Back to GetFilings.com





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 September 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 October 15, 2002
----- -------------------------------
Common stock, par value 9,832,161
$.01 per share


1




NATIONAL R.V. HOLDINGS, INC.

INDEX

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

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

Consolidated Statements of Operations -
Three and Nine Months Ended September 30, 2002 and 2001 4

Consolidated Statements of Cash Flows -
Nine Months Ended September 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

Item 4. Controls and Procedures 12

PART II - OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K 13

Signature 14

Certification of Principal Officers 15 - 16


2




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


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

ASSETS
Current assets:
Cash and cash equivalents.......................... $ 1,957 $ 22
Trade receivables, less allowance for doubtful
accounts ($256 and $224, respectively)........... 13,853 16,378
Inventories........................................ 77,377 85,385
Deferred income taxes.............................. 7,294 7,267
Income taxes receivable............................ 4,698 6,688
Prepaid expenses................................... 3,092 1,647
-------- --------
Total current assets............................. 108,271 117,387

Goodwill, net........................................ - 6,126
Property, plant and equipment, net................... 44,415 45,257
Other................................................ 796 1,012
-------- --------
$153,482 $169,782
======== ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Book overdraft..................................... $ 4,177 $ 608
Line of credit..................................... 1,114 -
Current portion of long-term debt.................. 22 20
Accounts payable................................... 19,436 29,480
Accrued expenses................................... 24,611 21,750
-------- --------
Total current liabilities........................ 49,360 51,858

Deferred income taxes................................ 3,037 3,469
Long-term debt....................................... 25 43
-------- --------
Total liabilities.................................... 52,422 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, 9,832,161 and 9,718,025 issued
and outstanding, respectively.................... 98 97
Additional paid-in capital......................... 34,297 33,128
Retained earnings.................................. 66,665 81,187
-------- --------
Total stockholders' equity....................... 101,060 114,412
-------- --------
$153,482 $169,782
======== ========


See Notes to Consolidated Financial Statements.


3




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


Three Months Nine Months
Ended September 30, Ended September 30,
------------------ ------------------
2002 2001 2002 2001
-------- -------- -------- --------
Net sales............................. $ 72,417 $ 66,901 $239,204 $210,302
Cost of goods sold.................... 72,461 70,395 235,639 206,055
-------- -------- -------- --------
Gross (loss) profit................. (44) (3,494) 3,565 4,247
-------- -------- -------- --------
Selling expenses...................... 4,126 3,989 10,953 10,263
General and administrative expenses... 1,673 2,334 6,242 6,873
Amortization of intangibles........... - 104 - 311
Impairment of goodwill................ 6,126 - 6,126 -
-------- -------- -------- --------
Operating loss...................... (11,969) (9,921) (19,756) (13,200)
Interest income and other expense, net 6 (72) (302) (461)
-------- -------- -------- --------
Loss before income taxes............ (11,975) (9,849) (19,454) (12,739)
Benefit for income taxes.............. (2,164) (3,745) (4,931) (4,866)
-------- -------- -------- --------
Net loss............................ $ (9,811) $ (6,104) $(14,523) $ (7,872)
======== ======== ======== ========
Loss per common share:
Basic............................... $ (1.00) $ (0.63) $ (1.49) $ (0.81)
Diluted............................. $ (1.00) $ (0.63) $ (1.49) $ (0.81)

Weighted average number of shares
Basic............................... 9,825 9,688 9,774 9,671
Diluted............................. 9,825 9,688 9,774 9,671


See Notes to Consolidated Financial Statements.


4




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


Nine Months
Ended September 30,
2002 2001
-------- --------
Cash flows from operating activities:
Net loss.............................................. $(14,523) $ (7,872)
Adjustments to reconcile net loss to net cash
provided by (used in) operating activities:
Depreciation........................................ 2,847 2,859
Amortization of intangibles......................... - 311
Impairment of goodwill.............................. 6,126 -
Gain on asset disposal.............................. (359) -
Changes in assets and liabilities:
Decrease in trade receivables..................... 2,525 829
Decrease (increase) in inventories................ 8,008 (21,152)
Decrease in income taxes receivable............... 1,990 -
Increase in prepaid expenses...................... (1,445) (274)
Increase in book overdraft........................ 3,569 -
(Decrease) increase in accounts payable........... (10,044) 5,866
Increase in accrued expenses...................... 2,861 2,482
Decrease in deferred income taxes................. (459) -
-------- --------
Net cash provided by (used in) operating activities 1,096 (16,951)
-------- --------
Cash flows from investing activities:
Decrease in other assets.............................. 216 29
Proceeds from sale of assets.......................... 2,424 -
Purchases of property, plant and equipment............ (4,069) (3,974)
-------- --------
Net cash used in investing activities............... (1,429) (3,945)
-------- --------
Cash flows from financing activities:
Net advances under line of credit..................... 1,114 5,000
Principal payments on long-term debt.................. (16) (16)
Proceeds from issuance of common stock................ 1,170 500
-------- --------
Net cash provided by financing activities........... 2,268 5,484
-------- --------
Net increase (decrease) in cash......................... 1,935 (15,411)
Cash, beginning of period............................... 22 16,696
-------- --------
Cash, end of period..................................... $ 1,957 $ 1,285
======== ========


See Notes to Consolidated Financial Statements.


5




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):

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

Finished goods..................................... $ 18,311 $ 21,525
Work-in-process.................................... 28,480 32,415
Raw materials...................................... 17,616 18,176
Chassis............................................ 12,970 13,269
-------- --------
$ 77,377 $ 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. Due
to the recent sustained decline in the price of the Company's common stock,
resulting from the Company's third quarter loss, which was unexpected by the
market, the Company performed interim testing for goodwill impairment and
determined it necessary to recognize the complete impairment of its goodwill.
This impairment totaled $6.1 million for the quarter ended September 30, 2002.
The fair value of the reporting unit was estimated using the value of the
Company, as indicated by the recent average stock price, apportioned to the
business units and increased by a hypothetical control premium.

If the Company had adopted SFAS 142 effective January 1, 2001, net loss,
basic loss per share and diluted loss per share for the three and nine months
ended September 30, 2001 would have been as follows:


6




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

Three Months Nine Months
Ended Ended
September 30, September 30,
(in thousands) (in thousands)
-------- --------
2001 2001
-------- --------
Reported net loss........................ $ (6,104) $ (7,872)
Add back: goodwill amortization,
net of tax effect....................... 64 192
-------- --------
Adjusted net loss........................ $ (6,040) $ (7,680)
======== ========
Basic and diluted loss per share:
Reported net loss........................ $ (0.63) $ (0.81)
Goodwill amortization.................... 0.01 0.02
-------- --------
Adjusted net loss........................ $ (0.62) $ (0.79)
======== ========

NOTE 4 - CREDIT FACILITY

On August 29, 2002, the Company entered into a secured revolving credit
facility in the amount of $15,000,000 with UPS Capital Corporation, of which up
to $7,000,000 is available for a letter-of-credit with the State of California,
serving as security for the Company's self-insured workers' compensation
program. Currently, the required letter-of-credit reserve amount is $5,310,077.
At September 30, 2002, $1,114,139 was outstanding under this facility.


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 $98.3 million at September 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




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 September 30, 2002, the Company had working capital of $58.9 million
compared to $65.5 million at December 31, 2001.

Net cash provided by operating activities was $1.1 million for the nine
months ended September 30, 2002 compared to net cash used in operating
activities of $17.0 million for the comparable period last year. The change was
primarily due to an $8.0 million decrease in inventories at September 30, 2002,
compared to a $21.2 million increase in inventories last year, partially offset
by a $10.0 million decrease in accounts payable for the period compared to a
$5.9 million increase in accounts payable last year. The decrease in inventories
reflects the Company's continuing efforts to manage working capital. The
decrease in accounts payable reflects the Company's continuing efforts to become
more current with its suppliers in order to take advantage of early payment
discounts.

Net cash used in investing activities was $1.4 million for the nine months
ended September 30, 2002 compared to net cash used in investing activities of
$3.9 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.

Net cash provided by financing activities was $2.3 million for the nine
months ended September 30, 2002 compared to net cash provided by financing
activities of $5.5 million for the comparable period last year. The change was
mainly due to the Company advancing $1.1 million under its line of credit for
the nine months ended September 30, 2002 compared to the Company advancing $5.0
million for the comparable period last year.

The Company has a revolving credit facility of $15,000,000 with UPS Capital
Corporation, of which up to $7,000,000 is available for a letter-of-credit with
the State of California, serving as security for the Company's self-insured
workers' compensation program. Currently, the required letter-of-credit reserve
amount is $5,310,077. At September 30, 2002, $1,114,139 was outstanding under
this facility.


8




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, working
capital, and unused borrowing availability 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 $72.4 million for the quarter ended September 30, 2002
represent an increase of $5.5 million or 8.2% 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
11.0% to 211 units for the third quarter 2002, compared to 237 units for the
third quarter of the prior year. This decline is mainly due to an industry-wide
slowing in retail demand for the highline segment of the diesel motorhome
market. Shipments of the Company's gas motorhome products increased 6.4% to 232
units in the current quarter from 218 units in last year's third quarter. Unit
sales of the Company's towable products increased 4.6% to 383 units in the third
quarter 2002 from 366 units in the same period in 2001. For the nine months
ended September 30, 2002, net sales of $239.2 million represent an increase of
$28.9 million, or 13.7% compared to the same period last year, reflecting the
Company's model year 2003 price increases referred to above as well as the
Company's partial sharing in the overall industry-wide rebound. Wholesale unit
shipments of the Company's motorhomes built on diesel chassis increased 3.0% to
765 units during the first nine months, 22 more than last year for the same
period. Shipments of the Company's gas motorhome products increased 6.5% to 752
units during the first nine months, 46 more than last year for the same period.
Unit sales of the Company's towable products increased 27.9% to 1,266 units for
the first nine months, from 990 units for the same period last year.

Cost of goods sold for the quarter ended September 30, 2002 increased by
$2.1 million or 2.9% from the comparable period last year. The increase was
primarily due to the increase in sales, significantly offset by a reduction in
warranty expense. Additionally for the third quarter ended September 30, 2002,
the gross margin improved by 5.1% to -0.1% compared to a -5.2% gross margin for
the same period last year. The gross margin improvement was mainly due to the
previously mentioned decrease in warranty expense and increase in price on the
Company's 2003 model year motorhomes, partially offset by manufacturing
inefficiencies stemming from operating at reduced production rates. Cost of
goods sold for the first nine months of 2002 increased 14.4% to $235.6 million
from $206.1 million for the same period last year. The increase was mainly due
to the increase in sales. The gross profit margin for the nine months decreased
to 1.5% compared to 2.0% for the same period last year.

Selling expenses of $4.1 million for the quarter ended September 30, 2002
was an increase of $0.1 million or 3.4% over the same period last year. For the
nine months ended September 30, 2002, selling expenses increased to $11.0
million, a 6.7% increase from the same period last year. Additionally, for the
nine months ended September 30, 2002, selling expenses, as a percentage of net
sales, decreased to 4.6% from 4.9% for the same period last year due to higher
sales over which to spread the fixed selling expenses.


9




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 September 30,
2002 decreased $0.7 million to $1.7 million, or 28.3% from the same period last
year. For the nine months ended September 30, 2002, general and administrative
expenses decreased $0.6 million to $6.2 million, or 9.2% from the same period
last year. Additionally, for the nine months ended September 30, 2002, general
and administrative expenses, as a percentage of net sales, decreased to 2.6%,
from 3.3% 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 second quarter, general and administrative expenses
were only 2.4% of net sales for the nine months ended September 30, 2002.

As required by SFAS 142 and as mentioned above, the recent sustained
decline in the price of the Company's common stock required the Company to
recognize the complete impairment of its goodwill, totaling $6.1 million in the
third quarter of 2002. Additionally, application of SFAS 142 required the
Company to suspend the amortization of goodwill after December 31, 2001.
Consequently, the nine-month period ended September 30, 2002 does not reflect
any goodwill amortization.

Other expense for the quarter ended September 30, 2002 was $6,000 compared
to other income of $0.1 million for the same period last year. For the nine
months ended September 30, 2002, other income decreased to $0.3 million, from
$0.5 million for the same period last year. The decrease was due to a decrease
in interest income, partially 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 nine months ended September
30, 2002 was $2.2 million and $4.9 million, respectively. Excluding the
impairment of goodwill, which is not deductible for tax purposes, the effective
tax rate for the nine months ended September 30, 2002 was 37.0% compared to
38.2% for the same period last year.

As a result, the Company's net loss for the three and nine months ended
September 30, 2002 was $9.8 million ($6.1 million of which is impairment of
goodwill) and $14.5 million ($6.1 million of which is impairment of goodwill),
compared to a net loss of $6.1 million and $7.9 million, respectively, for the
same periods last year.


10




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

Information about market risks for the nine months ended September 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




NATIONAL R.V. HOLDINGS, INC.
PART 1, ITEM 4 - CONTROLS AND PROCEDURES

The Company maintains disclosure controls and procedures that are designed
to ensure that information required to be disclosed in the Company's reports
under the Securities Exchange Act of 1934 (Exchange Act) is recorded, processed,
summarized and reported within the time periods specified in the SEC's rules and
forms, and that such information is accumulated and communicated to the
Company's management, including its Chief Executive Officer and Chief Financial
Officer, as appropriate, to allow timely decisions regarding required disclosure
based closely on the definition of "disclosure controls and procedures" in
Exchange Act Rule 13a-14(c). In designing and evaluating the disclosure controls
and procedures, management recognized that any controls and procedures, no
matter how well designed and operated, can provide only reasonable assurance of
achieving the desired control objectives.

Within 90 days prior to the date of this report, the Company carried out an
evaluation, under the supervision and with the participation of the Company's
management, including the Company's Chief Executive Officer and the Company's
Chief Financial Officer, of the effectiveness of the design and operation of the
Company's disclosure controls and procedures. Based on the foregoing, the
Company's Chief Executive Officer and Chief Financial Officer concluded that the
Company's disclosure controls and procedures were effective.

There have been no significant changes in the Company's internal controls
or in other factors that could significantly affect the internal controls
subsequent to the date the Company completed its evaluation.


12




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

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

(1) A report dated August 29, 2002 was filed on September 6, 2002
announcing, under Item 5 thereof, a new $15,000,000 secured revolving
credit facility agreement made between the Company and UPS Capital
Corporation.

(2) A report dated September 23, 2002 was filed on October 1, 2002
announcing, under Item 5 thereof, the resignation of Michael Jacque as
President of National R.V., Inc. and Executive Vice President of the
Company. The Company also announced the appointments of Wayne M.
Mertes and Robert B. Lee as President of National R.V., Inc. and
Country Coach, Inc., respectively.


13




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: November 12, 2002 By /s/ MARK D. ANDERSEN

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


14




CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

I, Bradley C. Albrechtsen, certify that:

1. I have reviewed this quarterly report on Form 10-Q of NATIONAL R.V.
HOLDINGS, INC.;

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

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

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within
those entities, particularly during the period in which this
quarterly report is being prepared;
b) evaluated the effectiveness of the registrant's disclosure
controls and procedures as of a date within 90 days prior to the
filing date of this quarterly report (the "Evaluation Date"); and
c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on
our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):
a) all significant deficiencies in the design or operation of
internal controls which could adversely affect the registrant's
ability to record, process, summarize and report financial data
and have identified for the registrant's auditors any material
weaknesses in internal controls; and
b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's
internal controls; and

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


Date: November 12, 2002 /s/ BRADLEY C. ALBRECHTSEN
--------------------------
Bradley C. Albrechtsen
Chief Executive Officer
and President


15




CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

I, Mark D. Andersen, certify that:

1. I have reviewed this quarterly report on Form 10-Q of NATIONAL R.V.
HOLDINGS, INC.;

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

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

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within
those entities, particularly during the period in which this
quarterly report is being prepared;
b) evaluated the effectiveness of the registrant's disclosure
controls and procedures as of a date within 90 days prior to the
filing date of this quarterly report (the "Evaluation Date"); and
c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on
our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):
a) all significant deficiencies in the design or operation of
internal controls which could adversely affect the registrant's
ability to record, process, summarize and report financial data
and have identified for the registrant's auditors any material
weaknesses in internal controls; and
b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's
internal controls; and

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


Date: November 12, 2002 /s/ MARK D. ANDERSEN
--------------------
Mark D. Andersen
Chief Financial Officer
(Principal Accounting and
Financial Officer)


16