SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                ----------------
                                    FORM 10-Q


(X)      Quarterly report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934.

         For the quarterly period ended October 1, 2002 or

( )      Transition report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

         For the transition period from _____ to _____

                        Commission file number: 333-79419


                          VOLUME SERVICES AMERICA, INC.
                          -----------------------------
             (Exact name of registrant as specified in its charter)


           Delaware                                      57-0969174
           --------                                      ----------
(State or other jurisdiction                          (I.R.S. Employer
of incorporation or organization)                    Identification No.)


201 East Broad Street, Spartanburg, South Carolina                 29306
- --------------------------------------------------                 -----
   (Address of principal executive offices)                     (Zip code)

       Registrant's telephone number, including area code: (864) 598-8600
                                                           --------------

                                       N/A
              ----------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                              (X) YES       ( ) NO

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

The number of shares  outstanding of the  registrant's  Common Stock,  par value
$.01 per share, at November 15, 2002, was 100.





                          VOLUME SERVICES AMERICA, INC.
                                      INDEX


                                                                                                                  
PART I FINANCIAL INFORMATION..........................................................................................1

Item 1.  Financial Statements.........................................................................................2

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations.......................17

Item 3.  Quantitative and Qualitative Disclosures About Market Risk..................................................21

Item 4.  Controls and Procedures

PART II OTHER INFORMATION............................................................................................22

Item 1.  Legal Proceedings...........................................................................................22

Item 6.  Exhibits and Reports on Form 8-K............................................................................22


















                                       1


                                     PART I
                              FINANCIAL INFORMATION



VOLUME SERVICES AMERICA HOLDINGS, INC.


CONSOLIDATED BALANCE SHEETS (UNAUDITED)
OCTOBER 1, 2002 AND JANUARY 1, 2002 (In Thousands, Except Per Share Data)
- ----------------------------------------------------------------------------------------------------------------------

                                                                                   OCTOBER 1,           JANUARY 1,
ASSETS                                                                                2002                 2002
                                                                                 ----------------     ----------------

CURRENT ASSETS:
                                                                                                  
  Cash and cash equivalents                                                        $     10,460         $     15,142
  Accounts receivable, less allowance for doubtful accounts of
    $884 and $984 at October 1, 2002 and January 1, 2002,
    respectively                                                                         18,157               18,386
  Merchandise inventories                                                                16,544               13,221
  Prepaid expenses and other                                                              2,333                2,469
  Deferred income taxes                                                                   2,056                  701
                                                                                   ------------         ------------

          Total current assets                                                           49,550               49,919
                                                                                   ------------         ------------

PROPERTY AND EQUIPMENT:
  Leasehold improvements                                                                 49,842               47,548
  Merchandising equipment                                                                50,545               46,410
  Vehicles and other equipment                                                            9,172                8,426
  Construction in process                                                                   945                  176
                                                                                   ------------         ------------
          Total                                                                         110,504              102,560
  Less accumulated depreciation and amortization                                        (53,512)             (44,772)
                                                                                   ------------         ------------

          Property and equipment, net                                                    56,992               57,788
                                                                                   ------------         ------------

OTHER ASSETS:
  Contract rights, net                                                                  103,750               80,680
  Cost in excess of net assets acquired, net                                             46,457               46,457
  Deferred financing costs, net                                                           7,444                8,517
  Trademarks, net                                                                        17,049               17,049
  Other                                                                                   4,620                5,490
                                                                                   ------------         ------------

          Total other assets                                                            179,320              158,193
                                                                                   ------------         ------------

TOTAL ASSETS                                                                       $    285,862         $    265,900
                                                                                   ============         ============



                                       2




VOLUME SERVICES AMERICA HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS  (CONTINUED)(UNAUDITED)
OCTOBER 1, 2002 AND JANUARY 1, 2002
(In Thousands, Except Per Share Data)
- --------------------------------------------------------------------------------------------------------------------------

                                                                                      OCTOBER 1,             JANUARY 1,
LIABILITIES AND STOCKHOLDERS' DEFICIENCY                                                 2002                   2002
                                                                                  -----------------      -----------------

CURRENT LIABILITIES:
                                                                                                          
  Short-term note payable                                                                 $      -              $   4,750
  Current maturities of long-term debt                                                       1,150                  1,150
  Current maturities of capital lease obligation                                                 -                    267
  Accounts payable                                                                          18,877                 14,977
  Accrued salaries and vacations                                                            13,042                  8,546
  Liability for insurance                                                                    3,831                  2,934
  Accrued taxes, including income taxes                                                      6,437                  3,235
  Accrued commissions and royalties                                                         24,958                 11,901
  Accrued interest                                                                           1,019                  3,847
  Other                                                                                      4,821                  4,439
                                                                                          --------              ---------

          Total current liabilities                                                         74,135                 56,046
                                                                                          --------              ---------

LONG TERM LIABILITIES:
  Long-term debt                                                                           209,538                218,400
  Liability for insurance                                                                    2,488                    838
  Deferred income taxes                                                                      1,874                      -
  Other liabilities                                                                            848                    876
                                                                                          --------               --------

          Total long-term liabilities                                                      214,748                220,114
                                                                                          --------               --------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIENCY:
  Common stock, $0.01 par value - authorized: 1,000 shares; issued:
      526 shares; outstanding: 332 shares                                                        -                      -
  Additional paid-in capital                                                                67,330                 66,852
  Accumulated deficit                                                                      (19,308)               (26,062)
  Accumulated other comprehensive loss                                                        (464)                  (471)
  Treasury stock - at cost (194 shares)                                                    (49,500)               (49,500)
  Loans to related parties                                                                  (1,079)                (1,079)
                                                                                          --------               --------

          Total stockholders' deficiency                                                    (3,021)               (10,260)
                                                                                          --------               --------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY                                            $285,862               $265,900
                                                                                          ========               ========

See notes to consolidated financial statements.




                                       3


VOLUME SERVICES AMERICA HOLDINGS, INC.




CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(LOSS)(UNAUDITED)
THIRTEEN AND THIRTY-NINE WEEK PERIODS ENDED OCTOBER 1, 2002 AND OCTOBER 2, 2001
(In Thousands)
- ----------------------------------------------------------------------------------------------------------------------------------

                                                                  THIRTEEN WEEKS ENDED               THIRTY-NINE WEEKS ENDED
                                                          ------------------------------------------------------------------------
                                                              OCTOBER 1,         OCTOBER 2,         OCTOBER 1,        OCTOBER 2,
                                                                 2002               2001               2002              2001
                                                          ----------------   ----------------   ----------------  ----------------

                                                                                                       
Net sales                                                  $       195,100    $       177,559    $       449,361   $       418,399

Cost of sales                                                      156,459            143,533            365,537           342,476
Selling, general, and administrative                                16,015             13,155             42,599            35,759
Depreciation and amortization                                        6,734              6,076             19,006            18,161
Contract related losses                                                  -                933                699             4,132
                                                           ---------------    ---------------    ---------------   ---------------

Operating income                                                    15,892             13,862             21,520            17,871
Interest expense                                                     5,129              5,554             15,661            18,104
Other income, net                                                      (28)               (91)            (1,446)             (155)
                                                           ---------------    ---------------    ---------------   ---------------

Income (loss) before income taxes                                   10,791              8,399              7,305               (78)
Income tax provision                                                 1,008                -                  551                -
                                                           ---------------    ---------------    ---------------   ---------------

Net income (loss)                                                    9,783              8,399              6,754               (78)

Other comprehensive gain (loss) - foreign currency
  translation adjustment                                              (152)              (133)                 7              (176)
                                                           ---------------    ---------------    ---------------   ---------------

Comprehensive income (loss)                                $         9,631    $         8,266    $         6,761   $          (254)
                                                           ===============    ===============    ===============   ===============


See notes to consolidated financial statements.




                                       4


VOLUME SERVICES AMERICA HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIENCY (UNAUDITED)
FOR THE PERIOD JANUARY 1, 2002 TO OCTOBER 1, 2002
(In Thousands, Except Share Data)



                                                                                ACCUMULATED
                                                   ADDITIONAL                      OTHER                        LOANS TO
                                COMMON   COMMON     PAID-IN       ACCUMULATED  COMPREHENSIVE      TREASURY      RELATED
                                SHARES   STOCK      CAPITAL        DEFICIT         LOSS             STOCK       PARTIES      TOTAL

                                                                                                   
BALANCE,  JANUARY 1, 2002         332       $-     $ 66,852      $(26,062)        $ (471)        $(49,500)    $ (1,079)    $(10,260)

Noncash compensation                -        -          478             -              -                -            -          478

Foreign currency translation        -        -            -             -              7                             -            7

Net income                          -        -            -         6,754              -                -            -        6,754
                                  ---       ---    --------      --------         -------        --------     --------      -------

BALANCE,  OCTOBER 1, 2002         332       $-     $ 67,330      $(19,308)        $ (464)        $(49,500)    $ (1,079)     $(3,021)
                                  ===       ===    ========      ========         ======         ========     ========      =======



See notes to consolidated financial statements.









                                       5


VOLUME SERVICES AMERICA HOLDINGS, INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
THIRTY-NINE WEEK PERIODS ENDED OCTOBER 1, 2002 AND OCTOBER 2, 2001
(In Thousands)
- ----------------------------------------------------------------------------------------------------------------------

                                                                                   THIRTY-NINE WEEKS ENDED
                                                                            ---------------------------------------
                                                                              OCTOBER 1,             OCTOBER 2,
                                                                                 2002                   2001
                                                                            ----------------       ----------------

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                     
  Net income (loss)                                                                 $ 6,754                $  (78)
  Adjustments to reconcile net loss to net cash
    provided by operating activities:
    Depreciation and amortization                                                    19,006                 18,161
    Amortization of deferred financing costs                                          1,073                  1,074
    Contract related losses                                                             699                  4,132
    Noncash compensation                                                                478                    107
    Deferred tax change                                                                 551                      -
   Gain on disposition of assets                                                        (39)                   (32)
    Other                                                                                 7                   (176)
    Changes in assets and liabilities:
      Decrease (increase) in assets:
        Accounts receivable                                                             229                    794
        Merchandise inventories                                                      (3,323)                (5,592)
        Prepaid expenses                                                                136                   (332)
        Other assets                                                                     37                 (2,232)
      Increase (decrease) in liabilities:
        Accounts payable                                                              1,552                  4,303
        Accrued salaries and vacations                                                4,496                  2,446
        Liability for insurance                                                       2,547                    254
        Accrued commissions and royalties                                            13,057                  3,978
        Other liabilities                                                               728                   (711)
                                                                                   --------                -------

          Net cash provided by operating activities                                  47,988                 26,096
                                                                                   --------                -------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment, net                                            (7,622)                (6,185)
  Proceeds from sale of property and equipment                                        2,387                     62
  Contract rights acquired, net                                                     (35,904)               (16,420)
                                                                                   --------                -------

          Net cash used in investing activities                                     (41,139)               (22,543)
                                                                                   --------                -------



                                       6


VOLUME SERVICES AMERICA HOLDINGS, INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)(UNAUDITED)
THIRTY-NINE WEEK PERIODS ENDED OCTOBER 1, 2002 AND OCTOBER 2, 2001
(In Thousands)

                                                                                       THIRTY-NINE WEEKS ENDED
                                                                                  ---------------------------------
                                                                                  OCTOBER 1,             OCTOBER 2,
                                                                                     2002                   2001
                                                                                  ----------             ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
                                                                                                    
  Net repayments - revolving loans                                                $ (12,750)              $ (2,000)
  Principal payments on long-term debt                                                 (862)                  (862)
  Principal payments on capital lease obligations                                      (267)                  (167)
  Increase in bank overdrafts                                                         2,348                  1,745
  Loans to related parties                                                                -                    (35)
                                                                                  ---------               --------

           Net cash used in financing activities                                    (11,531)                (1,319)
                                                                                  ---------               --------

INCREASE/(DECREASE) IN CASH                                                          (4,682)                 2,234

CASH AND CASH EQUIVALENTS:
  Beginning of period                                                                15,142                 14,726
                                                                                  ---------               --------

  End of period                                                                   $  10,460               $ 16,960
                                                                                  =========               ========



See notes to consolidated financial statements.




                                       7


VOLUME SERVICES AMERICA HOLDINGS, INC.


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
THIRTY-NINE WEEK PERIODS ENDED OCTOBER 1, 2002 AND OCTOBER 2, 2001
- --------------------------------------------------------------------------------


1.    GENERAL

      Volume Services America Holdings,  Inc.  ("Volume  Holdings," and together
      with its subsidiaries,  the "Company") is a holding company, the principal
      assets of which are the capital stock of its  subsidiary,  Volume Services
      America,  Inc. ("Volume  Services  America").  Volume Holdings'  financial
      information is therefore substantially the same as that of Volume Services
      America.  Volume Services America is also a holding company, the principal
      assets  of  which  are  the  capital  stock  of its  subsidiaries,  Volume
      Services,   Inc.  ("Volume  Services")  and  Service  America  Corporation
      ("Service  America").  The  Company  is  owned by its  senior  management,
      Blackstone Capital Partners II Merchant Banking Fund, L.P. ("BCP II"), and
      General Electric Capital Corporation ("GE Capital").

      The  accompanying  financial  statements  of  Volume  Holdings  have  been
      prepared  pursuant  to the rules and  regulations  of the  Securities  and
      Exchange Commission for interim financial reporting.  Accordingly, they do
      not include all of the  information  and  footnotes  required by generally
      accepted accounting principles for complete financial statements. However,
      such  information  reflects all adjustments  (consisting  solely of normal
      recurring adjustments) which are, in the opinion of management,  necessary
      for a fair statement of results for the interim periods.

      The results of operations for the thirty-nine week period ended October 1,
      2002 are not necessarily  indicative of the results to be expected for the
      fifty-two  week fiscal year ending  December  31, 2002 due to the seasonal
      aspects  of  the  business.   The  accompanying   consolidated   financial
      statements  and  notes  thereto  should  be read in  conjunction  with the
      audited financial  statements and notes thereto for the year ended January
      1, 2002 included in the Company's annual report on Form 10-K.

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Reclassifications - Certain amounts in 2001 have been reclassified,  where
      applicable,  to conform to the financial  statement  presentation  used in
      2002.

      New  Accounting  Standards  -  In  July  2001,  the  Financial  Accounting
      Standards  Board  ("FASB")  issued   Statement  of  Financial   Accounting
      Standards  ("SFAS") No. 142 ("SFAS 142")  "Goodwill  and Other  Intangible
      Assets",  which became  effective for the Company on January 2, 2002. SFAS
      142 requires, among other things,  discontinuing  amortization of goodwill
      and identifiable intangible assets with indefinite lives. In addition, the
      standard includes provisions for the  reclassification of certain existing
      recognized  intangibles as goodwill,  reassessment  of the useful lives of
      existing recognized  intangibles,  reclassification of certain intangibles
      out of previously  reported  goodwill and the  identification of reporting
      units for purposes of assessing  potential future impairments of goodwill.
      The Company has adopted SFAS 142 and completed  the required  transitional
      impairment  test  and  found  there  to  be  no  related  impairments.  In
      accordance with the standard, the Company discontinued the amortization of
      goodwill and trademarks,  identified  intangible  assets  which management
      believe have indeterminable lives.  A reconciliation of  net income (loss)
      to adjusted net income is as follows:


                                       8




                                            THIRTEEN WEEKS ENDED            THIRTY-NINE WEEKS ENDED
                                      ------------------------------    -----------------------------
                                       OCTOBER 1,      OCTOBER 2,       OCTOBER 1,       OCTOBER 2,
                                          2002            2001             2002             2001
                                      --------------  --------------    ------------    -------------
                                                                (In thousands)
                                                                              
Reported net income (loss)                $ 9,783         $ 8,399          $ 6,754        $   (78)
  Goodwill amortization                        -              443               -           1,328
  Trademark amortization                       -              171               -             515
                                          -------         -------          -------        -------
Adjusted net income                       $ 9,783         $ 9,013          $ 6,754        $ 1,765
                                          =======         =======          =======        =======



     In August 2001, the FASB issued SFAS No. 144 "Accounting for the Impairment
     or Disposal of Long-Lived Assets" which addresses financial  accounting and
     reporting for the impairment or disposal of long-lived assets. SFAS No. 144
     superseded  Statement of Financial  Standards No. 121,  "Accounting for the
     Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed
     Of". SFAS No. 144 became  effective for the Company on January 2, 2002. The
     adoption of SFAS 144 had no significant  impact on the Company's  financial
     position or results of operations.

     In April 2002, the FASB issued SFAS No. 145,  Rescission of FASB Statements
     No.  4, 44 and 64,  Amendment  of FASB  Statement  No.  13,  and  Technical
     Corrections.  First,  SFAS No. 145 rescinds SFAS No. 4, Reporting Gains and
     Losses from  Extinguishment  of Debt,  and an amendment of that  statement,
     SFAS  No.  64,   Extinguishment  of  Debt  Made  to  Satisfy   Sinking-Fund
     Requirements. Because of the rescission of SFAS No. 4, the gains and losses
     from the  extinguishment of debt are no longer required to be classified as
     extraordinary items. SFAS No. 64 amended SFAS No. 4 and is no longer needed
     because SFAS No. 4 is rescinded. Second, SFAS No. 145 rescinds SFAS No. 44,
     Accounting  for  Intangible  Assets of Motor  Carriers.  This statement was
     originally issued to establish  accounting  requirements for the effects of
     transition  to the  provisions  of the Motor  Carrier Act of 1980. As those
     transitions are complete,  SFAS No. 44 is no longer needed. Third, SFAS No.
     145 amends SFAS No. 13,  Accounting for Leases,  to require  sale-leaseback
     accounting for certain lease  modifications that have economic effects that
     are similar to sale-leaseback transactions. The amendment of SFAS No. 13 is
     effective for transactions  occurring after May 15, 2002. There has been no
     impact on the Company due to the amendment of SFAS No. 13. Lastly, SFAS No.
     145 makes various technical corrections to existing pronouncements that are
     not substantive in nature.  The Company has not yet evaluated the impact of
     the rescission on its financial position or  results of operations  of SFAS
     No. 4,  44  and  64 and the other technical corrections prescribed  by this
     statement, all of which become  effective for the Company in fiscal 2003.

     In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated
     with  Exit or  Disposal  Activities.  This  statement  addresses  financial
     accounting  and  reporting  for  costs  associated  with  exit or  disposal
     activities  and nullifies  Emerging  Issues Task Force  ("EITF")  Issue No.
     94-3, Liability  Recognition for Certain Employees Termination Benefits and
     Other  Costs to Exit an Activity  (Including  Certain  Costs  Incurred in a
     Restructuring).  The  Company  has not yet  evaluated  the  impact  of this
     statement on its financial position or results of operations.

     Contract rights - During the  thirty-nine  weeks ended October 1, 2002, the
     Company  entered into contracts to provide  specified  concession and other
     services. Contract rights of approximately $35.9 million were purchased and
     will  be  amortized  on a  straight  line  basis  over  the  lives  of  the
     agreements.

     Insurance - At the  beginning  of fiscal 2002,  the Company  adopted a high
     deductible  insurance  program for general  liability,  auto  liability and
     workers'   compensation  risk  supplemented  by  stop-loss  type  insurance
     policies.  During the fiscal  years 1999  through  2001,  the Company had a
     premium-based insurance program for general liability, automobile liability
     and  workers'  compensation  risk.  Prior to fiscal  1999,  the Company was
     primarily  self-insured  for general  liability,  automobile  liability and
     workers' compensation risks, supplemented by

                                       9


     stop-loss type insurance  policies.  Management  determines the estimate of
     the reserve for the deductible and  self-insurance  considering a number of
     factors,  including  historical  experience and actuarial assessment of the
     liabilities for reported claims and claims incurred but not reported.

     The Company became  self-insured  for employee health insurance in December
     1999.  Prior to December  1999, the Company had a  premium-based  insurance
     program.  The reserve for the employee health  self-insurance  liability is
     based on claims filed and estimates for claims incurred but not reported.

     Income Taxes - The provision for income taxes includes  federal,  state and
     foreign taxes currently payable,  and the change in deferred tax assets and
     liabilities.  Deferred tax assets and  liabilities  are  recognized for the
     expected  future tax  consequences  of  temporary  differences  between the
     carrying amounts and the tax basis of assets and  liabilities.  A valuation
     allowance  is  established  for  deferred tax assets when it is more likely
     than not that the benefits of such assets will not be realized.

     Income taxes for the thirty-nine weeks ended October 1, 2002 and October 2,
     2001 are calculated using the projected  effective tax rate for fiscal 2002
     and 2001,  respectively,  which in fiscal  2002  includes  the  reversal of
     approximately  $0.8 million of valuation  allowances on deferred tax assets
     and the utilization of approximately $0.9 million of wages and tip credits.

3.   CONTRACT RELATED LOSSES

     Contract  related  losses for the  thirty-nine  weeks ended October 1, 2002
     reflect  an  impairment  charge  of  approximately  $0.7  million  for  the
     write-down of contract rights.  For the thirty-nine  weeks ended October 2,
     2001, contract related losses consist of approximately $1.8 million for the
     write-down  of property  and  equipment  and a  receivable  reserve of $2.3
     million  related  to  two  of  the  Company's  customers  which  filed  for
     reorganization under Chapter 11 of the Bankruptcy Code.

4.   COMMITMENTS AND CONTINGENCIES

     The  Company is from time to time  involved  in various  legal  proceedings
     incidental to the conduct of its   business.  In the opinion of management,
     any liabilities  arising out of any currently pending  proceedings will not
     have a material  adverse  effect on our  financial  condition or results of
     operations.

5.   EXECUTIVE EMPLOYMENT AGREEMENT

     Effective April 15, 2002, the Company entered into an Executive  Employment
     Agreement (the "Agreement") with its Chief Executive  Officer,  Lawrence E.
     Honig. The Agreement provides for the grant of stock options equal to three
     percent of the total outstanding number of shares of Volume Holdings on the
     option issuance date pursuant to a stock option plan that was to be adopted
     within 180 days of the effective date of the Agreement.  As of November 15,
     2002,  The Company and the Chief  Executive  Officer are working to develop
     the stock option plan,  which they anticipate will be completed in the near
     future.  The exercise  price is to be  equivalent  to the fair value of the
     common stock as established by the board of directors on the grant date and
     the stock options will vest 20% per year during a period of five years. The
     stock  options will  terminate  ten years from the grant date.  The Company
     plans to  measure  compensation  cost,  if any,  associated  with the stock
     options based upon the intrinsic value of the stock options measured at the
     grant date, in  accordance  with the  provisions  of Accounting  Principles
     Board Opinion No. 25, "Accounting for Stock Issued to Employees".


                                       10


6.   NON-GUARANTOR SUBSIDIARIES FINANCIAL STATEMENTS

     The Company's  $100 million in 11 1/4% senior  subordinated  notes due 2009
     are jointly and  severally  guaranteed  by Volume  Holdings  and all of the
     subsidiaries  of Volume  Service  America (the  "Guarantor  Subsidiaries"),
     except for certain  non-wholly  owned U.S.  subsidiaries  and one  non-U.S.
     subsidiary (together the "Non-Guarantor Subsidiaries"). The following table
     sets  forth  the  condensed  consolidated  financial  statements  of Volume
     Holdings, the Guarantor Subsidiaries and the Non-Guarantor  Subsidiaries as
     of October 1, 2002 and January 1, 2002 (in the case of the balance sheets),
     for the thirteen and  thirty-nine  week periods ended,  October 1, 2002 and
     October  2,  2001  (in  the  case  of  the  statements  of  operations  and
     comprehensive  income (loss)) and for the  thirty-nine  week periods ended,
     October 1, 2002 and October 2, 2001 (in the case of the  statements of cash
     flows).



                              CONSOLIDATING CONDENSED BALANCE SHEET, OCTOBER 1, 2002 (IN THOUSANDS)

                                                          COMBINED       COMBINED
                                             PARENT      GUARANTOR     NON-GUARANTOR
ASSETS                                      COMPANY     SUBSIDIARIES   SUBSIDIARIES  ELIMINATIONS   CONSOLIDATED

Current assets:
                                                                                       
  Cash and cash equivalents                $      -      $ 10,241        $   219       $      -       $ 10,460
  Accounts receivable                             -        16,695          1,462              -         18,157
  Other current assets                            -        26,613          1,655         (7,335)        20,933
                                           --------      --------        -------       --------       --------
           Total current assets                   -        53,549          3,336         (7,335)        49,550
Property and equipment                            -        53,748          3,244              -         56,992
Contract rights, net                              -       102,922            828              -        103,750
Cost in excess of net assets acquired, net        -        46,457              -              -         46,457
Investment in subsidiaries                   (3,021)            -              -          3,021              -
Other assets                                      -        29,091             22              -         29,113
                                           --------      --------        -------       --------       --------

Total assets                               $ (3,021)     $285,767        $ 7,430       $ (4,314)      $285,862
                                           ========      ========        =======       ========       ========

LIABILITIES AND STOCKHOLDERS' DEFICIENCY

Current liabilities:
  Intercompany liabilities                 $      -      $      -        $ 7,335       $ (7,335)      $      -
  Other current liabilities                       -        71,842          2,293              -         74,135
                                           --------      --------        -------       --------       --------
           Total current liabilities              -        71,842          9,628         (7,335)        74,135
Long-term debt                                    -       209,538              -              -        209,538
Other liabilities                                 -         5,210              -              -          5,210
                                           --------      --------        -------       --------       --------
           Total liabilities                      -       286,590          9,628         (7,335)       288,883
                                           --------      --------        -------       --------       --------

Stockholders' deficiency:
  Common stock                                    -             -              -              -              -
  Additional paid-in capital                 67,330        67,330              -        (67,330)        67,330
  Accumulated deficit                       (19,308)      (17,574)        (1,734)        19,308        (19,308)
  Treasury stock and other                  (51,043)      (50,579)          (464)        51,043        (51,043)
                                           --------      --------        -------       --------       --------
           Total stockholders' deficiency    (3,021)         (823)        (2,198)         3,021         (3,021)
                                           --------      --------        -------       --------       --------

Total liabilities and stockholders'
  deficiency                               $ (3,021)     $285,767        $ 7,430       $ (4,314)      $285,862
                                           ========      ========        =======       ========       ========



                                       11




                               CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
                                        THIRTEEN WEEK PERIOD ENDED OCTOBER 1, 2002 (IN THOUSANDS)

                                                        COMBINED           COMBINED
                                         VOLUME         GUARANTOR        NON-GUARANTOR
                                        HOLDINGS      SUBSIDIARIES       SUBSIDIARIES   ELIMINATIONS     CONSOLIDATED

                                                                                             
Net sales                                 $               $ 186,674         $ 8,426       $                 $ 195,100

Cost of sales                                               149,211           7,248                           156,459
Selling, general, and administrative                         15,129             886                            16,015
Depreciation and amortization                                 6,483             251                             6,734
                                          ---------       ---------         -------       -----------       ---------
Operating income                                             15,851              41                            15,892
Interest expense                                              5,129                                             5,129
Other income, net                                               (28)                                              (28)
                                          ---------       ---------         -------       -----------       ---------
Income before income taxes                                   10,750              41                            10,791
Income tax provision                                          1,008               -                             1,008
                                          ---------       ---------        --------       -----------       ---------
Equity in earnings of subsidiaries            9,783               -               -            (9,783)              -
                                          ---------       ---------        --------       -----------       ---------
Net income                                    9,783           9,742              41            (9,783)          9,783
Other comprehensive loss -
foreign currency translation adjustment          -               -             (152)              -              (152)
                                          ---------       ---------        --------       -----------       ---------

Comprehensive income (loss)               $   9,783       $   9,742        $   (111)      $    (9,783)      $   9,631
                                          =========       =========        ========       ===========       =========

                               CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
                                     THIRTY-NINE WEEK PERIOD ENDED OCTOBER 1, 2002 (IN THOUSANDS)

                                                           COMBINED           COMBINED
                                            VOLUME         GUARANTOR        NON-GUARANTOR
                                           HOLDINGS      SUBSIDIARIES       SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED

Net sales                                  $              $ 426,300       $  23,061        $               $  449,361

Cost of sales                                               345,646          19,891                           365,537
Selling, general, and administrative                         40,316           2,283                            42,599
Depreciation and amortization                                18,291             715                            19,006
Contract related losses                                         699              -                                699
                                           --------       ---------       ---------        ---------        ---------
Operating income                                             21,348             172                            21,520
Interest expense                                             15,646              15                            15,661
Other income, net                                            (1,445)             (1)                           (1,446)
                                           --------       ---------       ---------        ---------        ---------
Income before income taxes                                    7,147             158                             7,305
Income tax provision                                            551              -                                551
                                           --------       ---------       ---------        ---------        ---------
Loss in earnings of subsidiaries              6,754              -               -            (6,754)              -
                                           --------       ---------       ---------        ---------        ---------
Net income                                    6,754           6,596             158           (6,754)           6,754
Other comprehensive gain -
foreign currency translation adjustment          -               -                7                -                7
                                           --------       ---------       ---------        ---------        ---------

Comprehensive income                       $  6,754       $   6,596       $     165        $  (6,754)       $   6,761
                                           ========       =========       =========        =========        =========


                                       12



                                         CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
                                  THIRTY-NINE WEEK PERIOD ENDED OCTOBER 1, 2002 (IN THOUSANDS)

                                                                      COMBINED          COMBINED
                                                          VOLUME      GUARANTOR         NON-GUARANTOR
                                                         HOLDINGS   SUBSIDIARIES        SUBSIDIARIES   CONSOLIDATED

                                                                                             
Cash Flows Provided by Operating  Activities                $ -       $ 47,331           $ 657           $ 47,988
                                                            ----      --------           -----           --------

Cash Flows from Investing Activities:
  Purchase of property and equipment, net                     -         (7,018)           (604)            (7,622)
  Proceeds from sale of property, plant and equipment                    2,387                              2,387
  Contract rights acquired, net                               -        (35,904)             -             (35,904)
                                                            ----      --------           -----           --------

           Net cash used in investing activities              -        (40,535)           (604)           (41,139)
                                                            ----      --------           -----           --------

Cash Flows from Financing Activities:
  Net repayments - revolving loans                             -       (12,750)              -            (12,750)
  Principal payments on long-term debt                         -          (862)              -               (862)
  Principal payments on capital lease obligations              -          (267)              -               (267)
  Increase in bank overdrafts                                  -         2,348                              2,348
                                                            ----      --------           -----           --------

    Net cash used in financing activities                      -       (11,531)                           (11,531)
                                                            ----      --------           -----           --------

Increase (decrease) in cash                                    -        (4,735)             53             (4,682)

Cash and cash equivalents - beginning of period                -        14,976             166             15,142
                                                            ----      --------           -----           --------

Cash and cash equivalents - end of period                   $  -      $ 10,241           $ 219           $ 10,460
                                                            ====      ========           =====           ========








                                       13



CONSOLIDATING CONDENSED BALANCE SHEET JANUARY 1, 2002 (IN THOUSANDS)


                                                         COMBINED       COMBINED
                                            PARENT      GUARANTOR     NON-GUARANTOR
ASSETS                                     COMPANY      SUBSIDIARIES   SUBSIDIARIES  ELIMINATIONS   CONSOLIDATED

Current assets:
                                                                                       
  Cash and cash equivalents                $             $ 14,976        $   166        $             $ 15,142
  Accounts receivable                                      16,471          1,915                        18,386
  Other current assets                                     23,667          1,028          (8,304)       16,391
                                                         --------        -------        --------      --------
           Total current assets                            55,114          3,109          (8,304)       49,919
Property and equipment                                     54,607          3,181                        57,788
Contract rights, net                                       79,890            790                        80,680
Cost in excess of net assets acquired, net                 46,457                                       46,457
Investment in subsidiaries                  (10,260)                                      10,260
Other assets                                               31,050              6                        31,056
                                           --------      --------        -------        --------      --------

Total assets                               $(10,260)     $267,118        $ 7,086        $  1,956      $265,900
                                           ========      ========        =======        ========      ========

Liabilities and Stockholders' Deficiency

Current liabilities:
  Intercompany liabilities                 $             $               $ 8,304        $ (8,304)    $
  Other current liabilities                                54,901          1,145                        56,046
                                           --------      --------        -------        --------     ---------
           Total current liabilities                       54,901          9,449          (8,304)       56,046
Long-term debt                                            218,400                                      218,400
Other liabilities                                           1,714                                        1,714
                                           --------      --------        -------        --------     ---------
           Total liabilities                              275,015          9,449          (8,304)      276,160
                                           --------      --------        -------        --------     ---------

Stockholders' deficiency:
  Common stock
  Additional paid-in capital                 66,852        66,852                        (66,852)       66,852
  Accumulated deficit                       (26,062)      (24,170)        (1,892)         26,062       (26,062)
  Treasury stock and other                  (51,050)      (50,579)          (471)         51,050       (51,050)
                                           --------      --------        -------       ---------     ---------
           Total stockholders' deficiency   (10,260)       (7,897)        (2,363)         10,260       (10,260)
                                           --------      --------        -------       ---------     ---------

Total liabilities and stockholders'
  deficiency                               $(10,260)     $267,118        $ 7,086       $   1,956     $ 265,900
                                           ========      ========        =======       =========     =========





                                       14




                            CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
                                   THIRTEEN WEEK PERIOD ENDED OCTOBER 2, 2001 (IN THOUSANDS)


                                                       COMBINED        COMBINED
                                          VOLUME      GUARANTO       NON-GUARANTOR
                                         HOLDINGS    SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED

                                                                                         
Net sales                                              $170,669         $ 6,890                         $177,559

Cost of sales                                           137,704           5,829                          143,533
Selling, general, and administrative                     12,672             483                           13,155
Depreciation and amortization                             5,864             212                            6,076
Contract related losses                                     933               -                              933
                                                       --------         -------                         --------
Operating income                                         13,496             366                           13,862
Interest expense                                          5,443             111                            5,554
Other income, net                                           (85)             (6)                             (91)
                                                       --------         -------                         --------
Equity in earnings of subsidiaries       $ 8,399              -               -        $ (8,399)               -
                                         -------       --------         -------        --------         --------
Net income                                 8,399          8,138             261          (8,399)           8,399

Other comprehensive loss -
foreign currency translation adjustment       -              -             (133)             -              (133)
                                         -------        -------         -------        --------         --------

Comprehensive income                     $ 8,399        $ 8,138         $   128        $ (8,399)        $  8,266
                                         =======        =======         =======        ========         ========



                          CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
                                    THIRTY-NINE WEEK PERIOD ENDED OCTOBER 2, 2001 (IN THOUSANDS)

                                                       COMBINED        COMBINED
                                          VOLUME       GUARANTOR     NON-GUARANTOR
                                         HOLDINGS     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS  CONSOLIDATED

Net sales                                              $399,266         $19,133                        $418,399

Cost of sales                                           325,686          16,790                         342,476
Selling, general, and administrative                     34,504           1,255                          35,759
Depreciation and amortization                            17,562             599                          18,161
Contract related losses                                   4,132               -                           4,132
                                                       --------         -------                        --------
Operating income                                         17,382             489                          17,871
Interest expense                                         17,993             111                          18,104
Other income, net                                          (130)            (25)                           (155)
                                                       --------         -------                        --------
Income (loss) before income taxes                          (481)            403                             (78)
Loss in earnings of subsidiaries           $ (78)             -               -           $ 78                -
                                           -----       --------         -------           ----         --------
Net income (loss)                            (78)          (481)            403             78              (78)

Other comprehensive loss -
foreign currency translation adjustment       -              -             (176)            -              (176)
                                           -----       -------          -------           ----         --------

Comprehensive income (loss)                $ (78)      $   (481)        $   227           $ 78         $   (254)
                                           =====       ========         =======           ====         ========



                                       15



                                         CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
                                   THIRTY-NINE WEEK PERIOD ENDED OCTOBER 2, 2001 (IN THOUSANDS)

                                                                  COMBINED            COMBINED
                                                       VOLUME     GUARANTOR         NON-GUARANTOR
                                                      HOLDINGS  SUBSIDIARIES         SUBSIDIARIES   CONSOLIDATED

                                                                                          
Cash Flows from Operating Activities                     $ -      $ 26,375            $ (279)         $ 26,096
                                                         ---      --------            ------          --------

Cash Flows from Investing Activities:
  Purchase of property and equipment                        -        (6,120)             (65)            (6,185)
  Proceeds from sale of property and equipment              -            62                -                 62
  Purchase of contract rights                               -       (16,420)               -            (16,420)
                                                          ---      --------           -------         ---------

           Net cash used in investing activities            -       (22,478)             (65)           (22,543)
                                                          ---      --------           ------          ---------

Cash Flows from Financing Activities:
  Principal payments on long-term debt                      -          (862)               -               (862)
  Net repayments - revolving loans                          -        (2,000)               -             (2,000)
  Principal payments on capital lease obligations           -          (167)               -               (167)
  Increase in bank overdrafts                               -         1,745                -              1,745
  Increase in loans to related parties                      -           (35)               -                (35)
                                                          ---      --------           ------          ---------

           Net cash used in financing activities            -        (1,319)               -             (1,319)
                                                          ---      --------           ------          ---------

Increase (decrease) in cash                                 -         2,578             (344)             2,234

Cash and cash equivalents - beginning of period             -        14,158              568             14,726
                                                          ---      --------           ------          ---------

Cash and cash equivalents - end of period                 $ -      $ 16,736           $  224          $  16,960
                                                          ===      ========           ======          =========








                                       16


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

SEASONALITY AND QUARTERLY RESULTS

The  Company's  sales and  operating  results  have  varied and are  expected to
continue to vary, from quarter to quarter (a quarter is comprised of thirteen or
fourteen weeks), as a result of factors which include:

     o    seasonal patterns within the industry;

     o    the unpredictability in the number, timing and type of new contracts;

     o    the timing of contract expirations and events; and

     o    the level of attendance at the facilities we serve.

Business at the  principal  types of  facilities  we serve is seasonal in nature
with Major League Baseball ("MLB") and minor league baseball sales  concentrated
in the second and third  quarter,  the  majority  of  National  Football  League
("NFL")  activity  occurring in the fourth  quarter and  convention  centers and
arenas  generally  hosting  fewer events  during the summer  months.  Results of
operations  for any  particular  quarter  may not be  indicative  of  results of
operations for future periods.

Set forth  below are  comparative  net sales by quarter (in  thousands)  for the
first three  quarters of fiscal 2002 and four quarters of fiscal 2001 and fiscal
2000:

                                2002            2001             2000
                                ----            ----             ----

         1st Quarter.......    $87,840       $ 83,194         $ 80,120

         2nd Quarter.......  $166,421        $157,646         $143,637

         3rd Quarter.......  $195,100        $177,559         $188,289

         4th Quarter.......         -        $124,714         $110,487


RESULTS OF OPERATIONS

THIRTEEN  WEEKS  ENDED  OCTOBER 1, 2002  COMPARED  TO THE  THIRTEEN  WEEKS ENDED
OCTOBER 2, 2001

         Net sales - Net sales of $195.1  million for the  thirteen  weeks ended
October 1, 2002  increased  by $17.5  million  (approximately  10%) from  $177.6
million in the prior year period.  The  Company's  results for the thirteen week
period of 2001 were adversely impacted by the events of September 11, 2001 which
are  estimated  to  have  reduced  net  sales  during  the  period  by  7%.  The
postponement  of 28 MLB games  until the 4th fiscal  quarter  and four NFL games
until fiscal 2002 had the most  significant  impact on the  Company's net sales.
For the current year period, 28 more MLB games were played including one playoff
game  resulting  in  higher  net  sales of  approximately  $7.1  million  at the
Company's MLB  accounts.  Net sales at NFL venues  generated an additional  $5.1
million due primarily to 4 additional games.  Finally, a successful summer music
amphitheater  season contributed an increase in net sales of $3.4 million during
the period.



                                       17


         Cost of sales - Cost of sales of $156.5  million for the thirteen  week
ended October 1, 2002  increased by $13.0  million from $143.5  million from the
prior year period due primarily to the increase in sales  volume.  Cost of sales
as a percentage of net sales decreased by  approximately  1% from the prior year
period to 80%. This decrease was due mainly to efficiencies  associated with the
greater sales volume and an overall lower  commission rate arising from a change
in sales mix from contracts with high commission  rates in the prior year period
to those with slightly lower rates in the current period.

         Selling,  general and  administrative  expenses - Selling,  general and
administrative  expenses  of  $16.0  million  increased  approximately  .8% as a
percentage  of net sales from the prior year period.  The increase was primarily
the result of higher  insurance  costs due to dramatic  price  increases  in the
insurance  market  following  September  11,  2001,  higher  corporate  overhead
expenses  related to the  addition of  management  positions  and an increase in
professional fees.

         Depreciation and amortization - For the thirteen weeks ended October 1,
2002, depreciation and amortization was $6.7 million compared to $6.1 million in
the prior year  period.  The  increase was  principally  attributable  to higher
amortization  expense related to investments for the renewal and/or  acquisition
of certain contracts,  partially offset by a decline in amortization as a result
of the  discontinuation of goodwill and trademark  amortization ($.6 million) in
accordance  with Statement of Financial  Accounting  Standards No. 142 "Goodwill
and Other Intangible Assets."

         Contract  related losses - The prior year period reflects an impairment
charge in the amount of $.9 million  relating  primarily  to the  write-down  of
equipment and leasehold improvements for certain contracts.

         Operating  income  -  Operating  income  increased  approximately  $2.0
million from the prior year period due to the factors described above.

         Interest expense - Interest  expense  decreased by $.4 million from the
prior  year  period  due  primarily  to lower  interest  rates on the  Company's
variable rate debt.

         Income taxes - Management has evaluated  the available  evidence  about
future taxable income and other  possible sources of realization of deferred tax
assets.  Income  taxes for the thirteen  weeks ended October 1, 2002 and October
2, 2001 are calculated  using the projected  effective tax rate for  fiscal 2002
and  2001,  respectively,  which  in  fiscal  2002   includes  the  reversal  of
approximately  $0.8 million of valuation  allowances on deferred  tax assets and
the  utilization of approximtely $0.9 million of wage and top credits.


THIRTY-NINE  WEEKS ENDED  OCTOBER 1, 2002  COMPARED TO  THIRTY-NINE  WEEKS ENDED
OCTOBER 2, 2001

         Net sales - Net sales of $449.4 million for the thirty-nine weeks ended
October  1, 2002  increased  by $31.0  million  (approximately  7%) from  $418.4
million in the prior year period. The Company's results for the thirty-nine week
period of 2001 were adversely impacted by the events of September 11, 2001 which
are  estimated  to have  reduced net sales during the period by 3%. As discussed
above, the postponement of NFL and MLB games had the most significant  impact on
the  Company's  net sales.  As of the  thirty-nine  week period ended October 1,
2002,  nine  additional NFL games have been played as compared to the prior year
period.  Five of the games were played  during the first  thirteen  weeks of the
period, including four games which were postponed due to the events of September
11,  2001,  and Super  Bowl  XXXVI,  which was  hosted by a venue  served by the
Company.  In the  prior  year  period,  two NFL  playoff  games  were  played at
facilities served by the Company.  In the aggregate,  net sales  attributable to
NFL activity were $8.0 million greater in the current  period as compared to the
prior year period. MLB games including one playoff game contributed $4.3 million
to the  increase  primarily  as a result of an  increase  in the number of games
played in the 2002  period  due to the  postponement  of games in the prior year
period.  In addition,  newly acquired service  contracts  generated net sales of
$6.6 million and a successful summer music  amphitheatre  season  contributed an
increase in net sales of $2.5 million during the period.

                                       18


         Cost of sales - Cost of sales of  $365.5  million  for the  thirty-nine
weeks ended October 1, 2002  increased by $23.0 million from $342.5 million from
the prior year period due  primarily  to the increase in sales  volume.  Cost of
sales as a  percentage  of net sales  decreased by  approximately  0.5% from the
prior  year  period  to 81%.  This  decrease  was  due  mainly  to  efficiencies
associated with the greater sales volume.

         Selling,  general and  administrative  expenses - Selling,  general and
administrative  expenses  of  $42.6  million  increased  approximately  1%  as a
percentage  of net sales from the prior year period.  The increase was primarily
the result of higher  insurance  costs due to dramatic  price  increases  in the
insurance  market post September 11, 2001,  higher corporate  overhead  expenses
related to the addition of management  positions and an increase in professional
fees.

         Depreciation and amortization - For the thirty-nine weeks ended October
1, 2002,  depreciation  and  amortization  was $19.0  million  compared to $18.2
million in the prior year period.  The increase was principally  attributable to
higher  amortization  expense  related to  investments  for the  renewal  and/or
acquisition of certain contracts,  partially offset by a decline in amortization
as a result of the discontinuation of goodwill and trademark  amortization ($1.8
million) in accordance with Statement of Financial  Accounting Standards No. 142
"Goodwill and Other Intangible Assets."

         Contract  related losses - Contract  related losses in the  thirty-nine
weeks ended October 1, 2002, of $.7 million reflect an impairment charge related
to a write-down of contract rights.  In the prior year period,  contract related
losses  reflect  an  impairment  charge  in the  amount  of $1.8  million  and a
receivable  reserve of $2.3 million  related to two of the  Company's  customers
which filed for reorganization under Chapter 11 of the Bankruptcy Code.

         Operating  income  -  Operating  income  increased  approximately  $3.6
million from the prior year period due to the factors described above.

         Interest expense - Interest expense  decreased by $2.4 million from the
prior  year  period  due  primarily  to lower  interest  rates on the  Company's
variable rate debt.

         Other income,  net - The  Company's  wholly-owned  subsidiary,  Service
America Corporation,  received approximately $1.4 million during the thirty-nine
week period  ended  October 1, 2002 from funds  previously  set aside to satisfy
creditors pursuant to a plan of reorganization  approved in 1993. Under the plan
of  reorganization,  the company was required to deposit funds with a disbursing
agent for the benefit of its creditors.  Any funds which  remained  unclaimed by
its  creditors  after a period of two years from the date of  distribution  were
forfeited  and all  interest in those funds  reverted  back to Service  America.
Counsel has advised  that  Service  America has no  obligation  to escheat  such
funds.

         Income taxes - Management  has evaluated the available  evidence  about
future taxable income and other possible  sources of realization of deferred tax
assets. Income taxes for the thirty-nine weeks ended October 1, 2002 and October
2, 2001 are calculated  using the projected  effective tax rate for  fiscal 2002
and  2001,  respectively,  which  in  fiscal  2002   includes  the  reversal  of
approximately  $0.8 million of valuation  allowances on deferred  tax assets and
the  utilization of approximtely $0.9 million of wage and top credits.


LIQUIDITY AND CAPITAL RESOURCES

         For the  thirty-nine  weeks ended October 1, 2002, net cash provided by
operating  activities  was  $48.0  million  compared  to net  cash  provided  by
operating  activities  of $26.1  million  in the prior  year  period.  The $21.9
million  increase from the prior year period was  principally  attributable to a
decrease of $7.1 million in net losses, mainly as the result of the $3.6 million
improvement in operating  income, a $2.4 million decline in interest expense and
the recovery of $1.4 million in funds by Service  America,  as discussed  above.
Additionally,  the Company's  working capital decreased as compared to the prior
year period  chiefly due to timing of  payments  to vendors  and  employees  and
higher accrued  commissions  and other  contractual  obligations  related to the
Company's MLB and NFL clients.

                                       19


         Net  cash  used  in  investing  activities  was  $41.1  million  in the
thirty-nine  weeks ended  October 1, 2002 compared to $22.5 million in the prior
year period.  This  primarily  reflects a higher level of investment in contract
rights and property and equipment associated with renewals of existing contracts
in the current period.

         For the  thirty-nine  weeks  ended  October 1,  2002,  net cash used in
financing  activities was $11.5 million as compared to $1.3 million in the prior
year period.  This  primarily  reflects  higher net repayments of funds borrowed
under the Company's revolving credit facility.

FUTURE LIQUIDITY AND CAPITAL RESOURCES

         We believe  that cash flow from  operating  activities,  together  with
borrowings available under the revolving credit facility,  will be sufficient to
fund our currently  anticipated  capital investment  requirements,  interest and
principal payment  obligations and working capital  requirements.  We anticipate
net capital  investments  of $46.1 million in fiscal 2002 of which $41.1 million
has been  invested to date.  At October 1, 2002,  $58.6 million of the Company's
$75.0 million  revolving credit facility was available to be borrowed with $16.4
million of outstanding, undrawn letters of credit reducing availability.

NEW ACCOUNTING STANDARDS

         In July 2001, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 142, Goodwill and Other
Intangible  Assets,  which became  effective for the Company on January 2, 2002.
SFAS No.  142  requires,  among  other  things,  discontinuing  amortization  of
goodwill and identifiable  intangible assets with indefinite lives. In addition,
the standard includes  provisions for the  reclassification  of certain existing
recognized intangibles as goodwill, reassessment of the useful lives of existing
recognized   intangibles,   reclassification   of  certain  intangibles  out  of
previously  reported  goodwill and the  identification  of  reporting  units for
purposes of assessing potential future impairments of goodwill.  The Company has
adopted SFAS No. 142 and completed the required transitional impairment test and
found there to be no related impairments.  In accordance with the standard,  the
Company discontinued the amortization  of  goodwill and trademarks,   identified
intangible assets which management believe have indeterminable lives.

         In August  2001,  the FASB  issued  SFAS No.  144,  Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets,   which  addresses   financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
SFAS  No.  144  superseded  SFAS  No.  121,  Accounting  for the  Impairment  of
Long-Lived  Assets and for  Long-Lived  Assets to Be  Disposed  Of. SFAS No. 144
became  effective  for the Company on January 2, 2002.  The adoption of SFAS No.
144 had no significant impact on the Company's  financial position or results of
operations.

         In  April  2002,  the FASB  issued  SFAS No.  145,  Rescission  of FASB
Statements  No. 4, 44 and 64,  Amendment of FASB Statement No. 13, and Technical
Corrections. First, SFAS No. 145 rescinds SFAS No. 4, Reporting Gains and Losses
from  Extinguishment  of Debt, and an amendment of that statement,  SFAS No. 64,
Extinguishment of Debt Made to Satisfy Sinking-Fund Requirements. Because of the
rescission of SFAS No. 4, the gains and losses from the  extinguishment  of debt
are no longer  required to be classified  as  extraordinary  items.  SFAS No. 64
amended  SFAS No. 4 and is no longer  needed  because  SFAS No. 4 is  rescinded.
Second,  SFAS No. 145 rescinds SFAS No. 44,  Accounting for Intangible Assets of
Motor  Carriers.  This statement was originally  issued to establish  accounting
requirements  for the  effects  of  transition  to the  provisions  of the Motor
Carrier Act of 1980. As those transitions are complete, SFAS No. 44 is no longer
needed.  Third,  SFAS No. 145 amends  SFAS No. 13,  Accounting  for  Leases,  to
require  sale-leaseback  accounting  for certain lease  modifications  that have
economic effects that are similar to sales-leaseback transactions. The amendment
of SFAS No. 13 is effective for transactions occurring after May 15, 2002. There
has been no impact on the Company  due to the  amendment of SFAS No. 13. Lastly,
SFAS No. 145 makes various technical corrections to existing pronouncements that
are not  substantive in nature.  The Company has not yet evaluated the impact on


                                       20


its financial position or results of operations of the rescission of SFAS No. 4,
44 and 64 and the other technical corrections prescribed by this statement,  all
of which become effective for the Company in fiscal 2003.

         In June  2002,  the FASB  issued  SFAS No.  146,  Accounting  for Costs
Associated with Exit or Disposal Activities.  This statement addresses financial
accounting and reporting for costs  associated with exit or disposal  activities
and nullifies  Emerging  Issues Task Force  ("EITF")  Issue No. 94-3,  Liability
Recognition for Certain Employees  Termination  Benefits and Other Costs to Exit
an Activity  (Including Certain Costs Incurred in a Restructuring).  The Company
has not yet evaluated the impact of this statement on its financial  position or
results of operations.

FORWARD LOOKING AND CAUTIONARY STATEMENTS

     Except for the historical  information  and discussions  contained  herein,
statements   contained  in  this  form  10-Q  may  constitute  "forward  looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995. These  statements  involve a number of risks,  uncertainties  and other
factors that could cause actual results to differ materially,  including,  among
other things:

     o    our high degree of leverage and significant debt service obligations;

     o    our history of net losses;

     o    the level of attendance  at events held at the  facilities at which we
          provide our services and the level of spending on the services that we
          provide at such events;

     o    the risk of labor stoppages affecting sports teams at whose facilities
          we provide our services;

     o    the risk of sports  facilities  at which we  provide  services  losing
          their sports team tenants;

     o    our ability to retain existing clients or obtain new clients;

     o    the  highly  competitive  nature  of  the  recreational  food  service
          industry;

     o    actions taken by our suppliers over which we have no control;

     o    any future changes in management;

     o    the risk of weaker economic conditions within the United States;

     o    the risk of events similar to those of September 11, 2001;

     o    general risks associated with the food industry;

     o    any future changes in government regulation; and

     o    any  changes in local  government  policies  and  practices  regarding
          facility construction, taxes and financing.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

         Interest  Rate Risk - We are exposed to interest rate  volatility  with
regard to existing  issuances of variable  rate debt.  The  Company's  financial
instruments  with market risk  exposure  consist of its term loans and revolving
credit  facility  borrowings.  A change in interest  rates of one percent on the
outstanding  borrowings  as of October  1, 2002  would  cause a change in annual
interest   expense  of   approximately   $1.1  million.   The  Company's  Senior
Subordinated Notes are fixed interest rate debt obligations.

         As of October 1, 2002,  there  hs  been  no  material  changes  in  the
quantitative and qualitative  disclosures  about market risk than were presented
in the Company's Form 10-K for the year ended January 1, 2002.

                                       21


ITEM 4.  CONTROLS AND PROCEDURES.

         Under the  supervision and with the  participation  of our management,
including  the Chief  Executive  Officer and Chief  Financial  Officer,  we have
evaluated  the  effectiveness  of the design  and  operation  of our  disclosure
controls  and  procedures  within 90 days of the filing  date of this  quarterly
report,  and, based on their  evaluation,  our Chief Executive Officer and Chief
Financial  Officer  have  concluded  that  these  controls  and  procedures  are
effective.  There were no  significant  changes in our  internal  controls or in
other factors that could  significantly  affect these controls subsequent to the
date of their evaluation.

         Disclosure   controls  and   procedures  are  our  controls  and  other
procedures that are designed to ensure that information required to be disclosed
by us in the reports  that we file or submit under the Exchange Act is recorded,
processed,  summarized  and reported,  within the time periods  specified in the
Securities and Exchange  Commission's rules and forms.  Disclosure  controls and
procedures  include,  without  limitation,  controls and procedures  designed to
ensure that  information  required to be  disclosed by us in the reports that we
file or submit under the Exchange Act is  accumulated  and  communicated  to our
management,  including our Chief Executive Officer and Chief Financial  Officer,
as appropriate to allow timely decisions regarding required disclosure.

                                     PART II
                                OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

         As disclosed in the  Company's  report on Form 10-K for the fiscal year
ended  January 1, 2002,  the City of  Bridgeport,  Connecticut  asserted a claim
against the Company of  approximately  $2.1  million  for  certain  construction
charges the City  incurred  in  building an arena in the City.  In August  2002,
the Company and the City entered into a final settlement agreement, pursuant  to
which the Company will pay the City approximately $58,000.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

(a)      Exhibits:

         None

(b)      No reports on Form 8-K have been filed during  the  quarter  for  which
this report is filed.








                                       22


                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned, thereunto duly authorized, on November 15, 2002.

                               VOLUME SERVICES AMERICA, INC.


                               By:    /s/ Kenneth R. Frick
                               ---------------------------------
                               Name: Kenneth R. Frick
                               Title:   Executive Vice President and Chief
                                        Financial Officer






















                                       23



                                  CERTIFICATION

I, Lawrence E. Honig, certify that:

         1. I have  reviewed  this  quarterly  report  on  Form  10-Q  of Volume
Services America, Inc.;

         2. Based on my knowledge,  this  quarterly  report does not contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the  statements  made,  in light of the  circumstances  under which such
statements  were made, not misleading with respect to the period covered by this
quarterly report;

         3. Based on my knowledge, the financial statements, and other financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

         4. The registrant's other certifying officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

                  (a) designed such disclosure controls and procedures to ensure
that material information relating to the registrant, including its consolidated
subsidiaries,  is made known to us by others within those entities, particularly
during the period in which this quarterly report is being prepared;

                  (b) evaluated the effectiveness of the registrant's disclosure
controls and  procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

                  (c) presented in this quarterly report our  conclusions  about
the effectiveness of  the  disclosure  controls  and  procedures  based  on  our
evaluation as of the Evaluation Date;

         5. The registrant's other  certifying  officers  and I have  disclosed,
based on our most recent evaluation,  to the registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent function);

                  (a) all significant deficiencies in the design or operation of
internal  controls  which could  adversely  affect the  registrant's  ability to
record, process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

                  (b) any  fraud,  whether  or  not   material,  that   involves
management or other employees who  have  a  significant role in the registrant's
internal controls; and

         6. The registrant's  other certifying  officers and I have indicated in
this quarterly report whether or not there were significant  changes in internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

November 15, 2002


/s/ Lawrence E. Honig
- ------------------------------------------
Lawrence E. Honig
Chief Executive Officer


                                       24


                                  CERTIFICATION

I, Kenneth R. Frick, certify that:

         1. I have reviewed  this  quarterly  report  on  Form  10-Q  of  Volume
Services America, Inc.;

         2. Based on my knowledge,  this  quarterly  report does not contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the  statements  made,  in light of the  circumstances  under which such
statements  were made, not misleading with respect to the period covered by this
quarterly report;

         3. Based on my knowledge, the financial statements, and other financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

         4. The registrant's other certifying officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

                  (a) designed such disclosure controls and procedures to ensure
that material information relating to the registrant, including its consolidated
subsidiaries,  is made known to us by others within those entities, particularly
during the period in which this quarterly report is being prepared;

                  (b) evaluated the effectiveness of the registrant's disclosure
controls and  procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

                  (c) presented in this quarterly  report our  conclusions about
the  effectiveness  of  the  disclosure  controls  and  procedures  based on our
evaluation as of the Evaluation Date;

         5. The registrant's other  certifying  officers  and I  have disclosed,
based on our most recent evaluation, to the  registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent function);

                  (a) all significant deficiencies in the design or operation of
internal  controls  which could  adversely  affect the  registrant's  ability to
record, process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

                  (b) any fraud,  whether  or   not   material,  that   involves
management or other employees who  have  a  significant role in the registrant's
internal controls; and

         6. The registrant's  other certifying  officers and I have indicated in
this quarterly report whether or not there were significant  changes in internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:  November 15, 2002

/s/ Kenneth R. Frick
- ----------------------------------
Kenneth R. Frick
Chief Financial Officer



                                       25