SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

               QUARTERLY REPORT UNDER SECTION 13 or 15 (d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended June 30, 2002


                         Commission File Number: 0-20307


                       AVALON CORRECTIONAL SERVICES, INC.
                     (Exact name of small business issuer as
                            specified in its charter)


         Nevada                                                       13-3592263
(State of Incorporation)                           (I.R.S. Employer I.D. Number)

               13401 Railway Drive, Oklahoma City, Oklahoma 73114
                    (Address of principal executive offices)

                                 (405) 752-8802
                           (Issuer's telephone number)


Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15 (d) of the  Exchange  Act during  the past 12 months  (or such  shorter
period  as the  registrant  was  required  to file such  reports),  and (2) been
subject to such filing requirements for the past 90 days:

                                            Yes    X          No ___

      As of August 9, 2002, 4,895,002 shares of the issuer's Class A common
              stock, par value $.001, were issued and outstanding.

         Transitional Small Business Disclosure Format: Yes ___; No X .









                         PART I - FINANCIAL INFORMATION
               AVALON CORRECTIONAL SERVICES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)


                                                        June 30,    December 31,
                                                         2002          2001
                                                  ------------------------------
ASSETS
Current assets:
   Cash and cash equivalents                       $   2,072,000   $   2,389,000
   Related party receivables                              49,000         161,000
   Accounts receivable, net                            2,528,000       2,611,000
   Prepaid expenses and other                            361,000         239,000
                                                   -----------------------------
         Total current assets                      $   5,010,000   $   5,400,000
Property and equipment, net                           30,071,000      30,414,000
Other assets                                           4,052,000       4,273,000
                                                   -----------------------------
         Total assets                              $  39,133,000   $  40,087,000
                                                   =============================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable, accrued liabilities
    and other                                      $  1,644,000    $   2,170,000
   Current maturities of long term debt               2,329,000        2,545,000
                                                  ------------------------------
         Total current liabilities                 $  3,973,000    $   4,715,000
Long-term debt, less current maturities              21,595,000       22,547,000
Convertible debentures                                3,850,000        3,850,000
Redeemable common stock, $.001 par value
     1,622,448 shares issued and outstanding          3,580,000        3,470,000
Stockholders' equity:
  Common stock: Par value $.001; 24,000,000 shares
        authorized; 4,892,961 and 4,847,624 shares
        issued and outstanding, less 1,622,448
        shares subject to repurchase                      3,000            3,000

    Preferred stock; par value $.001; 1,000,000
          shares authorized; none issued                    ---              ---
   Paid-in capital                                    7,500,000        7,536,000
   Accumulated deficit                               (1,368,000)     (2,034,000)
                                                   -----------------------------
     Total liabilities and stockholders' equity    $ 39,133,000    $  40,087,000
                                                  ==============================






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

                                     Page 1



                             AVALON CORRECTIONAL SERVICES, INC. AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENTS OF OPERATIONS
                                                (Unaudited)



                                                          Three Months Ended                Six Months Ended
                                                               June 30,                         June 30,
                                                                                            
                                                         2002             2001            2002             2001
                                                ---------------- ---------------- ---------------  ---------------
Revenues                                           $      6,744,000 $      6,315,000 $    13,369,000  $    12,264,000
                                                   ---------------- ---------------- ---------------  ---------------
Costs and expenses
   Direct operating                                $      4,649,000 $      4,482,000 $     9,117,000  $     8,525,000
   General and administrative                               565,000          308,000       1,077,000          750,000
   Depreciation and amortization                            494,000          464,000         989,000          859,000
   Interest expense                                         641,000          756,000       1,295,000        1,580,000
                                                   ---------------- ---------------- ---------------  ---------------
Income from operations
   before income tax expense                       $        395,000 $        306,000 $       891,000  $       550,000
   Income tax expense                                        90,000              ---         225,000              ---
                                                   ---------------- ---------------- ---------------  ---------------
Net income                                         $        305,000 $        306,000 $       666,000  $       550,000
                                                   ================ ================ ===============  ===============

Basic income per share:
Net income per share, basic                        $           0.06 $           0.06 $          0.14  $          0.11
                                                   ================ ================ ===============  ===============
Weighted average number of common and
 common equivalent shares outstanding, basic              4,888,598        4,779,260       4,868,380        4,772,482
                                                   ================ ================ ===============  ===============

Diluted income per share:
Net income per share, diluted                      $           0.06 $           0.06 $          0.12  $          0.11
                                                   ================ ================ ===============  ===============
Weighted average number of common and
 common equivalent shares outstanding                     6,567,686        5,097,166       6,522,510        4,920,664
                                                   ================ ================ ===============  ===============







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

                                                    Page 2



               AVALON CORRECTIONAL SERVICES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOW
                                   (Unaudited)

                                               For the six months ended June 30,
                                                            2002            2001
                                               ---------------------------------
OPERATING ACTIVITIES:
   Net income                                        $   666,000     $   550,000
   Adjustments to reconcile net income to
     net cash provided by operating activities
          Depreciation                                   989,000         577,000
        Amortization of debt issue costs                 163,000         124,000
         Changes in operating assets and
         liabilities
            Decrease (increase) in -
              Accounts receivable                        195,000       1,433,000
              Prepaid expenses and other                (318,000)      (118,000)
           Increase (decrease) in accounts
           payable,
               accrued liabilities and other            (526,000)        155,000
                                                      --------------------------
        Net cash provided by operating activities   $  1,169,000    $  2,721,000
                                                      --------------------------
INVESTING ACTIVITIES:
     Capital expenditures                           $   (393,000)   $  (214,000)
                                                      --------------------------
        Net cash used in investing activities       $   (393,000)   $  (214,000)
                                                      --------------------------
FINANCING ACTIVITIES:
     Proceeds from borrowings                          14,004,000     13,337,000
     Repayment of borrowings                         (15,171,000)   (15,231,000)
     Proceeds from warrant and option exercise             74,000         87,000
                                                      --------------------------
        Net cash used in financing activities       $ (1,093,000)   $(1,807,000)
                                                      --------------------------
NET INCREASE (DECREASE) IN CASH                     $   (317,000)   $    700,000
CASH, BEGINNING OF PERIOD                               2,389,000        726,000
                                                      --------------------------
CASH, END OF PERIOD                                 $   2,072,000   $  1,426,000
                                                       =========================







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


                                     Page 3


               AVALON CORRECTIONAL SERVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

     This  document  contains   statements  that  are  not  historical  but  are
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933 and  Section  21E of the  Securities  Exchange  Act of  1934.  These
include  statements  regarding  the  expectations,   beliefs,   intentions,   or
strategies  for  the  future.  The  Company  intends  that  all  forward-looking
statements be subject to the  safe-harbor  provisions of the Private  Securities
Litigation  Reform Act of 1995.  These  forward-looking  statements  reflect the
Company's  views as of the date they are made with respect to future  events and
financial  performance,  but are subject to many  uncertainties  and risks which
could  cause the actual  results of the  Company to differ  materially  from any
future  results  expressed  or  implied  by such  forward-  looking  statements.
Examples  of such  uncertainties  and risks  include,  but are not  limited  to:
fluctuations in occupancy levels and labor costs; the ability to secure both new
contracts and the renewal of existing  contracts;  the  availability and cost of
financing  to redeem  common  shares  and to expand  our  business;  and  public
resistance to privatization.  Additional risk factors include those discussed in
reports filed by the Company from time to time on Forms 10-K, 10-Q, and 8-K. The
company  does  not  undertake  any  obligation  to  update  any  forward-looking
statements.

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business -

     Avalon Correctional Services,  Inc. ("Avalon" or the "Company") is an owner
and operator of private community correctional facilities. Avalon specializes in
privatized  community  correctional  facilities  and  correctional  programming.
Avalon is  currently  operating in  Oklahoma,  Texas and Colorado  with plans to
significantly  expand into  additional  states.  Avalon's  business  strategy is
designed  to  elevate  the  Company  into  a  dominant   provider  of  community
correctional  services by expanding its operations through new state and Federal
contracts  and  selective   acquisitions.   Avalon  owns  a  300-bed   community
corrections facility in Oklahoma City, Oklahoma; a 320-bed community corrections
facility in Tulsa,  Oklahoma; a 150-bed community corrections facility in Tulsa,
Oklahoma; a 150-bed medium security facility in El Paso, Texas; a 300-bed medium
security facility in El Paso, Texas; a 180- bed community  corrections  facility
on leased land in Del Valle,  Texas; a 160-bed medium security juvenile facility
in Union City, Oklahoma; a 139-bed community  corrections facility in Henderson,
Colorado;  and a 307-bed multi-use  community  corrections  facility in Greeley,
Colorado.  Avalon also operates three programs in leased facilities:  a 352- bed
intermediate  sanction unit in Tulsa,  Oklahoma; a 35-bed community  corrections
facility in Denver, Colorado; and a day reporting center in Northglen, Colorado.
The Colorado  community  corrections  programs  also  provide  non-  residential
services to approximately 176 offenders in the State of Colorado.

Principles of Consolidation -

     The consolidated  financial  statements include the accounts of the Company
and its wholly-owned subsidiaries after elimination of all material intercompany
balances and transactions.

Use of Estimates -

     The preparation of the consolidated  financial  statements requires the use
of management's  estimates and assumptions in determining the carrying values of
certain  assets  and  liabilities  and  disclosures  of  contingent  assets  and
liabilities  at the  date  of the  consolidated  financial  statements  and  the
reported amounts for certain revenues and expenses during the reporting  period.
Actual results could differ from those estimates.

Cash and Cash Equivalents -

     The  Company   considers  all  highly  liquid   investments  with  original
maturities  of three months or less when  purchased and money market funds to be
cash equivalents.

 Concentrations of Credit Risk -

     Financial instruments  potentially subjecting the Company to concentrations

                                     Page 4


of credit risk consist  principally  of  temporary  cash  investments,  accounts
receivable  and  notes  receivable.   The  Company  places  its  temporary  cash
investments  with high credit quality  financial  institutions  and money market
funds and limits the amount of credit  exposure to any one  institution or fund.
Concentrations  of credit risk with respect to accounts  receivable  are limited
due to the fact that a significant portion of the Company's  receivables is from
government  agencies.  The Company  maintains an allowance for doubtful accounts
for potential  credit  losses.  The allowance for doubtful  accounts at June 30,
2002 and December 31, 2001 was $21,000 and $27,000, respectively.

Property and Equipment -

     Property  and  equipment  are  recorded  at cost.  Expenditures  for  major
additions  and   improvements  are   capitalized,   while  minor   replacements,
maintenance  and repairs are charged to expense as incurred.  When  property and
equipment are retired or otherwise disposed of, the cost and related accumulated
depreciation  are removed from the accounts  and any  resulting  gain or loss is
reflected   in  current   operations.   Depreciation   is  provided   using  the
straight-line method over the following estimated useful lives:

                    Buildings and Improvements   10 to 40 Years
                    Furniture and Equipment        5 to 7 Years
                    Transportation Equipment      2 to 15 Years

     Impairment  losses are recorded on  long-lived  assets when  indicators  of
impairment are present and the undiscounted cash flows estimated to be generated
by those assets are less than the assets' carrying  amounts.  Impairment  losses
are recognized based upon the estimated fair value of the asset when required.

Income Taxes -

     Deferred  income taxes are  recognized for the tax  consequences  in future
years of differences  between the tax bases of assets and  liabilities and their
financial  reporting  amounts at each  period end based on enacted  tax laws and
statutory  tax rates  applicable  to the  period in which  the  differences  are
expected to affect  taxable  income.  Valuation  allowances  are  established by
management  when necessary to reduce  deferred tax assets to the amount expected
to be  realized.  Income tax  expense is the tax  payable for the period and the
change during the period in deferred tax assets and  liabilities.  The Company's
effective rate differs from the statutory rate of thirty-four percent due to the
utilization of net operating loss carryforwards.

Revenue Recognition -

     The Company  recognizes  revenues as services  are  provided.  Revenues are
generally  earned  based upon the number of offenders on a per diem basis at the
Company's  correctional  facilities.  Correctional revenues are received monthly
from various governmental agencies.

Development Costs -

     The  Company  expenses  development  and  new  facility  opening  costs  as
incurred.

Net Income Per Common Share -

     Basic  net  income  per share has been  computed  on the basis of  weighted
average shares outstanding during each period. Diluted income per share has been
computed  based on the  assumption  that all  dilutive  options and warrants are
exercised  using the treasury stock method.  The dilutive  effect of convertible
obligations is determined using the if-converted method.

Interim Financial Statements  -

     The  consolidated  balance  sheet as of June 30, 2002,  the  statements  of
operations for the three months and six months ended June 30, 2002 and 2001, and
the  statement of cash flows for the six months ended June 30, 2002 and 2001 are
unaudited and, in the opinion of management,  reflect all  adjustments  that are
necessary for a fair presentation of the financial  position as of such date and
the results of  operations  and cash flows for the period  then ended.  All such
adjustments are of a normal and recurring nature.

                                     Page 5




     The financial  statements  included herein have been prepared in conformity
with accounting principles generally accepted in the United States and should be
read  in conjunction  with  the  December 31, 2001 Form 10-KSB filing.  Footnote
disclosures which would substantially  duplicate the disclosure contained in the
most recent  annual  report on Form 10-KSB have been  condensed or omitted.  The
results of  operations  for the three months and six months ended June 30, 2002,
are not  necessarily  indicative  of the results  that may be  expected  for the
entire year ended December 31, 2002.



NOTE 2.  LONG-TERM DEBT

                                                                           
     Long-term debt consists of the following:
                                                                        June 30,     December 31,

                                                                          2002           2001
                                                                       ----------    -----------
Revolving line of credit with finance company, collateralized
    by accounts receivable, with interest at 0.25% over prime
    (effective rate of 5.0% at June 30, 2002); due Feb 2005.       $     321,000   $    495,000
Notes payable to banks, collateralized by transportation
    equipment, due in installments through October 2019
    with interest ranging from 0.00% to 10.85%.                          650,000        699,000
Notes payable to banks and finance companies, collateralized by
    land, buildings, and improvements due in installments through
    February 2005 with interest ranging from 3.84% to 11.00%.         12,724,000     13,644,000
Note payable to an investment company, uncollateralized
    with interest at 12.5%, due in four installments beginning
    in 2005, including original issue premium                         10,229,000     10,254,000
                                                                      ----------    -----------
                                                                   $  23,924,000   $ 25,092,000
Less - current maturities                                          $ (2,329,000)   $ (2,545,000)
                                                                   -------------   -------------
                                                                   $  21,595,000   $ 22,547,000
                                                                    =============   =============
 

     The Company  completed a $15,000,000  private  placement of debt and equity
with an investment  company on September 16, 1998.  Pursuant to the terms of the
agreement, the Company tendered an unsecured subordinated note with a face value
of  $10,000,000  bearing  interest of 12.5% with  interest  payable in quarterly
installments until December 31, 2005, when the first of four quarterly principal
installments  is due. The Company also tendered  1,622,448  shares of redeemable
common stock to the investment  company.  These shares are subject to repurchase
by the Company under certain  circumstances,  or beginning September 16, 2003 at
the holders option,  at the then current average traded price of the stock.  The
Company is accreting the difference between the carrying value and the estimated
redemption  price of the  stock by  periodic  charges /  credits  to  additional
paid-in capital.

     The Company  obtained an independent  fair value  appraisal of the debt and
equity instruments reflecting a fair value allocation of the debt of $10,365,000
and the fair value allocation of the redeemable common stock of $4,635,000.  The
original  issue premium of $365,000 is being accreted as a reduction of interest
expense  over the term of the debt  instrument.  Debt issue costs of  $1,654,000
(including $266,000  representing the fair value of warrants issued to financial
advisors) have been allocated to the debt and redeemable common stock based upon
their fair values.  Costs of $511,000  allocated to the redeemable  common stock
reduced its original book value to $4,124,000.  Costs of $1,143,000 allocated to
the debt  instrument  are  included in other  assets and are being  amortized to
interest  expense  over the  life of the debt  instrument  using  the  effective
interest method.

                                     Page 6




     Certain notes payable to finance and investment companies contain covenants
that require the Company,  among other things,  to maintain certain earnings and
debt coverage ratios and receive  approval for certain  capital  expenditures as
defined in the agreements.

NOTE 3.  CONVERTIBLE DEBENTURES

     The Company  completed a private  placement of  $4,150,000  of  convertible
debentures on September 12, 1997. The  convertible  debentures  bear interest at
7.5% and mature on September  12, 2007.  The Company may redeem the  convertible
debentures at any time after May, 2000 at 106.5% of principal, declining to 100%
at maturity.  The convertible  debentures are  convertible  into common stock at
$3.00 per share at any time until  their  maturity.  The  convertible  debenture
holders signed  agreements to subordinate the debentures to the $10,000,000 face
value note issued on September 16, 1998.

NOTE 4.  STOCKHOLDERS' EQUITY

     The Company  issued  Class E Warrants to purchase  79,000  shares of Common
Stock in September 1997, in connection with the private placement of Convertible
Debentures. The Company recognized $148,000 of cost based upon the difference in
the exercise  price of the Class E warrants and the current  market price of the
common stock on the date of issuance.  This cost was recorded as debenture issue
costs and is  classified  in other assets on the balance  sheet.  The  debenture
issue cost is amortized to expense over the term of the convertible  debentures.
The Class E stock  purchase  warrants  provide for the purchase of the Company's
common stock at a price of $3.00 per share at any time until September 12, 2002.
The Company may redeem the warrants upon certain events for $.01 per share.

     The Company issued 200,539 stock purchase warrants to financial advisors in
September 1998, in connection with the $15,000,000 private placement.  The stock
purchase  warrants provide for the purchase of the Company's common stock at any
time until  their  expiration  at  September  2002.  The  exercise  price of the
warrants is $3.75 per share as of the end of the quarter. The Company may redeem
the  warrants  upon  certain  events for $.01 per  share.  The fair value of the
warrants was  allocated  between the proceeds the debt and equity issues as debt
issue cost and a reduction in redeemable common stock, respectively.

     A 1994  agreement  provided for the issuance of an option to issue  750,000
common stock purchase  warrants to purchase  common stock at $1.50 per share for
each dollar of Company debt guaranteed by the Company's CEO. The warrants have a
five year term from the date of issuance, March 9, 2001.

NOTE 5.  STOCK OPTION PLAN

     The Company  adopted a stock  option plan (the  "Plan")  providing  for the
issuance of 250,000  shares of Class A common stock  pursuant to both  incentive
stock  options,  intended to qualify under  Section 422 of the Internal  Revenue
Code,   and  options   that  do  not   qualify  as   incentive   stock   options
("non-statutory").  The  Option  Plan was  registered  with the  Securities  and
Exchange  Commission  in  November  1995.  The purpose of the Plan is to provide
continuing incentives to the Company's officers,  key employees,  and members of
the Board of Directors.

     The options generally vest within five years and have a ten year expiration
period. The Company amended its Plan on December 1, 1996,  increasing the number
of shares available under the Plan to 600,000.  Non-statutory  options have been
granted  providing for the issuance of 512,398 shares of Class A common stock at
exercise prices ranging from $1.50 to $4.25 per share. Options providing for the
issuance of 422,428 shares were exercisable at June 30, 2002.

NOTE 6.  LITIGATION

     The  Company  is a party to  litigation  arising  in the  normal  course of
business.  Management  believes that the ultimate  outcome of these matters will
not have a material  effect on the Company's  financial  condition or results of
operations.




                                     Page 7




NOTE 7.  EARNINGS PER SHARE

     The  following  table  sets forth the  computation  of income per share and
income per share assuming dilution.



                                                             Three months ended                    Six months ended
                                                                  June 30,                             June 30,
                                                                                               <c>
                                                            2002              2001               2002              2001
                                                        ------------      ------------       ------------      ------------
Numerator:
   Net income - basic                                $       305,000    $      306,000    $       666,000   $       550,000
   Effect of dilutive securities:
    - interest reduction on assumed debenture
      conversions                                             72,000               ---            144,000               ---
                                                        ------------      ------------       ------------      ------------
Numerator for earnings per share, diluted            $       377,000    $      306,000    $       810,000   $       550,000
                                                        ============      ============       ============      ============
Denominator for earnings per share:
   Weighted average shares outstanding - basic             4,888,598         4,779,260          4,868,380         4,772,482
   Effect of dilutive securities:
    - debenture conversions                                1,283,333               ---          1,283,333               ---
    - stock options                                          118,445            98,254            107,810            26,573
    - stock warrants                                         277,311           219,652            262,987           121,609
                                                        ------------      ------------       ------------      ------------
Denominator for earnings per share, diluted                6,567,686         5,097,166          6,522,510         4,920,664
                                                        ============      ============       ============      ============
Income per share, basic                              $          0.06    $         0.06    $          0.14   $          0.11
                                                        ============      ============       ============      ============
Income per share, diluted                            $          0.06    $         0.06    $          0.12   $          0.11
                                                        ============      ============       ============      ============

     Outstanding  options  and  warrants  of 243,539 and 508,539 for the periods
ended June 30, 2002 and 2001,  respectively,  have been  excluded from the above
calculations as they would be anti-dilutive.




                                     Page 8




8. INTANGIBLE ASSETS - ADOPTION OF STATEMENT 142

     The  following  table  presents  the  effects  of  Statement  of  Financial
Accounting  Standards (SFAS) Number 142 as if the statement had been adopted for
all prior periods presented.  The amortization  expense and net income of Avalon
Correctional Services for the presented periods follow:



                                                            Three months ended                    Six months ended
                                                                June 30,                               June 30,
                                                                                              <c>
                                                          2002               2001               2002                2001
                                                   --------------      -------------      -------------      --------------
Reported net income                              $        305,000   $        306,000    $       666,000    $        550,000
Add back: Intangible assets amortization                      ---             57,000                ---             113,000
                                                   --------------      -------------      -------------      --------------
Adjusted net income                              $        305,000   $        363,000    $       666,000    $        663,000
                                                   ==============      =============      =============      ==============

Basic earnings per share:
     Reported net income                         $            .06   $            .06    $           .14    $            .11
     Intangible assets amortization                           ---                .01                ---                 .02
                                                   --------------      -------------      -------------      --------------
     Adjusted net income                         $            .06   $            .07    $           .14    $            .13
                                                   ==============      =============      =============      ==============
Diluted earnings per share:
     Reported net income                         $            .06   $            .06    $           .12    $            .11
     Intangible assets amortization                           ---                .01                ---                 .02
                                                   --------------      -------------      -------------      --------------
     Adjusted net income                         $            .06   $            .07    $           .12    $            .13
                                                   ==============      =============      =============      ==============





                                     Page 9

               AVALON CORRECTIONAL SERVICES, INC. AND SUBSIDIARIES

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

Liquidity and Capital Resources -

     The  Company's  business  strategy is to focus on the  private  corrections
industry,  expanding its operations into  additional  states through new Federal
and state contracts and selective acquisitions. The successful implementation of
the  Company's  growth  plan has  created  the need for  additional  capital and
financing.  The  Company  has been  successful  in  securing  $37 million of new
capital and credit facilities since September 1997.

     The Company had  approximately  $4.1 million of cash and  revolving  credit
available  for new  projects  at June 30,  2002.  The  Company  believes  it has
adequate  cash  reserves and cash flow from  operations to meet its current cash
requirements.  The Company  expects  current  contracts  to generate  sufficient
income to increase  cash  reserves,  while  minimizing  income taxes through the
utilization of tax loss carryforwards.

     The  Company  secured an $18  million  senior  credit  facility  with Fleet
Capital  Corporation in February  1999.  The credit  facility with Fleet Capital
Corporation  was  amended  in  December  1999 to provide  for a credit  facility
consisting of a $13.5 million term loan and a revolving  line of credit equal to
the lesser of $3 million or 80% of  eligible  accounts  receivable  for  working
capital.  While this amount is adequate for the foreseeable  future,  additional
Company  growth or a slowdown  in revenue  collections  may  require  additional
working  capital.  The Fleet loan facility  contains  financial  covenants  that
require  the  Company  to  maintain  certain  earnings  levels,   limit  capital
expenditures,  and maintain  ratios  relating to fixed  charges,  liabilities to
tangible net worth, and total indebtedness. The total amount due to Fleet at the
end of the  quarter was  $12,055,000.  The credit  facility  matures in February
2005.

Results of Operations -

Three  Months  Ended June 30, 2002  Compared to the Three  Months Ended June 30,
2001.

     The  Company's  revenues  increased  by 7% to $6.74  million  for the three
months  ended June 30, 2002 from $6.32  million for the three  months ended June
30, 2001. The increased revenues were a result of increased offender census, the
acquisition of the Austin  Treatment  Center in December 2001, and the expansion
of the Phoenix Center in Colorado in February 2002.  Earnings  before  interest,
taxes,  depreciation,  and amortization for the three months ended June 30, 2002
were $1,530,000 compared to $1,526,000 for the three months ended June 30, 2001.
The new  Riverside  Intermediate  Sanction  Unit,  which is still  ramping up to
operating capacity, recognized losses of approximately $115,000 during the three
months ended June 30,2002.

     The  Company's  net income was $305,000 for the three months ended June 30,
2002 and $306,000 for the three  months ended June 30, 2001.  The Company  began
recording  a provision  for income  taxes in 2002 and  recorded a  provision  of
$90,000 for the three months  ended June 30, 2002. A provision  for income taxes
was  not  recorded  for  the  three  months  ended  June  30,  2001,  due to the
utilization of a tax loss  carryforward.  The earnings per share were $.06 basic
and diluted for the three months ended June 30, 2002 and 2001.

     Corporate.  General and  administrative  expenses increased to $565,000 for
the three months ended June 30, 2002,  from  $308,000 for the three months ended
June 30, 2001. The increase in general and  administrative  costs is a result of
increased travel, legal, and staffing costs for the Company's new operations and
acquisitions.  Interest  expense  decreased  $115,000 for the three months ended
June 30, 2002 over the second quarter of 2001as a result of lower interest rates
and a reduction in long term debt.  Depreciation and amortization  expenses have
increased commensurate with the growth of the correctional operations.

Six Months Ended June 30, 2002 Compared to the Six Months Ended June 30, 2001.

     The Company's  revenues  increased  $1.11 million to $13.37 million for the
six months  ended June 30, 2002  compared  to $12.26  million for the six months
ended June 30, 2001. The increased  revenues were a result of overall  increased
offender census, the acquisition of the Austin  Transitional  Center in December
2001,  and the  expansion  of the Phoenix  Center in Colorado in February  2002.
Earnings before interest, taxes, depreciation, and amortization increased 6% for
the six months ended June 30, 2002 to $3,175,000  compared to $2,989,000 for the
six months ended June 30, 2001. The Company recognized losses of $190,000 on the
new  Riverside  Intermediate  Sanction Unit during the six months ended June 30,
2002, because the facility had not yet filled to capacity.

                                    Page 10



     The Company  began  recording a provision  for income  taxes in 2002 with a
provision of $225,000  for the six months  ended June 30, 2002. A provision  for
income taxes was not recorded for the six months ended June 30, 2001, due to the
utilization of a tax loss carryforward.

     The Company's net income increased 21% to $666,000 for the six months ended
June 30, 2002  compared to $550,000 for the six months ended June 30, 2001.  The
Company's earnings per share were $.14 basic and $.12 diluted for the six months
ended June 30, 2002  compared to $.11 basic and diluted for the six months ended
June 30, 2001.

     Corporate.  General and administrative expenses increased to $1,077,000 for
the six months ended June 30, 2001 compared to $750,000 for the six months ended
June 30, 2001.  General and administrative  expenses increased  primarily due to
increased legal, travel, and staffing costs for the Company's new operations and
acquisitions.  Interest expense decreased $285,0000 for the six month ended June
30, 2002 over the six months ended June 30, 2001, as a result of lower  interest
rates and a reduction  in long term debt.  Depreciation  and  amortization  have
increased commensurate with the growth of the correctional operations.

Critical Accounting Policies -

     Revenues.  Many states and other  governmental  agencies  are  experiencing
budgetary pressures that could affect future revenues of the Company as a result
of the  current  economic  downturn.  Governmental  agencies  may look  first at
reducing  payments to outside  contracting  companies  to maintain  the level of
expenditures  at the  government  agency,  rather  than  looking  for  the  most
cost-effective  services available.  The Company could experience  reductions in
revenues as a consequence of contracting  agencies  reducing the bed utilization
in the Company's facilities.  A reserve cannot be established to estimate future
downturns.

     Intangible assets.  Three of Avalon's  facilities - the Avalon Correctional
Center, The Villa at Greeley, and the Phoenix Center - have intangible assets on
their books  representing the value allocated to the operating  contracts at the
time of their  acquisition.  Through December 31, 2001, these intangible  assets
were being amortized over a twenty-year period.  Financial  Accounting Standards
Board SFAS 142 requires that intangible assets, whose useful lives are estimated
to be indefinite,  can no longer be amortized.  Avalon's  intangible assets have
indefinite  lives  inasmuch as they relate to  contracts  that are  renewable at
minimal costs,  are routinely  renewed,  and are expected to be renewed.  If the
intangible  assets are shown to be  impaired  in some  future  period,  they are
required  to be  written  down to  their  fair  value  in the  period  when  the
impairment is ascertained. The Company's intangible assets with indefinite lives
total  $2,856,000  at June 30,  2002.  Any  impairments  recorded  would have an
adverse effect on earnings, possibly materially, in the period the impairment is
determined.  During  2002,  independent  appraisals  have been  obtained  on the
related  properties  and the value on each was higher than the carrying value of
the underlying  intangible and tangible assets,  so no impairment has been found
to exist.  Annually,  intangible assets with indefinite lives will be tested for
impairment.

     Equity  valuation.  1,622,448 shares of the Company's stock  (approximately
one-third)  have a put  attached  which can be  exercised  in 2003.  This put is
redeemable  under certain  circumstances at the holder's option and requires the
Company to purchase the stock at the market value.  The stock is recorded on the
Company's books at an estimated  redemption value and is updated quarterly.  The
stock was  recorded  at its  estimated  fair value and is being  accreted to the
estimated value at the redemption date. This accretion will become more volatile
as the redemption date draws nearer,  and will ultimately track the price of the
stock.  This  change  in stock  value is offset  by an equal  change to  Paid-in
Capital, and could possibly hinder the Company's ability to market its stock.



                                     Page 11



               AVALON CORRECTIONAL SERVICES, INC. AND SUBSIDIARIES

PART II -                           OTHER INFORMATION


Item 1.   Legal Proceedings - None.

Item 2.   Changes in Securities - None.

Item 3.   Defaults Upon Senior Securities - None.

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

             May 22, 2002 Annual Meeting
             Directors Elected -- Donald E. Smith and James P. Wilson
             Votes for Donald E. Smith -- 4,677,017 Votes withheld -- 20,900
                 Votes for James P. Wilson -- 4,673,767 Votes withheld -- 24,150
                 Directors Continued --    Robert O. McDonald
                                           Charles W. Thomas
                                           Mark S. Cooley
             Proposal:    To ratify  the selection of Grant Thornton, LLP as the
             Company's independent  public  accountants  and  auditors  for  the
             fiscal year ending December 31, 2002
                 Votes for -- 4,691,917 Votes against -- 1,600 Abstain -- 4,400


Item 5.       Other Information - None.

Item 6.       Exhibits and reports on Form 8-K - None.

The  following  exhibits  are filed as a part of this  Quarterly  Report on Form
10-QSB

     99.1   Certification of  Donald E. Smith, Chief Executive Officer, pursuant
            to 18.U.S.C. Section 1350  as adopted pursuant to Section 906 of the
            Sarbanes-Oxley Act of 2002.

     99.2   Certification  of  Lloyd Lovely, Vice President of Finance, pursuant
            to 18.U.S.C. Section 1350 as adopted pursuant to Section  906 of the
            Sarbanes-Oxley Act of 2002.


                                     Page 12



               AVALON CORRECTIONAL SERVICES, INC. AND SUBSIDIARIES

                                   SIGNATURES



     In accordance  with the requirement of the Exchange Act, the registrant has
caused this report to be signed on its behalf by the undersigned  thereunto duly
authorized.



Date:   August 13, 2002               AVALON CORRECTIONAL SERVICES, INC.




                                             s// Donald E. Smith
                                     By:________________________________________
                                        Donald E. Smith, Chief Executive Officer


                                             s// Lloyd Lovely
                                    By:_________________________________________
                                       Lloyd Lovely, Vice President of Finance


                                     Page 13







                                                                    Exhibit 99.1

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Avalon  Correctional  Services,  Inc.
(the  "Company") on Form 10-QSB for the period ended June 30, 2002 as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Donald E. Smith, Chief Executive Officer of the Company, certify, pursuant to 18
U.S.C.  section 1350, as adopted  pursuant to section 906 of the  Sarbanes-Oxley
Act of 2002, that to the best of my knowledge:

(1) The Report fully complies with the  requirements of section 13 (a) or 15 (d)
    of the Securities Exchange Act of 1934; and

(2) The  information  contained in the Report fairly  presents,  in all material
    respects, the financial condition and result of operations of the Company.

/s/ Donald E. Smith

Donald E. Smith
Chief Executive Officer
August 13, 2002






                                                                    Exhibit 99.2

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Avalon  Correctional  Services,  Inc.
(the "Company") on Form 10-QSB for the period ended June 30, 2002, as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Lloyd Lovely, Vice President of Finance of the Company,  certify, pursuant to 18
U.S.C.  section 1350, as adopted  pursuant to section 906 of the  Sarbanes-Oxley
Act of 2002, that to the best of my knowledge:

(1) The Report fully complies with the  requirements of section 13 (a) or 15 (d)
    of the Securities Exchange Act of 1934; and

(2) The  information  contained in the Report fairly  presents,  in all material
    respects, the financial condition and result of operations of the Company.

/s/ Lloyd Lovely

Lloyd Lovely
Vice President of Finance
August 13, 2002