SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q



[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934.

For the quarter ended                  June 30, 2002
                      --------------------------------------------------------



[ ]  Transition Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934

For the transition period from                      to
                               --------------------    -----------------------

Commission file number                    0-6169
                       -------------------------------------------------------


                               WOLOHAN LUMBER CO.
 -----------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Michigan                                      38-1746752
- ------------------------------------          --------------------------------
   (State or other jurisdiction of                     (I.R.S. Employer
   incorporation or organization)                    Identification Number)


                   1740 Midland Road, Saginaw, Michigan 48603
 ------------------------------------------------------------------------------
                    (Address of principal executive offices)


                                 (989) 793-4532
 ------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

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

Yes  [X]        No  [ ]

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

Common stock, $1 par value -- 2,097,975 shares as of July 31, 2002




PART I -- FINANCIAL INFORMATION
ITEM 1.  FINANCIAL INFORMATION

WOLOHAN LUMBER CO.
CONSOLIDATED BALANCE SHEETS
(in thousands)

<Table>
<Caption>
                                                            JUNE 30,   DEC. 31,
                                                             2002       2001
                                                             ----       ----
                                                          (Unaudited)   (Note)
                                                                 
ASSETS
CURRENT ASSETS
         Cash and cash equivalents                         $  5,090    $  4,798
         Trade receivables, net                              18,780      18,796
         Inventories - at average cost                       27,443      25,667
         Reduction to LIFO cost                              (7,943)     (8,168)
                                                           --------    --------
         Inventories at the lower of LIFO cost or market     19,500      17,499
         Other current accounts                               1,978       2,048
                                                           --------    --------
TOTAL CURRENT ASSETS                                         45,348      43,141

NET PROPERTIES AND EQUIPMENT                                 23,041      25,477
OTHER ASSETS                                                 16,533      15,397
                                                           --------    --------
TOTAL ASSETS                                               $ 84,922    $ 84,015
                                                           ========    ========
LIABILITIES AND SHAREOWNERS' EQUITY
CURRENT LIABILITIES
         Trade accounts payable                            $ 12,979    $  7,431
         Employee compensation and accrued expenses           9,227      12,476
         Current portion of long-term debt                      103       2,104
                                                           --------    --------
TOTAL CURRENT LIABILITIES                                    22,309      22,011

LONG-TERM DEBT, net of current portion                          256         307
                                                           --------    --------
TOTAL LIABILITIES                                            22,565      22,318

SHAREOWNERS' EQUITY
         Common stock                                         2,098       2,027
         Additional capital                                     862          --
         Retained earnings                                   59,397      59,670
                                                           --------    --------
TOTAL SHAREOWNERS' EQUITY                                    62,357      61,697
                                                           --------    --------
TOTAL LIABILITIES AND SHAREOWNERS' EQUITY                  $ 84,922    $ 84,015
                                                           ========    ========
</Table>

Note: The consolidated balance sheet at December 31, 2001, has been derived from
the audited financial statements at that date but does not include all of the
information and footnotes required by accounting principles generally accepted
in the United States of America for complete financial statements.

See notes to condensed consolidated financial statements.




                                       2

WOLOHAN LUMBER CO.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(in thousands, except per-share amounts)

<Table>
<Caption>

                                                THREE MONTHS ENDED
                                                ------------------
                                              JUNE 30,        JUNE 30,
                                               2002             2001
                                               ----             ----
                                                        
NET SALES                                     $ 56,690        $ 68,281
Cost of sales                                   43,614          52,751
                                              --------        --------
Gross profit                                    13,076          15,530
Other operating income                             652             669
                                              --------        --------
Total operating income                          13,728          16,199
OPERATING EXPENSES
  Selling, general and administrative           11,202          12,804
  Reversal of store closing costs                   --             (62)
  Depreciation and amortization                  1,178           1,576
                                              --------        --------
Total operating expenses                        12,380          14,318
                                              --------        --------

INCOME FROM OPERATIONS                           1,348           1,881
OTHER INCOME (EXPENSE)
  Interest expense                                 (24)           (101)
  Interest income                                   27              99
  Gain on sale of properties                        --              83
                                              --------        --------
  Other income, net                                  3              81
                                              --------        --------

INCOME BEFORE INCOME TAXES                       1,351           1,962
Income taxes                                       459             667
                                              --------        --------
NET INCOME                                    $    892        $  1,295
                                              ========        ========

Average shares outstanding                       2,098           3,306

Net income per share, basic                   $    .44        $    .38
Net income per share, assuming dilution       $    .39        $    .38

Dividends per share                           $    .07        $    .07
</Table>




See notes to condensed consolidated financial statements.


                                       3


WOLOHAN LUMBER CO.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(in thousands, except per-share amounts)

<Table>
<Caption>

                                                  SIX MONTHS ENDED
                                                  ----------------
                                               JUNE 30,         JUNE 30,
                                                2002              2001
                                                ----              ----
                                                         
NET SALES                                     $  94,560        $ 112,627
Cost of sales                                    73,150           86,654
                                              ---------        ---------
Gross profit                                     21,410           25,973
Other operating income                            1,228            1,346
                                              ---------        ---------
Total operating income                           22,638           27,319
OPERATING EXPENSES
  Selling, general and administrative            20,452           24,261
  Reversal of store closing costs                    (7)            (103)
  Depreciation and amortization                   2,442            3,263
                                              ---------        ---------
Total operating expenses                         22,887           27,421
                                              ---------        ---------

LOSS FROM OPERATIONS                               (249)            (102)
OTHER INCOME (EXPENSE)
  Interest expense                                  (82)            (291)
  Interest income                                    58              267
  Gain on sale of properties                        299            1,156
                                              ---------        ---------
  Other income, net                                 275            1,132
                                              ---------        ---------

INCOME BEFORE INCOME TAXES                           26            1,030
Income taxes                                          9              350
                                              ---------        ---------
NET INCOME                                    $      17        $     680
                                              =========        =========

Average shares outstanding                        2,077            3,339

Net income per share, basic                   $     .01        $     .20
Net income per share, assuming dilution       $     .01        $     .20

Dividends per share                           $     .14        $     .14
</Table>

See notes to condensed consolidated financial statements.




                                       4

WOLOHAN LUMBER CO.
CONSOLIDATED STATEMENT OF SHAREOWNERS' EQUITY
(UNAUDITED)
(in thousands)



                                           COMMON STOCK                                              TOTAL
                                           ------------              ADDITIONAL      RETAINED      SHAREOWNERS'
                                       SHARES         AMOUNT          CAPITAL        EARNINGS        EQUITY
                                       ------         ------          -------        --------        ------
                                                                                     
Balances at Dec. 31, 2001               2,027        $  2,027        $     --        $ 59,670        $ 61,697
Net loss                                                                                 (875)           (875)
Cash dividends--$.07 per share                                                           (145)           (145)
Shares issued under Long-Term
    Incentive Plan                         15              15             209                             224
Shares issued related to stock
    options                                65              65             813                             878
Shares repurchased and retired             (9)             (9)           (160)             --            (169)
                                     --------        --------        --------        --------        --------

Balances at Mar. 31, 2002               2,098           2,098             862          58,650          61,610

Net Income                                                                                892             892
Cash dividends--$.07 per share             --              --              --            (145)           (145)
                                     --------        --------        --------        --------        --------

Balances at June 30, 2002               2,098        $  2,098        $    862        $ 59,397        $ 62,357
                                     ========        ========        ========        ========        ========





See notes to condensed consolidated financial statements.



                                       5

WOLOHAN LUMBER CO.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in thousands)




                                                                  SIX MONTHS ENDED
                                                                  ----------------
                                                               JUNE 30,       JUNE 30,
                                                                2002           2001
                                                                ----           ----
                                                                        
OPERATING ACTIVITIES
Net income                                                     $    17        $   680
Adjustments to reconcile net income to net
  cash provided by operating activities
          Depreciation                                           2,342          3,113
          Amortization                                             100            150
          Provision for losses on accounts receivable              116            150
          Effect of LIFO                                          (225)            --
          Gain on sale of properties                              (299)        (1,156)
          (Gain) loss on sale of equipment                        (238)           124
          Common stock based compensation                           34             60
          Changes in operating assets and liabilities
              Accounts receivable                                 (100)        (4,048)
              Builder Finance Program receivables                   --            900
              Other assets                                         (50)            50
              Inventories                                       (1,776)           382
              Accounts payable and accrued expenses              2,610          5,627
                                                               -------        -------

NET CASH PROVIDED BY OPERATING ACTIVITIES                        2,531          6,032
                                                               -------        -------
INVESTING ACTIVITIES
Proceeds from maturities of certificates of deposit, net            --          3,000
Purchases of property and equipment                             (1,084)          (340)
Proceeds from the sale of properties and equipment                 475          3,634
                                                               -------        -------

NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES               (609)         6,294
                                                               -------        -------
FINANCING ACTIVITIES
Payments on long-term debt                                      (2,052)        (8,531)
Repurchases of common stock                                       (169)          (963)
Proceeds from exercise of stock options                            878            112
Dividends paid                                                    (287)          (556)
                                                               -------        -------

NET CASH USED IN FINANCING ACTIVITIES                           (1,630)        (9,938)
                                                               -------        -------

INCREASE IN CASH AND CASH EQUIVALENTS                              292          2,388

Cash and cash equivalents at beginning of period                 4,798          1,705
                                                               -------        -------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                     $ 5,090        $ 4,093
                                                               =======        =======




See notes to condensed consolidated financial statements.



                                       6

WOLOHAN LUMBER CO.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2002

NOTE A - BASIS OF PRESENTATION

     The accompanying unaudited condensed consolidated financial statements have
     been prepared in accordance with generally accepted accounting principles
     for interim financial information and with the instructions to Form 10-Q
     and Article 10 of Regulation S-X. Accordingly, they do not include all of
     the information and footnotes required by generally accepted accounting
     principles for complete financial statements. In the opinion of management,
     all adjustments (consisting only of normal recurring accruals) considered
     necessary for a fair presentation have been included.

     The Company's business is seasonal in nature, subject to general economic
     conditions and outside factors, and the timing of store closings, and
     accordingly, its operating results 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 ending December 31, 2002.

     The Company recognizes revenues when products, ordered by the customer, are
     either delivered to the customer or the customer picks up the products at
     one of the Company's retail locations.

     For further information, refer to the consolidated financial statements and
     footnotes included in the Company's annual report on Form 10-K for the year
     ended December 31, 2001.

NOTE B - NEW ACCOUNTING PRONOUNCEMENTS ADOPTED

     The Company adopted Statement of Financial Accounting Standards No. 142,
     Goodwill and Other Intangible Assets, in the first quarter of 2002. The
     Company no longer amortizes goodwill and intangible assets with indefinite
     useful lives but will test these assets periodically for impairment in
     accordance with the provisions of Statement No. 142. Amortization expense
     reported during the quarter ended June 30, 2002 was $26,000 ($52,000 for
     the six-month period of 2001).

     The FASB issued Statement of Financial Accounting Standards No. 144,
     "Accounting for the Impairment or Disposal of Long-Lived Assets", dated
     August 2001. This statement supercedes Statement No. 121, "Accounting for
     the Impairment of Long-Lived Assets and for Long-Lived Assets to be
     Disposed of", and the accounting and reporting provisions of APB Opinion
     No. 30, "Reporting Results of Operations - Reporting the Effects of
     Disposal of a Segment of a Business, and Extraordinary, Unusual and
     Infrequently Occurring Events and Transactions". Statement No. 144 requires
     that one accounting model be used for long-lived assets to be disposed of
     by sale, whether previously held and used or newly acquired, and it
     broadens the presentations of discontinued operations to include more
     disposal






                                       7

     transactions. The Company adopted the provisions of Statement No. 144 on
     January 1, 2002. As of June 30, 2002, the Company determined that no
     long-lived assets are impaired.

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

     Certain information contained in Management's Discussion and Analysis of
     Financial Condition and Results of Operations may be deemed to be
     forward-looking statements within the meaning of The Private Securities
     Litigation Reform Act of 1995 and are subject to the Act's safe harbor
     provisions. These statements are based on current expectations and involve
     a number of risks and uncertainties. Actual results could differ materially
     from those described in the forward-looking statements as a result of
     various factors outside the control of the Company, including, but not
     limited to the following: fluctuations in customer demand and spending,
     expectations of future volumes and prices for the Company's products,
     prevailing economic conditions affecting the retail lumber and building
     materials markets and seasonality of operating results.

     Results Of Operations

     Net income was $892,000 (44 cents per share) for the second quarter ended
     June 30, 2002, compared with $1.3 million (38 cents per share) for the same
     period of 2001. For the six-month period ended June 30, 2002, net income
     totaled $17,000 (1 cent per share), compared with $680,000 (20 cents per
     share) for the similar period of 2001.

     Net income per share for the second quarter and six month periods of 2002
     was impacted by a 37-percent reduction in average shares outstanding from
     the same periods in 2001. Average shares outstanding were 2.1 million for
     second quarter and the six-month period of 2002, compared with 3.3 million
     for the same periods in 2001. The reduction in average shares outstanding
     was primarily a result of the Company repurchasing 1.3 million shares in a
     stock tender offer in September 2001 at a price of $15 per share.

     Net sales in 2002 were $56.7 million for the second quarter and $94.6
     million for the first six months, compared with $68.3 million and $112.6
     million for the comparable periods of 2001. Compared with 2001, same-store
     sales in 2002 declined 4 percent for the second quarter and 2 percent for
     the six-month period.

     Second quarter 2002 sales and gross margin dollars were negatively impacted
     by significant price deflation in lumber and structural panel products as
     well as a reduction in the number of operating stores compared with 2001.
     At June 30, 2002, the Company had 29 stores compared with 33 at the end of
     the second quarter of 2001. In addition, with the Company's strategic focus
     on the professional builder and the large project-oriented consumer, it
     continues to eliminate or reduce certain products previously sold to the
     do-it-yourself home-improvement market, which in turn, has a negative
     impact on sales comparisons.

     The lower net income in the second quarter and six month-period of 2002,
     compared with similar periods in 2001 reflects:





                                       8

     1)   Lower net gains recorded on the sale of real estate properties in 2002
          versus 2001 ($83,000 less for the second quarter and $857,000 less for
          the six-month period).

     2)   Inventory shrinkage recorded at one store negatively impacted gross
          margins for the second quarter and the six-month period of 2002,
          compared with 2001.

     3)   A Lifo credit of $225,000 in the second quarter of 2002, compared with
          no Lifo adjustment recorded in the first six months of 2001 partially
          offset these negative factors.

     Gross margins for the second quarter and six-month period of 2002 were 23.1
     percent and 22.6 percent, respectively, compared with 22.7 percent and 23.1
     percent for the comparable periods in 2001.

     The operating expense ratio for the second quarter of 2002 was 21.8 pecent,
     compared with 21.0 percent for the same period in 2001. For the 2002
     six-month period, the ratio was 24.2 percent compared with 24.3 percent in
     2001.

     In the Company's continuing effort to redeploy investments which do not
     meet its strategic profit model, the Company has closed one store in the
     first half of 2002 (six stores were closed during the first half of 2001).
     Store closing costs related to the stores closed in the first half of both
     years have been accrued in the corresponding prior year.

     The expansion of the Company's Marne, MI facility to include a new
     showroom, an enlarged lumber yard area and improvements to increase
     manufacturing capabilities for wall-panelization, roof trusses and millwork
     should be completed in the third quarter 2002. This facility will serve
     professional builders and project-oriented consumers in the greater Grand
     Rapids, MI market.

     The effective federal income tax rate for the second quarter and six month
     period of 2002 and 2001 was 34 percent.

     Financial Condition

     At June 30, 2002, the Company's balance sheet remained strong. Net working
     capital at June 30, 2002, totaled $23.0 million, compared with $32.8
     million at June 30, 2001, and $21.1 million at Dec. 31, 2001. The current
     ratio at June 30, 2002, was 2.0 to 1, compared with 2.3 to 1 at June 30,
     2001, and 2.0 to 1 at Dec. 31, 2001.

     Cash and cash equivalents totaled $5.1 million at June 30, 2002, compared
     with $4.1 million at June 30, 2001, and $4.8 million at Dec. 31, 2001. The
     liquidity ratio at June 30, 2002, was .23 to 1, compared to .44 to 1 at
     June 30, 2001, and .22 to 1 at Dec. 31, 2001.

     Cash and cash equivalents increased $.3 million during the first half of
     2002. Operating activities provided net cash of $2.5 million during the
     first half of 2002, primarily from reductions in net working capital plus
     depreciation.




                                       9


     Investing activities in the first half of 2002 included $1.1 million in
     capital expenditures, primarily related to the expansion of the Company's
     Marne, MI facility, and offset in part by $.5 million of proceeds from the
     sale of properties and equipment. Financing activities in the first half of
     2002 used net cash of $1.6 million and included $2.1 million for payments
     on long-term debt and $.3 million for dividend payments, offset in part by
     $.9 million of proceeds from the exercise of stock options.

     The Company expects that net cash from operating activities and available
     lines of credit should be adequate to meet future working capital needs.

     Invested capital (long-term debt and shareowners' equity) was equal to 74%
     of total assets at June 30, 2002, compared with 74% at year-end 2001. At
     June 30, 2002, the total long-term debt-to-asset ratio was .003, versus
     .004 at year-end 2001 and the ratio of equity to total assets was .73:1,
     the same as year-end 2001.


     Outlook

     The Company's strategic direction continues to be: (1) revenue growth and
     operating improvement at existing stores through the advancement of
     services to its target customers and development of operating efficiencies,
     and (2) strengthening its balance sheet by improving management of working
     capital at existing operations and redeploying investments which do not
     meet its strategic profit model. The Company has consistently utilized its
     strategic profit model to evaluate overall performance of its assets and
     will continue to do so. Adherence to this model may result in additional
     store closings or other asset redeployments.








                                       10

PART II -- OTHER INFORMATION

ITEM 3.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          The following information is furnished with respect to the Annual
          Meeting of security holders of the Registrant held during May 2002:

          (a)  A meeting was held on May 2, 2002 and was an Annual Meeting.

          (b)  Not Applicable

          (c)  At such meeting the following nominees for election as directors
               were elected to hold office until the next annual meeting of
               stockholders or until their successors are elected and qualified.
               The votes cast with respect to each nominee for director are as
               follows:


<Table>
<Caption>
                                                         Votes to Withhold
                                         Votes for       Authority to Vote
                  Nominee                 Nominee         for the Nominee
                  -------                 -------         ---------------
                                                   
                  Hugo E. Braun, Jr.     1,944,324            12,253
                  James L. Wolohan       1,939,494            17,083
                  Charles R. Weeks       1,944,349            12,228
                  Lee A. Shobe           1,944,349            12,228
                  John Sieggreen         1,939,336            17,241
</Table>


ITEM 4.  EXHIBITS AND REPORTS ON FORM 8-K

          (a)  Reports on Form 8-K

               The registrant filed no reports on Form 8-K during the quarter
               for which this Report is filed.







                                       11

                                   SIGNATURES



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


                                      WOLOHAN LUMBER CO.
                                      --------------------------------------
                                      Registrant




Date:      August 9, 2002             /s/ James L. Wolohan
      ---------------------------     --------------------------------------
                                      James L. Wolohan
                                      President and Chief Executive Officer



Date:      August 9, 2002             /s/ Edward J. Dean
      ---------------------------     --------------------------------------
                                      Edward J. Dean
                                      Corporate Controller
                                      (Principal Accounting Officer)







                                       12

                                  CERTIFICATION



The undersigned, James L. Wolohan, President and Chief Executive Officer, and
Edward J. Dean, Corporate Controller (Principal Accounting Officer), of Wolohan
Lumber Co., a Michigan corporation (the "Company") do hereby certify that the
periodic report on Form 10-Q of the Company for the quarterly period ended June
30, 2002 containing financial statements of the Company fully complies with the
requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934
(15 U.S.C. 78m or 78o(d)) and that information contained in the periodic report
fairly presents, in all material respects, the financial condition and results
of operations of the Company.

IN WITNESS WHEREOF, we have signed this Certification as of the 9th day of
August, 2002.


                                     /s/ James L. Wolohan
                                     ----------------------------------------
                                     James L. Wolohan
                                     President and Chief Executive Officer





                                     /s/ Edward J. Dean
                                     ----------------------------------------
                                     Edward J. Dean
                                     Corporate Controller
                                     (Principal Accounting Officer)






                                       13