period
in 2001. Cost of operations as a percentage of revenues were 46.3% for the three
months ended June 30, 2002 up from 45.8% for the same period in 2001. Cost of
operations was $20.7 million in the period from January 1, 2002 to February 13,
2002 and $59.1 million in the period from February 14, 2002 to June 30, 2002.
Combined cost of operations was $79.8 million for the six months ended June 30,
2002. This represents a $0.6 million increase, or 0.8%, over the $79.2 million
for the six months ended June 30, 2001. Cost of operations as a percentage of
revenues were 51.6% in the period from January 1, 2002 to February 13, 2002, and
45.4% in the period from February 14, 2002 to June 30, 2002 for a combined total
of 46.8% in the six month period ended June 30, 2002, up from 46.4% in the six
months ended June 30, 2001. This cost reduction is primarily due to reduced
pricing for data processing services from a former affiliate as a result of the
acquisition.

         Sales and marketing expenses increased $0.2 million, or 2.4%, to $6.1
million for the three months ended June 30, 2002 from $5.9 million for the same
period in 2001. Sales and marketing expense as a percentage of revenues were
7.0% for the three months ended June 30, 2002 up from 6.7% for the same period
in 2001. Sales and marketing expenses were $2.6 million in the period from
January 1, 2002 to February 13, 2002 and $9.2 million in the period from
February 14, 2002 to June 30, 2002. Combined sales and marketing expenses was
$11.8 million for the six months ended June 30, 2002. This represents a $0.4
million, or 3.6%, increase over the $11.4 million for the six months ended June
30, 2001. This increase is primarily due to higher headcount and
employee-related expenses within the Sales organization for the second quarter
of 2002. Sales and marketing expenses as a percentage of revenues were 6.5% in
the period from January 1, 2002 to February 13, 2002, 7.1% in the period from
February 14, 2002 to June 30, 2002 for a combined total of 6.9% in the period
from January 1, 2002 to June 30, 2002, as compared to 6.7% in the period from
January 1, 2001 to June 30, 2001.

         General and administrative expenses decreased $1.0 million, or 8.9%, to
$10.2 million for the three months ended June 30, 2002 from $11.2 million for
the same period in 2001. General and administrative expense as a percentage


                                       21


of revenues were 11.6% for the three months ended June 30, 2002 down from 12.8%
for the same period in 2001. General and administrative expenses were $4.3
million in the period from January 1, 2002 to February 13, 2002 and $16.5
million in the period from February 14, 2002 to June 30, 2002. Combined general
and administrative expenses was $20.9 million for the six months ended June 30,
2002. This represents a $1.9 million decrease, or 8.2%, from the $22.8 million
for the six months ended June 30, 2001. This decrease is primarily due to lower
development expenses in addition to the 6% reduction in workforce in April 2002.
General and administrative expenses as a percentage of revenue were 10.9% in the
period from January 1, 2002 to February 13, 2002, 12.7% in the period from
February 14, 2002 to June 30, 2002 for a combined total of 12.3% in the period
from January 1, 2002 to June 30, 2002, as compared to 13.3% in the period from
January 1, 2001 to June 30, 2001.

         Depreciation and amortization expenses increased $5.8 million, or
173.7%, to $9.2 million for the three months ended June 30, 2002 from $3.3
million for the same period in 2001. Depreciation and amortization expense as a
percentage of revenues were 10.5% for the three months ended June 30, 2002 up
from 3.8% for the same period in 2001. Depreciation and amortization expenses
were $1.5 million in the period from January 1, 2002 to February 13, 2002 and
$13.7 million in the period from February 14, 2002 to June 30, 2002. Combined
depreciation and amortization expense was $15.1 million for the six months ended
June 30, 2002. This represents an $8.5 million increase, or 130.3%, over the
$6.6 million for the six months ended June 30, 2001. This increase is primarily
due to higher depreciation and amortization expenses related to the asset
revaluation to fair values as a result of purchase accounting associated with
the acquisition of TSI. Depreciation and amortization expenses as a percentage
of revenue were 3.7% in the period from January 1, 2002 to February 13, 2002,
10.5% in the period from February 14, 2002 to June 30, 2002 for a combined total
of 8.9% in the period from January 1, 2002 to June 30, 2002, up from 3.8% in the
period from January 1, 2001 to June 30, 2001.

         Operating income decreased $5.8 million, or 21.2%, to $21.5 million for
the three months ended June 30, 2002 from $27.3 million for the same period in
2001. Operating income as a percentage of revenues was 24.6% for the three
months ended June 30, 2002 down from 30.9% for the same period in 2001.
Operating income was $10.9 million in the period from January 1, 2002 to
February 13, 2002 and $31.8 million in the period from February 14, 2002 to June
30, 2002. Combined operating income was $42.7 million for the six months ended
June 30, 2002. This represents an $8.1 million decrease, or 15.9%, from the
$50.8 million for the six months ended June 30, 2001. This decrease in operating
income is primarily due to higher depreciation and amortization expenses offset
partially by lower general and administrative expenses. Operating income as a
percentage of revenue was 27.3% in the period from January 1, 2002 to February
13, 2002, 24.3% in the period from February 14, 2002 to June 30, 2002 for a
combined total of 25.1% in the period from January 1, 2002 to June 30, 2002,
down from 29.8% in the period from January 1, 2001 to June 30, 2001.

         Interest income decreased $0.3 million, or 45.8%, to $0.4 million for
the three months ended June 30, 2002 from $0.8 million for the same period in
2001. Interest income as a percentage of revenues was 0.4% for the three months
ended June 30, 2002 down from 0.9% for the same period in 2001. Interest income
was $0.4 million in the period from January 1, 2002 to February 13, 2002 and
$0.6 million in the period from February 14, 2002 to June 30, 2002. Combined
interest income was $1.0 million for the six months ended June 30, 2002. This
represents a $0.6 million decrease from the $1.6 million interest income for the
six months ended June 30, 2001. This decrease is primarily due to the
extinguishment of the note receivable from Verizon in February 2002. Interest
income as a percentage of revenue was 1.1% in the period from January 1, 2002 to
February 13, 2002 and 0.4% in the period from February 14, 2002 to June 30,
2002, for a combined total interest income of 0.5% of revenue in the period from
January 1, 2002 to June 30, 2002, down from 0.9% of revenue in the period from
January 1, 2001 to June 30, 2001.

         Interest expense was $15.3 million for the three months ended June 30,
2002. There was no interest expense in 2001. Interest expense as a percentage of
revenues was 17.4% for the three months ended June 30, 2002. There was no
interest expense in the period from January 1, 2002 to February 13, 2002.
Interest expense was $23.2 million in the period from February 14, 2002 to June
30, 2002, resulting from the issuance of debt in connection with the acquisition
of TSI. There was no interest expense for the six months ended June 30, 2001.
Interest expense as a percentage of revenue was 17.8% in the period from
February 14, 2002 to June 30, 2002 for a combined total interest expense of
13.6% of revenue in the period from January 1, 2002 to June 30, 2002.

         Income tax expense decreased $8.1 million, or 75.7%, to $2.6 million
for the three months ended June 30, 2002 from $10.7 million for the same period
in 2001. Income tax expense as a percentage of revenues was 3.0% for the three
months ended June 30, 2002 down from 12.2% for the same period in 2001. Income
tax expense was $4.4 million in the period from January 1, 2002 to February 13,
2002 and $3.6 million in the period from February 14, 2002 to June 30, 2002.
Combined income tax expense was $8.0 million for the six months ended June 30,
2002. This represents a $12.2 million, or 60.4%, decrease from the $20.2 million
income tax expense for the six months ended June 30, 2001. This decrease is
primarily due to higher net interest expense associated with the debt incurred
in 2002 and higher depreciation and amortization expense in connection with the
acquisition of TSI. Our effective tax rate was 39.0% in the first quarter of
2002 as well as the first quarter of 2001.


                                       22


         Net income decreased $13.3 million, or 76.8%, to $4.0 million for the
three months ended June 30, 2002 from $17.3 million for the same period in 2001.
Net income as a percentage of revenues was 4.6% for the three months ended June
30, 2002 down from 19.6% for the same period in 2001. Net income was $6.9
million in the period from January 1, 2002 to February 13, 2002 and $5.6 million
in the period from February 14, 2002 to June 30, 2002. Combined net income was
$12.5 million for the six months ended June 30, 2002. This represents a $19.8
million, or 61.3%, decrease from the $32.2 million net income for the six months
ended June 30, 2001. This decrease is primarily due to higher net interest
expense associated with the debt incurred in 2002 and higher depreciation and
amortization expense in connection with the acquisition of TSI. Net income as a
percentage of revenue was 17.3% in the period from January 1, 2002 to February
13, 2002, and 4.1% in the period from February 14, 2002 to June 30, 2002, for a
combined total of 7.3% in the period from January 1, 2002 to June 30, 2002, down
from 18.9% in the period from January 1, 2001 to June 30, 2001.

         The $9.6 million of accrued preferred unit dividends in the period from
February 14, 2002 to June 30, 2002 relate to the 10% preferred yield on the
Class B preferred units issued on February 14, 2002. These dividends compound
quarterly.

Restructuring

         As part of the acquisition, the company developed a restructuring plan
to react to competitive pressures and increase operational efficiency. The plan
includes the termination of approximately 78 employees in Tampa and Dallas, or
6%, of the company's workforce and closure of the Dallas office. As a result,
the company accrued $3.3 million of expenses in relation to this plan as of
February 14, 2002 including $2.9 million for severance related to the reduction
in workforce and $0.4 million for costs to relocate existing employees. The
payments related to this plan will be incurred through the first quarter of
2003. The company expects this plan to result in reduced annual expenses of
approximately $10.3 million. As of June 30, 2002, $0.7 million of restructuring
costs had been paid with an accrual remaining of $2.6 million. On August 29,
2002 the company completed an additional restructuring resulting in the
termination of 73 employees or approximately 10% of the company's June 30, 2002
workforce. As a result the company will accrue $2.8 million in severance related
costs in August. The payments related to this restructuring will be incurred
through May 2003. The company expects this reorganization to result in reduced
annual expenses of approximately $9.5 million. Further restructuring may be
necessary in light of current economic conditions.

Liquidity and Capital Resources

         During the combined six months ended June 30, 2002, our operations
generated $35.7 million of cash compared to $45.5 million for the comparable
period in 2001. The decrease is primarily attributable to income tax payments
made during the period January 1, 2002 to February 13, 2002 and the payment of
closing costs related to the TSI acquisition during the period February 14, 2002
to June 30, 2002. Cash and cash equivalents were $28.2 million at June 30, 2002
as compared to $0.3 million at December 31, 2001, since we participated in a
cash sweep program with Verizon prior to the acquisition. Our working capital
decreased $84.3 million, from $106.7 million at December 31, 2001 to $22.4
million at June 30, 2002, primarily due to the elimination of the note
receivable from Verizon at the acquisition date, the current portion of term
note B and higher transition-related expense accruals. Capital expenditures for
property and equipment, including capitalized software costs increased from $2.7
million for the six months ended June 30, 2001 to $3.4 million for the combined
six months ended June 30, 2002. Dividends paid to Verizon, excluding non-cash
distributions, were $11.3 million in 2002 and $22.5 million in 2001.

         We have also used off-balance sheet financing in recent years primarily
in the form of operating leases for facility space and some equipment leasing
and we expect this will continue. Our remaining operating lease payment
obligations for 2002 total approximately $1.7 million, based on leases in effect
at June 30, 2002.

         For fiscal 2002, we expect to spend approximately $15.0 million for
capital expenditures, primarily for SS7 network expansion, a one-time cost for
new human resources and accounting information systems associated with our
separation from Verizon and other ongoing development of new services and
capital expenditures. As of June 30, 2002, $3.4 million had been incurred for
capital expenditures and we expect the balance will be incurred prior to
December 31, 2002. We expect that capital expenditures for fiscal 2003 will be
approximately the same.

         We have significant debt service payments including interest in future
years. Total cash interest payments related to the revolving credit facility,
term B loan and the senior notes will be in excess of $31.0 million in 2002. The
principal payment schedules require payments over a five- and seven-year period
for the term B loan and the senior notes, respectively, totaling to the
following combined principal payments: $15.0 million in 2002, $20.0 million in
2003, $35.0 million in 2004, $45.0 million in 2005 and $178.3 million in 2006.
Principal prepayments are required under certain circumstances and we may be
required to make such a prepayment after the end of the 2002 fiscal year.

         The senior credit facility contains various restrictive covenants. It
prohibits us from prepaying other indebtedness, including the senior notes, and
it requires us to maintain specified financial ratios, such as a minimum ratio
of pro forma EBITDA to interest expense, a minimum fixed charge coverage ratio,
a maximum ratio of senior debt to pro forma EBITDA and a maximum ratio of total
debt to pro forma EBITDA, and satisfy other financial condition tests

                                       23


including limitations on capital expenditures. In addition, the senior credit
facility prohibits us from declaring or paying any dividends and prohibits us
from making any payments with respect to the senior notes if we fail to perform
our obligations under, or fail to meet the conditions of, the senior credit
facility or if payment creates a default under the senior credit facility.

         The indenture governing the senior notes, among other things: (i)
restricts our ability and the ability of our subsidiaries to incur additional
indebtedness, issue shares of preferred stock, incur liens, pay dividends or
make certain other restricted payments and enter into certain transactions with
affiliates; (ii) prohibits certain restrictions on the ability of certain of our
subsidiaries to pay dividends or make certain payments to us; and (iii) places
restrictions on our ability and the ability of our subsidiaries to merge or
consolidate with any other person or sell, assign, transfer, lease, convey or
otherwise dispose of all or substantially all of our assets. The indenture
related to these notes and the senior credit facility also contain various
covenants which limit our discretion in the operation of our businesses.

         Our principal source of liquidity will be cash flow generated from
operations and borrowings under our new senior credit facility. Our principal
use of cash will be to meet debt service requirements, finance our capital
expenditures, make acquisitions and provide working capital. We expect that cash
available from operations combined with the availability under the $35.0 million
revolving line of credit will be sufficient to fund our operations, debt service
and capital expenditures for at least the next 12 months.

         Our ability to make payments on and to refinance our debt and to fund
planned capital expenditures will depend on our ability to generate sufficient
cash in the future. This, to some extent, is subject to general economic,
financial, competitive and other factors that are beyond our control. We believe
that, based upon current levels of operations, we will be able to meet our debt
service obligations when due. Significant assumptions underlie this belief,
including, among other things, that we will continue to be successful in
implementing our business strategy and that there will be no material adverse
developments in our business, liquidity or capital requirements. If our future
cash flow from operations and other capital resources are insufficient to pay
our obligations as they mature or to fund our liquidity needs, we may be forced
to reduce or delay our business activities and capital expenditures, sell
assets, obtain additional debt or equity capital or restructure or refinance all
or a portion of our debt, including the notes, on or before maturity. We cannot
assure you that we would be able to accomplish any of these alternatives on a
timely basis or on satisfactory terms, if at all. In addition, the terms of our
existing and future indebtedness, including the senior notes and our new senior
credit facility, may limit our ability to pursue any of these alternatives.

Effect of Inflation

         Inflation generally affects us by increasing our cost of labor,
equipment and new materials. We do not believe that inflation has had any
material effect on our results of operations during three and six month periods
ending 2001 and 2002.

Recent Accounting Pronouncements

         In June 2001, the Financial Accounting Standards Board issued
Statements No. 141, Business Combinations ("FAS 141") and No. 142, Goodwill and
Other Intangible Assets ("FAS 142"). FAS 141 addresses financial accounting and
reporting for business combinations while FAS 142 addresses financial accounting
and reporting for acquired goodwill and other intangible assets. FAS 141 applies
to all business combinations initiated after June 30, 2001 while FAS 142 is
required to be applied in fiscal years beginning after December 15, 2001. The
adoption of FAS 141 had a material impact on our financial statements due to the
segregation of identifiable intangibles separate from goodwill. Identifiable
intangible assets with other than indefinite lives will continue to be amortized
in the financial statements, however, goodwill and identifiable intangible
assets with indefinite lives will no longer be amortized. Other than the impact
on amortization, the adoption of FAS 142 is not expected to have a material
impact on our financial statements although we will be required to review our
intangibles and goodwill annually for indicators of impairment and this review
could result in recognition of impairment losses.

         In June 2001, the Financial Accounting Standards Board issued Statement
No. 143, Accounting for Asset Retirement Costs ("FAS 143"). This Statement
addresses financial accounting and reporting for obligations associated with the
retirement of tangible long-lived assets and the associated asset retirement
costs. This Statement is required to be applied in fiscal years beginning after
June 15, 2002. The adoption of this Statement is not expected to have a material
impact on our financial statements since we are not currently planning any
significant retirements of tangible long-lived assets.

         In August 2001, the Financial Accounting Standards Board issued
Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets ("FAS 144"). FAS 144 provides guidance on differentiating between assets
held and used and assets to be disposed of. This Statement is required to be
applied in fiscal years beginning after December 15, 2001. The adoption of this
Statement is not expected to have a material impact on our financial statements,
since we are not currently planning to dispose of any significant portions of
our long-lived assets.

         In April 2002, the Financial Accounting Standards Board issued
Statement No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of
FASB Statement No. 13, and Technical Corrections ("FAS 145"). This Statement
rescinds FASB Statement No. 4, Reporting Gains and Losses from Extinguishment of
Debt, and an amendment of that Statement, FASB Statement No. 64, Extinguishments
of Debt Made to Satisfy Sinking Fund Requirements. This Statement also rescinds
FASB Statement No. 44, Accounting for Intangible Assets of Motor Carriers. FAS
145 amends FASB Statement No. 13, Accounting for Leases, to eliminate an
inconsistency between the required accounting for sale-leaseback transactions
and the required accounting for certain lease modifications that have economic
effects that are similar to sale-leaseback transactions. FAS 145 also amends
other existing authoritative pronouncements to make various technical
corrections, clarify meanings, or describe their applicability under changed
conditions. Certain provisions of FAS 145 related to Statement 13 are effective
for transactions occurring after May 15, 2002. All other provisions of this
Statement will be effective for financial statements issued on or after May 15,
2002. The adoption of this Statement is not expected to have a material impact
on our financial statements since FAS 145 does not change the amount of gain or
loss but only the presentation in the income statement. No early extinguishment
of debt is currently expected.

         In June 2002, the Financial Accounting Standards Board issued Statement
No. 146, Accounting for Costs Associated with Exit or Disposal Activities ("FAS
146"). This Statement addresses financial accounting and reporting for costs
associated with exit or disposal activities and nullifies EITF Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs Incurred in a Restructuring)." The
provisions of FAS 146 are effective for exit or disposal activities that are
initiated after December 31, 2002. The adoption of this Statement is not
expected to have a material impact on our financial statements since we are not
currently planning any restructurings after December 31, 2002.

                                       24


Forward-Looking Statements

         We have made forward-looking statements within the meaning of Section
27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934
in this report. The words "believes," "anticipates," "plans," "expects,"
"intends," "estimates" and similar expressions are intended to identify
forward-looking statements. These forward-looking statements involve known and
unknown risks, uncertainties and other factors which may cause our actual
results, performance and achievements, or industry results, to be materially
different from any future results, performance or achievements expressed or
implied by such forward-looking statements.

         All forward-looking statements in this report are based on information
available to us on the date of this report. We undertake no obligation to
publicly update or revise any forward-looking statement, whether as a result of
new information, future events or otherwise. All subsequent written and oral
forward-looking statements attributable to us, or persons acting on our behalf,
are expressly qualified in their entirety by the cautionary statements contained
throughout this report.

ITEM 3:  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Market Risk

         We are exposed to changes in interest rates on our senior credit
facility. Our senior credit facility is variable rate debt. Interest rate
changes therefore generally do not affect the market value of such debt but do
impact the amount of our interest payments and, therefore, our future earnings
and cash flows, assuming other factors are held constant. As of June 30, 2002,
we had variable rate debt of approximately $293.3 million ($276.9 million net of
discount). Holding other variables constant, including levels of indebtedness, a
one percentage point increase in interest rates on our variable debt would have
had an estimated impact on pre-tax earnings and cash flows for the next year of
approximately $3.0 million. Under the terms of the senior credit facility at
least 45% of our funded debt must bear interest that is effectively fixed. To
that extent, we may be required to enter into interest rate protection
agreements establishing a fixed maximum interest rate with respect to a portion
of our total indebtedness. As of June 30, 2002, we were not required to enter
into interest rate protection agreements.


                                       25

         *3.4     Bylaws of TSI Telecommunication Holdings, Inc.

         *4.1     Purchase Agreement, dated February 5, 2002, among TSI Merger
                  Sub, Inc., TSI Telecommunication Holdings, LLC, TSI
                  Telecommunication Holdings, Inc., TSI Networks Inc., TSI
                  Finance Inc. and Lehman Brothers Inc.

         *4.2     Indenture, dated February 14, 2002, among TSI Merger Sub,
                  Inc., TSI Telecommunication Holdings, LLC, TSI
                  Telecommunication Holdings, Inc., TSI Networks Inc., TSI
                  Finance Inc. and The Bank of New York, as trustee.

         *4.3     Exchange and Registration Rights Agreement, dated March 27,
                  2001, by and among TSI Merger Sub, Inc., TSI Telecommunication
                  Holdings, LLC, TSI Telecommunication Holdings, Inc., TSI
                  Networks Inc., TSI Finance Inc. and Lehman Brothers Inc.

         *4.4     Notation of Guarantee, dated February 14, 2002, among TSI
                  Telecommunication Holdings, LLC, TSI Telecommunication
                  Holdings, Inc., TSI Networks Inc. and TSI Finance Inc.

         *4.5     Form of Rule 144A Global Note.

         *4.6     Form of Regulation S Global Note.

         *4.7     Form of Exchange Note.

         *10.1    Credit Agreement, dated February 14, 2002, among TSI
                  Telecommunication Holdings, Inc., TSI Telecommunication
                  Holdings, LLC, TSI Merger Sub, Inc., as Borrower, the several
                  Lenders from time to time parties thereto, Lehman Brothers
                  Inc., as Lead Arranger and Book Manager and Lehman Commercial
                  Paper Inc., as Administrative Agent.

         *10.2    Guarantee and Collateral Agreement, dated February 14, 2002,
                  among TSI Telecommunication Holdings, LLC, TSI
                  Telecommunication Holdings, Inc., TSI Telecommunication
                  Services Inc. and certain of their respective Subsidiaries,
                  and Lehman Commercial Paper Inc., as Administrative Agent.

         *10.3    Intellectual Property Security Agreement, dated February 14,
                  2002, between TSI Telecommunication Services Inc. and Lehman
                  Commercial Paper Inc., as administrative agent.

         *10.4    Guaranty of Wireless Revenue, dated February 14, 2002, between
                  Verizon Information Services Inc. and TSI Telecommunication
                  Services Inc.

         *10.5    Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  G. Edward Evans.

         *10.6    Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Raymond L. Lawless.


                                       27


         *10.7    Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Michael O' Brien.

         *10.8    Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Paul A. Wilcock.

         *10.9    Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Wayne Nelson.

         *10.10   Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Robert Clark.

         *10.11   Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Douglas Meyn.

         *10.12   Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Gilbert Mosher.

         *10.13   Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Christine Wilson Strom.

         *10.14   Senior Management Agreement, dated February 14, 2002, among
                  TSI Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Robert Garcia, Jr.

         *10.15   Consulting Agreement, dated February 14, 2002, among TSI
                  Telecommunication Holdings, LLC, TSI Merger Sub, Inc. and
                  Michael Hartman.

         *10.16   Securityholders Agreement, dated February 14, 2002, among TSI
                  Telecommunication Holdings, LLC, GTCR Fund VII, L.P., GTCR
                  Fund VII/A, L.P., GTCR Co-Invest, L.P., G. Edward Evans,
                  Raymond L. Lawless, Robert Clark, Robert Garcia, Jr., Douglas
                  Meyn, Gilbert Mosher, Wayne Nelson, Michael O'Brien, Christine
                  Wilson Strom, Paul Wilcock, Rajesh Shah, Christian Schiller,
                  Arnis Kins, John Kins and Snowlake Investment Pte Ltd.

         *10.17   Unit Purchase Agreement, dated February 14, 2002, among TSI
                  Telecommunication Holdings, LLC, GTCR Fund VII, L.P., GTCR
                  Fund VII/A, L.P. and GTCR Co-Invest, L.P.

         *10.18   Stock Purchase Agreement, dated February 14, 2002, by and
                  between TSI Communication Holdings, Inc. and TSI Communication
                  Holdings, LLC.

         *10.19   Purchase Agreement, dated February 14, 2002, between TSI
                  Telecommunication Holdings, LLC and Snowlake Investment Pte
                  Ltd.

         *10.20   Co-Interest Purchase Agreement, dated February 14, 2002,
                  between TSI Telecommunication Holdings, LLC and Project
                  Networks Partners LLC.


                                       28


         *10.21   Purchase Agreement, dated February 14, 2002, among TSI
                  Telecommunication Holdings, LLC, Christian Schiller, Arnis
                  Kins and John Kins.

         *10.22   Professional Services Agreement, dated February 14, 2002,
                  between GTCR Golder Rauner, L.L.C. and TSI Merger Sub, Inc.

         *10.23   Transition Services Agreement, dated February 14, 2002,
                  between Verizon Information Services Inc. and TSI
                  Telecommunication Services Inc.

         *10.24   Registration Agreement, dated February 14, 2002, among TSI
                  Telecommunication Holdings, LLC, GTCR Fund VII, L.P., GTCR
                  Fund VII/A, L.P., GTCR Co-Invest L.P., G. Edward Evans,
                  Raymond L. Lawless, Robert Clark, Robert Garcia, Jr., Douglas
                  Meyn, Gilbert Mosher, Wayne Nelson, Michael O'Brien, Christine
                  Wilson Strom, Paul Wilcock, Rajesh Shah, Christian Schiller,
                  Arnis Kins, John Kins and Snowlake Investment Pte Ltd.

         *10.25   Inducement Agreement, dated February 14, 2002, among GTCR Fund
                  VII, L.P., GTCR Fund VII/A, L.P., GTCR Co-Invest, L.P.,
                  Snowlake Investment Pte Ltd, GTCR Capital Partners, L.P. and
                  TSI Telecommunication Holdings, LLC.

         *10.26   Termination Agreement and Release (Verizon Data Services),
                  dated February 14, 2002, between Verizon Data Services, Inc.
                  and TSI Telecommunication Services, Inc.

         *10.27   Intellectual Property Agreement, dated February 14, 2002,
                  among Verizon Information Services, Inc., Verizon
                  Communications Inc. and TSI Telecommunication Services Inc.

         *10.28   Intellectual Property Letter Agreement, dated February 14,
                  2002, among Verizon Information Services, Inc., TSI
                  Telecommunication Services Inc. and TSI Telecommunication
                  Holdings, Inc.

         *10.29   Mainframe Computing Services Agreement, dated February 14,
                  2002, between Verizon Information Technologies Inc. and TSI
                  Telecommunication Services, Inc.

         *10.30   Distributed Processing Services Agreement, dated February 14,
                  2002, by and between Verizon Information Technologies Inc. and
                  TSI Telecommunications Services, Inc.

         *10.31   TSI Telecommunication Holdings, Inc. Founders' Stock Option
                  Plan.

         *10.32   Form of Nonqualified Stock Option Plan Stock Option Agreement
                  for Management.

         *10.33   Form of Nonqualified Stock Option Agreement for
                  Non-Management.

          10.34   Senior Management Agreement, dated June 3, 2002, among TSI
                  Telecommunication Holdings, LLC, TSI Telecommunication
                  Services, Inc. and Charles Drexler. (Incorporated by reference
                  to the Registrant's Form 10-Q for the quarter ended June 30,
                  2002.)

*    Previously filed as exhibits to the registrant's registration statement on
     Form S-4 (Registration Statement No. 333-88168)


(b)      REPORTS ON FORM 8-K
         No reports on Form 8-K were filed during the quarter ended June 30,
         2002.

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


                                       29

	(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;

	TSI Telecommunication Holdings, LLC
Date: April 3, 2003	By:	/s/ RAYMOND L. LAWLESS

		Raymond L. Lawless Chief Financial Officer

	(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;

	TSI Telecommunication Services Inc.
Date: April 3, 2003	By:	/s/ RAYMOND L. LAWLESS

		Raymond L. Lawless Chief Financial Officer

	(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;

	1.		I have reviewed this quarterly report on Form 10-Q/A of TSI Telecommunication Holdings, LLC (the “registrant”);

	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)		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

	TSI Telecommunication Holdings, LLC
Date: April 3, 2003	By:	/s/ G. EDWARD EVANS

		G. Edward Evans Chief Executive Officer