UNITED STATES

                    SECURITIES AND EXCHANGE COMMISSION

                          WASHINGTON, D.C. 20549


                                   FORM 10-Q

                 Quarterly Report Under Section 13 or 15(d)
                   of the Securities Exchange Act in 1934



  For Quarter Ended October 26, 2002            Commission File #1-9065



                         ECOLOGY AND ENVIRONMENT, INC.
          ------------------------------------------------------
          (Exact name of registrant as specified in its charter)



            New York                             16-0971022
 ----------------------------        ------------------------------------
 (State or other jurisdiction        (I.R.S. Employer Identification No.)
          organization)


                           368 Pleasant View Drive
                          Lancaster, New York 14086
                   ----------------------------------------
                   (Address of principal executive offices)



    Registrant's telephone number, including area code:  716-684-8060



  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
      -----       -----


  At December 1, 2002, 2,380,754 shares of Registrant's Class A Common Stock
  (par value $.01) and 1,685,809 shares of Class B Common Stock (par value
  $.01) were outstanding.


                          PART I - FINANCIAL INFORMATION
                          -----------------------------

ITEM 1.  Financial Statements





                        Ecology and Environment, Inc.
                         Consolidated Balance Sheet

                                                     October 26,           July 31,
                                                        2002                 2002
                                                     (unaudited)
                                                     ------------        ------------
Assets
- ------
                                                                    
Current assets:
     Cash and cash equivalents                       $ 4,269,161          $ 8,229,034
     Investment securities available for sale          3,940,500            3,904,799
     Contract receivables, net                        32,388,396           29,268,949
     Deferred income taxes                             2,296,833            2,325,370
     Income taxes receivable                               ---                312,977
     Other current assets                              5,543,139            5,144,428
                                                     ------------         ------------
        Total current assets                          48,438,029           49,185,557

Property, building and equipment, net                 16,859,756           16,961,544
Deferred income taxes                                    237,495              237,495
Other assets                                           2,286,075            4,635,298
                                                     ------------         ------------
        Total assets                                 $67,821,355          $71,019,894
                                                     ============         ============

Liabilities and Shareholders' Equity
- ------------------------------------

Current liabilities:
     Accounts payable                                $ 4,695,182          $ 5,923,996
     Accrued payroll costs                             4,698,163            4,359,302
     Income taxes payable                                240,438              266,411
     Deferred revenue                                  5,733,226            3,822,069
     Other accrued liabilities                         2,842,661            4,545,708
                                                     ------------         ------------
        Total current liabilities                     18,209,670           18,917,486

Deferred revenue                                       5,889,583            9,088,740
Minority interest                                      2,042,090            1,719,428

Shareholders' equity:
     Preferred stock, par value $.01 per share
        authorized - 2,000,000 shares; no shares
        issued                                             ---                   ---
     Class A common stock, par value $.01 per
        share; authorized - 6,000,000 shares;
        issued - 2,469,071 and 2,468,571 shares           24,691               24,686
     Class B common stock, par value $.01 per
        share; authorized - 10,000,000 shares
        issued - 1,712,068 and 1,712,068 shares           17,121               17,121
     Capital in excess of par value                   17,376,064           17,372,444
     Retained earnings                                27,103,389           26,570,576
     Accumulated other comprehensive income           (1,877,298)          (1,661,265)
     Unearned compensation, net of tax                  (157,554)            (222,921)
     Treasury stock - Class A Common, 87,570 and
        82,717 shares; Class B common, 26,259
        and 26,259 shares, at cost                      (806,401)            (806,401)
                                                     ------------         ------------
        Total shareholders' equity                    41,680,012           41,294,240
                                                     ------------         ------------

        Total liabilities and shareholders' equity   $67,821,355          $71,019,894
                                                     ============         ============

The accompanying notes are an integral part of these financial statements.





                               Ecology and Environment, Inc.
                             Consolidate Statement of Income
                                       (Unaudited)

                                                      Three months ended
                                                  ---------------------------
                                                   October 26,   October 27,
                                                      2002          2001
                                                  ------------   ------------
                                                           
Gross revenues                                    $22,370,085    $19,995,656
Less:  direct subcontract costs                     2,832,261      3,427,962
                                                  ------------   ------------

Net revenues                                       19,537,824     16,567,694

Operating costs and expenses:
     Cost of professional services and
             other direct operating expenses       10,704,538      8,321,323
     Administrative and indirect operating
             expenses                               5,626,002      5,160,959
     Marketing and related costs                    1,625,355      1,875,214
     Depreciation                                     348,102        329,138
                                                  ------------   ------------

Total operating costs & expenses                   18,303,997     15,686,634
                                                  ------------   ------------

Income from operations                              1,233,827        881,060
Interest expense                                      (15,285)        (1,885)
Interest income                                        57,793         82,454
Other expense                                         (66,819)      (129,325)
                                                  ------------   ------------

Income before income taxes and minority interest    1,209,516        832,304
Total income tax provision                            314,041        354,840
                                                  ------------   ------------

Net income before minority interest                   895,475        477,464
Minority interest                                    (342,622)       (85,012)
                                                  ============   ============

Net income                                        $   552,853    $   392,452
                                                  ============   ============

Net income per common share:  Basic and Diluted   $      0.14    $      0.10
                                                  ============   ============

Weighted average common shares outstanding:
     Basic                                          4,069,060      4,064,555
                                                  ============   ============

     Diluted                                        4,071,404      4,066,849
                                                  ============   ============

The accompanying notes are an integral part of these financial statements.






                          Ecology and Environment, Inc.
                       Consolidated Statement of Cash Flows
                                    (Unaudited)
                                                              Three Months Ended
                                                         ------------------------------
                                                          October 26,       October 27,
                                                             2002              2001
                                                         ------------      ------------
                                                                     
Cash flows from operating activities:
     Net income                                          $   552,853       $   392,452
     Adjustments to reconcile net income to net cash
        provided by (used in) operating activities:
     Depreciation                                            348,102           329,138
     Amortization                                             65,367            80,796
     Gain on disposition of property and equipment             1,500             ---
     Minority interest                                       322,662            85,012
     Provision for contract adjustments                      239,934           115,400
     (Increase) decrease in:
        - contracts receivable, net                       (3,359,381)        1,932,880
        - other current assets                              (398,711)         (200,191)
        - income taxes receivable                            312,977          (143,692)
        - deferred income taxes                               28,537           107,366
        - other non-current assets                         2,349,223            (8,688)
     Increase (decrease) in:
        - accounts payable                                (1,228,814)       (2,268,357)
        - accrued payroll costs                              338,861           195,658
        - income taxes payable                               (25,973)       (1,131,603)
        - deferred revenue                                (1,288,000)            ---
        - other accrued liabilities                       (1,703,047)           (8,372)
                                                          -----------       -----------

     Net cash used in operating activities                (3,443,910)         (522,201)
                                                          -----------       -----------

Cash flows used in investing activities:
     Purchase of property, building and equipment, net      (249,314)         (321,848)
     Proceeds from sale of assets                              1,500             ---
     Payment for the purchase of bond                        (35,701)          (37,456)
                                                          -----------       -----------

     Net cash used in investing activities                  (283,515)         (359,304)
                                                          -----------       -----------

Cash flows used in financing activities:
     Dividends paid                                          (20,040)            ---
     Repayment of long-term debt                               ---             (34,498)
     Net proceeds from issuance of common stock                3,625             ---
     Purchase of treasury stock                                ---             (22,187)
     Foreign currency translation reserve                   (216,033)            ---
                                                          -----------       -----------

     Net cash used in financing activities                  (232,448)          (56,685)
                                                          -----------       -----------

Net decrease in cash and cash equivalents                 (3,959,873)         (938,190)
Cash and cash equivalents at beginning of period           8,229,034         7,831,972
                                                          -----------       -----------

Cash and cash equivalents at end of period                $4,269,161        $6,893,782
                                                          ===========       ===========

The accompanying notes are an integral part of these financial statements.





                              Ecology and Environment, Inc.
               Consolidated Statement of Changes in Shareholders' Equity


                            ---------------------------------------
                                         Common Stock
                            ---------------------------------------
                                 Class A             Class B          Capital in
                            ------------------  -------------------   Excess of
                            Shares     Amount    Shares    Amount     Par Value
                            ------------------  -------------------  ------------

                                                      
Balance at July 31, 2001    2,414,009  $24,140  1,756,280  $17,563   $17,274,654
                            =========  =======  ========== ========  ============

Net income                      ---    $ ---        ---    $ ---     $     ---
Foreign currency
  translation reserve           ---      ---        ---      ---           ---
Cash dividends paid
  ($.32 per share)              ---      ---        ---      ---           ---
Unrealized investment
  gain, net                     ---      ---        ---      ---           ---
Conversion common
  stock - B to A               44,212      442    (44,212)    (442)        ---
Repurchase of Class A
  common stock                  ---      ---        ---      ---           ---
Stock options                  10,350      104      ---      ---          75,634
Issuance of stock under
  stock award plan, net         ---      ---        ---      ---           ---
Amortization                    ---      ---        ---      ---           ---
Forfeitures                     ---      ---        ---      ---          22,156
                            ---------  -------  ---------- --------   -----------
Balance at July 31, 2002    2,468,571  $24,686  1,712,068  $17,121   $17,372,444
                            =========  =======  ========== ========  ============

Net income                      ---    $ ---        ---    $ ---    $      ---
Foreign currency
  translation reserve           ---      ---        ---      ---           ---
Cash dividends paid
  ($.32 per share)              ---      ---        ---      ---           ---
Unrealized investment
  gain, net                     ---      ---        ---      ---           ---
GAC Dividends                   ---      ---        ---      ---           ---
Conversion of common
  stock - B to A                ---      ---        ---      ---           ---
Repurchase of Class A
  common stock                  ---      ---        ---      ---           ---
Stock options                     500        5      ---      ---           3,620
Amortization                    ---      ---        ---      ---           ---
                            ---------  -------  ---------- --------  ------------
Balance at October 26, 2002 2,469,071  $24,691  1,712,068  $17,121   $17,376,064
                            =========  =======  ========== ========  ============

                            -----------------------------------------------------------------
                                            Accumulated
                                               Other                      Treasury Stock
                            Retained       Comprehensive    Unearned   ----------------------
                            Earnings           Income     Compensation   Shares     Amount
                            ------------   -------------  ------------ --------- ------------
                                                                  
Balance at July 31, 2001    $26,477,138     $  (647,719)  $ (181,963)   101,703  $  (625,423)
                            ============    ============  ===========  =========  ===========

Net income                  $ 1,408,853     $     ---     $    ---        ---    $     ---
Foreign currency
  translation reserve             ---        (1,043,365)       ---        ---          ---
Cash dividends paid
  ($.32 per share)           (1,315,415)          ---          ---        ---          ---
Unrealized investment
  gain, net                       ---            29,819        ---        ---          ---
Conversion common
  stock - B to A                  ---             ---          ---        ---          ---
Repurchase of Class A
  common stock                    ---             ---          ---       57,515     (425,739)
Stock options                     ---             ---          ---        ---          ---
Issuance of stock under
  stock award plan, net           ---             ---       (324,456)   (50,242)     308,988
Amortization                      ---             ---        261,468      ---          ---
Forfeitures                       ---             ---         22,030      ---        (64,227)
                             -----------    ------------  -----------   --------  -----------
Balance at July 31, 2002     26,570,576     $(1,661,265)  $ (222,921)  $108,976   $ (806,401)
                             ===========    ============  ===========  =========  ===========

Net income                  $   552,853     $     ---          ---     $  ---    $     ---
Foreign currency
  translation reserve             ---          (216,033)       ---        ---          ---
Cash dividends paid
  ($.32 per share)                ---             ---          ---        ---          ---
Unrealized investment
  gain, net                       ---             ---          ---        ---          ---
GAC Dividends                   (20,040)          ---          ---        ---          ---
Conversion of common
  stock - B to A                  ---             ---          ---        ---          ---
Repurchase of Class A
  common stock                    ---             ---          ---        ---          ---
Stock options                     ---             ---          ---        ---          ---
Amortization                      ---             ---         65,367      ---          ---
                            ------------   -------------  -----------  ---------  -----------
Balance at October 26, 2002  27,103,389    $ (1,877,298)  $ (157,554)   108,976   $ (806,401)
                            ============   =============  ===========  =========  ===========


                 ECOLOGY AND ENVIRONMENT, INC.
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   Summary of significant accounting principles

     a.  Consolidation
         -------------

     The consolidated financial statements include the accounts of the
     Company and its wholly-owned and majority owned subsidiaries.  Also
     reflected in the financial statements are the 50 percent ownership in
     two Chinese operating joint ventures, Beijing Yi Yi Ecology and
     Engineering Co. Ltd. and The Tianjin Green Engineering Company.
     These joint ventures are accounted for under the equity method.  All
     significant intercompany transactions and balances have been
     eliminated.  The consolidated balance sheet at October 26, 2002 and
     the accompanying consolidated statements of income, cash flows, and
     of changes in shareholders' equity are unaudited.  In the opinion
     of management, all adjustments necessary for a fair presentation
     of such financial statements have been included.  Such adjustments
     consisted only of normal recurring items.  The accompanying financial
     statements should be reviewed in conjunction with the Company's fiscal
     year ended July 31, 2002 audited financial statements.

     b.  Use of Estimates
         ----------------

     The preparation of financial statements in conformity with generally
     accepted accounting principles requires management to make estimates
     and assumptions that affect the reported amounts of assets and
     liabilities and disclosures of contingent assets and liabilities at
     the date of the financial statements and the reported amounts of
     revenues and expenses during the reported period.  Actual results could
     differ from those estimates.

     c.  Revenue Recognition
         -------------------

     Certain amounts of the Company's revenues are derived from
     cost-plus-fixed fee contracts using the percentage of completion
     method based on costs incurred plus the fee earned. The fees under
     certain government contracts are determined in accordance with
     performance.  Such awards are recognized at the time the amounts
     can be reasonably determined.  Fixed price contracts are also
     accounted for on the percentage of completion method.  Provisions
     for estimated contract adjustments relating to cost based contracts
     have been deducted from gross revenues in the accompanying consolidated
     statement of income.  These provisions are estimated and accrued
     annually based on goverment sales volume.  Such adjustments typically
     arise as a result of interpretations of cost allowability under cost
     based contracts.

     Revenues related to long-term government contracts are subject to
     audit by an agency of the United States government.  Government
     audits have been completed through fiscal year 1993 and are
     currently in process for fiscal years 1994 through 2001.  However, final
     rates have not been negotiated under these audits since 1989l.  The
     majority of the balance in the allowance for contract adjustments
     accounts represents a reserve against possible adjustments for
     fiscal years 1992 through 2002.

     Deferred revenue balances at October 26, 2002 and July 31, 2002
     represent net advances received under the Saudi and Kuwait contracts.
     The Company has received approximately $10.0 million of net advances
     under these contracts.  Those advances are amortized against future
     progress billings over the respective contract periods.

     d.  Income Taxes
         ------------

     The Company follows the asset and liability approach to account for
     income taxes.  This approach requires the recognition of deferred
     tax liabilities and assets for the expected future tax consequences
     of temporary differences between the carrying amounts and the tax
     bases of assets and liabilities.  Although realization is not
     assured, management believes it is more likely than not that the
     recorded net deferred tax assets will be realized.  Since in some
     cases management has utilized estimates, the amount of the net
     deferred tax asset considered realizable could be reduced in the
     near term.  No provision has been made for United States income
     taxes applicable to undistributed earnings of foreign subsidiaries
     as it is the intention of the Company to indefinitely reinvest
     those earnings in the operations of those entities.

     e.  Inventories
         -----------

     Inventories consist of shrimp, feed and chemicals and are stated at
     the lower of cost or market and are included in other current assets
     in the amount of $910,575 at October 26, 2002 and $1,098,967 at
     July 31, 2002.

     f.  Impairment of Long Lived Assets
         -------------------------------

     The Company reviews the carrying value of its long-lived assets,
     whenever events or changes in circumstances indicate that the
     historical carrying value of an asset may no longer be appropriate.
     The Company assesses recoverability of the carrying value of the asset
     by estimating the future net cash flows expected to result from the
     asset, including eventual disposition.  If the future net cash flows
     are less than the carrying value of the asset, an impairment loss is
     recorded equal to the difference between the asset's carrying value
     and fair value.  There were no impairment charges recognized in
     2003 or 2002.


     g.  Reclassification
         ----------------

     Certain prior year balances have been reclassified to conform to
     the current quarter presentation.

2.   Contract Receivables, Net
     -------------------------

     Contract receivables are comprised of:

                                           October 26,       July 31,
                                              2002            2002
                                          ------------    ------------

     United States government
        Billed                            $ 3,417,085     $ 4,271,382
        Unbilled                            1,612,826       1,119,391
                                          ------------    ------------
                                            5,029,911       5,390,773
                                          ------------    ------------
     Industrial customers and state
     and municipal governments
        Billed                             22,745,776      19,748,261
        Unbilled                            7,153,985       6,635,038
                                          ------------    ------------
                                           29,899,761      26,383,299
                                          ------------    ------------
     Less allowance for contract
     adjustments                           (2,541,276)     (2,505,123)
                                          ------------    ------------

                                          $32,388,396     $29,268,949
                                          ============    ============

     United States government receivables arise from long-term U.S.
     government prime contracts and subcontracts.  Unbilled receivables
     result from revenues which have been earned, but are not billed as
     of period-end.  Management anticipates that the October 26, 2002
     unbilled receivables will be substantially billed and collected in
     fiscal year 2003.  Within the above billed balances are
     contractual retainages in the amount of approximately $709,000 at
     October 26, 2002 and $684,000 at July 31, 2002.  Included in other
     accrued liabilities is an additional allowance for contract adjust-
     ments relating to potential cost disallowances on amounts billed and
     collected in current and prior years' projects of approximately
     $2,332,000 at October 26, 2002 and $2,332,000 at July 31, 2002.  An
     allowance for contract adjustments is recorded for contract disputes
     and government audits when the amounts are estimatable.

3.   Earnings Per Share
     -------------------

     Basic EPS is computed by dividing income available to common
     shareholders by the weighted average number of common shares
     outstanding for the period.  Diluted EPS reflects the potential
     dilution that would occur if securities or other contracts to issue
     common stock were exercised or converted into common stock or
     resulted in the issuance of common stock that then shared in the
     earnings of the Company.

4.   Segment Reporting
     -----------------

     Ecology and Environment, Inc. has three reportable segments: consulting
     services, analytical laboratory services, and aquaculture.  The
     consulting services segment provides broad based environmental services
     encompassing audits and impact assessments, surveys, air and water
     quality management, environmental engineering, environmental infrastruc-
     ture planning, and industrial hygiene and occupational health studies to
     a world wide base of customers.  The analytical laboratory provides
     analytical testing services to industrial and governmental clients for
     the analysis of waste, soil and sediment samples.  The shrimp aquaculture
     facility, located in Costa Rica, produces shrimp grown in a controlled
     environment for markets worldwide.  The fish farm located in Jordan was
     purchased in July 2001 and ponds are currently being stocked and awaiting
     the first harvests.

     The Company evaluates segment performance and allocates resources based on
     operating profit before interest income/expense and income taxes.  The
     accounting policies of the reportable segments are the same as those
     described in the summary of significant accounting policies.  Intercompany
     sales from the analytical services segment to the consulting segment are
     recorded at market selling price, intercompany profits are eliminated.
     The Company's reportable segments are separate and distinct business units
     that offer different products.  Consulting services are sold on the basis
     of time charges while analytical services and aquaculture products are
     sold on the basis of product unit prices.

Reportable segment data for the three months ended October 26, 2002 are as
follows:



                                            Consulting  Analytical  Aquaculture   Elimination      Total
                                           -----------  ----------- ------------ ------------- ------------
                                                                                
     Net revenues from external customers  $17,732,134  $1,319,038  $   486,652  $     ---     $19,537,824
     Intersegment net revenues                 688,889        ---          ---      (688,889)        ---
                                           -----------  ----------- ------------ ------------  ------------

     Total consolidated net revenues       $18,421,023  $1,319,038  $   486,652  $  (688,889)  $19,537,824
                                           ===========  =========== ============ ============  ============

     Depreciation expense                  $   192,558  $   97,867  $    57,677  $     ---     $   348,102
     Segment profit (loss)                   1,920,394      44,743     (755,621)       ---       1,209,516
     Segment assets                         54,832,355   6,854,000    6,135,000        ---      67,821,355
     Expenditures for long-lived assets        753,621      96,592     (579,809)       ---         270,404

     Geographic Information:

                                          Net              Long-lived
                                        Revenues (1)          Assets
                                       -------------       ------------

          United States                $13,459,824         $23,810,088
          Foreign countries              6,078,000           6,117,000

     (1)  Net revenues are attributed to countries based on the location of the
          customers.

 Reportable segment data for the three months ended October 27, 2001 are as
 follows:



                                           Consulting   Analytical   Aquaculture  Elimination      Total
                                           -----------  -----------  -----------  ------------  -----------
                                                                                 
     Net revenues from external customers  $15,238,858  $1,034,487   $  294,349   $    ---      $16,567,694
     Intersegment revenues                     742,739       ---          ---        (742,739)        ---
                                           -----------  -----------  -----------  ------------  -----------

     Total consolidated net revenues       $15,981,597  $1,034,487   $  294,349   $  (742,739)  $16,567,694
                                           ===========  ===========  ===========  ============  ===========

     Depreciation expense                  $   216,990  $   66,342   $   45,806   $     ---     $   329,138
     Segment profit (loss)                   1,530,187    (185,700)    (512,183)        ---         832,304
     Segment Assets                         40,806,465   6,082,000    8,105,000         ---      54,993,465
     Expenditures for long-lived assets        248,389      67,681      191,972         ---         508,042



     Geographic Information:

                                           Net          Long-lived
                                       Revenues (1)       Assets
                                       ------------    ------------

         United States                 $14,471,694     $22,629,128
         Foreign countries               2,096,000       6,585,000

     (1)  Net revenues are attributed to countries based on the location of the
          customers.

5.   Goodwill
     ------------

     In July 2001, the FASB issued SFAS No. 141, Business Combinations, and
     SFAS No. 142, Goodwill and Other Intangible Assets.  Statement No. 141
     requires that all business combinations initiated after June 30, 2001,
     be accounted for using the purchase method of accounting.  Statement
     No. 142 discusses how intangible assets that are acquired should be
     accounted for in financial statements upon their acquisition and also
     how goodwill and other intangible assets should be accounted for after
     they have been initially recognized in the financial statements.
     Beginning on August 1, 2001 with the adoption of Statement No. 142,
     goodwill existing on July 31, 2001, is no longer being amortized.
     Rather the goodwill is subject to an annual assessment for impairment.
     The adoption of SFAS No. 142 did not have a material impact on the
     Company's financial statements.

6.   Stock Award Plan
     ----------------

     Effective March 16, 1998, the Company adopted the Ecology and
     Environment, Inc. 1998 Stock Award Plan (the "Award Plan") under
     which key employees (including officers) of the Company or any of
     its present or future subsidiaries may be designated to receive
     awards of Class A Common stock of the Company as a bonus for services
     rendered to the Company or its subsidiaries, without payment therefore,
     based upon the fair market value of the common stock at the time of the
     award.  The plan requires a three year vesting period.  The 1998 plan
     agreement provides that the stock cannot be sold, assigned, or
     transferred before a three year vesting period is completed and that the
     shares are forfeited if an individual's employement is terminated before
     the vesting period is completed.  Accordingly, the Company is amortizing
     the expense associated with the issuance of the shares ratably over
     the vesting period.

     The Company issued 39,769 shares at an average fair value of $7.40 per
     share in November of 2002.  The Company issued 50,242 shares at an
     average fair value of $6.15 per share during the second quarter of fiscal
     year 2002.  In the first quarter of fiscal year 2001, the Company issued
     92,339 shares at an average fair value of $6.19 per share.  In fiscal year
     2000 no shares were issued.  Unearned compensation is recorded at the time
     of issuance and is being amortized over the vesting period.

7.   Line of Credit
     --------------

     The Company maintains an unsecured line of credit available for working
     capital and letters of credit of $20 million with a bank at 1/2 percent
     below the prevailling prime rate.  A second line of credit has been
     established at another bank for up to $12 million exclusively for letters
     of credit.  At October 26, 2002 and July 31, 2002, the Company had letters
     of credit outstanding totaling $16,743,000 and $13,823,000, respectively.


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

Financial Condition
- -------------------

At October 26, 2002 the Company had a working capital balance of  $30.2
million, nearly equal to the $30.3 million balance reported at July 31, 2002.
Cash and cash equivalents decreased $4.0 million as a result of a $3.1
million increase in contracts receivable and a $1.2 million decrease in
accounts payable.  The increase in contracts receivable was mainly
attributable to the Saudi Arabia and Kuwait Contracts entered into by the
Company's subsidiaries during fiscal year 2002.

The Company maintains an unsecured line of credit of $20.0 million with a
bank at 1/2 percent below the prevailing prime rate.  A second line of credit
has been established at another bank for up to $12.3 million, exclusively for
letters of credit.  There are no borrowings outstanding under these lines of
credit at October 26, 2002 and none were required during the first quarter of
fiscal year 2003.  The Company has outstanding letters of credit (LOC's) at
October 26, 2002 in the amount of $16.7 million.  These LOC's were obtained to
secure advance payments and performance guarantees for contracts in the Middle
East.  The Company has historically financed its activities through cash flows
from operations.  Internally generated funds have been adequate to support the
demands for working capital, the purchase of new fixed assets and investment
securities and the payment of dividends.  There are no significant additional
working capital requirements pending at October 26, 2002.

Results of Operations

Net Revenue

Net revenues for the first quarter of fiscal year 2003 were $19.5 million, up
17 percent from the $16.6 million reported in the first quarter of fiscal
year 2002.  The increase is mainly attributable to the Company's Saudi
Arabia and Kuwait contracts.  During the first quarter these contracts
reported increased net revenues of $5.2 million.  The Company's Analytical
Services Center (ASC) reported an increase in net revenues of 28 percent
for the first quarter of fiscal year 2003, mainly attributable to work
received from these contracts.

The Shrimp Farm operation, based in Costa Rica, reported net revenues of
$487,000 for the first quarter of fiscal year 2003.  Harvests were completed
during the first quarter, however the results were disappointing due to the
effect of the white spot syndrome virus which infested the farm during the
fourth quarter of fiscal year 2002.

Walsh Environmental, a majority owned subsidiary, reported net revenues of
$1.5 million for the first quarter of fiscal year 2002, a decrease of
$347,000 from the $1.8 million reported for the first quarter of fiscal
year 2002.

Net revenues for the first quarter of fiscal year 2002 were $16.6 million,
down 16.9 percent from the $19.9 million reported in fiscal year 2001.  This
decrease was primarily due to the completion of five major contracts with the
USEPA.  Offsetting this decrease in work from the USEPA was a 16 percent
increase in other company net revenue, lead by a $1.2 million, or 60 percent,
increase in revenues from State clients.  The Company experienced a 9 percent
increase in net revenues from various United States Department of Defense
clients.  Walsh Environmental reported an increase of  $400,000, or 27.5
percent, in net revenues from the first quarter of fiscal year 2001.

Income Before Income Taxes and Minority Interest

The Company's income before income taxes and minority interest for the first
quarter of fiscal year 2003 was $1.2 million, up 44 percent from the $832,000
reported in the first quarter of fiscal year 2002.  The increase in income
before taxes and minority interest was attributable to the overall increased
net revenues and the performance of the Company's Analytical Services Center.
The ASC reported an operating income of $45,000 for the first quarter of
fiscal year 2003, compared to an operating loss of $186,000 reported during
the first quarter of fiscal year 2002.  This increase in the ASC profits was
due to both increased production efficiencies and an increased sales volume.
The Company's subsidiaries, excluding the Shrimp Farm, reported a 600 percent
increase in operating income during the first quarter of fiscal year 2003.
The new contracts in Saudi Arabia and Kuwait were the main reason for this
increase.

Excluding the Shrimp Farm operation, the company earned $.26 per share for
the first quarter, compared to $.18 per share in the first quarter of fiscal
year 2002.  The Shrimp Farm operation reported an operating loss of $756,000
for the first quarter of fiscal year 2003, an increased loss of $244,000
from the prior year.  The farm was nearing full production when it was once
again infested with the white spot syndrome virus during the fourth quarter
of fiscal year 2002.  Management has reduced production levels by 50 percent to
minimize further loses.

The Company's income before income taxes and minority interest for the first
quarter of fiscal year 2002 was $832,000, down 26 percent from the $1.1 million
reported in the first quarter of fiscal year 2001.  The Company has continued
to reduce operating costs, increase staff utilization throughout the entire
company and aggressively market higher margin work, specifically in the
commercial and international markets.  The Shrimp Farm operation reported a
net loss of $512,000 for the first quarter of fiscal year 2002.  Walsh
Environmental has continued to have a positive impact on income, adding
$268,000 to net income before taxes and minority interest.  Due to a drop
in sales, E&E do Brasil and the Analytical Services Center reported a
decrease in net income before taxes and minority interest for the quarter
of $143,000 and $165,000, respectively.


                        PART II - OTHER INFORMATION
                        ---------------------------

None.

                               SIGNATURE
                               ---------


Pursuant to the requirements of the Securities Exchange Act of l934,
the Registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.


                                       ECOLOGY AND ENVIRONMENT, INC.


Date:
December 10, 2002                      By: RONALD L. FRANK
                                          ----------------------------
                                           RONALD L. FRANK
                                           EXECUTIVE VICE PRESIDENT -
                                           CHIEF FINANCIAL OFFICER
                                           (PRINCIPAL FINANCIAL
                                            ACCOUNTING OFFICER)





CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER
- --------------------------------------------

     I, GERHARD J. NEUMAIER, certify that:

     1.   I have reviewed this Quarterly Report on Form 10-Q of Ecology
 and Environment, 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 lthe 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, result of operation 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.



Dated:  December 10, 2002             GERHARD J. NEUMAIER
                                     ----------------------------------------
                                      GERHARD J. NEUMAIER
                                      President - Principal Executive Officer


CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER
- --------------------------------------------

     I, RONALD L. FRANK, certify that:

     1.   I have reviewed this Quarterly Report on Form 10-Q of Ecology
 and Environment, 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 lthe 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, result of operation 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.



Dated:  December 10, 2002             RONALD L. FRANK
                                     -----------------------------------------
                                      RONALD L. FRANK
                                      Executive Vice President, Secretary,
                                      Treasurer and Chief Financial Officer-
                                      Principal Financial Officer