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 June 30, 2002

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

                         Commission file number 0-22268

                          NATIONAL R.V. HOLDINGS, INC.
             (Exact name of registrant as specified in its charter)

               Delaware                                 33-0371079
               --------                                 ----------
    (State or other jurisdiction of        (I.R.S. Employer Identification No.)
     incorporation or organization)

 3411 N. Perris Blvd., Perris, California                  92571
 ----------------------------------------                  -----
 (Address of principal executive offices)                (Zip Code)

       Registrant's telephone number, including area code: (909) 943-6007

     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 July 29, 2002
           -----                               ----------------------------
   Common stock, par value                               9,821,062
       $.01 per share


                                       1

<PAGE>


                          NATIONAL R.V. HOLDINGS, INC.

                                      INDEX

                         PART 1 - FINANCIAL INFORMATION                   PAGE
                         ------------------------------                   ----

Item 1.    Consolidated Balance Sheets -
           June 30, 2002 and December 31, 2001                             3

           Consolidated Statements of Operations -
           Three and Six Months Ended June 30, 2002 and 2001               4

           Consolidated Statements of Cash Flows -
           Six Months Ended June 30, 2002 and 2001                         5

           Notes to Consolidated Financial Statements                    6 - 7

Item 2.    Management's Discussion and Analysis of
           Financial Condition and Results of Operations                 8 - 10

Item 3.    Quantitative and Qualitative Disclosures about Market Risk      11

                               PART II - OTHER INFORMATION

Item 1.    Legal Proceedings                                               12

Item 4.    Submission of Matters to a Vote of Security Holders             12

Item 6.    Exhibits and Reports on Form 8-K                                12

           Signature                                                       13


                                       2

<PAGE>


                          NATIONAL R.V. HOLDINGS, INC.
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands, except share amounts)


                                                         June 30,   December 31,
                                                           2002         2001
                                                         --------     --------
                                                        (Unaudited)

                                     ASSETS
Current assets:
  Cash and cash equivalents.............................  $  3,379    $     22
  Trade receivables, less allowance for doubtful
    accounts ($309 and $224, respectively)..............    25,178      16,378
  Inventories...........................................    68,385      85,385
  Deferred income taxes.................................     7,294       7,267
  Income taxes receivable...............................     2,526       6,688
  Prepaid expenses......................................       881       1,647
                                                          --------    --------
    Total current assets................................   107,643     117,387

Goodwill, net...........................................     6,126       6,126
Property, plant and equipment, net......................    43,868      45,257
Other...................................................       946       1,012
                                                          --------    --------
                                                          $158,583    $169,782
                                                          ========    ========

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Book overdraft........................................  $    -      $    608
  Current portion of long-term debt.....................        22          20
  Accounts payable......................................    22,471      29,480
  Accrued expenses......................................    22,248      21,750
                                                          --------    --------
    Total current liabilities...........................    44,741      51,858

Deferred income taxes...................................     3,037       3,469
Long-term debt..........................................        30          43
                                                          --------    --------
Total liabilities.......................................    47,808      55,370
                                                          --------    --------

Commitments and contingencies

Stockholders' equity:
  Preferred stock - $.01 par value; 5,000 shares
    authorized, 4,000 issued and outstanding............       -           -
  Common stock - $.01 par value; 25,000,000 shares
    authorized, 9,821,062 and 9,718,025 issued
    and outstanding, respectively.......................        98          97
  Additional paid-in capital............................    34,201      33,128
  Retained earnings.....................................    76,476      81,187
                                                          --------    --------
    Total stockholders' equity..........................   110,775     114,412
                                                          --------    --------
                                                          $158,583    $169,782
                                                          ========    ========


                 See Notes to Consolidated Financial Statements.


                                       3

<PAGE>


                         NATIONAL R.V. HOLDINGS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except per share amounts)
                                   (Unaudited)


                                           Three Months         Six Months
                                          Ended June 30,      Ended June 30,
                                        ------------------   ------------------
                                          2002      2001       2002      2001
                                        --------  --------   --------  --------
Net sales.............................  $ 87,466  $ 81,021   $166,787  $143,401
Cost of goods sold....................    83,603    75,473    163,177   135,660
                                        --------  --------   --------  --------
  Gross profit........................     3,863     5,548      3,610     7,741
                                        --------  --------   --------  --------
Selling expenses......................     3,398     3,235      6,827     6,274
General and administrative expenses...     2,662     2,175      4,570     4,539
Amortization of intangibles...........       -         104        -         207
                                        --------  --------   --------  --------
  Operating (loss) income.............    (2,197)       34     (7,787)   (3,279)
Interest income and other expense, net        (4)     (169)      (309)     (389)
                                        --------  --------   --------  --------
  (Loss) income before income taxes...    (2,193)      203     (7,478)   (2,890)
(Benefit) provision for income taxes..      (797)       77     (2,767)   (1,121)
                                        --------  --------   --------  --------
   Net (loss) income..................  $ (1,396) $    126   $ (4,711) $ (1,769)
                                        ========  ========   ========  ========
(Loss) earnings per common share:
   Basic..............................  $  (0.14) $   0.01   $  (0.48) $  (0.18)
   Diluted............................  $  (0.14) $   0.01   $  (0.48) $  (0.18)

Weighted average number of shares:
   Basic..............................     9,776     9,663      9,747     9,663
   Diluted............................     9,776     9,948      9,747     9,663


                 See Notes to Consolidated Financial Statements.


                                       4

<PAGE>


                          NATIONAL R.V. HOLDINGS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)


                                                               Six Months
                                                             Ended June 30,
                                                          --------------------
                                                            2002        2001
                                                          --------    --------
Cash flows from operating activities:
  Net loss..............................................  $ (4,711)   $ (1,769)
  Adjustments to reconcile net loss to net cash
  provided by (used in) operating activities:
    Depreciation........................................     1,908       1,879
    Amortization of intangibles.........................       -           207
    Gain on asset disposal..............................      (348)        -
    Changes in assets and liabilities:
      (Increase) decrease in trade receivables..........    (8,800)      1,143
      Decrease (increase) in inventories................    17,000      (6,614)
      Decrease in income taxes receivable...............     4,162         -
      Decrease in prepaid expenses......................       766         583
      Decrease in book overdraft........................      (608)        -
      Decrease in accounts payable......................    (7,009)     (1,785)
      Increase in accrued expenses......................       498       1,688
      Decrease in deferred income taxes.................      (459)        -
                                                          --------    --------
    Net cash provided by (used in) operating activities      2,399      (4,668)
                                                          --------    --------
Cash flows from investing activities:
  Decrease in other assets..............................        66         -
  Proceeds from sale of assets..........................     2,424         -
  Purchases of property, plant and equipment............    (2,595)     (3,478)
                                                          --------    --------
    Net cash used in investing activities...............      (105)     (3,478)
                                                          --------    --------
Cash flows from financing activities:
  Principal payments on long-term debt..................       (11)        (10)
  Proceeds from issuance of common stock................     1,074         -
                                                          --------    --------
    Net cash provided by (used in) financing activities      1,063         (10)
                                                          --------    --------
Net increase (decrease) in cash.........................     3,357      (8,156)
Cash, beginning of period...............................        22      16,696
                                                          --------    --------
Cash, end of period.....................................  $  3,379    $  8,540
                                                          ========    ========


                 See Notes to Consolidated Financial Statements.


                                       5

<PAGE>


NATIONAL R.V. HOLDINGS, INC.
PART I, ITEM 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

NOTE 1 - GENERAL

     In the opinion of National  R.V.  Holdings,  Inc.  (collectively,  with its
subsidiaries  National R.V., Inc. and Country Coach,  Inc. referred to herein as
the "Company"),  the accompanying  unaudited  consolidated  financial statements
contain  all  adjustments,  consisting  only of  normal  recurring  adjustments,
necessary  for the fair  presentation  of the  financial  position,  results  of
operations  and cash flows for all  periods  presented.  Results for the interim
periods are not necessarily indicative of the results for an entire year and the
financial  statements  do  not  include  all of the  information  and  footnotes
required by generally accepted accounting principles. These financial statements
should be read in  conjunction  with the financial  statements and notes thereto
contained in the Company's latest annual report on Form 10-K.


NOTE 2 - INVENTORIES

     Inventories consist of the following (in thousands):

                                                       June 30,   December 31,
                                                         2002         2001
                                                       --------     --------
                                                      (Unaudited)

Finished goods.......................................  $ 17,701     $ 21,525
Work-in-process......................................    29,309       32,415
Raw materials........................................    17,247       18,176
Chassis..............................................     4,128       13,269
                                                       --------     --------
                                                       $ 68,385     $ 85,385
                                                       ========     ========


NOTE 3 - RECENT ACCOUNTING PRONOUNCEMENTS

     In July 2001, the Financial  Accounting  Standards Board (FASB) issued SFAS
142,  "Goodwill  and Other  Intangible  Assets."  SFAS 142,  which  changes  the
accounting  for  goodwill  from an  amortization  method  to an  impairment-only
approach,  is effective  for fiscal  years  beginning  after  December 15, 2001.
Beginning  January 1, 2002,  and in accordance  with the  Standard,  the Company
discontinued   goodwill   amortization   which   results  in  the  reduction  of
approximately  $413,000 of operating expenses per year. In addition, the Company
recently  completed its initial  testing for goodwill  impairment and determined
there was no impairment of goodwill as of December 31, 2001. Goodwill impairment
testing will be performed annually as well as on an interim basis whenever there
is reason to believe goodwill impairment may exist.

     If the Company had adopted SFAS 142 effective  January 1, 2001,  net (loss)
income,  basic (loss)  earnings per share and diluted (loss)  earnings per share
would have been as follows:


                                       6

<PAGE>


NATIONAL R.V. HOLDINGS, INC.
PART I, ITEM 1
(Continued)

                                      Three Months Ended       Six Months Ended
                                           June 30,                June 30,
                                        (in thousands)          (in thousands)
                                      ------------------       -----------------
                                        2002      2001         2002      2001
                                      --------  --------     --------  --------
Reported net (loss) income..........  $ (1,396) $    126    $ (4,711) $ (1,769)
Add back: goodwill amortization,
 net of tax effect..................       -          64         -         127
                                      --------  --------    --------  --------
Adjusted net (loss) income..........  $ (1,396) $    190    $ (4,711) $ (1,642)
                                      ========  ========    ========  ========
Basic (loss) earnings per share:
Reported net (loss) earnings........  $  (0.14) $   0.01    $  (0.48) $  (0.18)
Goodwill amortization...............       -        0.01         -        0.01
                                      --------  --------    --------  --------
Adjusted net (loss) earnings........  $  (0.14) $   0.02    $  (0.48) $  (0.17)
                                      ========  ========    ========  ========
Diluted (loss) earnings per share:
Reported net (loss) earnings........  $  (0.14) $   0.01    $  (0.48) $  (0.18)
Goodwill amortization...............       -        0.01         -        0.01
                                      --------  --------    --------  --------
Adjusted net (loss) earnings........  $  (0.14) $   0.02    $  (0.48) $  (0.17)
                                      ========  ========    ========  ========

NOTE 4 - CREDIT FACILITY

     As of June 30,  2002,  the Company was in default  with  certain  financial
covenants of its loan agreement with Bank of America  National Trust and Savings
Association;  however,  no amounts were  outstanding  under this facility.  As a
result,  Bank of America may  restrict  the  Company  from  borrowing  any funds
available  under the  facility,  and there can be no assurance  that the Company
will be able to  utilize  the  facility  any  longer,  though  the  bank has not
indicated  intent to assert such a restriction.  The Company is currently in the
process of  finalizing  a new  banking  relationship  and  expects to have a new
borrowing facility in place in August 2002.


NOTE 5 - RECOURSE ON DEALER FINANCING

     As is  customary in the  industry,  the Company  generally  agrees with its
dealers'  lenders to repurchase any unsold RVs if the dealers  become  insolvent
within  the  term  of the  curtailment  period  as  defined  in  the  repurchase
agreement. Curtailment periods typically expire within twelve to eighteen months
of the  purchase  of such  RVs by the  dealer.  Although  the  total  contingent
liability under these  agreements  approximates  $95.2 million at June 30, 2002,
the risk of loss is spread  over  numerous  dealers  and  lenders and is further
reduced by the resale  value of the RVs that the  Company  would be  required to
repurchase.  Losses under these  agreements have been negligible in the past and
management believes that any future losses under such agreements will not have a
significant  effect  on  the  consolidated  financial  position  or  results  of
operations of the Company.


                                       7

<PAGE>


NATIONAL R.V. HOLDINGS, INC.
PART 1, ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

Disclosure Regarding Forward Looking Statements

     This  Quarterly  Report on Form 10-Q  contains  forward-looking  statements
within the  meaning of the  Private  Securities  Litigation  Reform Act of 1995.
Investors  are  cautioned   that   forward-looking   statements  are  inherently
uncertain.  Actual  performance  and  results  may differ  materially  from that
projected or suggested herein due to certain risks and uncertainties  including,
without  limitation,  the cyclical nature of the recreational  vehicle industry;
seasonality and potential  fluctuations in the Company's operating results;  the
Company's   dependence  on  chassis  suppliers;   potential   liabilities  under
repurchase  agreements;  competition;  government  regulation;  warranty claims;
product  liability;  and  dependence  on certain  dealers and  concentration  of
dealers in certain  regions.  Certain risks and  uncertainties  that could cause
actual  results to differ  materially  from that  projected or suggested are set
forth in the Company's filings with the Securities and Exchange Commission (SEC)
and the Company's public  announcements,  copies of which are available from the
SEC or from the Company upon request.


Liquidity and Capital Resources

     At June 30, 2002, the Company had working capital of $62.9 million compared
to $65.5 million at December 31, 2001.

     Net cash  provided by  operating  activities  was $2.4  million for the six
months ended June 30, 2002 compared to net cash used in operating  activities of
$4.7 million for the  comparable  period last year. The change was primarily due
to a $17.0 million decrease in inventories and a $4.2 million decrease in income
taxes   receivable,   mostly  offset  by  an  $8.8  million  increase  in  trade
receivables,  a $7.0 million decrease in accounts payable and a $4.7 million net
loss  for the  period.  The  decrease  in  inventories  reflects  the  Company's
continuing efforts to manage working capital.  The increase in trade receivables
reflects the timing of the recent Great North American RV Rally,  which occurred
in late June 2002.  The  decrease in accounts  payable  reflects  the  Company's
efforts to become more current with its suppliers.

     Net cash used in investing  activities  was $0.1 million for the six months
ended June 30, 2002  compared to net cash used in investing  activities  of $3.5
million for the comparable period last year. The change was primarily due to the
sale of the  Company's  airplane  in the first  quarter of 2002  offset by lower
current year capital expenditures.

     Net cash  provided by  financing  activities  was $1.1  million for the six
months ended June 30, 2002 compared to net cash used in financing  activities of
$10,000 for the  comparable  period last year.  The change was mainly due to the
proceeds from  issuance of common stock  through the exercise of employee  stock
options during the second quarter of 2002.

     The Company  has a revolving  credit  facility of  $9,977,356  with Bank of
America, N.A., of which $5,310,077 is reserved for a letter-of-credit,  required
by the State of California,  serving as security for the Company's  self-insured
workers'  compensation  program.  At June 30, 2002, no amounts were  outstanding
under this facility;  however, the Company was in default with certain financial
covenants of the loan agreement.  As a result,  Bank of America may restrict the
Company from borrowing any funds available under the facility,  and there can be
no  assurance  that the Company will be able to utilize the facility any longer,
though  the bank has not  indicated  intent to assert  such a  restriction.  The
Company is  finalizing  a new  banking  relationship  and  expects to have a new
borrowing facility in place in August 2002.


                                       8

<PAGE>


R.V. HOLDINGS, INC.
PART 1, ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Continued)



     The Company  believes the  combination  of internally  generated  funds and
working  capital will be sufficient to meet the  Company's  planned  capital and
operational requirements for at least the next 12 months.


Results of Operations

     Net sales of $87.5 million for the quarter ended June 30, 2002 represent an
increase of $6.5 million or 8.0% from the same  quarter last year,  attributable
principally  to price  increases  on the  Company's  2003 model year  motorhomes
resulting  from  significant   modifications  to  those  units.  Wholesale  unit
shipments of the Company's motorhomes built on diesel chassis decreased 17.3% to
229 units for the  second  quarter  2002,  compared  to 277 units for the second
quarter  of the prior  year.  In  addition  to a slowing  in retail  demand  for
National RV diesel  products,  this decline reflects the inclusion of sales from
the key winter Family Motor Coach Association show in the second quarter of 2001
versus in the first  quarter for 2002 due to the timing of that show.  Shipments
of the  Company's  gas motorhome  products  increased  17.5% to 323 units in the
current quarter from 275 units in last year's second quarter.  Unit sales of the
Company's  towable  products  increased 45.8% to 519 units in the second quarter
2002 from 356 units in the same  period in 2001.  For the six months  ended June
30, 2002, net sales of $166.8 million represent an increase of $23.4 million, or
16.3% compared to the same period last year, reflecting an industry-wide rebound
as well as the Company's  model year 2003 price  increases in the second quarter
referred to above. Wholesale unit shipments of the Company's motorhomes built on
diesel chassis  increased 9.5% to 554 units during the first six months, 48 more
than last year for the same period.  Shipments of the  Company's  gas  motorhome
products  increased 6.6% to 520 units during the first six months,  32 more than
last year for the same  period.  Unit sales of the  Company's  towable  products
increased  41.5% to 883 units for the first six  months,  from 624 units for the
same period last year.

     Cost of goods sold for the quarter  ended June 30, 2002  increased  by $8.1
million  or 10.8%  from the  comparable  period  last  year.  The  increase  was
primarily  due to the  increase in sales.  Additionally  for the second  quarter
ended June 30, 2002,  manufacturing  inefficiencies  stemming from  operating at
reduced  production  rates was the most  significant  factor  leading  to a 2.4%
reduction in gross  margin down to 4.4%  compared to a 6.8% gross margin for the
same period last year.  Price  concessions on older Country Coach bus conversion
products also hampered gross margins in the quarter.  Cost of goods sold for the
first six months of 2002  increased  20.3% to $163.2 million from $135.7 million
for the same period last year.  The  increase  was mainly due to the increase in
sales with an additional factor being  inefficiencies  attributable to operating
at reduced production levels. Mainly as a result of manufacturing inefficiencies
stemming from operating at reduced production rates, the gross profit margin for
the six months decreased to 2.2% compared to 5.4% for the same period last year.

     Selling expenses of $3.4 million for the quarter ended June 30, 2002 was an
increase of $0.2  million or 5.0% over the same  period  last year.  For the six
months ended June 30, 2002, selling expenses increased to $6.8 million,  an 8.8%
increase from the same period last year. Additionally,  for the six months ended
June 30, 2002,  selling  expenses,  as a percentage  of net sales,  decreased to
4.1%,  from 4.4% for the same period last year due to higher sales over which to
spread the fixed selling expenses.


                                       9

<PAGE>


NATIONAL R.V. HOLDINGS, INC.
PART 1, ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Continued)




     General and  administrative  expenses  for the quarter  ended June 30, 2002
increased $0.5 million to $2.7 million, or 22.4% from the same period last year.
For the six months  ended June 30,  2002,  general and  administrative  expenses
remained essentially flat at $4.6 million, up $31 thousand or 0.7% from the same
period last year. Additionally,  for the six months ended June 30, 2002, general
and administrative  expenses,  as a percentage of net sales,  decreased to 2.7%,
from 3.2% for the same period last year due to personnel  reductions  and higher
sales  over  which to spread  the fixed  general  and  administrative  expenses.
Excluding a $0.6 million legal  settlement  reached with four former National RV
sales employees  during the quarter,  general and  administrative  expenses were
only 2.4% of net sales for the six months ended June 30, 2002.

     Due to the discontinuance of goodwill amortization as required by SFAS 142,
there will no longer be a $0.1 million quarterly amortization expense.

     Other  income for the quarter  ended June 30,  2002 was $4,000  compared to
$0.2  million for the same period last year.  For the six months  ended June 30,
2002,  other income  decreased to $0.3  million,  from $0.4 million for the same
period last year. The decrease was due to a decrease in interest income,  mostly
offset by a gain  recognized on the sale of the Company's  airplane in the first
quarter of 2002.

     The  benefit for income  taxes for the three and six months  ended June 30,
2002 was $0.8 million and $2.8 million, respectively. The effective tax rate for
the six months  ended  June 30,  2002 was 37.0%  compared  to 38.8% for the same
period last year.

     As a result, the Company's net loss for the three and six months ended June
30,  2002 was $1.4  million  and $4.7  million,  compared  to net income of $0.1
million and net loss of $1.8  million,  respectively,  for the same periods last
year.


                                       10

<PAGE>


NATIONAL R.V. HOLDINGS, INC.
PART 1, ITEM 3 - Quantitative and Qualitative Disclosures about Market Risk

     Information  about market risks for the six months ended June 30, 2002 does
not differ  materially  from that  discussed  under Item 7A of the  registrant's
Annual Report on Form 10-K for the year ended December 31, 2001.


                                       11

<PAGE>


NATIONAL R.V. HOLDINGS, INC.
PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

     The Company settled the previously  reported age discrimination  employment
case  brought  by  four  former  sales  representatives.  As  a  result  of  the
settlement,  the  Company  recorded a $600,000  charge in the second  quarter of
2002.


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

     On June 3, 2002, the Company held its 2002 Annual  Meeting of  Stockholders
(the "Annual  Meeting").  The matters  voted upon at the Annual  Meeting and the
votes cast for such matters were as follows:

     1.   The Company's stockholders elected Bradley C. Albrechtsen and Wayne M.
          Mertes as  directors.  Voting for the  nominees  for  director  was as
          follows:  Bradley C.  Albrechtsen;  6,920,453  shares FOR and  796,136
          shares WITHHELD; and Wayne M. Mertes; 7,548,289 shares FOR and 168,300
          shares WITHHELD.

     2.   The   Company's    stockholders    approved   the    appointment    of
          PricewaterhouseCoopers  LLP as the  Company's  auditor for the current
          fiscal year. For the appointment of PricewaterhouseCoopers  LLP as the
          Company's  auditor,  the vote was 7,700,674  shares FOR; 12,000 shares
          AGAINST; and 3,915 shares WITHHELD.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     A.   Exhibits

          99.1 Certification  pursuant  to 18 U.S.C.  Section  1350,  as adopted
               pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


     B.   Form 8-K

               A report was filed  on June 25,  2002  announcing,  under  Item 5
               thereof,  the  promotion of Michael  Jacque to the newly  created
               post of Executive Vice President of Operations.


                                       12

<PAGE>


                                    SIGNATURE



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

                                                 NATIONAL R.V. HOLDINGS, INC.
                                                 ----------------------------
                                                         (Registrant)

      Date: August 7, 2002                       By /s/ MARK D. ANDERSEN

                                                 Mark D. Andersen
                                                 Chief Financial Officer
                                                 (Principal Accounting and
                                                     Financial Officer)


                                       13