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

                                    FORM 10-Q

(Mark one)

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

                  For the quarterly period ended July 31, 2001

                                       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 1-7567

                                 URS CORPORATION
             (Exact name of registrant as specified in its charter)

               Delaware                                    94-1381538
     (State or other jurisdiction                       (I.R.S. Employer
          of incorporation)                             Identification No.)

       100 California Street, Suite 500
           San Francisco, California                       94111-4529
   (Address of principal executive offices)                (Zip Code)

                                 (415) 774-2700
              (Registrant's telephone number, including area code)

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                               Yes [X]     No [_]

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date.

                Class                         Outstanding at September 4, 2001
                -----                         --------------------------------

    Common Stock, $.01 par value                         17,886,520



                        URS CORPORATION AND SUBSIDIARIES

     This  Form  10-Q  for  the   quarter   ended   July  31,   2001,   contains
forward-looking statements, including statements about the continued strength of
our  business  and   opportunities  for  future  growth.  We  believe  that  our
expectations  are reasonable and are based on reasonable  assumptions.  However,
such forward-looking statements by their nature involve risks and uncertainties.
We  caution  that a  variety  of  factors,  including  but  not  limited  to the
following,  could cause our business and financial  results to differ materially
from  those  expressed  or  implied in  forward-looking  statements;  our highly
leveraged  position;  our  ability to service  our debt;  our  ability to pursue
business  strategies;  our  continued  dependence  on  federal,  state and local
appropriations for infrastructure  spending;  pricing pressures;  changes in the
regulatory environment;  outcomes of pending and future litigation;  our ability
to attract and retain qualified professionals;  industry competition; changes in
international  trade,  monetary  and fiscal  policies;  our ability to integrate
future  acquisitions  successfully;  our ability to  successfully  integrate our
accounting and management  information systems; and other factors discussed more
fully  in  the  attached  Management's  Discussion  and  Analysis  of  Financial
Condition  and Results of  Operations,  as well as in our Annual  Report on Form
10-K for the year ended October 31, 2000, and other reports  subsequently  filed
from time to time with the  Securities  and  Exchange  Commission.  We assume no
obligation to update any forward-looking statements.

PART I.   FINANCIAL INFORMATION:

Item 1.   Financial Statements

          Consolidated Balance Sheets
              July 31, 2001 and October 31, 2000 ............................  3

          Consolidated Statements of Operations
              Three and nine months ended July 31, 2001 and 2000 ............  4

          Consolidated Statements of Cash Flows
              Nine months ended July 31, 2001 and 2000 ......................  5

Item 2.   Management's Discussion and Analysis of
              Financial Condition and Results of Operations ................. 15

Item 3.   Quantitative and Qualitative Disclosures About Market Risk ........ 22

PART II.  OTHER INFORMATION:

Item 1.   Legal Proceedings ................................................. 23
Item 2.   Changes in Securities and Use of Proceeds ......................... 23
Item 3.   Defaults Upon Senior Securities ................................... 23
Item 4.   Submission of Matters to a Vote of Security Holders ............... 23
Item 5.   Other Information ................................................. 23
Item 6.   Exhibits and Reports on Form 8-K .................................. 23


                                       2


                                     PART I
                              FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                        URS CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands, except per share data)



                                                                                     July 31, 2001       October 31, 2000
                                                                                     -------------       ----------------
                                                                                      (unaudited)
                                                                                                     
                                     ASSETS

Current assets:
    Cash ........................................................................     $    19,007          $    23,693
    Accounts receivable .........................................................         486,893              464,074
    Costs and accrued earnings in excess of billings on contracts in process ....         293,713              281,757
    Less receivable allowances ..................................................         (29,576)             (36,826)
                                                                                      -----------          -----------
             Net accounts receivable ............................................         751,030              709,005
                                                                                      -----------          -----------
    Income taxes recoverable ....................................................              --               16,668
    Deferred income taxes .......................................................           4,926                4,859
    Prepaid expenses and other assets ...........................................          23,967               22,325
                                                                                      -----------          -----------
             Total current assets ...............................................         798,930              776,550
Property and equipment, net .....................................................         104,925               88,661
Goodwill, net ...................................................................         504,666              514,611
Other assets ....................................................................          49,747               47,312
                                                                                      -----------          -----------
                                                                                      $ 1,458,268          $ 1,427,134
                                                                                      ===========          ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Current portion of long-term debt ...........................................     $    47,102          $    45,223
    Accounts payable ............................................................         128,691              125,165
    Accrued salaries and wages ..................................................          59,187               92,212
    Accrued expenses and other ..................................................          26,077               28,915
    Billings in excess of costs and accrued earnings on contracts in process ....         100,129               90,475
                                                                                      -----------          -----------
             Total current liabilities ..........................................         361,186              381,990
Long-term debt ..................................................................         609,101              603,128
Deferred income taxes ...........................................................          32,611               33,157
Deferred compensation and other .................................................          39,457               40,052
                                                                                      -----------          -----------
             Total liabilities ..................................................       1,042,355            1,058,327
                                                                                      -----------          -----------

Commitments and contingencies (Note 2)

Mandatorily  redeemable Series B exchangeable  convertible  preferred stock, par
value $1.00; authorized 150 shares; issued 54 and 51, respectively; liquidation
preference $117,744 and $111,013, respectively ..................................         117,744              111,013
                                                                                      -----------          -----------

Stockholders' equity:
    Common shares, par value $.01; authorized 50,000 shares; issued 17,834 and
      16,834 shares, respectively ...............................................             178                  168
    Treasury stock ..............................................................            (287)                (287)
    Additional paid-in capital ..................................................         147,201              137,389
    Other comprehensive income (loss) ...........................................          (3,098)              (2,412)
    Retained earnings ...........................................................         154,175              122,936
                                                                                      -----------          -----------
             Total stockholders' equity .........................................         298,169              257,794
                                                                                      -----------          -----------
                                                                                      $ 1,458,268          $ 1,427,134
                                                                                      ===========          ===========


                 See Notes to Consolidated Financial Statements


                                       3


                        URS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)



                                                                     Three months ended                    Nine months ended
                                                                           July 31,                             July 31,
                                                                -----------------------------        ------------------------------
                                                                    2001              2000               2001               2000
                                                                -----------       -----------        -----------        -----------
                                                                         (unaudited)                           (unaudited)
                                                                                                            
Revenues ................................................       $   591,198       $   558,534        $ 1,652,818        $ 1,606,812
                                                                -----------       -----------        -----------        -----------
Expenses:
     Direct operating ...................................           361,735           343,660            986,995            963,045
     Indirect, general and administrative ...............           184,748           170,930            545,977            526,395
     Interest expense, net ..............................            16,211            17,163             50,736             54,376
                                                                -----------       -----------        -----------        -----------
                                                                    562,694           531,753          1,583,708          1,543,816
                                                                -----------       -----------        -----------        -----------
Income before taxes .....................................            28,504            26,781             69,110             62,996
Income tax expense ......................................            12,830            12,600             31,100             29,100
                                                                -----------       -----------        -----------        -----------
Net income ..............................................            15,674            14,181             38,010             33,896
Preferred stock dividend ................................             2,322             2,143              6,771              6,254
                                                                -----------       -----------        -----------        -----------
Net income available for common stockholders ............            13,352            12,038             31,239             27,642
Other comprehensive income (loss) .......................               131              (592)              (686)            (2,005)
                                                                -----------       -----------        -----------        -----------
Comprehensive income ....................................       $    13,483       $    11,446        $    30,553        $    25,637
                                                                ===========       ===========        ===========        ===========
Net income per common share:
     Basic ..............................................       $       .76       $       .73        $      1.81        $      1.71
                                                                ===========       ===========        ===========        ===========
     Diluted ............................................       $       .64       $       .64        $      1.61        $      1.55
                                                                ===========       ===========        ===========        ===========
Weighted average shares outstanding:
     Basic ..............................................            17,695            16,498             17,262             16,161
                                                                ===========       ===========        ===========        ===========
     Diluted ............................................            24,696            22,328             23,594             21,884
                                                                ===========       ===========        ===========        ===========


                 See Notes to Consolidated Financial Statements


                                       4


                        URS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                                                           Nine Months Ended
                                                                                                July 31,
                                                                                       --------------------------
                                                                                         2001              2000
                                                                                       --------          --------
                                                                                              (unaudited)
                                                                                                   
Cash flows from operating activities:
   Net income .....................................................................    $ 38,010          $ 33,896
                                                                                       --------          --------
   Adjustments to reconcile net income to net cash provided (used)
     by operating activities:
        Depreciation and amortization .............................................      31,324            31,722
        Amortization of financing fees ............................................       2,692             2,581
        Receivable allowances .....................................................         564            (6,241)
        Stock compensation ........................................................       1,330               814
     Changes in current assets and liabilities:
        Accounts receivable and costs and accrued earnings in excess of
          billings on contracts in process ........................................     (34,775)            2,279
        Income taxes recoverable ..................................................       4,997                --
        Prepaid expenses and other assets .........................................      (3,354)           (2,498)
        Accounts payable, accrued salaries and wages and accrued expenses .........     (28,520)          (17,241)
        Billings in excess of costs and accrued earnings on contracts in process ..       9,654              (943)
        Deferred income taxes .....................................................        (613)               68
        Deferred compensation and other ...........................................        (595)          (22,522)
        Other, net ................................................................      (5,489)           (7,521)
                                                                                       --------          --------

               Total adjustments ..................................................     (22,785)          (19,502)
                                                                                       --------          --------

     Net cash provided by operating activities ....................................      15,225            14,394
                                                                                       --------          --------

Cash flows from investing activities:

   Proceeds from sale of subsidiaries .............................................          --            20,000
   Capital expenditures, less equipment purchased through capital
      leases of $19,958 and $6,336, respectively ..................................     (19,085)          (13,626)
                                                                                       --------          --------

   Net cash (used) provided by investing activities ...............................     (19,085)            6,374
                                                                                       --------          --------

Cash flows from financing activities:

   Principal payments on long-term debt ...........................................     (12,261)          (37,219)
   Borrowings under the line of credit ............................................      75,000                --
   Repayments on the line of credit ...............................................     (65,000)               --
   Repayments on capital lease obligations ........................................      (6,963)           (2,512)
   Borrowings under short-term notes ..............................................       5,830                --
   Repayments on short-term notes .................................................      (5,924)               --
   Proceeds from sale of common shares and exercise of stock options ..............       8,492             3,848
                                                                                       --------          --------

    Net cash (used) by financing activities .......................................        (826)          (35,883)
                                                                                       --------          --------

Net decrease in cash ..............................................................      (4,686)          (15,115)
Cash at beginning of period .......................................................      23,693            45,687
                                                                                       --------          --------
Cash at end of period .............................................................    $ 19,007          $ 30,572
                                                                                       ========          ========

Supplemental Information:
   Interest paid ..................................................................    $ 54,914          $ 55,648
                                                                                       ========          ========
   Taxes paid .....................................................................    $ 25,070          $ 21,657
                                                                                       ========          ========
   Equipment acquired subject to capital lease obligations ........................    $ 19,958          $  6,336
                                                                                       ========          ========
   Non-cash dividends paid in-kind ................................................    $  6,731          $  5,586
                                                                                       ========          ========
   Net book value of business sold ................................................    $     --          $ 20,000
                                                                                       ========          ========


                 See Notes to Consolidated Financial Statements


                                       5


                        URS CORPORATION AND SUBSIDIARIES


NOTE 1. Accounting Policies

     In the  opinion of  management,  the  information  furnished  reflects  all
adjustments,   consisting  only  of  normal  recurring  adjustments,  which  are
necessary for a fair statement of the interim financial information.

     Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting  principles
have  been  omitted.  These  condensed  financial  statements  should be read in
conjunction  with the financial  statements  and notes  thereto  included in the
Company's Annual Report on Form 10-K for the fiscal year ended October 31, 2000.
The  results of  operations  for the nine  months  ended  July 31,  2001 are not
necessarily indicative of the operating results for the full year.

Income Per Common Share

     Basic income per common share is computed by dividing net income  available
to  common  stockholders  by  the  weighted  average  number  of  common  shares
outstanding  for the period.  Diluted income per common share is computed giving
effect to all dilutive  potential common shares that were outstanding during the
period.  Dilutive  potential  common shares  consist of the  incremental  common
shares  issuable upon the exercise of stock options and  conversion of preferred
stock.  Diluted income per share is computed by dividing net income available to
common  stockholders  plus the preferred stock dividend by the weighted  average
dilutive potential common shares that were outstanding during the period.

     In accordance with the disclosure requirement of SFAS 128, a reconciliation
of the numerator and denominator of basic and diluted income per common share is
provided as follows:



                                                                            Three months ended             Nine months ended
                                                                                  July 31                       July 31
                                                                           ----------------------------------------------------
                                                                             2001           2000           2001           2000
                                                                           -------        -------        -------        -------
                                                                                (in thousands, except per share amounts)
                                                                                                            
     Numerator--Basic
        Net income available for common stockholders ..............        $13,352        $12,038        $31,239        $27,642
                                                                           =======        =======        =======        =======
     Denominator--Basic
        Weighted-average common stock outstanding .................         17,695         16,498         17,262         16,161
                                                                           =======        =======        =======        =======
        Basic income per share ....................................        $   .76        $   .73        $  1.81        $  1.71
                                                                           =======        =======        =======        =======
     Numerator--Diluted
        Net income available for common stockholders ..............        $13,352        $12,038        $31,239        $27,642
        Preferred stock dividend ..................................          2,322          2,143          6,771          6,254
                                                                           -------        -------        -------        -------
     Net income ...................................................        $15,674        $14,181        $38,010        $33,896
                                                                           =======        =======        =======        =======
     Denominator--Diluted
        Weighted-average common stock outstanding .................         17,695         16,498         17,262         16,161
     Effect of dilutive securities:
        Stock options .............................................          1,650            878          1,084          1,001
        Convertible preferred stock ...............................          5,351          4,952          5,248          4,722
                                                                           -------        -------        -------        -------
                                                                            24,696         22,328         23,594         21,884
                                                                           =======        =======        =======        =======
     Diluted income per share .....................................        $   .64        $   .64        $  1.61        $  1.55
                                                                           =======        =======        =======        =======


Derivative Financial Instruments

     The Company is exposed to risk of changes in interest  rates as a result of
borrowings under the senior collateralized  credit facility.  From time to time,
the Company may enter into interest  rate  derivatives  to protect  against this
risk. At July 31, 2001, the only  derivative  instrument held by the Company was
the interest rate cap agreement. From an economic standpoint,  the cap agreement
provides the Company with protection against LIBOR interest rate increases above
7%. For  accounting  purposes,  the Company has elected not to designate the cap
agreement as a hedge, and  accordingly,  changes in the fair market value of the
cap agreement are included in other expenses in the  Consolidated  Statements of
Operations.  The value of the interest  rate cap  agreement at July 31, 2001 was
zero.


                                       6


Impairment of Long-Lived Assets

     In accordance with SFAS #121, the Company assesses impairment of long-lived
assets.  Long-lived assets, including goodwill, are assessed for impairment when
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable.  When an asset is deemed impaired, an impairment loss is
measured  and  recorded as a charge  against  earnings in an amount equal to the
excess of the book value of the asset over the estimated fair value of the asset
at the time of the impairment.

Statement of Financial Accounting Standards No. 142

     In July 2001, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of  Financial  Accounting  Statndards  No. 142,  "Goodwill  and Other
Intangible Assets" ("SFAS 142"). SFAS 142 supercedes Accounting Principles Board
Opinion No. 17 and addresses the financial  accounting  and reporting  standards
for goodwill and intangible assets subsequent to their initial recognition. SFAS
142 requires that goodwill be separately  disclosed from other intangible assets
in the  statement of financial  position,  and no longer be  amortized.  It also
requires that goodwill and other  intangible  assets be tested for impairment at
least  annually.  The  provisions  of SFAS 142 are  effective  for fiscal  years
beginning  after December 15, 2001 and must be applied to all goodwill and other
intangible  assets  that are  recognized  in an  entity's  balance  sheet at the
beginning of that fiscal year.  Early  application  of SFAS 142 is permitted for
entities  with fiscal years  beginning  after March 15, 2001,  provided that the
first interim period financial  statements have not been issued previously.  The
Company is completing  its evaluation of the impact of SFAS 142 on its financial
position and its results of operations and intends to adopt SFAS 142 on November
1,  2001.  The  Company  does not  expect  any  material  adverse  impact on its
financial position or its results of operations upon adoption of SFAS 142.

Reclassifications

     Certain  reclassifications  have been made to the 2000 financial statements
to conform to the 2001 presentation with no effect on net income, equity or cash
flows as previously reported.

NOTE 2. COMMITMENTS AND CONTINGENCIES

     Currently,  the  Company  has limits of $125.0  million per loss and $125.0
million in the annual aggregate for general liability,  professional  errors and
omissions  liability,  and contractor's  pollution  liability  insurance.  These
programs each have a self-insured claim retention of $0.1 million,  $1.0 million
and $0.25  million,  respectively.  With respect to various  claims of Dames and
Moore Group ("D-M"),  an engineering and construction  services firm acquired in
June 1999,  that  arose from  professional  errors  and  omissions  prior to the
acquisition, the Company has maintained a self-insured retention of $5.0 million
per claim.  Excess  limits  provided for these  coverages are on a "claims made"
basis,  covering only claims actually made during the policy period currently in
effect.  Thus,  if the  Company  does not  continue  to  maintain  these  excess
policies,  it will have no coverage for claims made after its  termination  date
even if the occurrence was during the term of coverage.  The Company  intends to
maintain  these  policies,  but there can be no  assurance  that the Company can
maintain existing  coverages or that claims will not exceed the available amount
of insurance.

     Various  legal   proceedings   are  pending  against  the  Company  or  its
subsidiaries alleging, among other things, breaches of contract or negligence in
connection  with the  performance  of  professional  services.  In some actions,
parties  are  seeking  damages,  including  punitive  or  treble  damages,  that
substantially  exceed the Company's insurance  coverage.  Based on the Company's
previous  experience with claims  settlement and the nature of the pending legal
proceedings,  the Company does not believe that any of the legal proceedings are
likely to result in a judgment against or settlement by the Company,  that would
materially  exceed its insurance  coverage or have a material  adverse effect on
its consolidated financial position or operations.

NOTE 3. SEGMENT AND RELATED INFORMATION

     Management  has  organized  the  Company  by  geographic   divisions.   The
geographic divisions are Parent, Domestic and International. The Parent division
comprises  the Parent  Company.  The  Domestic  division  comprises  all offices
located in the United States.  The International  division comprises all offices
in the Americas, Europe and Asia/Pacific (e.g., Australia, Indonesia, Singapore,
New Zealand and the Philippines).


                                       7


     Accounting  policies  for each of the  reportable  segments are the same as
those of the  Company.  The  Company  provides  services  throughout  the world.
Services to other  countries  may be  performed  within the United  States,  and
generally, revenues are classified within the geographic area where the services
are performed.

     The following table shows summarized  financial  information (in thousands)
on the Company's reportable segments.  Included in the "Eliminations" column are
elimination   of   inter-segment   sales  and   elimination   of  investment  in
subsidiaries.



            As of July 31, 2001:                       Parent          Domestic       International    Eliminations          Total
            --------------------                       ------          --------       -------------    ------------          -----
                                                                                                           
Total accounts receivable ...................       $       --        $  672,189       $   78,841       $       --        $  751,030
Total assets ................................       $  641,892        $1,349,716       $  105,818       $ (639,158)       $1,458,268


         For the Three Months Ended
                July 31, 2001:                         Parent          Domestic       International    Eliminations          Total
                --------------                         ------          --------       -------------    ------------          -----
                                                                                                           
Revenue .....................................       $       --        $  541,441       $   52,351       $   (2,594)       $  591,198
Segment operating income (loss) .............       $   (8,306)       $   51,864       $    1,157       $       --        $   44,715


           For the Nine Months Ended
                July 31, 2001:                         Parent          Domestic       International    Eliminations          Total
                --------------                         ------          --------       -------------    ------------          -----
                                                                                                           
Revenue .....................................       $       --        $1,504,568       $  153,426       $   (5,176)       $1,652,818
Segment operating income (loss) .............       $  (23,804)       $  140,186       $    3,464       $       --        $  119,846


            As of October 31, 2000:                    Parent          Domestic       International    Eliminations          Total
            -----------------------                    ------          --------       -------------    ------------          -----
                                                                                                           
Total accounts receivable ...................       $   (7,814)       $  634,350       $   82,469       $       --        $  709,005
Total assets ................................       $  680,824        $1,272,340       $  116,310       $ (642,340)       $1,427,134


         For the Three Months Ended
                July 31, 2000:                         Parent          Domestic       International    Eliminations          Total
                --------------                         ------          --------       -------------    ------------          -----
                                                                                                           
Revenue .....................................       $       --        $  496,891       $   62,308       $     (665)       $  558,534
Segment operating income (loss) .............       $  (10,158)       $   50,982       $    3,120       $       --        $   43,944


           For the Nine Months Ended
                July 31, 2000:                         Parent          Domestic       International    Eliminations          Total
                --------------                         ------          --------       -------------    ------------          -----
                                                                                                           
Revenue .....................................       $       --        $1,430,518       $  177,503       $   (1,209)       $1,606,812
Segment operating income (loss) .............       $  (21,419)       $  132,203       $    6,588       $       --        $  117,372


     Operating income is defined as income before income taxes and interest.

NOTE 4. SUPPLEMENTAL GUARANTOR INFORMATION

     In June 1999,  the Company  completed a private  placement  of $200 million
principal  amount of its 12 1/4% Senior  Subordinated  Exchange  Notes due 2009,
which were exchanged in August 1999 for 12 1/4% Senior  Subordinated  Notes (the
"Notes").  The Notes are fully  and  unconditionally  guaranteed  on a joint and
several   basis  by  certain  of  the  Company's   wholly  owned   subsidiaries.
Substantially  all of the  Company's  income and cash flow is  generated  by its
subsidiaries.  The Company has no operating  assets or operations other than its
investments  in its  subsidiaries.  As a  result,  funds  necessary  to meet the
Company's debt service  obligations are provided mainly by  distributions  to or
advances from its  subsidiaries.  Under certain  circumstances,  contractual and
legal   restrictions,   as  well  as  the  financial   condition  and  operating
requirements of the Company's subsidiaries, could limit the Company's ability to
obtain cash from its  subsidiaries  for the purpose of meeting its debt  service
obligations, including the payment of principal and interest on the Notes.

     The following  information sets forth the condensed  consolidating  balance
sheets of the Company as of July 31, 2001 and October 31,  2000,  the  condensed
consolidating  statements of operations for the three and nine months ended July
31, 2001 and 2000, and the condensed consolidating  statements of cash flows for
the nine months ended July 31, 2001 and 2000.  Investments in  subsidiaries  are
accounted  for  using the  equity  method;  accordingly,  entries  necessary  to
consolidate  the  Company  and  all of its  subsidiaries  are  reflected  in the
eliminations  column.  Separate complete financial statements of the Company and
its subsidiaries that guarantee the Notes would not provide additional  material
information that would be useful in assessing the financial  composition of such
subsidiaries.


                                       8


                                 URS CORPORATION
                      CONDENSED CONSOLIDATING BALANCE SHEET
                                 (In thousands)
                                   (Unaudited)



                                                                                        July 31, 2001
                                                             -----------------------------------------------------------------------
                                                                                          Subsidiary
                                                                            Subsidiary       Non-
                                                                Parent      Guarantors    Guarantors     Eliminations   Consolidated
                                                             -----------    -----------   -----------    -----------    -----------
                                                                                                         
ASSETS
Current assets:
     Cash ................................................   $    (9,916)   $    15,383   $    13,540    $        --    $    19,007
     Accounts receivable, net ............................            --        672,189        78,841             --        751,030
     Prepaid expenses and other assets ...................         9,952         16,848         2,093             --         28,893
                                                             -----------    -----------   -----------    -----------    -----------
           Total current assets ..........................            36        704,420        94,474             --        798,930
Property and equipment, net ..............................         1,021         92,932        10,972             --        104,925
Goodwill, net ............................................       388,314        151,185            --        (34,833)       504,666
Investment in unconsolidated subsidiaries ................       239,852        365,014          (541)      (604,325)            --
Other assets .............................................        12,669         36,165           913             --         49,747
                                                             -----------    -----------   -----------    -----------    -----------
                                                             $   641,892    $ 1,349,716   $   105,818    $  (639,158)   $ 1,458,268
                                                             ===========    ===========   ===========    ===========    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Current portion of long-term debt ...................   $    33,989    $     7,518   $     5,595    $        --    $    47,102
     Accounts payable ....................................        (1,726)       116,393        14,024             --        128,691
     Inter-company payable ...............................       (78,519)        29,281        53,244         (4,006)            --
     Accrued expenses and other ..........................         5,021         63,566        16,677             --         85,264
     Billings in excess of costs and accrued earnings
       on contracts in process ...........................            --         88,986        11,143             --        100,129
                                                             -----------    -----------   -----------    -----------    -----------
           Total current liabilities .....................       (41,235)       305,744       100,683         (4,006)       361,186
Long-term debt ...........................................       584,101         24,558           442             --        609,101
Other ....................................................        37,639         34,232           197             --         72,068
                                                             -----------    -----------   -----------    -----------    -----------
           Total liabilities .............................       580,505        364,534       101,322         (4,006)     1,042,355
                                                             -----------    -----------   -----------    -----------    -----------
Mandatorily redeemable Series B exchangeable
    convertible preferred stock ..........................       117,744             --            --             --        117,744
Total stockholders' equity ...............................       (56,357)       985,182         4,496       (635,152)       298,169
                                                             -----------    -----------   -----------    -----------    -----------
                                                             $   641,892    $ 1,349,716   $   105,818    $  (639,158)   $ 1,458,268
                                                             ===========    ===========   ===========    ===========    ===========



                                       9


                                 URS CORPORATION
                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                 (In thousands)
                                   (Unaudited)



                                                                         Three Months Ended July 31, 2001
                                                     -------------------------------------------------------------------------------
                                                                                      Subsidiary
                                                                      Subsidiary         Non-
                                                        Parent        Guarantors      Guarantors       Eliminations     Consolidated
                                                     -----------      -----------     -----------      -----------      -----------
                                                                                                         
Revenues .......................................     $        --      $   541,441     $    52,351      $    (2,594)     $   591,198
                                                     -----------      -----------     -----------      -----------      -----------
Expenses:
   Direct operating ............................              --          335,640          28,689           (2,594)         361,735
   Indirect, general and administrative ........           8,306          153,937          22,505               --          184,748
   Interest expense, net .......................          15,742              307             162               --           16,211
                                                     -----------      -----------     -----------      -----------      -----------
                                                          24,048          489,884          51,356           (2,594)         562,694
                                                     -----------      -----------     -----------      -----------      -----------
Income (loss) before taxes .....................         (24,048)          51,557             995               --           28,504
Income tax expense .............................          12,230              356             244               --           12,830
                                                     -----------      -----------     -----------      -----------      -----------
Net income (loss) ..............................         (36,278)          51,201             751               --           15,674
Preferred stock dividend .......................           2,322               --              --               --            2,322
                                                     -----------      -----------     -----------      -----------      -----------
Net income (loss) available for common
   stockholders ................................         (38,600)          51,201             751               --           13,352
Other comprehensive income (loss) ..............              --               --             131               --              131
                                                     -----------      -----------     -----------      -----------      -----------
Comprehensive income (loss) ....................     $   (38,600)     $    51,201     $       882      $        --      $    13,483
                                                     ===========      ===========     ===========      ===========      ===========




                                                                           Nine Months Ended July 31, 2001
                                                     -------------------------------------------------------------------------------
                                                                                      Subsidiary
                                                                      Subsidiary         Non-
                                                        Parent        Guarantors      Guarantors       Eliminations     Consolidated
                                                     -----------      -----------     -----------      -----------      -----------
                                                                                                         
Revenues .......................................     $        --      $ 1,504,568     $   153,426      $    (5,176)     $ 1,652,818
                                                     -----------      -----------     -----------      -----------      -----------
Expenses:
   Direct operating ............................              --          908,931          83,240           (5,176)         986,995
   Indirect, general and administrative ........          23,804          455,451          66,722               --          545,977
   Interest expense, net .......................          49,392              814             530               --           50,736
                                                     -----------      -----------     -----------      -----------      -----------
                                                          73,196        1,365,196         150,492           (5,176)       1,583,708
                                                     -----------      -----------     -----------      -----------      -----------
Income (loss) before taxes .....................         (73,196)         139,372           2,934               --           69,110
Income tax expense .............................          29,042            1,265             793               --           31,100
                                                     -----------      -----------     -----------      -----------      -----------
Net income (loss) ..............................        (102,238)         138,107           2,141               --           38,010
Preferred stock dividend .......................           6,771               --              --               --            6,771
                                                     -----------      -----------     -----------      -----------      -----------
Net income (loss) available for common
   stockholders ................................        (109,009)         138,107           2,141               --           31,239
Other comprehensive income (loss) ..............              --               --            (686)              --             (686)
                                                     -----------      -----------     -----------      -----------      -----------
Comprehensive income (loss) ....................     $  (109,009)     $   138,107     $     1,455      $        --      $    30,553
                                                     ===========      ===========     ===========      ===========      ===========



                                       10


                                 URS CORPORATION
                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)



                                                                                   Nine Months Ended July 31, 2001
                                                                  ------------------------------------------------------------------
                                                                                              Subsidiary
                                                                                Subsidiary       Non-
                                                                    Parent      Guarantors    Guarantors  Eliminations  Consolidated
                                                                  ---------     ---------     ---------   ------------  ------------
                                                                                                           
Cash flows from operating activities:
   Net income (loss) .........................................    $(102,238)    $ 138,107     $   2,141     $      --     $  38,010
                                                                  ---------     ---------     ---------     ---------     ---------
Adjustments to reconcile net income to net cash
   provided (used) by operating activities:
   Depreciation and amortization .............................        7,901        21,252         2,171            --        31,324
   Amortization of financing fees ............................        2,692            --            --            --         2,692
   Receivable allowances .....................................           --        (1,137)        1,701            --           564
   Stock compensation ........................................        1,330            --            --            --         1,330
Changes in current assets and liabilities:
   Accounts receivable and costs
      and accrued earnings in excess of billings on
      contracts in process ...................................           --       (36,702)        1,927            --       (34,775)
   Prepaid expenses and other
      assets .................................................        3,816           525        (2,698)           --         1,643
   Accounts payable, accrued salaries and wages and
      accrued expenses .......................................       58,118       (89,513)        1,444         1,431       (28,520)
   Billings in excess of costs and accrued earnings
      on contracts in process ................................           --         4,817         4,837            --         9,654
   Deferrals and other, net ..................................       (1,869)        7,304       (10,701)       (1,431)       (6,697)
                                                                  ---------     ---------     ---------     ---------     ---------

      Total adjustments ......................................       71,988       (93,454)       (1,319)           --       (22,785)
                                                                  ---------     ---------     ---------     ---------     ---------
    Net cash provided (used) by operating
      activities .............................................      (30,250)       44,653           822            --        15,225
                                                                  ---------     ---------     ---------     ---------     ---------
Cash flows from investing activities:
   Capital expenditures ......................................         (684)      (16,293)       (2,108)           --       (19,085)
                                                                  ---------     ---------     ---------     ---------     ---------
   Net cash (used) by investing activities ...................         (684)      (16,293)       (2,108)           --       (19,085)
                                                                  ---------     ---------     ---------     ---------     ---------
Cash flows from financing activities:
   Net increase (decrease) in long-term debt, bank
      borrowings and capital lease obligations ...............        1,625        (7,157)       (3,786)           --        (9,318)
   Proceeds from sale of common shares and exercise
      of stock options .......................................        8,492            --            --            --         8,492
                                                                  ---------     ---------     ---------     ---------     ---------
   Net cash provided (used) by financing
      activities .............................................       10,117        (7,157)       (3,786)           --          (826)
                                                                  ---------     ---------     ---------     ---------     ---------

Net increase (decrease) in cash ..............................      (20,817)       21,203        (5,072)           --        (4,686)
Cash at beginning of period ..................................       10,901        (5,820)       18,612            --        23,693
                                                                  ---------     ---------     ---------     ---------     ---------

Cash at end of period ........................................    $  (9,916)    $  15,383     $  13,540     $      --     $  19,007
                                                                  =========     =========     =========     =========     =========



                                       11


                                 URS CORPORATION
                      CONDENSED CONSOLIDATING BALANCE SHEET
                                 (In thousands)



                                                                                       October 31, 2000
                                                             -----------------------------------------------------------------------
                                                                                           Subsidiary
                                                                            Subsidiary        Non-
                                                                Parent      Guarantors     Guarantors    Eliminations   Consolidated
                                                             -----------    -----------    -----------   ------------   ------------
                                                                                                          
                       ASSETS
Current assets:
       Cash ..............................................   $    10,901    $    (5,820)   $    18,612    $        --    $    23,693
       Accounts receivable, net ..........................        (7,814)       634,350         82,469             --        709,005
       Prepaid expenses and other assets .................        22,086         21,303            463             --         43,852
                                                             -----------    -----------    -----------    -----------    -----------
           Total current assets ..........................        25,173        649,833        101,544             --        776,550
Property and equipment, net ..............................           442         77,184         11,035             --         88,661
Goodwill, net ............................................       395,063        154,631             --        (35,083)       514,611
Investment in unconsolidated subsidiaries ................       245,127        361,210            920       (607,257)            --
Other assets .............................................        15,019         29,482          2,811             --         47,312
                                                             -----------    -----------    -----------    -----------    -----------
                                                             $   680,824    $ 1,272,340    $   116,310    $  (642,340)   $ 1,427,134
                                                             ===========    ===========    ===========    ===========    ===========

         LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
      Current portion of long-term debt ..................   $    28,924    $     6,576    $     9,723    $        --    $    45,223
      Accounts payable ...................................        15,606         99,214         10,345             --        125,165
      Inter-company payable ..............................      (174,043)       150,053         36,099        (12,109)            --
      Accrued expenses and other .........................        33,291         55,478         32,358             --        121,127
      Billings in excess of costs and
         accrued earnings on contracts in process ........            --         84,169          6,306             --         90,475
                                                             -----------    -----------    -----------    -----------    -----------
            Total current liabilities ....................       (96,222)       395,490         94,831        (12,109)       381,990
Long-term debt ...........................................       587,136         15,892            100             --        603,128
Other ....................................................        19,902         51,712          1,595             --         73,209
                                                             -----------    -----------    -----------    -----------    -----------
            Total liabilities ............................       510,816        463,094         96,526        (12,109)     1,058,327
Mandatorily redeemable Series B exchangeable convertible
   preferred stock .......................................       111,013             --             --             --        111,013
Total stockholders' equity ...............................        58,995        809,246         19,784       (630,231)       257,794
                                                             -----------    -----------    -----------    -----------    -----------
                                                             $   680,824    $ 1,272,340    $   116,310    $  (642,340)   $ 1,427,134
                                                             ===========    ===========    ===========    ===========    ===========



                                       12


                                 URS CORPORATION
                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                 (In thousands)
                                   (Unaudited)



                                                                          Three Months Ended July 31, 2000
                                                    --------------------------------------------------------------------------------
                                                                                      Subsidiary
                                                                     Subsidiary          Non-
                                                       Parent        Guarantors       Guarantors       Eliminations     Consolidated
                                                    -----------      -----------      -----------      ------------     ------------
                                                                                                         
Revenues ......................................     $        --      $   496,891      $    62,308      $      (665)     $   558,534
                                                    -----------      -----------      -----------      -----------      -----------
Expenses:
 Direct operating .............................              --          307,826           36,499             (665)         343,660
 Indirect, general and administrative .........          10,158          138,083           22,689               --          170,930
 Interest expense, net ........................          17,102             (150)             211               --           17,163
                                                    -----------      -----------      -----------      -----------      -----------
                                                         27,260          445,759           59,399             (665)         531,753
                                                    -----------      -----------      -----------      -----------      -----------
Income (loss) before taxes ....................         (27,260)          51,132            2,909               --           26,781
Income tax expense ............................          11,733              657              210               --           12,600
                                                    -----------      -----------      -----------      -----------      -----------
Net income (loss) .............................         (38,993)          50,475            2,699               --           14,181
Preferred stock dividend ......................           2,143               --               --               --            2,143
                                                    -----------      -----------      -----------      -----------      -----------
Net income (loss) available for common
   stockholders ...............................         (41,136)          50,475            2,699               --           12,038
Other comprehensive income (loss) .............              --               --             (592)              --             (592)
                                                    -----------      -----------      -----------      -----------      -----------
Comprehensive income (loss) ...................     $   (41,136)     $    50,475      $     2,107      $        --      $    11,446
                                                    ===========      ===========      ===========      ===========      ===========




                                                                           Nine Months Ended July 31, 2000
                                                    --------------------------------------------------------------------------------
                                                                                      Subsidiary
                                                                     Subsidiary          Non-
                                                       Parent        Guarantors       Guarantors       Eliminations     Consolidated
                                                    -----------      -----------      -----------      ------------     ------------
                                                                                                         
Revenues ......................................     $        --      $ 1,430,518      $   177,503      $    (1,209)     $ 1,606,812
                                                    -----------      -----------      -----------      -----------      -----------
Expenses:
 Direct operating .............................              --          860,311          103,943           (1,209)         963,045
 Indirect, general and administrative .........          21,419          438,004           66,972               --          526,395
 Interest expense, net ........................          54,120             (396)             652               --           54,376
                                                    -----------      -----------      -----------      -----------      -----------
                                                         75,539        1,297,919          171,567           (1,209)       1,543,816
                                                    -----------      -----------      -----------      -----------      -----------
Income (loss) before taxes ....................         (75,539)         132,599            5,936               --           62,996
Income tax expense ............................          27,707            1,101              292               --           29,100
                                                    -----------      -----------      -----------      -----------      -----------
Net income (loss) .............................        (103,246)         131,498            5,644               --           33,896
Preferred stock dividend ......................           6,254               --               --               --            6,254
                                                    -----------      -----------      -----------      -----------      -----------
Net income (loss) available for common
   stockholders ...............................        (109,500)         131,498            5,644               --           27,642
Other comprehensive income (loss) .............              --               --           (2,005)              --           (2,005)
                                                    -----------      -----------      -----------      -----------      -----------
Comprehensive income (loss) ...................     $  (109,500)     $   131,498      $     3,639      $        --      $    25,637
                                                    ===========      ===========      ===========      ===========      ===========



                                       13


                                 URS CORPORATION
                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)



                                                                                  Nine Months Ended July 31, 2000
                                                                 ----------------------------------------------------------------
                                                                                           Subsidiary
                                                                              Subsidiary      Non-
                                                                   Parent     Guarantors   Guarantors  Eliminations  Consolidated
                                                                 ---------    ---------    ---------   ------------  ------------
                                                                                                      
Cash flows from operating activities:
   Net income (loss) .........................................   $(103,246)   $ 131,498    $   5,644    $      --      $  33,896
                                                                 ---------    ---------    ---------    ---------      ---------
Adjustments to reconcile net income to net cash
   provided (used) by operating activities:
   Depreciation and amortization .............................       7,542       22,291        1,889           --         31,722
   Amortization of financing fees ............................       2,581           --           --           --          2,581
   Receivable allowances .....................................      (7,517)       3,380       (2,104)          --         (6,241)
   Stock compensation ........................................         814           --           --           --            814
Changes in current assets and liabilities:
   Accounts receivable and costs and accrued earnings in
      excess of billings on contracts in process .............          --       (6,443)       8,722           --          2,279
   Prepaid expenses and other
      assets .................................................      (3,107)        (777)       1,386           --         (2,498)
   Accounts payable, accrued salaries and wages and
      accrued expenses .......................................     114,569     (152,489)        (530)      21,209        (17,241)
   Billings in excess of costs and accrued earnings on
      contracts in process ...................................          --       (4,367)       3,424           --           (943)
   Deferrals and other, net ..................................      (5,412)         751       (4,105)     (21,209)       (29,975)
                                                                 ---------    ---------    ---------    ---------      ---------

      Total adjustments ......................................     109,470     (137,654)       8,682           --        (19,502)
                                                                 ---------    ---------    ---------    ---------      ---------
 Net cash provided (used) by
      operating activities ...................................       6,224       (6,156)      14,326           --         14,394
                                                                 ---------    ---------    ---------    ---------      ---------

Cash flows from investing activities:
   Proceeds from sale of subsidiaries ........................      20,000           --           --           --         20,000
   Capital expenditures ......................................        (123)     (10,011)      (3,492)          --        (13,626)
                                                                 ---------    ---------    ---------    ---------      ---------
   Net cash provided (used) by
      investing activities ...................................      19,877      (10,011)      (3,492)          --          6,374
                                                                 ---------    ---------    ---------    ---------      ---------
Cash flows from financing activities:
   Net increase (decrease) in long-term debt, bank
      borrowings and capital lease obligations ...............     (31,741)      (1,210)      (6,780)          --        (39,731)
   Proceeds from sale of common
      shares and exercise of stock options ...................       3,848           --           --           --          3,848
                                                                 ---------    ---------    ---------    ---------      ---------
   Net cash (used) by financing activities ...................     (27,893)      (1,210)      (6,780)          --        (35,883)
                                                                 ---------    ---------    ---------    ---------      ---------

Net increase (decrease) in cash ..............................      (1,792)     (17,377)       4,054           --        (15,115)
Cash at beginning of period ..................................       6,722       17,028       21,937           --         45,687
                                                                 ---------    ---------    ---------    ---------      ---------

Cash at end of period ........................................   $   4,930    $    (349)   $  25,991    $      --      $  30,572
                                                                 =========    =========    =========    =========      =========



                                       14


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

     We report the results of our  operations  on a fiscal  year,  which ends on
October 31. This Management  Discussion and Analysis  ("MD&A") should be read in
conjunction  with the  MD&A  and the  footnotes  to the  Consolidated  Financial
Statements  included in the Annual Report on Form 10-K for the fiscal year ended
October 31, 2000,  which was  previously  filed with the Securities and Exchange
Commission.

Results of Operations

               Third quarter ended July 31, 2001 vs. July 31, 2000

     Consolidated
     ------------

     Our revenues  were $591.2  million for the quarter  ended July 31, 2001, an
increase of $32.7 million, or 5.8%, over the amount reported for the same period
last year. The increase is due to increased demand for our services.

     Direct  operating  expenses  for the  quarter  ended July 31,  2001,  which
consist  of direct  labor and other  direct  expenses,  including  subcontractor
costs, increased $18.1 million, a 5.3% increase over the amount reported for the
same period  last year as a result of an increase in the use of  subcontractors.
Indirect,  general and  administrative  expenses for the quarter  ended July 31,
2001,  increased  $13.8 million,  or 8.1%, from the amount reported for the same
period  last year due to an  increase  in  marketing  and  business  development
expenses,  benefits and rental expense.  Interest expense decreased $1.0 million
due to repayments of our long-term debt and decrease in interest rates.

     Our earnings  before  income taxes were $28.5 million for the third quarter
ended July 31,  2001,  compared to $26.8  million for the same period last year.
Our  effective  income tax rates for the  quarters  ended July 31, 2001 and 2000
were approximately 45% and 47%, respectively.

     We reported net income of $15.7 million,  or $0.64 per share,  on a diluted
basis for the third quarter ended July 31, 2001,  compared to $14.2 million,  or
$0.64 per share on a diluted basis, for the same period last year.

     Our backlog at July 31, 2001, was $1,655.4 million, as compared to $1,656.5
million at October 31, 2000.

     Domestic Segment Including Parent Company
     -----------------------------------------

     Revenues for the domestic segment were $541.4 million for the quarter ended
July 31, 2001,  an increase of $44.5 million or 9.0%,  over the amount  reported
for the same period last year.  The increase is due to increased  demand for our
services.

     Domestic  direct  operating  expenses  for the quarter  ended July 31, 2001
increased  $27.8 million,  a 9.0% increase over the amount reported for the same
period last year as a result of an increase in pass-through expenses.  Indirect,
general  and  administrative  expenses  for the  quarter  ended  July 31,  2001,
increased  $14.0 million,  or 9.4%, from the amount reported for the same period
last year,  due to  increases in marketing  and business  development  expenses,
benefits and rental expenses during the quarter. Interest expense decreased $0.9
million  due to  repayments  of our  long-term  debt and a decrease  in interest
rates.

     International Segment
     ---------------------

     Revenues for the  international  segment were $52.4 million for the quarter
ended July 31,  2001,  a decrease of $10.0  million,  or 16.0%,  from the amount
reported for the same period last year.  The decrease is mainly due to decreases
in foreign currency  exchange rates versus the U.S. dollar and a decrease in the
demand for our services in the Asia Pacific region.

     Foreign  direct  operating  expenses  for the  quarter  ended July 31, 2001
decreased $7.8 million,  a 21.4% decrease from the amount  reported for the same
period last year  primarily  due to the  decrease in foreign  currency  exchange
rates versus the U.S. dollar,  as well as decreases in the use of subcontractors
and decreases in pass-through  expenses.  Indirect,  general and  administrative
expenses for the quarter ended July 31, 2001,  decreased $0.2 million,  or 0.8%,
from the amount reported for the same period last year.


                                       15


                Nine months ended July 31, 2001 vs. July 31, 2000

     Consolidated
     ------------

     Our revenues were $1,652.8 million for the nine months ended July 31, 2001,
an increase of $46.0  million,  or 2.9%,  over the amount  reported for the same
period last year. The increase is due to increased demand for our services.

     Direct  operating  expenses for the nine months ended July 31, 2001,  which
consist  of direct  labor and other  direct  expenses,  including  subcontractor
costs, increased $24.0 million, a 2.5% increase over the amount reported for the
same period last year.  Indirect,  general and  administrative  expenses for the
nine months ended July 31, 2001,  increased  $19.6  million,  or 3.7%,  from the
amount  reported for the same period last year. The increase is primarily due to
increases in marketing and business  development  expenses,  benefits and rental
expense.  Interest  expense  decreased  $3.6  million due to  repayments  of our
long-term debt and a decrease in interest rates.

     Our earnings  before  income  taxes were $69.1  million for the nine months
ended July 31,  2001,  compared to $63.0  million for the same period last year.
Our effective  income tax rates for the nine months ended July 31, 2001 and 2000
were approximately 45% and 46%, respectively.

     We reported  net income of $38.0  million,  or $1.61 per share on a diluted
basis,  for the nine months ended July 31, 2001,  compared to $33.9 million,  or
$1.55 per share on a diluted basis, for the same period last year.

     Domestic Segment Including Parent Company
     -----------------------------------------

     Revenues for the domestic segment were $1,523.4 million for the nine months
ended July 31,  2001,  an increase of $74.1  million,  or 5.2%,  over the amount
reported for the same period last year. The increase is due to increased  demand
for our services.

     Domestic direct operating  expenses for the nine months ended July 31, 2001
increased  $48.6 million,  a 5.7% increase over the amount reported for the same
period last year as a result of an increase in the use of subcontractors  and an
increase in pass-through expenses. Indirect, general and administrative expenses
for the nine months ended July 31, 2001,  increased $19.8 million, or 4.3%, from
the amount reported for the same period last year, due to increases in marketing
and business development expenses, benefits and rental expense. Interest expense
decreased  $3.5 million due to repayments of our long-term  debt and decrease in
interest rates.

     International Segment
     ---------------------

     Revenues for the  international  segment  were $153.4  million for the nine
months  ended July 31,  2001, a decrease of $24.1  million,  or 13.6%,  from the
amount  reported  for the same period last year.  The  decrease is mainly due to
decreases  in foreign  currency  exchange  rates  versus  the U.S.  dollar and a
decrease in the demand for our services in the Asia Pacific region.

     Foreign direct operating  expenses for the nine months ended July 31, 2001,
decreased $20.7 million,  a 19.9% decrease from the amount reported for the same
period  last year  primarily  as a result of the  decrease  in foreign  currency
exchange  rates  versus the U.S.  dollar,  as well as the decrease in the use of
subcontractors and a decrease in pass-through  expenses.  Indirect,  general and
administrative  expenses for the nine months ended July 31, 2001, decreased $0.2
million, or 0.4%, from the amount reported for the same period last year.

Liquidity and Capital Resources

     At July 31, 2001, we had working capital of $437.7 million,  an increase of
$43.1 million from October 31, 2000.

     Substantially all of our cash flow is generated by our  subsidiaries.  As a
result, funds necessary to meet our debt service obligations are provided mainly
by  receipts  from our  subsidiaries.  Under  certain  circumstances,  legal and
contractual  restrictions,  as well as the  financial  condition  and  operating
requirements of the subsidiaries,  may limit our ability to obtain cash from our
subsidiaries.


                                       16


     Our liquidity and capital measurements are set forth below:

                                                   As of             As of
                                               July 31, 2001   October 31, 2000
                                               -------------   ----------------

        Working capital (in thousands) .......    $437,744         $394,560
        Working capital (current) ratio ......      2 to 1           2 to 1
        Average days to convert billed
           accounts receivable to cash .......          72               68
        Percentage of debt to equity .........         158%             176%

     Our cash and cash equivalents amounted to $19.0 million at July 31, 2001, a
decrease of $4.7 million  from  October 31, 2000,  primarily as a result of $9.3
million in net  repayments  of debt,  and $19.1  million in payment  for capital
expenditures, offset by $15.2 million generated from operations and $8.5 million
of proceeds  generated  from the sale of common  stock and the exercise of stock
options.

     During the third quarter ended July 31, 2001, we borrowed $45.0 million and
repaid $35.0 million under our revolving line of credit.  Our primary sources of
liquidity  will be cash flow from  operations  and  borrowings  under the senior
collateralized credit facility,  if necessary.  Our primary uses of cash will be
to fund our working capital and capital expenditures and to service our debt. We
believe that our existing  financial  resources,  together with our planned cash
flow from operations and existing  credit  facilities,  will provide  sufficient
resources to fund our combined  operations and capital expenditure needs for the
foreseeable future.

     During the fiscal year ended October 31, 1999,  we paid $376.2  million for
the purchase of D-M. To fund this transaction and to refinance  outstanding bank
debt,  we incurred new  borrowings of $650 million from the  establishment  of a
long-term senior collateralized credit facility with a syndicate of banks led by
Wells  Fargo Bank,  N.A.  ("the  Bank") and from the  issuance of 12 1/4% Senior
Subordinated   Exchange  Notes   subsequently   exchanged  for  12  1/4%  Senior
Subordinated Notes. In addition, we sold 46,083 shares of our Series B Preferred
Stock to RCBA  Strategic  Partners,  L.P. for  aggregate  consideration  of $100
million.

     Senior  Collateralized  Credit Facility.  The senior  collateralized credit
facility  was funded on June 9, 1999  ("Funding  Date"),  and provides for three
term loan  facilities  in the  aggregate  amount of $450 million and a revolving
credit facility in the amount of $100 million.  The term loan facilities consist
of Term Loan A, a $250 million tranche,  Term Loan B, a $100 million tranche and
Term Loan C, another $100 million tranche.

     Principal  amounts under Term Loan A became due,  commencing on October 31,
1999,  in the amount of  approximately  $3 million per quarter for the following
four quarters.  Thereafter and through June 9, 2005,  annual principal  payments
under Term Loan A range from $25  million  up to a maximum of $58  million  with
Term Loan A expiring and the then-outstanding  principal amount becoming due and
repayable in full on June 9, 2005.  Principal  amounts  under Term Loan B became
due,  commencing  on October 31, 1999,  in the amount of $1 million in each year
through  July 31,  2005,  with Term  Loan B  expiring  and the  then-outstanding
principal  amount  becoming due and  repayable  in full in four equal  quarterly
installments in 2006. Principal amounts under Term Loan C became due, commencing
on October 31,  1999,  in the amount of $1 million in each year through July 31,
2006,  with Term  Loan C  expiring  and the  then-outstanding  principal  amount
becoming due and repayable in full in equal quarterly  installments in 2007. The
revolving credit facility expires, and is repayable in full, on June 9, 2005.

     The term  loans  each bear  interest  at a rate per annum  equal to, at our
option,  either the Base Rate or LIBOR, in each case plus an applicable  margin.
The revolving  credit  facility  bears interest at a rate per annum equal to, at
our option,  either the Base Rate, LIBOR or the Adjusted  Sterling Rate, in each
case plus an applicable  margin.  The applicable  margin adjusts  according to a
performance-pricing grid based on our ratio of Consolidated Total Funded Debt to
Consolidated  Earnings  Before  Income  Taxes,   Depreciation  and  Amortization
("EBITDA").  The "Base  Rate" is defined as the higher of the Bank's  Prime Rate
and the  Federal  Funds Rate plus  0.50%.  "LIBOR"  is  defined  as the  offered
quotation  by first class banks in the London  interbank  market to the Bank for
dollar deposits,  as adjusted for reserve  requirements.  The "Adjusted Sterling
Rate" is defined as the rate per annum displayed by Reuters at which Sterling is
offered to the Bank in the London  interbank market as determined by the British
Bankers'  Association.  We may determine  which interest rate options to use and
interest  periods  will apply for such  periods  for both the term loans and the
revolving credit facility.


                                       17


     At July 31, 2001, our revolving  credit facility with the Bank provides for
advances of up to $100.0 million,  of which $15.0 million was outstanding.  Also
at July 31,  2001,  we had  outstanding  letters  of  credit  aggregating  $23.8
million,  which reduced the amount  available to us under our  revolving  credit
facility to $61.2 million.

     The senior  collateralized  credit  facility is governed by affirmative and
negative covenants. These covenants include restrictions on incurring additional
debt, paying dividends or making distributions to our stockholders, repurchasing
or retiring  capital stock and making  subordinated  junior debt  payments.  The
financial  covenants  include  maintenance of a minimum current ratio of 1.20 to
1.00, a minimum fixed charge  coverage  ratio of 1.10 to 1.00, an EBITDA minimum
of $160  million  and a maximum  leverage  ratio of 3.50 to 1.00 for the  period
ended  July  31,  2001.   We  are  required  to  submit   quarterly   compliance
certification  to the bank. We were fully  compliant with these  covenants as of
July 31, 2001.

     12 1/4% Senior  Subordinated  Notes.  Our notes are due in 2009.  Each note
bears  interest  at 12  1/4%  per  annum.  Interest  on  the  notes  is  payable
semi-annually on May 1 and November 1 of each year, commencing November 1, 1999.
The notes are subordinate to the senior  collateralized  credit facility.  As of
July 31, 2001, we owed $200.0 million on our notes.

     Certain  of  our  wholly  owned  subsidiaries  fully  and   unconditionally
guarantee the notes on a joint and several basis. We may redeem any of the notes
beginning  May 1,  2004.  The  initial  redemption  price is  106.125%  of their
principal  amount,  plus accrued and unpaid interest.  The redemption price will
decline each year after 2004 and will be 100% of their  principal  amount,  plus
accrued and unpaid interest  beginning on May 1, 2007. In addition,  at any time
prior to May 1,  2002,  we may redeem up to 35% of the  principal  amount of the
notes with net cash  proceeds  from the sale of capital  stock.  The  redemption
price will be equal to 112.25% of the principal amount of the redeemed notes.

     Interest  Rate  Swap  Agreement.  We  entered  into an  interest  rate swap
agreement with the Bank. This interest rate swap effectively  fixed the interest
rate on $48.8 million of our LIBOR-based borrowings at 5.97% plus the applicable
margin. This interest rate swap expired on November 30, 2000.

     Interest Rate Cap Agreement. We entered into an interest rate cap agreement
with the Bank. This agreement caps the interest rate at 7% for $211.0 million of
our LIBOR-based  borrowings through July 31, 2002. From an economic  standpoint,
the cap  agreement  provides us with  protection  against  LIBOR  interest  rate
increases  above 7%. For accounting  purposes,  we have elected not to designate
the cap agreement as a hedge, and accordingly,  changes in the fair market value
of the  cap  agreement  are  included  in  other  expenses  in the  Consolidated
Statements of  Operations.  The value of the interest rate cap agreement at July
31, 2001 was zero.

     Enterprise  Resource Program (ERP). During the current year, we commenced a
project to consolidate all of our accounting and project management  information
systems. The costs of implementing this project, including software,  consulting
and hardware  costs,  are  estimated  to be  approximately  $30  million,  to be
incurred  over the next two years.  As of July 31, 2001, we had incurred a total
of  approximately  $7 million for this  project.  We plan to finance most of the
implementation  costs through capital lease  arrangements  with various vendors.
If, and to the extent, that financing cannot be obtained through capital leases,
we will draw on our line of credit as alternative  financing for expenditures to
be incurred for this project.


                                       18


Risk Factors That Could Affect Our Financial Condition and Results of Operations

     In addition to the other information  included or incorporated by reference
in this Form 10-Q, the following factors could affect our actual results:

Our substantial indebtedness could adversely affect our financial condition.

     We  are  a  highly  leveraged  company.   As  of  July  31,  2001,  we  had
approximately $656.2 million of outstanding  indebtedness following consummation
of  the  D-M  acquisition  and  the  related   financing  plan.  This  level  of
indebtedness could have important consequences, including the following:

     o    it may limit our  ability to borrow  money or sell  stock for  working
          capital,  capital  expenditures,  debt service  requirements  or other
          purposes;

     o    it may limit our  flexibility in planning for, or reacting to, changes
          in our business;

     o    we could be more highly leveraged than some of our competitors,  which
          may place us at a competitive disadvantage;

     o    it may make us more  vulnerable  to a downturn in our  business or the
          economy; and

     o    a substantial portion of our cash flow from operations is dedicated to
          the repayment of our indebtedness and would not be available for other
          purposes.

To service  our  indebtedness,  we  require a  significant  amount of cash.  The
ability to generate cash depends on many factors beyond our control.

     Our ability to make payments on our indebtedness  depends on our ability to
generate cash in the future. If we do not generate  sufficient cash flow to meet
our  debt  service  and  working  capital  requirements,  we may  need  to  seek
additional financing or sell assets. This need may make it more difficult for us
to obtain  financing on terms that are acceptable to us, or at all. Without this
financing, we could be forced to sell assets to make up for any shortfall in our
payment obligations under unfavorable circumstances.

     Our senior  collateralized  credit facility and our  obligations  under the
notes  limit our ability to sell  assets and also  restrict  the use of proceeds
from any such sale.  Moreover,  the senior  collateralized  credit  facility  is
secured by substantially all of our assets. Furthermore, substantial portions of
our assets are, and may continue to be, intangible assets.  Therefore, we cannot
assure  you that our  assets  could be sold  quickly  enough  or for  sufficient
amounts to enable us to meet our debt obligations.

Restrictive  covenants  in our senior  collateralized  credit  facility  and the
indenture  relating to the notes may  restrict  our  ability to pursue  business
strategies.

     Our senior  collateralized  credit  facility and indenture  relating to the
notes restrict our ability, among other things, to:

     o    incur additional indebtedness or contingent obligations;

     o    pay dividends or make distributions to our stockholders;

     o    repurchase or redeem our stock;

     o    make investments;

     o    grant liens;

     o    make capital expenditures;

     o    enter into transactions with our stockholders and affiliates;


                                       19


     o    sell assets; and

     o    acquire the assets of, or merge or consolidate with, other companies.

     In  addition,  our senior  collateralized  credit  facility  requires us to
maintain certain  financial ratios. We may not be able to maintain these ratios.
Additionally,  covenants in the senior  collateralized  credit  facility and the
indenture  relating  to the notes may  impair  our  ability  to  finance  future
operations or capital needs or to engage in other favorable business activities.

     If we default under our various debt obligations, the lenders could require
immediate  repayment of the entire  principal.  If the lenders require immediate
repayment on the entire  principal,  we will not be able to repay them,  and our
inability to meet our debt  obligations  could have a material adverse effect on
our business, financial condition and results of operations.

We derive  approximately  60% of our revenues  from  contracts  with  government
agencies. Any disruption in government funding or in our relationship with those
agencies  could  adversely  affect our business and our ability to meet our debt
obligations.

     We derive  approximately 60% of our revenues from local,  state and federal
government agencies. The demand for our services will be directly related to the
level of government  program funding that is allocated to rebuild and expand the
nation's infrastructure.  We believe that the success and further development of
our business depend upon the continued funding of these government  programs and
upon our ability to participate in these government  programs.  We cannot assure
you that governments  will have the available  resources to fund these programs,
that  these  programs  will  continue  to be  funded  even if  governments  have
available  financial  resources,  or  that we will  continue  to win  government
contracts.

     Some of these  government  contracts  are  subject to renewal or  extension
annually, so we cannot assure you of our continued work under these contracts in
the future.  Unsuccessful  bidders may protest or  challenge  the award of these
contracts.  In addition,  government  agencies can terminate  these contracts at
their  convenience.  As a result,  we may  incur  costs in  connection  with the
termination of these  contracts and suffer a loss of business.  Also,  contracts
with government  agencies are subject to substantial  regulation and an audit of
actual costs incurred.  Consequently,  there may be a downward adjustment in our
revenues if actual recoverable costs exceed billed recoverable costs.

     We have a responsibility to maintain our eligibility to perform  government
contracts.  From time to time allegations of improper conduct in connection with
government  contracting  have  been made  against  us,  and  these  could be the
subjects of  suspension  or debarment  consideration.  We  investigate  all such
allegations  thoroughly and believe that appropriate  actions have been taken in
all cases. Additionally, we maintain a compliance program in an effort to assure
that no improper conduct occurs in connection with government contracting.

We may be unable to estimate  accurately our cost in performing services for our
clients. This may cause us to have low profit margins or incur losses.

     We submit some proposals on projects based on an estimate of the costs that
we will likely  incur.  To the extent we cannot  control  overhead,  general and
administrative  and other costs, or if we underestimate  such costs, we may have
low profit margins or may incur losses.

We are subject to risks from changes in  environmental  legislation,  regulation
and governmental policies.

     Federal laws, such as the Resource  Conservation  and Recovery Act of 1976,
as amended,  and the  Comprehensive  Environmental  Response,  Compensation  and
Liability Act of 1980, as amended, ("CERCLA"), and various state and local laws,
strictly regulate the handling,  removal,  treatment and transportation of toxic
and hazardous  substances and impose liability for  environmental  contamination
caused by such  substances.  Moreover,  so-called  "toxic tort"  litigation  has
increased  markedly in recent years as people  injured by  hazardous  substances
seek  recovery for personal  injuries or property  damages.  We handle,  remove,
treat and  transport  toxic or  hazardous  substances.  Consequently,  we may be
exposed to claims for damages caused by environmental contamination.


                                       20


     Federal and state laws, regulations,  and programs related to environmental
issues will generate,  either directly or indirectly,  much of our environmental
business.  Accordingly, a reduction of these laws and regulations, or changes in
governmental  policies  regarding the funding,  implementation or enforcement of
these  programs,  could have a material  effect on our  business.  Environmental
laws, regulations and enforcement policies remained essentially unchanged during
fiscal year 2000 and for the first nine  months of fiscal  year 2001,  including
further deferral of  congressional  reauthorization  of CERCLA.  The outlook for
congressional action on CERCLA legislation in fiscal year 2001 remains unclear.

Our  liability  for damages due to legal  proceedings  may be  significant.  Our
insurance may not be adequate to cover this risk.

     Various  legal  proceedings  are pending  against us alleging,  among other
things, breaches of contract or negligence in connection with our performance of
professional  services.  In some actions,  punitive or treble damages are sought
that substantially exceed our insurance coverage.  If we sustain damages greater
than our insurance  coverage,  there could be a material  adverse  effect on our
business, financial condition and results of operations.

     Our  engineering   practices,   including  general  engineering  and  civil
engineering  services,  involve professional  judgments about the nature of soil
conditions  and other physical  conditions,  including the extent to which toxic
and hazardous materials are present, and about the probable effect of procedures
to mitigate problems or otherwise affect those conditions.  If the judgments and
the recommendations  based upon those judgments are incorrect,  we may be liable
for resulting damages that our clients incur.

The failure to attract and retain key  professional  personnel  could  adversely
affect our business.

     The ability to attract,  retain and expand our staff of qualified technical
professionals  is an  important  factor in  determining  our future  success.  A
shortage of professionals  qualified in certain technical areas exists from time
to  time  in  the  engineering  and  design  industry.   The  market  for  these
professionals  is  competitive,  and we  cannot  assure  you  that  we  will  be
successful in our efforts to continue to attract and retain such  professionals.
In  addition,  we rely  heavily  upon the  experience  and ability of our senior
executive staff and the loss of a significant  number of such individuals  could
have a material adverse effect on our business,  financial condition and results
of operations.

We may be unable to compete successfully in our industry.

     We are engaged in highly  fragmented  and very  competitive  markets in our
service  areas.  We  compete  with  firms of  various  sizes,  some of which are
substantially  larger than us and which possess greater resources.  Furthermore,
the engineering and design industry is undergoing consolidation, particularly in
the United States. These competitive forces could have a material adverse effect
on our business, financial condition and results of operations.

Our  international  operations  are  subject  to a number  of risks  that  could
adversely affect the results from these operations and our overall business.

     As a worldwide provider of engineering services, we have operations in over
30 countries  and derive  approximately  9% of our revenues  from  international
operations.  International business is subject to the customary risks associated
with  international  transactions,  including  political  risks,  local laws and
taxes,  the  potential  imposition of trade or currency  exchange  restrictions,
tariff increases and difficulties or delays in collecting  accounts  receivable.
Weak foreign economies and/or a weakening of foreign currencies against the U.S.
dollar could have a material adverse effect on our business, financial condition
and results of operations.

Additional acquisitions may adversely affect our ability to manage our business.

     Historically,  we have completed numerous acquisitions and, in implementing
our business strategy,  we may continue to do so in the future. We cannot assure
you that we will identify, finance and complete additional suitable acquisitions
on acceptable terms. We may not successfully integrate future acquisitions.  Any
acquisitions may require  substantial  attention from our management,  which may
limit the amount of time that  management  can devote to daily  operations.  Our
inability to find additional attractive acquisition candidates or to effectively
manage the integration of any businesses  acquired in the future could adversely
affect our business, financial condition and results of operations.


                                       21


We may  not be  able  to  successfully  integrate  our  accounting  and  project
management systems.

     We are in the process of designing,  testing and  installing a company-wide
accounting and project  management  system.  In the event we do not complete the
project successfully, we may experience reduced cash flow due to an inability to
issue invoices to our customers and collect cash in a timely manner.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We are exposed to changes in interest  rates as a result of our  borrowings
under our senior collateralized credit facility. If market rates average 1% more
in fiscal year 2001 than in fiscal year 2000,  our net of tax interest  expense,
after considering the effect of the interest rate cap agreement,  would increase
by approximately  $1.6 million.  Conversely,  if market rates average 1% less in
fiscal year 2001 than in fiscal year 2000, our net of tax interest expense would
decrease by approximately $2.2 million.

     The final interest rate settlement for our interest rate swap agreement had
been determined  prior to the close of fiscal year 2000.  Therefore,  changes in
interest rates did not impact our  then-existing  interest rate swap  agreement,
which expired on November 30, 2000.


                                       22


                                     PART II
                                OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

     None.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

     None.

ITEM 3. DEFAULTS UPON SENIOR SECURITES

     None.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     None.

ITEM 5. OTHER INFORMATION

     None.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits
         None.

     (b) Reports on Form 8-K
         None.


                                       23


                                   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.


Dated September 13, 2001                       URS CORPORATION

                                               /s/ Kent Ainsworth
                                               ------------------------------
                                               Kent P. Ainsworth
                                               Executive Vice President and
                                               Chief Financial Officer
                                               (Principal Accounting Officer)



                                       24