United States Securities and Exchange Commission
                             Washington, D.C. 20549

                                    FORM 10-Q

                                   (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
    Act of 1934 For the Period Ended June 30, 1996
                                       or

[   ]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  000-21642


                                     AMTRAN,INC.
             (Exact name of registrant as specified in its charter)

                         Indiana                             35-1617970
              (State or other jurisdiction of             (I.R.S.  Employer
              incorporation or organization)              Identification No.)


                7337 West Washington Street
                       Indianapolis, Indiana                  46231
         (Address of principal executive offices)           (Zip  Code)


                                     (317) 247-4000
              (Registrant's telephone number, including area code)

                                   Not applicable
          (Former name, former address and former fiscal year, if changed since
                               last report)


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  periods  that the  registrantwas
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No ______

                Applicable Only to Issuers Involved in Bankruptcy
                   Proceedings During the Preceding Five Years

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by the court. Yes ______ No ______

                      Applicable Only to Corporate Issuers

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

Common Stock,  Without Par Value - 11,608,852  shares as of July 31, 1996








PART I - Financial Information
Item 1 - Financial Statements

                                              AMTRAN, INC. AND SUBSIDIARIES
                                                CONSOLIDATED BALANCE SHEETS
                                                   (Dollars in thousands)



                                                                                         June 30,1996           December 31,1995


                                                                                   ----------------------     ---------------------
                       ASSETS                                                           (Unaudited)
Current assets:
                                                                                                         
      Cash and cash equivalents ..............................................       $            86,621       $            92,741
      Receivables, net of allowance for doubtful accounts
            (1996 - $1,280;  1995 - $1,303) .................................                     24,334                    24,158
      Inventories,  net .....................................................                     14,605                    13,959
      Prepaid expenses and other current assets .............................                     23,782                    25,239
                                                                                    ---------------------     ---------------------
Total current assets ........................................................                    149,342                   156,097

Property and equipment:
      Flight equipment ......................................................                    426,180                   384,476
      Facilities and ground equipment .......................................                     47,551                    40,290
                                                                                    ---------------------     ---------------------
                                                                                                 473,731                   424,766
      Accumulated depreciation ..............................................                    198,770                   183,998
                                                                                    ---------------------     ---------------------
                                                                                                 274,961                   240,768

     Deposits and other assets ..............................................                     13,664                    16,272
                                                                                    ---------------------     ---------------------

Total assets ...............................................................         $           437,967       $           413,137
                                                                                    =====================     =====================

                       LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt ..................................         $             1,770       $             3,606
     Accounts payable ......................................................                      10,573                    11,152
     Air traffic liabilities ...............................................                      57,030                    56,531
     Accrued expenses ......................................................                      78,410                    76,312
                                                                                    ---------------------     ---------------------
Total current liabilities ..................................................                     147,783                   147,601

Long-term debt, less current maturities ....................................                     156,185                   134,641
Deferred income taxes ......................................................                      38,661                    37,949
Other deferred items .......................................................                      13,877                    11,761

Commitments and contingencies

Shareholders' equity:
         Preferred stock:  authorized 10,000,000 shares, none issued .......                           -                         -
         Common stock, without par value:
         Authorized 30,000,000 shares; issued 11,793,852-1996; 11,790,752-1995                    38,309                    38,259
         Additional paid-in capital ..........................................                    15,625                    15,821
         Deferred compensation - ESOP ........................................                    (2,133)                   (2,666)
         Treasury stock: 185,000 shares - 1996; 169,000  shares - 1995 .......                    (1,760)                   (1,581)
         Retained earnings ...................................................                    31,420                    31,352
                                                                                    ---------------------     ---------------------
                                                                                                  81,461                    81,185
                                                                                    ---------------------     ---------------------
Total liabilities and shareholders' equity ...................................       $           437,967       $           413,137
                                                                                    =====================     =====================


See accompanying notes.







PART I - Financial Information
Item 1 - Financial Statements

                                         AMTRAN, INC. AND SUBSIDIARIES
                                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                   Dollars in thousands, except per share data)



                                                         Three Months Ended June 30,                 Six Months Ended June 30,
                                                               1996                  1995                1996                 1995
                                                    ---------------------------------------    ------------------------------------ 
                                                       (Unaudited)          (Unaudited)          (Unaudited)         (Unaudited)
Operating revenues:
                                                                                                      
   Scheduled service .............................   $        105,666       $       91,353       $    216,119       $      180,891
   Charter .......................................             73,025               69,383            156,230              150,711
   Ground package ................................              5,614                4,923             12,862               10,719
   Other .........................................             11,090                7,679             17,319               13,635
                                                    ------------------     ----------------     --------------     ---------------
Total operating revenues .........................            195,395              173,338            402,530              355,956

Operating expenses:
   Salaries, wages and benefits ..................             41,560               34,015             81,906              67,819
   Fuel and oil ..................................             39,522               30,165             80,671              63,079
   Aircraft rentals ..............................             17,271               13,141             34,396              26,495
   Handling, landing and navigation fees .........             16,576               16,566             36,347              34,629
   Depreciation and amortization .................             15,144               12,790             30,705              26,277
   Aircraft maintenance, materials and repairs ...             14,259               13,919             27,883              29,025
   Crew and other employee travel ................              9,455                8,174             17,243              14,372
   Passenger service .............................              7,699                8,160             16,914              16,747
   Commissions ...................................              7,586                6,168             14,964              12,089
   Ground package cost ...........................              4,663                3,726             10,091               8,133
   Other selling expenses ........................              4,577                3,599             10,155               7,669
   Advertising ...................................              3,295                2,305              5,822               5,135
   Facility and other rentals ....................              2,383                1,622              4,428               3,421
   Other operating expenses ......................             14,508               12,709             28,891              24,168
                                                    ------------------    -----------------    ---------------     ---------------

Total operating expenses .........................            198,498              167,059            400,416             339,058
                                                    ------------------    -----------------    ---------------     ---------------

Operating income (loss) ..........................             (3,103)               6,279              2,114              16,898

Other income (expenses):
   Gain/(loss) on sale of property ...............                177                 (273)               391                 (85)
   Interest income ...............................                 65                  110                268                 224
   Interest expense ..............................               (819)                (803)            (2,177)             (1,844)
   Other .........................................                106                   96                192                 198
                                                    ------------------    -----------------    ---------------    ----------------
Other expenses ...................................               (471)                (870)            (1,326)             (1,507)
                                                    ------------------    -----------------    ---------------    ----------------

Income (loss) before income taxes ................             (3,574)               5,409                788               15,391
Income taxes (credits) ...........................             (1,289)               2,085                720                6,663
                                                    ------------------   ------------------    ---------------    -----------------
Net income (loss) ................................   $         (2,285)     $         3,324      $          68      $         8,728
                                                    ==================    =================    ===============    =================
Net income (loss) per share ......................   $          (0.20)     $          0.29      $        0.01      $          0.75
                                                    ==================    =================    ===============    =================

Average shares outstanding .......................         11,493,757           11,624,790         11,492,941           11,640,489



See accompanying notes.









PART I - Financial Information
Item 1 - Financial Statements

                          AMTRAN, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)



                                                                                                 Six Months Ended June 30,
                                                                                       1996                     1995
                                                                                       ---------------------------------------------
                                                                                           (Unaudited)                (Unaudited)
Operating activities:
                                                                                                           
Net income ..........................................................                   $                68      $            8,728
Adjustments to reconcile net income
to net cash provided by operating activities:
     Depreciation and amortization ..................................                                30,705                  26,277
     Deferred income taxes ..........................................                                   712                   6,037
     Other non-cash items ...........................................                                 2,153                   6,223
Changes in operating assets and liabilities:
      Receivables ...................................................                                  (176)                 (2,081)
      Inventories ...................................................                                (1,251)                    434
      Prepaid expenses ..............................................                                 1,457                 (10,871)
      Accounts payable ..............................................                                  (579)                 (5,354)
      Air traffic liabilities .......................................                                   499                  11,992
      Accrued expenses ..............................................                                 2,022                  (3,379)
                                                                                       ---------------------    --------------------

Net cash provided by operating activities                                                            35,610                  38,006
                                                                                       ---------------------    --------------------

Investing activities:
    Proceeds from sales of equipment ................................                                14,957                      98
    Capital expenditures ............................................                               (60,294)                (27,682)
    Reductions of/(additions to) other assets .......................                                 2,478                  (3,378)
                                                                                       ---------------------    --------------------
    Net cash used in investing activities ...........................                               (42,859)                (30,962)
                                                                                       ---------------------    --------------------

Financing activities:
    Proceeds from long-term debt ....................................                                11,786                   9,586
    Payments on long-term debt ......................................                               (10,478)                 (7,089)
    Repurchase of common stock ......................................                                  (179)                   (442)
                                                                                       ---------------------    --------------------
    Net cash provided by financing activities .......................                                 1,129                   2,055
                                                                                       ---------------------    --------------------

Increase (decrease)  in cash and cash equivalents ...................                                (6,120)                  9,099
Cash and cash equivalents, beginning of period ......................                                92,741                  61,752
                                                                                       ---------------------    --------------------
Cash and cash equivalents, end of period ............................                   $            86,621      $           70,851
                                                                                       =====================    ====================

Supplemental disclosures:

   Cash payments/(refunds) for:
       Interest .....................................................                   $             1,907      $            1,909
       Income taxes .................................................                                   384                    (589)

   Financing and investing activities not affecting cash:
      Issuance of long-term debt directly for capital expenditures ..                   $            18,400      $           13,300





See accompanying notes.







Part I - Financial Information
Item I - Financial Statements

                          AMTRAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    Basis of Presentation


      The accompanying  consolidated  financial  statements of Amtran,  Inc. and
      subsidiaries  (the  "Company")  have  been  prepared  in  accordance  with
      instructions for reporting interim financial information on Form 10-Q and,
      therefore,  do not include all information  and footnotes  necessary for a
      fair  presentation of financial  position,  results of operations and cash
      flows in conformity with generally accepted accounting principles.

   
      The consolidated financial statements for the quarters ended June 30, 1996
      and 1995 reflect,  in the opinion of management,  all  adjustments  (which
      include only normal recurring adjustments) necessary to present fairly the
      financial position, results of operations and cash flows for such periods.
      Results  for the six  months  ended  June 30,  1996,  are not  necessarily
      indicative  of results to be  expected  for the full  fiscal  year  ending
      December  31, 1996.  For further  information,  refer to the  consolidated
      financial  statements  and  footnotes  thereto  included in the  Company's
      Annual Report on Form 10-K for the year ended December 31, 1995.
    














Part I -- Financial Information
Item II - Management's Discussion and Analysis of Financial Condition and
          Results of Operations


   
Quarter and Six Months Ended June 30, 1996, Versus Quarter and Six Months Ended
June 30, 1995
    


Overview

The Company's operating revenues increased 12.8% to $195.4 million in the second
quarter of 1996 as  compared  to $173.3  million in the second  quarter of 1995.
Second quarter 1996  operating  revenues were 5.59 cents per ASM, a reduction of
3.6% from the  second  quarter  1995 of 5.80 cents per ASM.  Between  these same
periods, available seat miles (ASMs) increased 16.9% to 3.496 billion from 2.990
billion,  revenue  passenger  miles (RPMs)  increased 7.4% to 2.293 billion from
2.136  billion,  and  passenger  load  factor  declined  5.8  points to 65.6% as
compared  to 71.4%.  The yield on air  revenues  in the  second  quarter of 1996
increased  5.1% to 7.98 cents per RPM,  as compared to 7.59 cents per RPM in the
second quarter of 1995. Total passengers boarded increased 11.4% to 1,496,897 in
the second  quarter of 1996 as compared to  1,343,726  in the second  quarter of
1995,  and total  departures  increased  21.7% to 12,724 from 10,455 in the same
comparable periods.

   
The Company's second quarter 1996 operating revenues were significantly affected
by the ValuJet  accident in Florida on May 11, which was closely followed on May
12 by a decompression  incident on one of the Company's flights. These incidents
focused significant  negative media attention on airline safety, and on low-fare
carriers in particular.  The Company  estimates that it lost at least $7 million
in  revenues  in the  second  quarter  of 1996  as a  result  of  this  negative
publicity.  In  response,  the  Company  has  widely  publicized  in its  recent
advertising  and  public  relations   materials  its  23-year  history  of  safe
operations  without a single fatality or serious injury. The Company has noted a
diminished  negative  effect  of these  events  on  revenues  early in the third
quarter of 1996.

The Company's  operating  revenues  increased 13.1% to $402.5 million in the six
months  ended June 30,  1996,  as compared  to $356.0  million in the six months
ended June 30, 1995.  Operating revenues per ASM increased 0.9% to 5.80 cents in
the six months ended June 30, 1996, as compared to 5.75 cents in the same period
of 1995.  ASMs  increased  12.2% to  6.942  billion  from  6.188  billion,  RPMs
increased  9.9% to 4.793 billion from 4.362  billion,  and passenger load factor
declined 1.5 points to 69.0% as compared to 70.5%.  The yield on air revenues in
the six months  ended June 30,  1996,  increased  2.9% to 7.81 cents per RPM, as
compared  to 7.59  cents per RPM in the same  period of 1995.  Total  passengers
boarded  increased  15.3% to 3,199,502 in the six months ended June 30, 1996, as
compared  to  2,775,896  in the same  period  of 1995,  while  total  departures
increased 19.6% to 25,334 from 21,190 in the same comparable periods.
    

Scheduled service revenues  continued to grow as a proportion of total operating
revenues  in  1996.  Scheduled  service  revenue  accounted  for  54.1% of total
operating  revenue in the second  quarter of 1996,  as  compared to 52.7% in the
second quarter of 1995.  Scheduled  service revenue accounted for 53.7% of total
operating revenue in the six months ended June 30, 1996, as compared to 50.8% in
the same period of 1995.

   
Operating  expenses  increased  18.8% to $198.5 million in the second quarter of
1996 as compared to $167.1  million in the second quarter of 1995, and operating
expenses  increased  18.1% in the six months ended June 30, 1996, as compared to
the same period in 1995. Operating expenses per ASM increased 1.6% to 5.68 cents
in the second quarter of 1996 as compared to 5.59 cents in the second quarter of
1995,  while operating  expenses per ASM increased 5.3% to 5.77 cents in the six
months  ended June 30,  1996,  as  compared  to 5.48 cents in the same period of
1995.
    

Operating expenses were  significantly  impacted in the first six months of 1996
by higher fuel prices and the Federal excise tax on fuel  implemented on October
1, 1995. The combined  effects of fuel price and tax increases was to raise fuel
costs by $6.3 million and $11.0 million,  respectively, in the second quarter of
1996 and the six months  ended June 30, 1996 as compared to the same  periods in
1995.

The result of lower than anticipated  revenues and increased costs in the second
quarter  of 1996 was a net loss  after tax of ($2.3)  million,  or  ($0.20)  per
share,  as  compared  to a net income  after tax of $3.3  million,  or $0.29 per
share, in the second quarter of 1995.


Results of Operations in Cents per ASM

The following table sets forth, for the periods  indicated,  operating  revenues
and expenses expressed as cents per ASM.




                                                                        Cents Per ASM                       Cents Per ASM
                                                                 Three Months Ended June 30,          Six Months Ended June 30,
                                                                    1996              1995              1996             1995

                                                                                                              
         Total operating revenues                                   5.59              5.80              5.80             5.75

         Operating expenses:
             Salaries, wages and benefits                           1.19              1.14              1.18             1.10
             Fuel and oil                                           1.13              1.01              1.16             1.02
             Aircraft rentals                                       0.49              0.44              0.50             0.43
             Handling, landing and navigation fees                  0.48              0.55              0.52             0.56
             Depreciation and amortization                          0.43              0.43              0.44             0.43
             Aircraft maintenance, materials and repairs            0.41              0.47              0.40             0.47
             Crew and other employee travel                         0.27              0.27              0.25             0.23
             Passenger service                                      0.22              0.27              0.24             0.27
             Commissions                                            0.22              0.21              0.22             0.19
             Ground package cost                                    0.13              0.12              0.15             0.13
             Other selling expenses                                 0.13              0.12              0.15             0.12
             Advertising                                            0.09              0.08              0.08             0.08
             Facility and other rentals                             0.07              0.05              0.06             0.06
             Other operating expenses                               0.42              0.43              0.42             0.39
                                                                    ----              ----              ----             ----

         Total operating expenses                                   5.68              5.59              5.77             5.48
                                                                    ----              ----              ----             ----

         Operating income (loss)                                   (0.09)             0.21              0.03             0.27
                                                                   ======            =====             =====            =====

         ASMs (in thousands)                                      3,496,500         2,990,100        6,942,300        6,187,900




Operating Revenues

Total  operating  revenues  for the second  quarter of 1996  increased  12.8% to
$195.4 million from $173.3 million in the second quarter of 1995.  This increase
was due to a $14.4  million  increase  in  scheduled  service  revenues,  a $3.6
million increase in charter revenues,  a $0.7 million increase in ground package
revenues and a $3.4 million increase in other revenues.

Total operating  revenues for the six months ended June 30, 1996 increased 13.1%
to $402.5  million  from $356.0  million in the six months  ended June 30, 1995.
This increase was due to a $35.2 million increase in scheduled service revenues,
a $5.5 million increase in charter  revenues,  a $2.1 million increase in ground
package revenues and a $3.7 million increase in other revenues.

   
Operating  revenues  for the  second  quarter of 1996 were 5.59 cents per ASM, a
reduction  of 3.6%  from  the  second  quarter  of 1995 of 5.80  cents  per ASM.
Operating  revenues for the six months ended June 30, 1996,  were 5.80 cents per
ASM, an increase of 0.9% from the six months ended June 30, 1995,  of 5.75 cents
per ASM.
    

Scheduled Service Revenues. Scheduled service revenues for the second quarter of
1996 increased  15.8% to $105.7 million from $91.3 million in the second quarter
of 1995.  This increase in revenue was due to an  improvement  in both scheduled
service  traffic  and yield  between  periods,  although  passenger  load factor
declined  significantly.  In the second quarter of 1996,  compared to the second
quarter of 1995,  scheduled  service RPMs increased  10.5% to 1.310 billion from
1.185 billion,  while ASMs increased  25.7% to 1.995 billion from 1.587 billion,
resulting in a 9.0 point reduction in load factor to 65.7% in the second quarter
of 1996 from 74.7% in the second quarter of 1995. Yield on scheduled  service in
the second  quarter of 1996 increased 4.7% to 8.07 cents per RPM from 7.71 cents
per RPM in the  second  quarter of 1995.  Scheduled  service  departures  in the
second quarter of 1996 increased 32.4% to 8,879 from 6,707 in the second quarter
of 1995.

   
The increase in capacity  during the second quarter of 1996  primarily  included
expanded  direct or  connecting  frequencies  through the  Company's  four major
domestic cities of  Chicago-Midway,  Indianapolis,  Milwaukee and Boston to west
coast and Florida markets already being served.  New seasonal  scheduled service
was also  introduced in the second  quarter of 1996 from New York to Shannon and
Dublin, Ireland, and Belfast, Northern Ireland, and from the midwest to Seattle.
New year-round  service was also added to San Diego,  California,  in the second
quarter of 1996.  Second  quarter  1995  scheduled  service in St.  Louis had no
comparable service in the second quarter of 1996.

The introduction of this new capacity coincided closely,  however,  with the May
11 ValuJet  accident in Florida,  and the resulting  persistent  negative  media
attention  directed towards airline safety, and especially on low-fare airlines.
On May 12, the Company experienced a cabin decompression  incident on one of its
own  flights  which,  although  it  resulted  in no  serious  injury  to crew or
passengers,   nevertheless   attracted   additional  negative  media  attention,
occurring as it did one day after the ValuJet tragedy. As a consequence,  during
the second half of May and the month of June 1996, the Company estimates that it
lost at least $7  million  in  scheduled  service  revenues  from both  canceled
reservations  and reservations  which were never received.  This resulted in the
sharp decline in scheduled service load factor noted above, and also resulted in
an  increase  of only  13.9%  more  passengers  boarded to 955,755 in the second
quarter of 1996,  as  compared  to 839,422  in the second  quarter of 1995.  The
reduced demand for scheduled service seats in the second quarter of 1996 limited
the Company's  ability to apply aggressive  yield  management  practices in most
markets served.

Scheduled  service  revenues for the six months  ended June 30, 1996,  increased
19.5% to $216.1  million  from $180.9  million in the six months  ended June 30,
1995.  Scheduled service RPMs increased 13.3% to 2.615 billion in the six months
ended June 30,  1996,  as compared to 2.309  billion in the same period of 1995,
while ASMs increased  17.0% to 3.883 billion from 3.320 billion,  resulting in a
2.2 point  reduction  in load  factor to 67.3% in the six months  ended June 30,
1996, as compared to 69.5% in the same period of 1995.  Scheduled  service yield
increased  5.5% to 8.26 cents per RPM in the six months ended June 30, 1996,  as
compared to 7.83 cents per RPM in the six months ended June 30, 1995. Departures
increased  29.9% to 17,273 as  compared to 13,302  between the six months  ended
June 30,  1996  and the six  months  ended  June 30,  1995.  Passengers  boarded
increased  by 18.7% to  1,968,133  in the six  months  ended June 30,  1996,  as
compared to 1,658,603 in the six months ended June 30, 1995.
    

The Company has recently undertaken a thorough study of the actual and potential
profitability  of all scheduled  service routes,  with  particular  attention to
yields,  revenue per ASM and operating  costs by fleet type. As a result of this
study, the Company has identified some  unprofitable  routes which it intends to
eliminate  from  its  scheduled   service   network  before  the  end  of  1996.
Additionally, the Company has determined that it could enhance the profitability
of  scheduled  service  operations  through the  reallocation  of the  Company's
existing aircraft types between  different  routes,  and these fleet adjustments
are also expected to be completed before the end of 1996.

   
Charter Revenues.  The Company's  charter revenues are derived  principally from
independent  tour operators and from the United States  military.  Total charter
revenues  increased  5.2% to $73.0  million in the  second  quarter of 1996 from
$69.4 million in the second quarter of 1995.  Total charter  revenues  increased
3.6% to $156.2  million in the six months  ended June 30,  1996,  as compared to
$150.7 million in the comparable 1995 period.
    

Charter revenues derived from independent tour operators increased 5.4% to $48.7
million in the second quarter of 1996 as compared to $46.2 million in the second
quarter of 1995.  Tour  operator  RPMs  decreased  1.6% to 719.0  million in the
second quarter of 1996 from 730.7 million in the comparable  1995 period,  while
ASMs  increased  3.8% to 965.8  million from 930.5  million,  resulting in a 4.1
point load factor  reduction to 74.4% in the second  quarter of 1996 as compared
to 78.5% in the second quarter of 1995.  The yield on tour operator  revenues in
the second  quarter of 1996  increased 7.1% to 6.78 cents per RPM as compared to
6.33  cents in the second  quarter of 1995.  Tour  operator  passengers  boarded
increased  2.5% to 426,575 in the second  quarter of 1996 as compared to 415,992
in the comparable quarter of 1995; and tour operator  departures  increased 5.1%
to  2,575 in the  second  quarter  of 1996 as  compared  to 2,451 in the  second
quarter of 1995.

   
Charter  revenues  derived from  independent  tour  operators  increased 8.3% to
$115.0  million in the six months  ended June 30,  1996,  as  compared to $106.2
million in the six months ended June 30, 1995.  Tour  operators  RPMs  increased
7.2% to 1.796 billion in the six months ended June 30, 1996,  from 1.675 billion
in the comparable 1995 period,  while ASMs increased 10.0% to 2.252 billion from
2.048  billion,  resulting in a 2.0 point load factor  reduction to 79.8% in the
six months  ended June 30,  1996,  as compared to 81.8% in the six months  ended
June 30, 1995. The yield on tour operator  revenues in the six months ended June
30, 1996,  increased 0.9% to 6.40 cents per RPM as compared to 6.34 cents in the
six months ended June 30, 1995. Tour operator passengers boarded increased 11.3%
to 1,082,899  in the six months  ended June 30, 1996,  as compared to 972,560 in
the comparable period of 1995; and tour operator  departures  increased 12.8% to
6,244 in the six months  ended June 30,  1996,  as  compared to 5,536 in the six
months ended June 30, 1995.
    

Charter revenues derived from the U.S. military  increased 1.9% to $21.8 million
in the second quarter of 1996 as compared to $21.4 million in the second quarter
of 1995.  U.S.  military  RPMs  decreased  1.2% to 177.8  million  in the second
quarter of 1996 from 179.9  million in the  comparable  1995 period,  while ASMs
increased  0.3% to 398.6  million from 397.3  million,  resulting in a 0.7 point
load  factor  reduction  to 44.6% in the second  quarter of 1996 as  compared to
45.3% in the second quarter of 1995. The yield on U.S.  military revenues in the
second  quarter of 1996  increased  2.9% to 12.24  cents per RPM as  compared to
11.89 cents in the second  quarter of 1995.  U.S.  military  passengers  boarded
decreased 22.5% to 50,399 in the second quarter of 1996 as compared to 65,056 in
the comparable quarter of 1995; and U.S. military departures  decreased 25.0% to
845 in the second  quarter of 1996 as compared to 1,127 in the second quarter of
1995.

   
Charter revenues derived from the U.S. military decreased 10.3% to $36.4 million
in the six months ended June 30, 1996,  as compared to $40.6  million in the six
months ended June 30, 1995. U.S.  military RPMs decreased 12.2% to 292.8 million
in the six months ended June 30, 1996, from 333.3 million in the comparable 1995
period, while ASMs decreased 9.4% to 666.2 million from 735.4 million, resulting
in a 1.3 point load factor  reduction  to 44.0% in the six months ended June 30,
1996,  as compared to 45.3% in the six months ended June 30, 1995.  The yield on
U.S. military revenues in the six months ended June 30, 1996,  increased 2.1% to
12.42 cents per RPM as compared to 12.17 cents in the six months  ended June 30,
1995.  U.S.  military  passengers  boarded  decreased 30.7% to 82,512 in the six
months ended June 30, 1996, as compared to 119,072 in the  comparable  period of
1995; and U.S.  military  departures  decreased 35.9% to 1,378 in the six months
ended June 30, 1996, as compared to 2,149 in the six months ended June 30, 1995.
    

The  Company  intends  that both tour  operator  and U.S.  military  flying will
continue to comprise a significant  portion of the Company's  total  capacity in
future years. In recognition of declining contract reimbursement rates in recent
years for the U.S. military, the Company will continue to focus on limiting U.S.
military  flying to those  operations  which  potentially  provide  the  optimum
profitability. The Company will also continue to grow its tour operator business
with attention to maintaining  operating  costs and contract  revenues at levels
which provide an adequate return to the Company.

   
Ground Package  Revenues.  The Company earns ground package revenues through the
sale of hotel,  car rental and cruise  accommodations  in  conjunction  with the
Company's air transportation  product. The Company markets these ground packages
through its Ambassadair  Travel Club subsidiary  exclusively to club members and
through its ATA  Vacations  subsidiary  to the general  public.  Ground  package
revenues  increased  14.3% to $5.6  million  in the  second  quarter  of 1996 as
compared to $4.9 million in the second quarter of 1995. For the six months ended
June 30, 1996 ground  package  revenues  increased  19.6% to $12.8  million from
$10.7 million in the similar 1995 period. The Company has recently re-emphasized
the  sale of  ground  packages  as an  important  marketing  tool in the sale of
airline seats and expects to produce steady increases in ground package sales in
future years.

The  Company's   23-year-old   Ambassadair   Travel  Club  offers   hundreds  of
tour-guide-accompanied  vacation  packages to its 38,800  individual  and family
members  annually.  In the second quarter of 1996, total packages sold increased
7.3% over the  second  quarter of 1995,  and for the six  months  ended June 30,
1996,  the Club  recorded a 15.3%  increase in packages  sold over the same 1995
period.  During the second  quarter of 1996,  the  average  price of each ground
package sold increased  20.7% as compared to the second  quarter of 1995,  while
for the six months ended June 30, 1996, average package price increased 18.3% as
compared to the same period in 1995.

ATA Vacations offers numerous ground package  combinations to the general public
for use on the Company's  scheduled service flights throughout the United States
and to selected Mexico and Caribbean  destinations.  These packages are marketed
through  travel  agents as well as directly by the  Company's  own  reservations
centers.  During the second quarter of 1996, the number of ground  packages sold
increased  32.2% as  compared to the second  quarter of 1995,  while for the six
months ended June 30, 1996, the number of ground  packages sold increased  22.3%
as  compared to the same 1995  period.  During the second  quarter of 1996,  the
average  price of each ground  package sold  decreased  20.8% as compared to the
second  quarter of 1995, and for the six months ended June 30, 1996, the average
package price decreased by 9.3% as compared to the same 1995 period.

The average price paid to the Company for a ground package sale is a function of
the mix of  vacation  destinations  served,  the  quality  and  types of  ground
accommodations  offered,  and  general  competitive  conditions  with  other air
carriers offering similar products in the Company's markets.  Some ATA Vacations
markets  have  experienced  price  reductions  in  1996  due  to  intense  price
competition.  The average  gross  margin on ground  packages  sold in the second
quarter of 1996 declined to 16.9% as compared to 24.3% in the second  quarter of
1995,  and the  average  gross  margin in the six months  ended  June 30,  1996,
declined to 21.5% as compared to 24.1% in the same period in 1995.

Other  Revenues.  Other revenues are comprised of the  consolidated  revenues of
affiliated  companies,   together  with  miscellaneous   categories  of  revenue
associated  with the scheduled and charter  operations  of ATA.  Other  revenues
increased  44.2% to $11.1  million in the second  quarter of 1996 as compared to
$7.7 million in the second quarter of 1995.  Other revenues  increased  27.2% to
$17.3  million  in the six months  ended June 30,  1996,  as  compared  to $13.6
million in the comparable 1995 period. Approximately $2.1 million of the revenue
increases  in both the second  quarter of 1996 and the six months ended June 30,
1996,  were  attributable  to an  increase  in the  number  of  block  hours  of
substitute  service  provided by the  Company to other  airlines.  A  substitute
service agreement typically provides for the Company to operate an aircraft with
its own  crews on  routes  designated  by the  customer  airline  to  carry  the
passengers of that airline for a limited period of time.
    


Operating Expenses

   
Salaries,  Wages and Benefits.  Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees,  together with the Company's
cost of employee benefits and payroll-related state and Federal taxes. Salaries,
wages and benefits  expense for the second  quarter of 1996  increased  22.4% to
$41.6 million from $34.0 million in the second quarter of 1995. Salaries,  wages
and benefits expense for the six months ended June 30, 1996,  increased 20.8% to
$81.9  million  from  $67.8  million  for the six months  ended  June 30,  1995.
Approximately  $8.0 million of the increase in the second  quarter of 1996,  and
$14.8  million of the  increase  in the six months  ended  June 30,  1996,  were
attributable to the addition of primarily cockpit and cabin crews,  reservations
agents,  base  station  staff and  maintenance  staff to support  the  Company's
continued  growth in seat  capacity and fleet size.  Average  Company head count
increased  by 21.7% in the  second  quarter  of 1996 as  compared  to the second
quarter of 1995,  while average  Company head count  increased  20.4% in the six
months  ended June 30,  1996,  as compared  to the same  period in 1995.  In the
second  quarter of 1996,  as compared to the second  quarter of 1995,  salaries,
wages and benefits expense was reduced by approximately $1.3 million as a result
of the reduction of certain variable  compensation and vacation accruals between
periods,  and the earning of certain  credits for employment of new staff in the
State of Indiana as provided for in the Company's  economic incentive package of
August  1995.  In the six months  ended June 30,  1996,  as compared to the same
period in 1995, salaries, wages and benefits expense was reduced by $2.4 million
as a  result  of the same  reductions  in  variable  compensation  and  vacation
accruals, and Indiana employment credits earned.

Salaries,  wages and  benefits  expense for the second  quarter of 1996 was 1.19
cents per ASM, an increase of 4.4% from the second quarter of 1995 of 1.14 cents
per ASM. Salaries,  wages and benefits expense for the six months ended June 30,
1996, was 1.18 cents per ASM, an increase of 7.3% from the six months ended June
30,  1995,  of 1.10 cents per ASM.  The cost per ASM  increased  partially  as a
result of an increase in the average rate of pay of 2.3% and 2.5%, respectively,
for the  second  quarter  of 1996 and the six months  ended  June 30,  1996,  as
compared to the same  periods in 1995.  In addition,  the Company has  increased
employment  in  several  maintenance  and  base  station  locations  in  lieu of
continuing  the use of  third-party  contractors.  The  Company  believes it can
provide more reliable  operations and better  customer  service at a lower total
cost by using its own  employees in these  selected  locations.  The Company has
experienced  related  savings in the  expense  lines of  handling,  landing  and
navigation fees, and in aircraft maintenance,  materials and repairs, as further
described in those sections following.

In December  1994,  the Company  implemented a four-year  collective  bargaining
agreement  with flight  attendants.  In  December  1995,  the Company  reached a
tentative  agreement  with cockpit  crews on a collective  bargaining  agreement
covering that group of employees.  In February of 1996, the Company was notified
that the cockpit crews had failed to ratify the tentative agreement. The Company
and the  International  Brotherhood of Teamsters (IBT)  subsequently  engaged in
further  discussions in the presence of a federal mediator,  and a new tentative
agreement  was reached on August 6, 1996,  which is expected to be submitted for
ratification of the IBT membership during the third quarter.

Fuel and Oil.  Fuel and oil  expense  for the second  quarter of 1996  increased
30.8% to $39.5  million from $30.2 million in the second  quarter of 1995.  Fuel
and oil expense for the six months ended June 30, 1996, increased 27.9% to $80.7
million  from  $63.1  million in the six months  ended  June 30,  1995.  In both
comparative sets of periods,  fuel and oil expense  increased due to an increase
in fuel consumed to operate the Company's expanded block hours of flying, due to
an increase in the average  price paid per gallon of fuel  consumed,  and due to
the  imposition  of a  4.3-cent-per-gallon  excise tax on jet fuel  consumed for
domestic use effective October 1, 1995.
    

During the second  quarter of 1996, as compared to the same quarter in 1995, the
Company  consumed  16.4% more  gallons of jet fuel for flying  operations.  Also
during the second  quarter of 1996,  the  Company  flew  36,672  block  hours as
compared  to 30,562  block hours in the second  quarter of 1995,  an increase of
20.0% between  quarters.  During the six months ended June 30, 1996, as compared
to the same period in 1995, the Company  consumed 13.6% more gallons of jet fuel
while flying  73,040  block hours,  as compared to 63,080 block hours in the six
months ended June 30, 1995, an increase of 15.8% in block hours between periods.

   
During the second quarter of 1996, the Company's average cost per gallon of fuel
consumed  (excluding  the  excise  tax  described  in the  following  paragraph)
increased  by 12.5% as  compared  to the same  quarter  in 1995.  During the six
months  ended  June 30,  1996,  as  compared  to the same  period  in 1995,  the
Company's  average  cost  per  gallon  of fuel  increased  by 9.7%.  Fuel  price
increases paid by the Company reflected  generally tighter supply conditions for
aviation  fuel which  persisted  throughout  the first two  quarters  of 1996 as
compared to the prior year.

On October 1, 1995, the Company became subject to a  4.3-cent-per-gallon  excise
tax on jet fuel consumed for domestic use by commercial air carriers. The effect
of this tax in the second  quarter of 1996, and in the six months ended June 30,
1996,  was to increase  the  Company's  cost of jet fuel  subject to this tax by
approximately  6%, which added $2.0 million and $4.1 million,  respectively,  to
the  Company's  fuel  expenses in those  periods of 1996 as compared to the same
periods in 1995. Certain legislation has recently been considered in Congress to
reinstate  commercial air carriers' exemption from this fuel tax. The outcome of
these  legislative  actions  cannot be  predicted  by the  Company,  and,  under
existing tax law, the Company remains indefinitely subject to the fuel tax.

Fuel and oil expense  for the second  quarter of 1996 was 1.13 cents per ASM, an
increase  of 11.9% from the second  quarter of 1995 of 1.01 cents per ASM.  Fuel
and oil expense for the six months ended June 30, 1996,  was 1.16 cents per ASM,
an increase of 13.7% from the six months ended June 30, 1995,  of 1.02 cents per
ASM.  The  increase  in the  cost  per ASM of  fuel  and oil  expense  for  both
comparative  periods was  primarily a result of higher prices and the new excise
tax, partially offset by the expanded use of the more fuel efficient twin-engine
Boeing  757-200  aircraft in the Company's  fleet.  During the second quarter of
1996, the Company's Boeing 757-200  aircraft  accounted for 31.4% of total block
hours  flown,  as compared to 26.6% in the second  quarter of 1995.  For the six
months  ended June 30, 1996,  the Boeing  757-200  accounted  for 31.3% of total
block hours flown, as compared to 26.4% in the six months ended June 30, 1995.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  second  quarter of 1996
increased  32.1% to $17.3  million from $13.1  million in the second  quarter of
1995. Aircraft rentals expense for the six months ended June 30, 1996, increased
29.8% to $34.4 million from $26.5 million in the six months ended June 30, 1995.
These  increases  in both  comparative  periods were  attributable  to continued
growth in the size of the Company's leased aircraft fleet. The addition of three
leased  Boeing  757-200  aircraft  resulted in $3.6  million  and $7.2  million,
respectively,  of increased  aircraft rentals for the second quarter of 1996 and
the six months ended June 30, 1996, as compared to the prior year, while several
additional  leased Boeing 727-200 and Lockheed L-1011 aircraft  contributed $0.7
million  and $1.3  million  in  additional  aircraft  rentals  between  the same
respective  periods.  Aircraft  rentals  expense  was  reduced  by $0.2 and $0.6
million,  respectively,  for the second quarter of 1996 and the six months ended
June 30, 1996, as compared to the prior year,  due to the purchase of four Pratt
and Whitney engines in May 1995 which had been previously leased.

Aircraft  rentals expense for the second quarter of 1996 was 0.49 cents per ASM,
an  increase  of 11.4%  over the  second  quarter of 1995 of 0.44 cents per ASM.
Aircraft  rentals  expense for the six months ended June 30, 1996 was 0.50 cents
per ASM, an increase of 16.3% over the six months ended June 30,  1995,  of 0.43
cents per ASM. The  period-to-period  increase of three Boeing 757-200  aircraft
was a  significant  factor  in these  changes,  since  the  rental  cost of ASMs
produced by this fleet type is significantly higher than for the Company's other
aircraft.

Handling,  Landing and  Navigation  Fees.  Handling and landing fees include the
costs incurred by the Company at airports to land and service its aircraft,  and
to handle passenger  check-in,  security and baggage where the Company elects to
use third-party  contract services in lieu of its own employees.  Air navigation
fees are assessed when the Company's  aircraft overfly certain foreign airspace.
Handling,  landing and  navigation  fees were unchanged at $16.6 million for the
second quarters of 1996 and 1995,  while they increased 4.9% to $36.3 million in
the six months  ended June 30,  1996,  as compared  to $34.6  million in the six
months ended June 30, 1995.  During the second quarter of 1996, the average cost
per departure for third-party  aircraft  handling  declined 25.0% as compared to
the second  quarter of 1995,  and the average cost of landing fees per departure
decreased  15.7% between the same periods.  During the six months ended June 30,
1996, the average cost per departure for aircraft  handling  decreased  15.9% as
compared to the six months ended June 30, 1995,  and the average cost of landing
fees per departure decreased 12.0% between the same periods.
    

Because  each  airport  served by the Company has a different  schedule of fees,
including  variable prices for different  aircraft types,  average  handling and
landing fee costs are a function  of the mix of  airports  served as well as the
fleet composition of departing aircraft. On average, these costs for narrow-body
aircraft are less than for wide-body aircraft, and the average costs at domestic
U.S. airports are less than the average costs at most foreign  airports.  In the
second  quarter of 1996,  81.4% of the Company's  departures  were operated with
narrow-body  aircraft,  as compared to 78.5% in the second  quarter of 1995, and
82.4% of the Company's departures were from U.S. domestic locations, as compared
to 80.5% in the  second  quarter of 1995.  During the six months  ended June 30,
1996, 80.2% of the Company's departures were operated with narrow-body aircraft,
as compared  to 77.1% in the six months  ended June 30,  1995,  and 83.1% of the
Company's departures were from U.S. domestic locations,  as compared to 79.2% in
the six months ended June 30, 1995.

   
Handling  costs also vary from period to period  according to decisions  made by
the Company to use  third-party  handling  services at some  airports in lieu of
using the Company's own employees.  Effective in the first two quarters of 1996,
the  Company  implemented  a policy of  "self-handling"  at four  domestic  U.S.
airports with significant operations, which had been substantially handled using
third-party  contractors in the first two quarters of 1995. This change resulted
in  lower  absolute  third-party   handling  costs  for  these  locations,   and
contributed to lower system average contract  handling costs per departure,  for
the second  quarter of 1996 and the six months ended June 30, 1996,  as compared
to the same periods of 1995. The Company  incurred  higher  salaries,  wages and
benefits  expense as a result of this  policy  change,  as noted in a  preceding
section.

The cost per ASM for handling,  landing and navigation fees decreased 12.7% from
0.55 cents in the second  quarter of 1995 to 0.48 cents in the second quarter of
1996. The cost per ASM for handling,  landing and navigation fees decreased 7.1%
from 0.56 in the six months ended June 30, 1995, to 0.52 cents in the six months
ended June 30, 1996.

Depreciation and Amortization.  Depreciation  reflects the periodic expensing of
the recorded cost of owned  Lockheed  L-1011  airframes  and engines,  Pratt and
Whitney  engines,  and rotable  parts for all fleet types,  together  with other
property  and  equipment  owned by the  Company.  Amortization  is the  periodic
expensing of capitalized  airframe and engine overhauls for all fleet types on a
units-of-production  basis, using aircraft flight hours and cycles (landings) as
the units of  measure.  Depreciation  and  amortization  expense  for the second
quarter of 1996  increased  18.0% to $15.1  million  from  $12.8  million in the
second quarter of 1995. Depreciation and amortization expense for the six months
ended June 30, 1996,  increased 16.7% to $30.7 million from $26.3 million in the
six months ended June 30, 1995.

Depreciation  expense  attributable  to owned  airframes and engines,  and other
property  and  equipment  owned by the  Company,  increased  $0.9 million in the
second  quarter of 1996 as compared to the second quarter of 1995, and increased
$2.2  million for the six months  ended June 30,  1996,  as compared to the same
period in 1995.  Amortization  of  capitalized  engine  and  airframe  overhauls
increased  $0.9 million in the second  quarter of 1996 as compared to the second
quarter of 1995,  and  increased  $1.8 million for the six months ended June 30,
1996, as compared to the same period in 1995.  The  increasing  cost of overhaul
amortization  reflects  the  increase  in the  number of  aircraft  added to the
Company's  fleet and the increase in cycles and block hours flown between years.
New  aircraft  introduced  into the  Company's  fleet  generally  do not require
airframe  or engine  overhauls  until one or more  years  after  first  entering
service.  Therefore,  the resulting  amortization of these  overhauls  generally
occurs on a delayed basis from the date the aircraft is placed into service.

Depreciation and  amortization  cost per ASM for the second quarters of 1996 and
1995 was unchanged at 0.43 cents, while this cost per ASM increased 2.3% to 0.44
cents in the six months  ended June 30,  1996,  as compared to 0.43 cents in the
six months ended June 30, 1995.

Aircraft Maintenance, Materials and Repairs. This expense line includes the cost
of expendable  aircraft spare parts,  repairs to repairable and rotable aircraft
components,  contract labor for base and line maintenance activities,  and other
non-capitalized  direct  costs  related to fleet  maintenance,  including  spare
engine  leases,  parts loan and  exchange  fees,  and  related  shipping  costs.
Aircraft  maintenance,  materials and repairs  expense  increased  2.9% to $14.3
million in the second quarter of 1996 as compared to $13.9 million in the second
quarter of 1995.  This cost  increase was partially due to increases of 21.7% in
the Company's  total  departures  and 20.0% in the  Company's  total block hours
between  quarters,  which  increased  routine  repairs of repairable and rotable
components  to support this higher level of  operations.  Repair cost  increases
were  partially  offset,  however,  by a reduction in expendable  and repairable
materials consumed.  Aircraft  maintenance,  materials and repairs cost was also
reduced in the second  quarter of 1996 due to a planned  reduction in the use of
third-party  maintenance  staff  in  favor of  using  more  Company  maintenance
employees for both base and line  maintenance  activities.  The Company incurred
higher  salaries,  wages and benefits expense as a result of this policy change,
as noted in a preceding section.

The cost of aircraft maintenance,  materials and repairs decreased 3.8% to $27.9
million in the six months ended June 30, 1996,  as compared to $29.0  million in
the six months ended June 30, 1995. The improved maintenance  reliability of the
Company's  engines resulted in lower engine repair costs in the six months ended
June  30,  1996,  as  compared  to the  same  period  in 1995.  In  addition,  a
significant  period-over-period  reduction in the use of third-party maintenance
staff was also achieved,  although higher  salaries,  wages and benefits expense
was incurred in the six months  ended June 30, 1996,  as a result of this policy
change.

The cost per ASM of aircraft  maintenance,  materials  and repairs  decreased by
12.8% to 0.41 cents in the second  quarter of 1996 as  compared to 0.47 cents in
the second quarter of 1995. The cost per ASM of aircraft maintenance,  materials
and repairs  decreased  by 14.9% to 0.40 cents in the six months  ended June 30,
1996,  as  compared  to 0.47  cents  in the six  months  ended  June  30,  1995.
Approximately  one-half of this decline in both  comparative sets of periods was
attributable to the policy of reducing third-party contract maintenance labor in
favor of the use of Company employees. The remainder of the cost savings per ASM
was  attributable to careful  utilization of expendable,  repairable and rotable
aircraft  components  to minimize  the  expense of their use and repair  between
periods.

All of the  Company's  aircraft  under  operating  leases  have  certain  return
conditions  applicable to the maintenance  status of airframes and engines as of
the termination of the lease.  The Company accrues  estimated  return  condition
costs as a component  of aircraft  maintenance,  materials  and repairs  expense
based upon the  actual  condition  of the  airframes  and  engines as each lease
termination date approaches.  There was no significant difference in the amounts
of return  condition  expenses accrued in the second quarter of 1996 and the six
months ended June 30, 1996, as compared to the same periods in 1995.
    

Crew and Other Employee Travel.  Crew and other employee travel is primarily the
cost of air  transportation,  hotels and per diem  reimbursements to cockpit and
cabin crew members  that is incurred to position  crews away from their bases to
operate all Company flights throughout the world. The cost of air transportation
is generally more  significant  for the charter  business  segment,  since these
flights  often  operate  between  cities in which Company crews are not normally
based and may involve extensive  international  positioning of crews.  Hotel and
per diem expenses are incurred for both scheduled and charter services, although
higher per diem and hotel rates generally apply to international assignments.

The cost of crew and other employee  travel  increased  15.9% to $9.5 million in
the  second  quarter of 1996 from $8.2  million  in the second  quarter of 1995.
During the second  quarter of 1996,  the Company  increased  average crew member
head count by 12.6% as compared to the second quarter of 1995. In addition,  the
average cost of per diem  reimbursement  provided to each crew member  increased
17.5% due to some crew shortages  which  developed  during the second quarter of
1996,  which required the Company's crew members to spend more average time away
from base than in the second  quarter of 1995.  The average cost of  positioning
and hotel  expense  per crew  member  declined  by 2.7% and 3.7%,  respectively,
between quarters.

   
The cost of crew and other employee  travel  increased by 19.4% to $17.2 million
in the six months ended June 30, 1996,  as compared to $14.4  million in the six
months  ended June 30,  1995.  During the six months  ended June 30,  1996,  the
Company increased average crew member head count by 12.7% as compared to the six
months ended June 30, 1995. The average cost of positioning and per diem expense
per crew member  increased 6.6% and 8.6%,  respectively,  between the six months
ended June 30,  1996,  and the same  period of 1995,  while hotel costs per crew
member  declined  0.8% between  periods.  Crew travel  costs were  significantly
affected by weather-related  flight delays,  diversions and cancellations in the
first quarter of 1996.

The cost per ASM for crew and other employee travel  remained  unchanged at 0.27
cents  for the  second  quarters  of 1996  and  1995,  while  this  cost per ASM
increased  by 8.7% to 0.25 cents for the six  months  ended  June 30,  1996,  as
compared to 0.23 cents for the six months ended June 30, 1995.
    

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
headsets sold,  and the cost of onboard  entertainment  programs,  together with
certain costs incurred for mishandled baggage and passengers  inconvenienced due
to flight  delays or  cancellations.  For the second  quarters of 1996 and 1995,
catering represented 80.3% and 85.4%,  respectively,  of total passenger service
expense,  while  for the six  months  ended  June 30,  1996 and  1995,  catering
represented 78.4% and 86.9%, respectively, of total passenger service expense.

The cost of passenger  service  decreased  6.1% in the second quarter of 1996 to
$7.7 million as compared to $8.2 million in the second quarter of 1995. Although
total passengers  boarded  increased by 11.4% to 1,496,897 in the second quarter
of 1996 as compared to 1,343,726  in the same 1995  period,  the average cost to
cater each  passenger  declined  18.3%  between  quarters  due to both a planned
reduction in catering  service  levels in select  charter and scheduled  service
markets  beginning  late  in the  second  quarter  of  1995,  and due to a 22.5%
reduction in military passengers boarded,  which is the most expensive passenger
to cater in the Company's business mix.

   
The cost of passenger  service  increased  1.2% in the six months ended June 30,
1996, to $16.9 million as compared to $16.7 million in the six months ended June
30,  1995.  Total  passengers  boarded  increased  15.3% to 3,199,502 in the six
months ended June 30, 1996, as compared to 2,775,896 in the same period in 1995,
although the average cost to cater each passenger  declined by 25.4% between the
same comparative  periods.  Passenger service costs were negatively  impacted in
the first quarter by severe winter weather in Boston and  Chicago-Midway,  which
generated  additional costs to handle  inconvenienced  passengers and mishandled
baggage due to canceled and significantly delayed flights.
    

The cost  per ASM of  passenger  service  decreased  18.5% to 0.22  cents in the
second  quarter of 1996 as compared to 0.27 cents in the second quarter of 1995.
The cost per ASM of passenger  service  decreased 11.1% to 0.24 cents in the six
months  ended June 30, 1996 as  compared  to 0.27 cents in the six months  ended
June 30, 1995.  The lower cost per ASM in both  comparative  sets of periods was
primarily due to lower cost of catering per passenger boarded.

Commissions.  The Company incurs significant  commission expenses in association
with the  sale by  travel  agents  of  single  seats on  scheduled  service.  In
addition, the Company pays commissions to secure some tour operator and military
business.  Commissions  expense  increased  22.6% to $7.6  million in the second
quarter of 1996 as  compared  to $6.2  million  in the  second  quarter of 1995.
Between  the second  quarters  of 1995 and 1996,  scheduled  service  passengers
boarded  increased  13.9%.  During  this same time  period,  the  percentage  of
passenger  tickets sold through travel  agencies  increased due to the Company's
implementation of full participation in several CRS systems in the third quarter
of 1994, and due to the  introduction of connecting  fares in the second quarter
of 1995 which expanded choices for travel agents to sell the Company's scheduled
service network.  The average rate of agency  commission also increased  between
the second  quarters of 1995 and 1996 due to the  introduction of selected sales
incentives in the 1996 period.

   
Commissions  expense  increased  24.0% to $15.0  million in the six months ended
June 30,  1996,  as compared  to $12.1  million in the same 1995  period,  while
scheduled service passengers  boarded increased 18.7% between periods.  The rate
and volume effects of CRS  participation,  connecting fares and sales incentives
exerted upward  pressure on  commissions  costs in the six months ended June 30,
1996, in the same manner as was described above for the second quarter of 1996.

The cost per ASM of  commissions  expense  increased  4.8% to 0.22 cents for the
second quarter of 1996 as compared to 0.21 cents for the second quarter of 1995.
The cost per ASM increased 15.8% to 0.22 cents for the six months ended June 30,
1996, as compared to 0.19 cents for the comparable 1995 period.  These increases
reflect the relatively  faster growth of scheduled  service capacity in the 1996
periods as compared to tour operator and U.S. military  capacity.  When compared
to  scheduled  service  ASMs  only,  the  cost  per ASM of  commissions  expense
increased 11.5% and 9.6%, respectively,  between the second quarters of 1996 and
1995, and between the six months ended June 30, 1996 and 1995.  These  increases
against  scheduled  service  ASMs  were  attributable  to  the  increase  in the
percentage of passenger tickets sold through travel agencies and to the increase
in the average rate of commissions paid between periods.

Ground Package Cost.  Ground package cost includes the expenses  incurred by the
Company for hotels,  car rental  companies,  cruise lines and similar vendors to
provide ground arrangements to Ambassadair and ATA Vacations  customers.  Ground
package cost  increased  27.0% to $4.7 million in the second  quarter of 1996 as
compared to $3.7  million in the second  quarter of 1995.  Ground  package  cost
increased  24.7% to $10.1  million for the six months  ended June 30,  1996,  as
compared to $8.1 million for the same period in 1995.  This  increase in cost is
primarily  due to  the  increase  in  ground  packages  sold  in  both  sets  of
comparative  periods. In the second quarter of 1996,  Ambassadair sold 7.3% more
packages and ATA  Vacations  sold 32.2% more ground  packages than in the second
quarter of 1995; in the six months ended June 30, 1996,  Ambassadair  sold 15.3%
more ground  packages and ATA Vacations sold 22.3% more ground  packages than in
the same period of 1995.  The average cost of each  Ambassadair  ground  package
sold increased  23.4% and 21.4%,  respectively,  between the second  quarters of
1996 and 1995, and the six months ended June 30, 1996 and 1995. The average cost
of each ATA  Vacations  package  sold  decreased  9.2% and  7.2%,  respectively,
between the second  quarters of 1996 and 1995, and the six months ended June 30,
1996 and 1995.

Other Selling Expenses. Other selling expenses are comprised of (i) booking fees
paid to Computer  Reservations  Systems (CRS) to reserve  single-seat  sales for
scheduled  service;  (ii) credit card  discount  expense  incurred  when selling
single  seats and  ground  packages  to  customers  using  credit  card forms of
payment;  (iii) costs of providing toll-free  telephone  services,  primarily to
single-seat and vacation  package  customers  contacting the Company directly to
book  reservations;  and (iv)  miscellaneous  other selling  expenses  which are
primarily  associated with single-seat  sales.  Other selling expenses increased
27.8% to $4.6 million in the second  quarter of 1996 as compared to $3.6 million
in the second quarter of 1995. Other selling  expenses  increased 32.5% to $10.2
million in the six months  ended June 30,  1996,  as compared to $7.7 million in
the same period of 1995.

The number of CRS bookings made increased 27.6% in the second quarter of 1996 as
compared to the second  quarter of 1995,  and increased  34.9% in the six months
ended June 30,  1996,  as  compared  to the same  period of 1995.  These  volume
increases were slightly offset by average booking unit price  reductions of 1.3%
and 2.4%, respectively,  applicable to the same sets of comparable 1996 and 1995
periods. Credit card discount expense also increased between the second quarters
and six  months  ended  June  30,  1996,  and  1995  in  response  to  increased
single-seat  sales  volumes,  and due to the  implementation  of new credit card
forms of payment in the second  quarter of 1995 which carry higher unit discount
costs for the Company than for previously  existing  credit card  programs.  The
volume of toll-free  telephone  service  used by the  Company's  customers  also
increased between years as a result of higher single-seat sales, and as a result
of the increased  promotion of ground package sales which prompted more calls to
the Company's reservations centers in the 1996 periods.

Other selling cost per ASM increased 8.3% to 0.13 cents in the second quarter of
1996 as compared to 0.12 cents in the second  quarter of 1995, and other selling
cost per ASM  increased  25.0% to 0.15  cents in the six  months  ended June 30,
1996, as compared to 0.12 cents in the same period of 1995.  These  increases in
cost are reflective of the  proportionately  higher growth in scheduled  service
ASMs as compared to charter ASMs between years.

Advertising.  Advertising  expense increased 43.5% to $3.3 million in the second
quarter of 1996 as compared to the $2.3  million in the second  quarter of 1995,
and advertising  expense increased 13.7% to $5.8 million in the six months ended
June 30,  1996,  as  compared to $5.1  million in the same  period of 1995.  The
Company incurs  advertising  costs  primarily to support  single-seat  scheduled
service sales and the sale of ground packages. The Company decreased advertising
activities in the first  quarter of 1996 due to  exceptionally  strong  advanced
bookings for the spring break period,  and increased  advertising  in the second
quarter of 1996 to more vigorously  promote  scheduled  service expansion during
the intense period of media scrutiny following the ValuJet accident on May 11.
    

The cost per ASM of  advertising  increased  12.5% to 0.09  cents in the  second
quarter of 1996 as  compared  to 0.08 cents in the second  quarter of 1995.  The
cost per ASM of advertising remained unchanged at 0.08 cents per ASM for the six
months ended June 30, 1996 and 1995.

   
Facility and Other Rentals. Facility and other rentals includes the costs of all
ground  facilities  which  are  leased by the  Company  such as  airport  space,
regional  sales offices and general  offices.  The cost of facilities  and other
rentals  increased  50.0%  to $2.4  million  in the  second  quarter  of 1996 as
compared  to $1.6  million  in the  second  quarter  of 1995,  while  this  cost
increased  29.4% to $4.4  million in the six  months  ended  June 30,  1996,  as
compared to $3.4 million in the same period of 1995.

The cost per ASM of facility and other rentals  increased 40.0% to 0.07 cents in
the second  quarter of 1996 as compared  to 0.05 cents in the second  quarter of
1995,  while the cost per ASM  remained  unchanged at 0.06 cents per ASM for the
six months ended June 30, 1996 and 1995.  The increase in expense  noted for the
second quarter of 1996 was  attributable to higher facility costs resulting from
the  Company  becoming a  signatory  carrier at Orlando  International  Airport,
together with a rent increase  attributable to  Chicago-Midway  facilities.  The
increased  facility  costs at  Orlando  International  Airport  have  associated
savings in lower handling and landing fees for the Company's  flights at Orlando
International Airport.

Other  Operating  Expenses.  Other operating  expenses  increased 14.2% to $14.5
million in the second quarter of 1996 as compared to $12.7 million in the second
quarter of 1995.  Other operating  expenses  increased 19.4% to $28.9 million in
the six months  ended June 30,  1996,  as compared to $24.2  million in the same
period of 1995. Significant  components of the year-over-year  variances include
increases in substitute service and passenger  reprotection costs,  professional
fees, data communications costs and insurance costs.

Other  operating cost per ASM decreased 2.3% to 0.42 cents in the second quarter
of 1996 as compared to 0.43 cents in the second quarter of 1995. Other operating
cost per ASM increased 7.7% to 0.42 cents in the six months ended June 30, 1996,
as compared to 0.39 cents in the same period of 1995.
    


Income Tax Expense

   
In the second  quarter  of 1996,  the  Company  recorded  ($1.3)  million in tax
credits applicable to the loss before income taxes for that period, while income
tax expense of $2.1 million was recognized pertaining to income before taxes for
the second quarter of 1995.  For the six months ended June 30, 1996,  income tax
expense of $0.7  million was  recorded,  as compared to $6.7 million in the same
period of 1995.  The effective tax rate  applicable to tax credits in the second
quarter of 1996 was 36.1%,  and the  effective tax rate for income earned in the
second  quarter of 1995 was 38.5%.  The  effective  tax rates for the six months
ended June 30, 1996 and 1995 were 91.4% and 43.3%, respectively.

Income tax expense in total  declined in 1996 due to a decline in taxable income
between  years.  However,  the effective  income tax rates  increased in 1996 as
compared  to  1995,  due  partly  to  the  unfavorable  effect  of  adding  back
nondeductible crew per diem reimbursements to income before taxes. The effect of
these  permanent  differences on effective tax rates becomes more  pronounced as
taxable income  declines.  In addition,  the lower  profitability  of the second
quarter of 1996 resulted in a downward revision of earnings expectations for the
full year 1996, the effect of which was recorded in the second quarter of 1996.
    


Liquidity and Capital Resources

The  Company  has   historically   financed  its  working  capital  and  capital
expenditure requirements from cash flow from operations and long-term borrowings
from banks and other  lenders.  For the six months ended June 30, 1996 and 1995,
net cash provided by operating  activities  was $35.6 million and $38.0 million,
respectively.

   
Net cash used in  investing  activities  was $42.9  million  and $31.0  million,
respectively,  for the six months  ended June 30,  1996 and 1995.  Such  amounts
primarily reflected cash capital expenditures totaling $60.3 million in 1996 and
$27.7  million  in 1995 for  engine  overhauls,  airframe  improvements  and the
purchase of airframes,  engines and rotable  parts.  Capital  expenditures  were
supplemented  with  other  capital  expenditures  financed  directly  with  debt
totaling  $18.4 million in the six months ended June 30, 1996, and $13.3 million
in the  comparable  1995  period.  In the six months  ended June 30,  1996,  the
Company generated $15.0 million in cash from the sale and leaseback of two owned
Boeing 727-200 aircraft.  There were no similar sale and leaseback  transactions
in the six months ended June 30, 1995.
    

Net cash provided by financing  activities was $1.1 million and $2.1 million, 
respectively,  for the six months ended June 30, 1996 and 1995.

   
In November  1994,  the Company  signed a purchase  agreement for six new Boeing
757-200s with  deliveries of two aircraft each scheduled for the fourth quarters
of 1995, 1996 and 1997. In conjunction with the Boeing purchase  agreement,  the
Company  entered into a separate  agreement  with  Rolls-Royce  Commercial  Aero
Engines Limited for thirteen RB211-535E4 engines to power the six Boeing 757-200
aircraft and to provide one spare engine. Under the Rolls-Royce agreement, which
became effective  January 1, 1995,  Rolls-Royce has provided the Company various
spare parts credits and engine overhaul cost guarantees. If the Company does not
take  delivery of the engines,  the credits and cost  guarantees  that have been
used are required to be refunded to  Rolls-Royce.  The aggregate  purchase price
under these two agreements is approximately $50.0 million per aircraft,  subject
to escalation.  The Company  accepted  delivery of the first aircraft under this
agreement  in  September  1995 and the second  aircraft in December  1995.  Both
deliveries  were financed under  operating  leases.  Advance  payments  totaling
approximately  $40.0 million  ($10.0 million per aircraft) are required prior to
delivery of the four  remaining  aircraft,  with the  remaining  purchase  price
payable at delivery.  As of June 30, 1996, the Company had made $17.8 million in
advance  payments  applicable  to aircraft  scheduled for future  delivery.  The
Company  intends to finance  future  deliveries  under  this  agreement  through
sale/leaseback transactions structured as operating leases.
    

In the third quarter of 1995, the Company completed the lease of Hangar No. 2 at
Chicago-Midway  Airport for an initial  lease term of ten years,  subject to two
five-year renewal options. Under this lease, the Company has acquired the use of
both the west and east bays of the hangar and associated ramp and parking areas.
This lease obligates the Company to perform certain improvements to the west bay
and the Company may, at its option, perform additional  improvements to the east
bay. In the fourth quarter of 1995, the Company financed west bay  improvements,
together with separate  passenger terminal  improvements at Midway,  through the
issuance of $6.0 million in tax-exempt bonds. Initial construction activities in
the west bay area began in the fourth quarter of 1995 and were completed  during
the second quarter of 1996. The Company anticipates that it will perform some of
the maintenance of its Boeing 727-200 and Boeing 757-200  narrow-body  fleets at
this facility over the term of the lease.

   
In the fourth quarter of 1995,  the Company  purchased one Boeing  727-200,  and
financed  that  aircraft  through a  sale/leaseback  structured  as an operating
lease.  In the first  quarter of 1996,  the Company  purchased  four  additional
Boeing  727-200  aircraft,   financing  two  of  these  through  sale/leasebacks
structured  as operating  leases by the end of the second  quarter of 1996.  The
remaining  two Boeing  727-200  aircraft  purchased in the first quarter of 1996
were financed  through a separate  bridge debt facility as of June 30, 1996, and
are expected to be financed long-term through sale/leaseback transactions before
the end of 1996.

In the second  quarter of 1996,  the Company  purchased a sixth  Boeing  727-200
aircraft which had been previously  financed by the Company through an operating
lease.  This aircraft was financed  through the separate bridge debt facility as
of June 30,  1996,  and is also  expected  to be  financed  long-term  through a
sale/leaseback transaction before the end of 1996.

In October  1995,  the  Company  entered  into an  agreement  with a supplier to
provide  for the  purchase  of  hushkits  for  installation  on  Boeing  727-200
aircraft.  All Boeing 727-200 aircraft acquired during the first quarter of 1996
had  hushkits  installed  prior to being placed into  revenue  service,  and the
Company plans to install  additional  hushkits on other existing  Boeing 727-200
aircraft in the  Company's  fleet.  These  narrow-body  hushkitted  aircraft are
expected to provide additional  capacity in the Company's  scheduled and charter
markets while  maintaining  the Company's  compliance with Federal Stage 3 noise
requirements  as of  December  31,  1996.  Hushkits  purchased  by the  Company,
together with  deposits made against  future  hushkit  deliveries,  are financed
through a separate  bridge debt facility as of June 30, 1996.  The cost of these
hushkits is included in the cost basis of each modified  Boeing 727-200 as these
hushkitted aircraft are financed long-term through sale/leaseback transactions.

The Company's  existing bank credit facility was  renegotiated  during the first
quarter of 1996 to  increase  the  available  credit  from  $110.0  million to a
maximum of $125.0 million,  including a $25.0 million letter of credit facility,
subject to the maintenance of certain  collateral  value. The collateral for the
facility   consists  of  certain  owned  Lockheed   L-1011   aircraft,   certain
receivables,  and certain  rotables  and parts.  At June 30, 1996 and 1995,  the
Company had borrowed  the maximum  amount then  available  under the bank credit
facility,  of which $75.0 million was repaid on July 1, 1996,  and $65.0 million
was repaid on July 3, 1995. Loans  outstanding  under the renegotiated  facility
bear  interest,  at the  Company's  option,  at either  (i)  prime,  or (ii) the
Eurodollar Rate plus 1.50% to 2.00%.  The facility matures on April 1, 1999, and
contains various  covenants and events of default,  including:  maintenance of a
specified  debt-to-equity ratio and a minimum level of net worth; achievement of
a minimum level of cash flow; and restrictions on aircraft acquisitions,  liens,
loans to  officers,  change of  control,  indebtedness,  lease  commitments  and
payment of dividends.
    

The Company also maintains a $5.0 million  revolving  credit facility  available
for its short-term  borrowing  needs and for securing the issuance of letters of
credit.  Borrowings  against this credit  facility  bear  interest at the bank's
prime rate plus 0.25%. There were no borrowings against this facility as of June
30, 1996 or 1995;  however,  the Company did have outstanding  letters of credit
secured  by  this   facility   aggregating   $4.3  million  and  $3.4   million,
respectively.

In February  1994,  the Board of  Directors  approved  the  repurchase  of up to
250,000  shares of the Company's  common  stock.  During the first six months of
1996, the Company repurchased 16,000 shares, bringing the total number of shares
it has repurchased under the program to 185,000 shares.


   
New Executive Positions

Effective August 9, 1996,  Stanley L. Pace, 42, has been elected by the Board of
Directors  to the posts of  President  and Chief  Executive  Officer.  J. George
Mikelsons will step down as Chief Executive  Officer,  but will continue to play
an active role in the Company as  Chairman of the Board of  Directors.  Mr. Pace
has served as a senior partner and director of Bain & Company, Inc. for 17 years
and, since May 1, has captained a team of consultants  working with the Company.
Mr. Pace  graduated from the University of Utah and received an MBA in 1978 from
the Harvard Business School.  Dalen Thomas, who was also with the Bain & Company
team working with the Company earlier this year, will join the Company as Senior
Vice President, Marketing, Sales and Strategic Planning. Mr. Thomas received his
MBA from Stanford Business School.  Messrs. Pace and Thomas were also elected to
the Board of Directors until the next Annual Meeting of Shareholders.
    


Subsequent Event

   
On July 29, 1996,  the Company  signed a Letter of Intent with a major lessor to
cancel several Boeing 757-200 and Lockheed L-1011  operating  aircraft leases in
effect as of June 30, 1996.

Under the terms of the Letter of Intent,  the Company will cancel leases on five
Boeing 757-200 aircraft  powered by Pratt and Whitney  engines,  and will return
these  aircraft to the lessor on specific  dates between  September and November
1996. The Company is required to meet certain return conditions  associated with
airframes  and engines,  and the lessor will  reimburse  the Company for certain
leasehold  improvements made to the aircraft and for certain prepayments made by
the Company to satisfy  qualified  maintenance  expenditures  for these aircraft
over the original lease terms.  The  cancellation of these leases is expected to
reduce the Company's fleet of Pratt-and-Whitney-powered  Boeing 757-200 aircraft
from seven to two units as of the end of 1996.
    

 The Company will also  terminate  existing  operating  leases on three Lockheed
L-1011  aircraft,  will purchase the airframes  pertaining to these aircraft and
will sign new operating leases covering only the nine related engines.

   
In  association  with this  transaction,  the lessor  has agreed to provide  the
Company with approximately $9,000,000 in unsecured financing for a term of seven
years.

In addition, the Company is also negotiating to purchase one Rolls-Royce-powered
Boeing  757-200  aircraft  from the  lessor in the fourth  quarter of 1996.  The
Company  expects to finance this  aircraft  under a  sale/leaseback  transaction
structured as an operating  lease.  The  acquisition of this aircraft,  together
with the delivery of two new  Rolls-Royce-powered  Boeing 757-200  aircraft from
the manufacturer in the fourth quarter of 1996, is expected to increase the size
of the  Company's  Rolls-Royce-powered  Boeing  757-200 fleet from four to seven
units as of the end of 1996.
    

The  Company  estimates  that it will  recognize  a  pre-tax  operating  loss on
disposal of the net book value of assets  relating to these  leased  aircraft of
approximately $2.5 million in the third quarter of 1996.

   
The result of these  transactions will be to reduce the Company's total fleet of
Boeing  757-200  aircraft from a previously  anticipated  thirteen units to nine
units as of December 31,  1996.  The decision to reduce this fleet is based upon
profitability  analysis of the Company's  Boeing 757-200  operations,  which has
revealed that this aircraft is the least profitable of the Company's fleet types
to operate, given the Company's current and anticipated mix of scheduled service
and  charter  business.  The  Company  believes  that there  currently  are some
profitable,  mission-specific uses for the Boeing 757-200 aircraft, particularly
for west coast  operations  originating from  Chicago-Midway,  which require the
short  runway  performance  and range of the  Boeing  757-200  aircraft,  and in
limited circumstances in U.S. military charter operations. The Company therefore
currently  expects to maintain a small number of Boeing 757-200  aircraft in its
fleet.
    


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

   
On May 14, 1996,  the Company held its Annual  Meeting of  Shareholders,  during
which an election of Directors,  and the appointment of external auditors,  were
submitted to a vote of shareholders.
    

(1) The following individuals were elected as Directors of the Company.

    Director Name             Votes For                         Votes Withheld

J. George Mikelsons          11,531,149                            5,166
Kenneth K. Wolff             11,530,601                            5,714
James W. Hlavacek            11,528,897                            7,418
William P. Rogers, Jr.       11,531,593                            4,722
Robert A. Abel               11,531,493                            4,822
Andrejs P. Stipnieks         11,531,554                            4,761
J. Danforth Quayle           11,530,704                            5,611

   
(2) The  accounting  firm of Ernst & Young was retained as external  auditors of
the Company for the 1996 fiscal  year;  11,521,019  votes were cast for,  10,244
votes were cast against, and 5,052 votes were withheld.
    

Item 5 - Other Information

None.

Item 6 - Exhibits and Reports of Form 8-K

(a) None.
(b) None.


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 thereunto duly authorized.




                                                  Amtran, Inc.
                                                  (Registrant)




         Date August 14,1996
                                        J. George Mikelsons
                                        Chairman and Chief Executive Officer




         Date August 14,1996
                                        James W. Hlavacek
                                        Executive Vice President and
                                        Chief Operating Officer
                                        President of ATA Training Corporation
                                        Director



         Date August 14,1996
                                        Kenneth K. Wolff
                                        Executive Vice President and
                                        Chief Financial Officer
                                        Director